{"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","RevenuePriceCap_FO","RollForward_FO","PrevPerAdj_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,{"$f":"+N24","v":"Westernport Water"},{"$f":"+O24","v":"WPW"}]
[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,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"WPW_Price Review Template_Oct2021 - v1"},null,null,null,null,null,"Draft","Oct",2021," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$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",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"WPW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020]
[null,6,{"$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,"Westernport Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"WPW"}]
[null,16,{"$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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(W6-1,\"-\",RIGHT(W6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27",{"$f":"+CONCATENATE(AF6-1,\"-\",RIGHT(AF6,2))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33"]
[]
[null,null,null,"  Model ready for submission:",null,null,null,null,{"$f":"SUM(AA15:AK49)","v":0},null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[null,null,null,"  All financial indicators satisfied:",null,null,null,null,{"$f":"SUM(AB54:AK59)","v":0}]
[]
[]
[null,null,null,null,"1.","Opex_FO"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_FO!AC100","v":0},{"$f":"Opex_FO!AD100","v":0},{"$f":"Opex_FO!AE100","v":0},{"$f":"Opex_FO!AF100","v":0},{"$f":"Opex_FO!AG100","v":0},{"$f":"Opex_FO!AH100","v":0},{"$f":"Opex_FO!AI100","v":0},{"$f":"Opex_FO!AJ100","v":0},{"$f":"Opex_FO!AK100","v":0},{"$f":"Opex_FO!AL100","v":0}]
[]
[null,null,null,null,"2.","Opex_Breakdown"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_FO' tab row 95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC42","v":0},{"$f":"Opex_Breakdown!AD42","v":0},{"$f":"Opex_Breakdown!AE42","v":0},{"$f":"Opex_Breakdown!AF42","v":0},{"$f":"Opex_Breakdown!AG42","v":0},{"$f":"Opex_Breakdown!AH42","v":0},{"$f":"Opex_Breakdown!AI42","v":0},{"$f":"Opex_Breakdown!AJ42","v":0},{"$f":"Opex_Breakdown!AK42","v":0},{"$f":"Opex_Breakdown!AL42","v":0}]
[]
[null,null,null,null,null,null,"Reconciliation of Opex by service and function",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!AC27","v":0},{"$f":"Opex_Breakdown!AD27","v":0},{"$f":"Opex_Breakdown!AE27","v":0},{"$f":"Opex_Breakdown!AF27","v":0},{"$f":"Opex_Breakdown!AG27","v":0},{"$f":"Opex_Breakdown!AH27","v":0},{"$f":"Opex_Breakdown!AI27","v":0},{"$f":"Opex_Breakdown!AJ27","v":0},{"$f":"Opex_Breakdown!AK27","v":0},{"$f":"Opex_Breakdown!AL27","v":0}]
[]
[null,null,null,null,"3.","Capex_FO input"]
[null,null,null,null,null,null,"Reconciliation of total prescribed capex between cost driver and capital type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D26","v":0},{"$f":"'Capex_FO input'!E26","v":0},{"$f":"'Capex_FO input'!F26","v":0},{"$f":"'Capex_FO input'!G26","v":0},{"$f":"'Capex_FO input'!H26","v":0},{"$f":"'Capex_FO input'!I26","v":0},{"$f":"'Capex_FO input'!J26","v":0},{"$f":"'Capex_FO input'!K26","v":0},{"$f":"'Capex_FO input'!L26","v":0},{"$f":"'Capex_FO input'!M26","v":0}]
[]
[null,null,null,null,"4.","Capex_FO_AC"]
[null,null,null,null,null,null,"Reconciliation to 'Capex_FO input' tab row 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!AB30","v":0},{"$f":"Capex_FO_AC!AC30","v":0},{"$f":"Capex_FO_AC!AD30","v":0},{"$f":"Capex_FO_AC!AE30","v":0},{"$f":"Capex_FO_AC!AF30","v":0},{"$f":"Capex_FO_AC!AG30","v":0},{"$f":"Capex_FO_AC!AH30","v":0},{"$f":"Capex_FO_AC!AI30","v":0},{"$f":"Capex_FO_AC!AJ30","v":0},{"$f":"Capex_FO_AC!AK30","v":0},{"$f":"Capex_FO_AC!AL30","v":0}]
[]
[null,null,null,null,"5.","RollForward_FO"]
[null,null,null,null,null,null,"Reconciliation of existing assets book value to RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(RollForward_FO!G84,2)=ROUND(RollForward_FO!G82,2),0,1)","v":0}]
[]
[null,null,null,null,"6.","RevenuePriceCap_FO"]
[null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AD34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AI34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AI34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenuePriceCap_FO!AC458","v":0},{"$f":"RevenuePriceCap_FO!AD458","v":0},{"$f":"RevenuePriceCap_FO!AE458","v":0},{"$f":"RevenuePriceCap_FO!AF458","v":0},{"$f":"RevenuePriceCap_FO!AG458","v":0},{"$f":"RevenuePriceCap_FO!AH458","v":0},{"$f":"RevenuePriceCap_FO!AI458","v":0},{"$f":"RevenuePriceCap_FO!AJ458","v":0},{"$f":"RevenuePriceCap_FO!AK458","v":0},{"$f":"RevenuePriceCap_FO!AL458","v":0}]
[]
[null,null,null,null,"7.","RevenueTariffBasket_FO"]
[null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AD34=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AD34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Price control - Sixth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AI41=\"PRICE CONTROL OK\",0,1),0)","v":0},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AI34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevenueTariffBasket_FO!AC458","v":0},{"$f":"RevenueTariffBasket_FO!AD458","v":0},{"$f":"RevenueTariffBasket_FO!AE458","v":0},{"$f":"RevenueTariffBasket_FO!AF458","v":0},{"$f":"RevenueTariffBasket_FO!AG458","v":0},{"$f":"RevenueTariffBasket_FO!AH458","v":0},{"$f":"RevenueTariffBasket_FO!AI458","v":0},{"$f":"RevenueTariffBasket_FO!AJ458","v":0},{"$f":"RevenueTariffBasket_FO!AK458","v":0},{"$f":"RevenueTariffBasket_FO!AL458","v":0}]
[]
[null,null,null,null,"8.","Rev&RAV_FO"]
[null,null,null,null,null,null,"Rolled forward RAV reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!AC80","v":0},{"$f":"'Rev&RAV_FO'!AD80","v":0},{"$f":"'Rev&RAV_FO'!AE80","v":0},{"$f":"'Rev&RAV_FO'!AF80","v":0},{"$f":"'Rev&RAV_FO'!AG80","v":0},{"$f":"'Rev&RAV_FO'!AH80","v":0},{"$f":"'Rev&RAV_FO'!AI80","v":0},{"$f":"'Rev&RAV_FO'!AJ80","v":0},{"$f":"'Rev&RAV_FO'!AK80","v":0},{"$f":"'Rev&RAV_FO'!AL80","v":0}]
[]
[null,null,null,null,"9.","GSL"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_Breakdown' tab row 23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(GSL!AC40,2)=ROUND(GSL!AC39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AD40,2)=ROUND(GSL!AD39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AE40,2)=ROUND(GSL!AE39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AF40,2)=ROUND(GSL!AF39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AG40,2)=ROUND(GSL!AG39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AH40,2)=ROUND(GSL!AH39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AI40,2)=ROUND(GSL!AI39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AJ40,2)=ROUND(GSL!AJ39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AK40,2)=ROUND(GSL!AK39,2),0,1)","v":0},{"$f":"IF(ROUND(GSL!AL40,2)=ROUND(GSL!AL39,2),0,1)","v":0}]
[]
[]
[]
[null,null,null,null,"1.","Primary Indicator"]
[null,null,null,null,null,null,"FFO interest cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$226","v":0},{"$f":"Indicators_FO!AD$226","v":0},{"$f":"Indicators_FO!AE$226","v":0},{"$f":"Indicators_FO!AF$226","v":0},{"$f":"Indicators_FO!AG$226","v":0},{"$f":"Indicators_FO!AH$226","v":0},{"$f":"Indicators_FO!AI$226","v":0},{"$f":"Indicators_FO!AJ$226","v":0},{"$f":"Indicators_FO!AK$226","v":0},{"$f":"Indicators_FO!AL$226","v":0}]
[]
[null,null,null,null,"2.","Secondary indicators"]
[null,null,null,null,null,null,"Net debt / RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$235","v":0},{"$f":"Indicators_FO!AD$235","v":0},{"$f":"Indicators_FO!AE$235","v":0},{"$f":"Indicators_FO!AF$235","v":0},{"$f":"Indicators_FO!AG$235","v":0},{"$f":"Indicators_FO!AH$235","v":0},{"$f":"Indicators_FO!AI$235","v":0},{"$f":"Indicators_FO!AJ$235","v":0},{"$f":"Indicators_FO!AK$235","v":0},{"$f":"Indicators_FO!AL$235","v":0}]
[null,null,null,null,null,null,"FFO / Net debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicators_FO!AC$243","v":0},{"$f":"Indicators_FO!AD$243","v":0},{"$f":"Indicators_FO!AE$243","v":0},{"$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$252","v":0},{"$f":"Indicators_FO!AD$252","v":0},{"$f":"Indicators_FO!AE$252","v":0},{"$f":"Indicators_FO!AF$252","v":0},{"$f":"Indicators_FO!AG$252","v":0},{"$f":"Indicators_FO!AH$252","v":0},{"$f":"Indicators_FO!AI$252","v":0},{"$f":"Indicators_FO!AJ$252","v":0},{"$f":"Indicators_FO!AK$252","v":0},{"$f":"Indicators_FO!AL$252","v":0}]

{"sheet":"KeyAssumptionsPriceControl_FO","index":3,"n_rows":82,"n_cols":38,"rows_kept":82,"cut":false,"hidden":false,"merged":[[53,25,57,25],[50,27,50,30],[2,1,2,5]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$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-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2,3.7532999999999997E-2]
[null,null,null,null,"Re-financing weightings - average 10 yrs",null,null,null,null,null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},6.2908056485546288E-2,6.0022356485546283E-2,5.772039860552404E-2,5.366436095525777E-2,4.9662576812986602E-2,{"$f":"IF(AA23<>\"\",SUMPRODUCT(R23:AA23,R24:AA24),\"\")","v":4.7106988872374508E-2},{"$f":"IF(AB23<>\"\",SUMPRODUCT(S23:AB23,S24:AB24),\"\")","v":4.5590838412683798E-2},{"$f":"IF(AC23<>\"\",SUMPRODUCT(T23:AC23,T24:AC24),\"\")","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-2]
[]
[]
[]
[null,null,null,null,"WACC assumptions (retained for historical purposes only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Nominal"]
[]
[null,null,null,null,null,null,null,null,null,null,"1st period",null,"2nd period",null,"3rd period",null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"+AC26","v":4.5590838412683798E-2},{"$f":"+AD26","v":4.2291638412683803E-2},4.0684105079350476E-2,3.9167266666666666E-2,3.8012233333333333E-2,3.7237233333333335E-2,3.6377233333333335E-2,3.6824700000000002E-2,3.7533000000000004E-2,3.7533000000000004E-2]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"Determination_Lookup!W8","v":2.6700000000000002E-2},null,{"$f":"Determination_Lookup!X8","v":3.2300000000000002E-2},null,{"$f":"Determination_Lookup!Y8","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"Determination_Lookup!W9","v":1.1599999999999999E-2},null,{"$f":"Determination_Lookup!X9","v":1.7500000000000002E-2},null,{"$f":"Determination_Lookup!Y9","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"Determination_Lookup!W10","v":0.06},null,{"$f":"Determination_Lookup!X10","v":0.06},null,{"$f":"Determination_Lookup!Y10","v":0.06},null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"Determination_Lookup!W11","v":0.75},null,{"$f":"Determination_Lookup!X11","v":0.65},null,{"$f":"Determination_Lookup!Y11","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"Determination_Lookup!W12","v":0.6},null,{"$f":"Determination_Lookup!X12","v":0.6},null,{"$f":"Determination_Lookup!Y12","v":0.6},null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+AC32)/(1+AC44)-1","v":1.5136736322993949E-2},{"$f":"(1+AD32)/(1+AD44)-1","v":1.1933629526877487E-2},1.0372917552767369E-2,8.9002588996762722E-3,7.7788673139158604E-3,7.0264401294497514E-3,6.1914886731391228E-3,6.6259223300970671E-3,7.313592233009647E-3,7.313592233009647E-3]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"Determination_Lookup!W13","v":2.5499999999999998E-2},null,{"$f":"Determination_Lookup!X13","v":2.9000000000000001E-2},null,{"$f":"Determination_Lookup!Y13","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"Determination_Lookup!W14","v":0.5},null,{"$f":"Determination_Lookup!X14","v":0.5},null,{"$f":"Determination_Lookup!Y14","v":0.5},null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"IF(AE64<>0,(AE64/100),IF(AE62<>0,(AE62/100),(AE60/100)))","v":4.0999999999999995E-2},{"$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":3.6190019373294025E-2},null,null,null,null,null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,{"$f":"Determination_Lookup!W26","v":4.4999999999999998E-2},null,null,null,null,null,"PREMO Graded Scoring System (for reference only)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,"Gearing",null,null,{"$f":"Determination_Lookup!W27","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,{"$f":"Determination_Lookup!W28","v":2.3E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"Determination_Lookup!W29","v":3.9699999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leading","Advanced","Standard","Basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC assessment of submission","Leading",4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ",null,null,null,null,null,"Advanced",4.3,4.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement","[Select]",null,null,null,null,"Standard",3.7,3.9,4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","[Select]",null,null,null,null,"Basic",null,null,3.5,3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes","[Select]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",null,null,null,null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"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,"Standard",{"$f":"IFERROR(IF(AD64=AD60,AE60,VLOOKUP(AD60&AD64,AD78:AE82,2,FALSE)),0)","v":4.0999999999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AE64=0,\"\",AE64-AE60),\"\")","v":0}]
[]
[]
[]
[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,{"$f":"Model_Name","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"$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":7.572076},7.8765169999999998,8.3342030000000005,8.5377039999999997,8.7129999999999992,9.1818249999999999,9.1359158750000002,9.0902362956250009,8.9947851141468753,8.9048372630054065,8.8157888903753516,{"$f":"AH34","v":8.5565056901421848},{"$f":"AI34","v":8.5124243444535939},{"$f":"AJ34","v":8.4273001010090578},{"$f":"AK34","v":8.3430270999989684},{"$f":"AL34","v":8.2595968289989781}]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":0.69},0.74,0.74,0.75,0.75016519258996006,0.75322580124789884,0.77518178798882698,0.77486056935357195,0.7352734397487295,{"$f":"AF92","v":0.73083360360485816},0.74374343831512957,{"$f":"AH92","v":0.68868878736274031},{"$f":"AI92","v":0.702462563109995},{"$f":"AJ92","v":0.71651181437219491},{"$f":"AK92","v":0.73084205065963892},{"$f":"AL92","v":0.74545889167283175}]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W103","v":1.3108615000000001},1.5121069999999999,1.8269690000000001,1.5386439999999999,1.6,1.6,1.772,1.8648,1.7630000000000001,2.04705,2.04705,{"$f":"AH103","v":1.6},{"$f":"AI103","v":1.6},{"$f":"AJ103","v":1.6},{"$f":"AK103","v":1.6},{"$f":"AL103","v":1.6}]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114","v":0.30365300000000001},0.35626799999999997,0.27523500000000001,0.35260800000000003,0.34784478371501265,0.33199999999999996,0.36454373012243246,0.36455211548971911,0.36455211548971911,0.40455211548971903,0.36455211548971911,{"$f":"AH114","v":0.35454373012243245},{"$f":"AI114","v":0.3545521154897191},{"$f":"AJ114","v":0.3545521154897191},{"$f":"AK114","v":0.39455211548971902},{"$f":"AL114","v":0.3545521154897191}]
[]
[]
[]
[]
[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,79.7,82.09,83.21,78.150000000000006,79.66]
[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,7.572076,7.8765169999999998,8.3342030000000005,8.5377039999999997,8.7129999999999992,9.1818249999999999,9.1359158750000002,9.0902362956250009,8.9947851141468753,8.9048372630054065,8.8157888903753516,8.6861472902587682,8.599285817356181,8.5132929591826194,8.4281600295907939,8.343878429294886]
[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":95.007227101631116},{"$f":"+X24/X23*10^3","v":95.949774637592881},{"$f":"+Y24/Y23*10^3","v":100.1586708328326},{"$f":"+Z24/Z23*10^3","v":109.24765195137554},{"$f":"+AA24/AA23*10^3","v":109.37735375345217},{"$f":"+AB24/$AA$23*10^3","v":115.26267888526237},114.68636549083607,114.1129336633819,112.91470140781918,111.78555439374098,110.66769884980357,109.04026224276636,107.9498596203387,106.87036102413532,105.80165741389398,104.74364083975505]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X25/W25-1","v":9.9207982878344314E-3},4.3865618352277869E-2,9.0745824030679101E-2,1.1872273660797905E-3,5.3807528979685548E-2,-5.0000000000000044E-3,-4.9999999999998934E-3,-1.050040707127331E-2,-1.000000000000012E-2,-1.0000000000000009E-2,{"$f":"+AH25/AG25-1","v":-1.4705615314600018E-2},{"$f":"+AI25/AH25-1","v":-1.0000000000000009E-2},{"$f":"+AJ25/AI25-1","v":-9.9999999999998979E-3},{"$f":"+AK25/AJ25-1","v":-9.9999999999998979E-3},{"$f":"+AL25/AK25-1","v":-9.9999999999998979E-3}]
[]
[null,null,null,"Change in FTEs in future periods (net no. annual change)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9399999999999977,null,null,-0.4]
[null,null,null,"Increase or decrease in  labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"AH24-AG24","v":-0.12964160011658343},-8.6861472902587167E-2,-8.5992858173561615E-2,-8.5132929591825501E-2,-8.4281600295907921E-2]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W23","v":79.7},82.09,83.21,78.150000000000006,79.66,{"$f":"+$AA$23+SUM($AB28:AB28)","v":84.6},{"$f":"+$AA$23+SUM($AB28:AC28)","v":84.6},{"$f":"+$AA$23+SUM($AB28:AD28)","v":84.6},{"$f":"+$AA$23+SUM($AB28:AE28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AF28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AG28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AH28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AI28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AJ28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AK28)","v":84.199999999999989},{"$f":"+$AA$23+SUM($AB28:AL28)","v":84.199999999999989}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.572076,7.8765169999999998,8.3342030000000005,8.5377039999999997,8.7129999999999992,{"$f":"+AB29+AB24","v":9.1818249999999999},9.1359158750000002,9.0902362956250009,8.9947851141468753,8.9048372630054065,8.8157888903753516,8.5565056901421848,8.5124243444535939,8.4273001010090578,8.3430270999989684,8.2595968289989781]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34/W33","v":9.500722710163112E-2},9.5949774637592883E-2,0.1001586708328326,0.10924765195137555,0.10937735375345217,0.10853221040189126,0.10798954934988181,0.10744960160313241,0.10682642653381089,0.10575816226847277,0.10470058064578804,{"$f":"+AH34/AH33","v":0.10162120772140364},{"$f":"+AI34/AI33","v":0.10109767629992393},{"$f":"+AJ34/AJ33","v":0.10008669953692469},{"$f":"+AK34/AK33","v":9.9085832541555452E-2},{"$f":"+AL34/AL33","v":9.8094974216139899E-2}]
[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,{"$f":"+X34/W34-1","v":4.0205750708260268E-2},5.810766357769559E-2,2.4417571782208825E-2,2.0531983774560336E-2,5.3807528979685548E-2,-5.0000000000000044E-3,-4.9999999999998934E-3,-1.050040707127331E-2,-1.0000000000000009E-2,-1.000000000000012E-2,{"$f":"+AH34/AG34-1","v":-2.9411230629199814E-2},-5.1517929497056913E-3,-1.0000000000000009E-2,-9.9999999999998979E-3,-1.000000000000012E-2]
[null,null,null,"Annual growth in total labour costs per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35/W35-1","v":9.9207982878344314E-3},4.3865618352277869E-2,9.0745824030679101E-2,1.1872273660797905E-3,-7.7268586463149491E-3,-5.0000000000000044E-3,-4.9999999999998934E-3,-5.7996964160298425E-3,-1.0000000000000009E-2,-1.000000000000012E-2,-2.9411230629199703E-2,-5.1517929497056913E-3,-1.0000000000000009E-2,-9.9999999999998979E-3,-1.0000000000000009E-2]
[]
[]
[]
[]
[null,null,"Energy assumptions"]
[]
[null,null,null,"Electricity - traditional sources"]
[]
[null,null,null,"BASE LOAD"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2871798,3048273,2656451,2863985,2013196,2058499,2978468.8406449999,2862984.3583208001,2332507.7615673742,2062499.1740004825,1950565.6118262885,1989576.9240628143,2029368.4625440706,2069955.831794952,2111354.9484308511,2153582.0473994683]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49,0.49,0.49,0.49,0.48760737518347402,0.48959677081113423,0.50386816219273756,0.50365937007982176,0.47792773583667419,0.47504184234315777,0.4834332349048342,0.40911907906977923,0.41730146065117485,0.42564748986419831,0.43416043966148232,0.44284364845471197]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50/W49*100*10^6","v":17.062481414082747},16.074675726222683,18.44566302935759,17.10902815482623,24.220561494433429,23.784163645993232,{"$f":"+AC50/AC49*100*10^6","v":16.917019755815971},17.592110435951824,20.489866902544467,23.032340974069484,24.784259087403992,20.563119431157148,20.563119431157148,20.563119431157148,20.563119431157148,20.563119431157148]
[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,{"$f":"+X51/W51-1","v":-5.7893436709901103E-2},{"$f":"+Y51/X51-1","v":0.14749829754059096},{"$f":"+Z51/Y51-1","v":-7.2463368348646973E-2},{"$f":"+AA51/Z51-1","v":0.41565969003336578},{"$f":"+AB51/AA51-1","v":-1.8017660265245872E-2},{"$f":"+AC51/AB51-1","v":-0.28872757488506962},3.9906005305914594E-2,0.16471909252403805,0.12408446007081131,7.6063397780836484E-2,-0.17031534577493734,0,0,0,0]
[]
[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,761202,765010,776226,783090,790051.37499999988,790051.37499999988,805852.40249999985,821969.45054999995,838408.839561,855177.01635221997,872280.55667926441,889726.16781284974,907520.69116910675,925671.10499248886,944184.52709233866,963068.21763418545]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.25,0.25,0.26,0.26255781740648604,0.26362903043676461,0.27131362579608942,0.27120119927375014,0.2573457039120553,0.25579176126170033,0.26031020341029532,0.27956970829296102,0.2851611024588202,0.29086432450799665,0.29668161099815654,0.30261524321811972]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W62/W61*100*10^6","v":26.274234697228863},32.679311381550569,32.207114938175224,33.201803113307534,33.23300556327569,33.368593331891191,{"$f":"+AC62/AC61*100*10^6","v":33.667905556202577},32.994072844469194,30.694536098498713,29.910972391749585,29.842486046150722,31.421994587414151,31.421994587414147,31.421994587414151,31.421994587414151,31.421994587414151]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X63/W63-1","v":0.24377785911295247},{"$f":"+Y63/X63-1","v":-1.4449400045862926E-2},{"$f":"+Z63/Y63-1","v":3.0884112937210162E-2},{"$f":"+AA63/Z63-1","v":9.3978179021392272E-4},{"$f":"+AB63/AA63-1","v":4.0799129154100999E-3},{"$f":"+AC63/AB63-1","v":8.9698783923661818E-3},-2.0014096529067937E-2,-6.9695449749725413E-2,-2.5527791142849421E-2,-2.2896729902954771E-3,5.2928182284168734E-2,0,0,0,0]
[]
[]
[null,null,null,"NEW PROJECTS"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W71/W70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC71/AC70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X72/W72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y72/X72-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z72/Y72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA72/Z72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB72/AA72-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC72/AB72-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W77/W76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AC77/AC76*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X78/W78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y78/X78-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z78/Y78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA78/Z78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB78/AA78-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC78/AB78-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh"]
[null,null,null,"Total electricity costs ($m)"]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W83/W82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+X83/X82*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AH83/AH82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AI83/AI82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AJ83/AJ82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AK83/AK82*100*10^6","v":{"$error":"#DIV/0!"}},{"$f":"+AL83/AL82*100*10^6","v":{"$error":"#DIV/0!"}}]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X84/W84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Y84/X84-1","v":{"$error":"#DIV/0!"}},{"$f":"+Z84/Y84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AA84/Z84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AB84/AA84-1","v":{"$error":"#DIV/0!"}},{"$f":"+AC84/AB84-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,"Greenhouse Gas Offsets"]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X88/W88-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AH88/AG88-1","v":{"$error":"#DIV/0!"}},{"$f":"AI88/AH88-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ88/AI88-1","v":{"$error":"#DIV/0!"}},{"$f":"AK88/AJ88-1","v":{"$error":"#DIV/0!"}},{"$f":"AL88/AK88-1","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"TOTAL ENERGY COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W50,W56,W62,W71,W77,W83,W88)","v":0.69},0.74,0.74,0.75,0.75016519258996006,0.75322580124789884,0.77518178798882698,0.77486056935357195,0.7352734397487295,0.73083360360485816,{"$f":"+SUM(AG50,AG56,AG62,AG71,AG77,AG83,AG88)","v":0.74374343831512957},0.68868878736274031,0.702462563109995,0.71651181437219491,0.73084205065963892,0.74545889167283175]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92/V92-1","v":{"$error":"#DIV/0!"}},7.2463768115942129E-2,0,1.3513513513513598E-2,2.202567866134153E-4,4.0799129154098779E-3,2.9149275960213883E-2,-4.1437845964931164E-4,-5.1089358744719759E-2,-6.038346965706487E-3,1.7664533549898831E-2,{"$f":"AH92/AG92-1","v":-7.4023713173335226E-2},{"$f":"AI92/AH92-1","v":1.9999999999999796E-2},{"$f":"AJ92/AI92-1","v":2.0000000000000018E-2},{"$f":"AK92/AJ92-1","v":2.000000000000024E-2},{"$f":"AL92/AK92-1","v":2.0000000000000018E-2}]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66086149999999999,0.75605349999999993,0.91348450000000003,0.76932199999999995,0.8,0.8,0.88600000000000001,0.93240000000000001,0.88150000000000006,1.023525,1.023525,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Sewerage and trade waste related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,0.75605349999999993,0.91348450000000003,0.76932199999999995,0.8,0.8,0.88600000000000001,0.93240000000000001,0.88150000000000006,1.023525,1.023525,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Other IT costs"]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W100:W102)","v":1.3108615000000001},1.5121069999999999,1.8269690000000001,1.5386439999999999,1.6,1.6,{"$f":"SUM(AC100:AC102)","v":1.772},1.8648,1.7630000000000001,2.04705,2.04705,1.6,1.6,1.6,1.6,1.6]
[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,{"$f":"X103/W103-1","v":0.15352155815087998},0.20822732782799114,-0.15781603300329683,3.9876670626863842E-2,0,0.10749999999999993,5.2370203160270856E-2,-5.4590304590304561E-2,0.16111741349971642,0,{"$f":"AH103/AG103-1","v":-0.21838743557802687},{"$f":"AI103/AH103-1","v":0},{"$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,0.28349800000000003,0.31088399999999999,0.24932299999999999,0.32173200000000002,0.31526717557251904,0.3,0.3263387282076427,0.3263387282076427,0.3263387282076427,0.3263387282076427,0.3263387282076427,0.3213387282076427,0.3213387282076427,0.3213387282076427,0.3213387282076427,0.3213387282076427]
[null,null,null,"Sewerage and trade waste related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0154999999999999E-2,4.5384000000000001E-2,2.5911999999999998E-2,3.0876000000000001E-2,3.2577608142493629E-2,3.2000000000000001E-2,3.8205001914789739E-2,3.8213387282076419E-2,3.8213387282076419E-2,7.8213387282076358E-2,3.8213387282076419E-2,3.3205001914789742E-2,3.3213387282076422E-2,3.3213387282076422E-2,7.3213387282076353E-2,3.3213387282076422E-2]
[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,{"$f":"SUM(W111:W113)","v":0.30365300000000001},0.35626799999999997,0.27523500000000001,0.35260800000000003,0.34784478371501265,0.33199999999999996,{"$f":"SUM(AC111:AC113)","v":0.36454373012243246},0.36455211548971911,0.36455211548971911,0.40455211548971903,0.36455211548971911,0.35454373012243245,0.3545521154897191,0.3545521154897191,0.39455211548971902,0.3545521154897191]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X114/W114-1","v":0.17327344040730686},-0.2274495604432617,0.28111613711918904,-1.3508531527893219E-2,-4.5551304653153046E-2,9.8023283501302627E-2,2.3002363211288568E-5,0,0.10972368092355222,-9.8874776495925798E-2,{"$f":"AH114/AG114-1","v":-2.7453922065002856E-2},{"$f":"AI114/AH114-1","v":2.3651150970138701E-5},{"$f":"AJ114/AI114-1","v":0},{"$f":"AK114/AJ114-1","v":0.11281839326991627},{"$f":"AL114/AK114-1","v":-0.10138077691042624}]

{"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,{"$f":"Model_Name","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":2.661221893821596E-2},null,{"$f":"IFERROR(AVERAGE(AC11:AG11),\"-\")","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.6537695523509699E-2,1.6560130318874045E-2,1.6582241466928549E-2,1.6604032781629252E-2,1.66255080609512E-2]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,null,{"$f":"Determination_Lookup!X34","v":1.8711999999999999E-2},null,{"$f":"IFERROR(AVERAGE(AC13:AG13),\"-\")","v":1.9540727035626263E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y15=\"\",\"\",Y15/X15-1)","v":1.8173235780033048E-2},{"$f":"IF(Z15=\"\",\"\",Z15/Y15-1)","v":0.10946917014371804},{"$f":"IF(AA15=\"\",\"\",AA15/Z15-1)","v":2.7422303473491727E-2},0.02,2.0469999999999999E-2,2.0470283844456372E-2,2.0432513049962742E-2,1.8147715093052685E-2,1.8183123190659511E-2,1.6536973940832089E-2,1.6559418784189761E-2,1.6581539865980766E-2,1.6603341000555938E-2,1.6624825986317093E-2]
[null,null,null,null,null,"Net baseline opex growth",{"$f":"IFERROR(G13-G11,\"-\")","v":-7.9002189382159603E-3},null,{"$f":"IFERROR(I13-I11,\"-\")","v":4.5407270356262637E-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,{"$f":"+Determination_Lookup!M20","v":16529},{"$f":"+Determination_Lookup!N20","v":16948},{"$f":"+Determination_Lookup!O20","v":17256},19145,19670,{"$f":"+AA$15*(1+AB$13)","v":20063.400000000001},20474.097798000003,20893.208391384222,21320.109144496771,21707.020411003887,22101.721837239329,{"$f":"+AG$15*(1+AH$13)","v":22467.217435309274},{"$f":"+AH$15*(1+AI$13)","v":22839.26149773601},{"$f":"+AI$15*(1+AJ$13)","v":23217.971622770277},{"$f":"+AJ$15*(1+AK$13)","v":23603.467522964362},{"$f":"+AK$15*(1+AL$13)","v":23995.871063207331}]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M21","v":15046},{"$f":"+Determination_Lookup!N21","v":15497},{"$f":"+Determination_Lookup!O21","v":15794},17054,18758,{"$f":"+AA$17*(1+AB$13)","v":19133.16},19524.8157852,19924.494306333767,20331.601796261839,20700.573913045799,21076.974998624064,{"$f":"+AG$17*(1+AH$13)","v":21425.524384927881},{"$f":"+AH$17*(1+AI$13)","v":21780.318615888773},{"$f":"+AI$17*(1+AJ$13)","v":22141.469837311895},{"$f":"+AJ$17*(1+AK$13)","v":22509.09221127431},{"$f":"+AK$17*(1+AL$13)","v":22883.301952396712}]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M22","v":1973},{"$f":"+Determination_Lookup!N22","v":2232},{"$f":"+Determination_Lookup!O22","v":2047},2051.3883179999998,2087.8311279999998,2124.6752880000004,2417.9180753878313,2467.6438881035997,2516.5184305555554,2563.1070099219201,2610.9968080182202,2654.6056780182203,2698.9995076782207,2744.1924262721004,2790.1988174006701,2837.0333235695543]
[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,{"$f":"+Opex_Breakdown!AA37","v":20.447073060999998}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2021-22:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA29","v":0.34438067399999994}]
[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":9.215010500000001E-2},null,"per 2018 determination model"]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA32","v":1.10484}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AA33","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:AA33)","v":1.571370779},null,null,"2021-22","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA26-AA34","v":18.875702281999999},null,null,{"$f":"Determination_Lookup!Q18","v":14.827017915844753},{"$f":"+AA52-AD36","v":1.5579046466052482},{"$f":"+AE36/AD36","v":0.10507201484800313}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2021-22 and any efficiency savings to be realised from 2021-22:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2022-23)"]
[]
[null,null,null,1,"Business Case Preparation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15764999999999998]
[null,null,null,2,"PS23 Financial Modelling (Consultant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8824999999999992E-2]
[null,null,null,3,"Urban Water Strategy 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2040000000000001E-2]
[null,null,null,4,"Commence development of Price Submission 2023-28: Customer engagement program ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2040000000000001E-2]
[null,null,null,5,"Employee Costs - Additional Comms Resource",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9714719549999996E-2]
[null,null,null,6,"Gas Materials & Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9334999999999987E-3]
[null,null,null,7,"Gas Rental Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5764999999999998E-3]
[null,null,null,8,"BTP Account Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1]
[null,null,null,9]
[null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40:AA49)","v":2.4907797195499999}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (2021-22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA36-AA50","v":16.384922562450001}]
[]
[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$11)","v":16.276581867181367},{"$f":"+AB$54*(1+AC$13-AC$11)","v":16.365614769994849},16.455139328075749,16.544532087214478,16.596609560572897,16.649438613351482,16.649426599404986,16.649414752760489,16.649403071515319,16.649391553773391,16.649380197645741]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC54","v":16.365614769994849},16.455139328075749,16.544532087214478,16.596609560572897,16.649438613351482,16.649426599404986,16.649414752760489,16.649403071515319,16.649391553773391,16.649380197645741]
[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,"PS23 Capex Program - Opex Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43099999999999999,0.55444300000000002,0.47824100000000003,0.80758399999999997,0.74884099999999998]
[null,null,null,2,"Employee Costs",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42299999999999999,0.38,0.28399999999999997,0.19183726300540727,0.10278889037535244]
[null,null,null,3,null,null,null,"[Service]"]
[null,null,null,4,null,null,null,"[Service]"]
[null,null,null,5,null,null,null,"[Service]"]
[null,null,null,6,null,null,null,"[Service]"]
[null,null,null,7,null,null,null,"[Service]"]
[null,null,null,8,null,null,null,"[Service]"]
[null,null,null,9,null,null,null,"[Service]"]
[null,null,null,10,null,null,null,"[Service]"]
[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,{"$f":"SUM(AC65:AC80)","v":0.85399999999999998},0.93444300000000002,0.76224099999999995,0.99942126300540723,0.85162989037535242,0,0,0,0,0]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC81+AC61","v":17.219614769994848},17.38958232807575,17.306773087214477,17.596030823578303,17.501068503726835,16.649426599404986,16.649414752760489,16.649403071515319,16.649391553773391,16.649380197645741]
[]
[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,{"$f":"+Opex_Breakdown!AC29","v":0.41587106329113921},{"$f":"+Opex_Breakdown!AD29","v":0.4316330506329113},{"$f":"+Opex_Breakdown!AE29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AF29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AG29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AH29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AI29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AJ29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AK29","v":0.44652644303797462},{"$f":"+Opex_Breakdown!AL29","v":0.44652644303797462}]
[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,{"$f":"+Opex_Breakdown!AC31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AD31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AE31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AF31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AG31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AH31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AI31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AJ31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AK31","v":9.7582000000000002E-2},{"$f":"+Opex_Breakdown!AL31","v":9.7582000000000002E-2}]
[null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!AC32","v":1.0485436893203883},{"$f":"+Opex_Breakdown!AD32","v":1.0180035818644548},{"$f":"+Opex_Breakdown!AE32","v":0.98835299210141236},{"$f":"+Opex_Breakdown!AF32","v":0.95956601174894396},{"$f":"+Opex_Breakdown!AG32","v":0.93161748713489712},{"$f":"+Opex_Breakdown!AH32","v":0.90448299721834668},{"$f":"+Opex_Breakdown!AI32","v":0.8781388322508219},{"$f":"+Opex_Breakdown!AJ32","v":0.85256197305905035},{"$f":"+Opex_Breakdown!AK32","v":0.82773007093111683},{"$f":"+Opex_Breakdown!AL32","v":0.80362142808846304}]
[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,{"$f":"+Opex_Breakdown!AC33","v":0.03},{"$f":"+Opex_Breakdown!AD33","v":0.03},{"$f":"+Opex_Breakdown!AE33","v":0.03},{"$f":"+Opex_Breakdown!AF33","v":0.03},{"$f":"+Opex_Breakdown!AG33","v":0.03},{"$f":"+Opex_Breakdown!AH33","v":0.03},{"$f":"+Opex_Breakdown!AI33","v":0.03},{"$f":"+Opex_Breakdown!AJ33","v":0.03},{"$f":"+Opex_Breakdown!AK33","v":0.03},{"$f":"+Opex_Breakdown!AL33","v":0.03}]
[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,{"$f":"SUM(AC87:AC91)","v":1.5919967526115275},1.577218632497366,1.5624614351393868,1.5336744547869186,1.5057259301728718,{"$f":"SUM(AH87:AH91)","v":1.4785914402563212},{"$f":"SUM(AI87:AI91)","v":1.4522472752887965},{"$f":"SUM(AJ87:AJ91)","v":1.4266704160970249},{"$f":"SUM(AK87:AK91)","v":1.4018385139690914},{"$f":"SUM(AL87:AL91)","v":1.3777298711264376}]
[]
[]
[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,{"$f":"+AC92+AC84","v":18.811611522606377},18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,18.128018039661306,18.101662028049287,18.076073487612344,18.051230067742484,18.027110068772178]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!AC37","v":18.811611522606377},{"$f":"+Opex_Breakdown!AD37","v":18.966800960573117},{"$f":"+Opex_Breakdown!AE37","v":18.869234522353864},{"$f":"+Opex_Breakdown!AF37","v":19.129705278365222},{"$f":"+Opex_Breakdown!AG37","v":19.006794433899707},{"$f":"+Opex_Breakdown!AH37","v":18.128018039661306},{"$f":"+Opex_Breakdown!AI37","v":18.10166202804929},{"$f":"+Opex_Breakdown!AJ37","v":18.076073487612348},{"$f":"+Opex_Breakdown!AK37","v":18.051230067742488},{"$f":"+Opex_Breakdown!AL37","v":18.027110068772178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$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":17.219614769994848},17.38958232807575,17.306773087214477,17.596030823578303,17.501068503726835,16.649426599404986,16.649414752760489,16.649403071515319,16.649391553773391,16.649380197645741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD140-AC140","v":0.16996755808090214},-8.2809240861273281E-2,0.28925773636382601,-9.4962319851468635E-2,-0.85164190432184839,-1.1846644497381931E-5,-1.1681245169370413E-5,-1.1517741928201986E-5,-1.1356127650685721E-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,"Change - %",{"$f":"IFERROR(AC141/AB140,\"\")","v":""},9.8705784276353469E-3,-4.762002864644798E-3,1.6713556877770448E-2,-5.3968034497996658E-3,-4.866228048535963E-2,-7.115346841917849E-7,-7.0160094771100901E-7,-6.9178107339518666E-7,-6.8207463401940277E-7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1.5919967526115275},1.577218632497366,1.5624614351393868,1.5336744547869186,1.5057259301728718,1.4785914402563212,1.4522472752887965,1.4266704160970249,1.4018385139690914,1.3777298711264376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD145-AC145","v":-1.4778120114161464E-2},-1.4757197357979202E-2,-2.8786980352468294E-2,-2.7948524614046732E-2,-2.7134489916550653E-2,-2.6344164967524675E-2,-2.557685919177155E-2,-2.4831902127933514E-2,-2.4108642842653794E-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 - %",{"$f":"IFERROR(AC146/AB145,\"\")","v":""},-9.2827577003026466E-3,-9.3564690740513719E-3,-1.8424122160749661E-2,-1.8223244526772642E-2,-1.8020869118880987E-2,-1.7817068495241513E-2,-1.7611917492966402E-2,-1.7405493131249415E-2,-1.7197874507238253E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":18.811611522606377},18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,18.128018039661306,18.101662028049287,18.076073487612344,18.051230067742484,18.027110068772178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change - $",null,{"$f":"+AD150-AC150","v":0.15518943796674023},-9.7566438219253371E-2,0.26047075601135816,-0.12291084446551537,-0.87877639423840037,-2.6356011612019614E-2,-2.5588540436942253E-2,-2.4843419869860384E-2,-2.4119998970306256E-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 - %",{"$f":"IFERROR(AC151/AB150,\"\")","v":""},8.249662065381547E-3,-5.144064010692566E-3,1.3803991661812546E-2,-6.4251300622243058E-3,-4.6234855503622024E-2,-1.4538826889049165E-3,-1.4136017122235369E-3,-1.3743814378098069E-3,-1.3361969727153748E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable vs. Non-controllable opex - %",{"$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":0.91537159106765587},0.91684319164966299,0.91719529304231284,0.91982759627136379,0.92077959619075356,0.91843612263506191,0.91977271075780331,0.92107409736551848,0.92234110868299357,0.92357455710479974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-controllable opex - %",{"$f":"+AC92/AC95","v":8.4628408932344037E-2},8.315680835033698E-2,8.2804706957687213E-2,8.0172403728636155E-2,7.9220403809246415E-2,8.1563877364938142E-2,8.0227289242196562E-2,7.8925902634481529E-2,7.7658891317006387E-2,7.6425442895200257E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC156:AC157)","v":0.99999999999999989},1,1,1,1,1,0.99999999999999989,1,1,1]
[]
[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,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$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",{"$f":"+AA169-SUM(AA162:AA168)","v":20.447073060999998},{"$f":"+AB169-SUM(AB162:AB168)","v":18.028086972449994}]
[null,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,{"$f":"+AC61","v":16.365614769994849},16.455139328075749,16.544532087214478,16.596609560572897,16.649438613351482,16.649426599404986,16.649414752760489,16.649403071515319,16.649391553773391,16.649380197645741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",null,null,{"$f":"+AC81","v":0.85399999999999998},0.93444300000000002,0.76224099999999995,0.99942126300540723,0.85162989037535242,0,0,0,0,0]
[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",{"$f":"+AA193","v":0},{"$f":"+AB193","v":0},{"$f":"+AC89","v":9.7582000000000002E-2},9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,{"$f":"+AH89","v":9.7582000000000002E-2},9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA194","v":0},{"$f":"+AB194","v":0},{"$f":"+AC90","v":1.0485436893203883},1.0180035818644548,0.98835299210141236,0.95956601174894396,0.93161748713489712,0.90448299721834668,0.8781388322508219,0.85256197305905035,0.82773007093111683,0.80362142808846304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+AA191","v":0},{"$f":"+AB191","v":0},{"$f":"+AC87","v":0.41587106329113921},0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,{"$f":"+AH87","v":0.44652644303797462},0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$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},{"$f":"+AC91","v":0.03},0.03,0.03,0.03,0.03,{"$f":"+AH91","v":0.03},{"$f":"+AI91","v":0.03},{"$f":"+AJ91","v":0.03},{"$f":"+AK91","v":0.03},{"$f":"+AL91","v":0.03}]
[null,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",{"$f":"+Opex_Breakdown!AA37","v":20.447073060999998},{"$f":"+Opex_Breakdown!AB37","v":18.028086972449994},{"$f":"SUM(AC162:AC168)","v":18.811611522606377},18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,{"$f":"SUM(AH162:AH168)","v":18.128018039661306},{"$f":"SUM(AI162:AI168)","v":18.101662028049287},{"$f":"SUM(AJ162:AJ168)","v":18.076073487612344},{"$f":"SUM(AK162:AK168)","v":18.051230067742484},{"$f":"SUM(AL162:AL168)","v":18.027110068772178}]
[]
[null,null,null,null,null,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$169","v":0.86997409819610017},0.86757589549663972,0.87679932472165867,0.86758312891222977,0.87597299330266098,0.91843612263506191,0.91977271075780331,0.92107409736551848,0.92234110868299357,0.92357455710479974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+AC163/AC$169","v":4.5397492871555804E-2},4.9267296153023166E-2,4.0395968320654133E-2,5.2244467359134107E-2,4.4806602888092573E-2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+AC164/AC$169","v":5.187328043784729E-3},5.1448844854146336E-3,5.1714869452916751E-3,5.1010717927975902E-3,5.1340587882592612E-3,5.3829381560910657E-3,5.3907757115778977E-3,5.3984069088274956E-3,5.4058365902930269E-3,5.4130695173952685E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AC165/AC$169","v":5.57391740766243E-2},5.3672919538756733E-2,5.2379071918923777E-2,5.0161045232315578E-2,4.9014971481635215E-2,4.9894202181367947E-2,4.8511503026081738E-2,4.7165219462253063E-2,4.5854496775278988E-2,4.4578494557513816E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+AC166/AC$169","v":2.210714710918715E-2},2.2757293205647091E-2,2.3664258479006502E-2,2.3342045083306881E-2,2.3492990603484885E-2,2.4631840174752898E-2,2.4667704122751995E-2,2.4702623794043668E-2,2.473662134725747E-2,2.4769718570226015E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+AC167/AC$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AC168/AC$169","v":1.5947597027478619E-3},1.5817111205185281E-3,1.5898896144652726E-3,1.5682416202161022E-3,1.5783829358670435E-3,1.65489685272624E-3,1.6573063817849289E-3,1.6596524693573082E-3,1.6619366041769057E-3,1.6641602500651559E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$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$80)","v":0.85399999999999998},{"$f":"+SUMIF($H$65:$H$80,$AB182,AD$65:AD$80)","v":0.93444300000000002},0.76224099999999995,0.99942126300540723,0.85162989037535242,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(AC182:AC186)","v":0.85399999999999998},0.93444300000000002,0.76224099999999995,0.99942126300540723,0.85162989037535242,0,0,0,0,0]
[]
[]
[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,{"$f":"+AA6","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$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)",{"$f":"+AA87","v":0},0,0.41587106329113921,0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,{"$f":"+AH87","v":0.44652644303797462},0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462]
[null,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},0,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+AA90","v":0},0,1.0485436893203883,1.0180035818644548,0.98835299210141236,0.95956601174894396,0.93161748713489712,0.90448299721834668,0.8781388322508219,0.85256197305905035,0.82773007093111683,0.80362142808846304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+AA91","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Non-controllable operating expenditure",{"$f":"SUM(AA191:AA195)","v":0},0,1.5919967526115275,1.577218632497366,1.5624614351393868,1.5336744547869186,1.5057259301728718,{"$f":"SUM(AH191:AH195)","v":1.4785914402563212},{"$f":"SUM(AI191:AI195)","v":1.4522472752887965},{"$f":"SUM(AJ191:AJ195)","v":1.4266704160970249},{"$f":"SUM(AK191:AK195)","v":1.4018385139690914},{"$f":"SUM(AL191:AL195)","v":1.3777298711264376}]
[]
[null,null,null,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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":9.2871039839910878},10.534949535282575,10.625696732474998,10.045631870999998,10.951714041629998,9.7561993868549965,{"$f":"+AC57-AC50-AC54","v":10.104951984399854},10.235916192480753,10.21178890161948,10.357852137983304,10.154073868131837,9.9059530138099881,9.9059411671654942,9.9059294859203231,9.9059179681783966,9.9059066120507442]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68-W61-W65","v":6.5039979040979929},6.209914114258468,6.4781955595169975,6.1745210999999989,7.2842167357999994,6.0887020810249988,{"$f":"AC68-AC61-AC65","v":6.4748912810249948},6.5138946310249972,6.4552126810249977,6.5984071810249985,6.7072231310249997,6.1037020810249984,6.1037020810249984,6.1037020810249984,6.1037020810249984,6.1037020810249984]
[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":0.12324543832054767},5.8046816235572979E-2,0.18628425505799995,0.15070017599999999,0.63977150456999998,0.63977150456999998,{"$f":"AC79-AC72-AC76","v":0.63977150456999998},0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998,0.63977150456999998]
[null,null,null,null,{"$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,{"$f":"SUM(W12:W16)","v":15.914347326409628},16.802910465776616,17.290176547049995,16.370853146999998,18.875702281999999,16.484672972449996,17.219614769994848,17.38958232807575,17.306773087214477,17.596030823578303,17.501068503726835,{"$f":"SUM(AH12:AH16)","v":16.649426599404986},{"$f":"SUM(AI12:AI16)","v":16.649414752760492},{"$f":"SUM(AJ12:AJ16)","v":16.649403071515323},{"$f":"SUM(AK12:AK16)","v":16.649391553773395},{"$f":"SUM(AL12:AL16)","v":16.649380197645741}]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W49+W60+W71+W82+W93","v":4.7001328523154307},4.6985064462378885,4.9129795773629983,4.5764713169999993,6.3212796569999989,6.3212796569999989,6.5162731199894903,6.5396751299894902,6.5044659599894903,6.590382659989487,6.6556722299894906,{"$f":"AH49+AH60+AH71+AH82+AH93","v":6.3025595999894906},{"$f":"AI49+AI60+AI71+AI82+AI93","v":6.3025595999894906},{"$f":"AJ49+AJ60+AJ71+AJ82+AJ93","v":6.3025595999894906},{"$f":"AK49+AK60+AK71+AK82+AK93","v":6.3025595999894906},{"$f":"AL49+AL60+AL71+AL82+AL93","v":6.3025595999894906}]
[null,null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W51+W62+W73+W84+W94","v":3.3735637707560819},3.8562799993481596,3.5490362386049985,3.4702901639999992,3.4666912499999993,3.4666912499999993,3.8228804499999991,3.8618837999999998,3.8032018499999998,3.9463963499999997,4.0552123,{"$f":"AH51+AH62+AH73+AH84+AH94","v":3.4666912499999993},3.4666912499999993,3.4666912499999993,3.4666912499999993,3.4666912499999993]
[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,{"$f":"W52+W63+W74+W85+W95","v":1.3915530399465474},1.3679334618534085,1.4528030696189995,1.3123473659999998,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748,1.434323748]
[null,null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"W55+W66+W77+W88+W98","v":6.4490976633915675},6.8801905583371594,7.3753576614629974,7.0117442999999993,7.653407627,5.2623783174499978,5.4461374520053587,5.5536996500862594,5.5647815292249865,5.6249280655888159,5.355860225737346,{"$f":"AH55+AH66+AH77+AH88+AH98","v":5.4158520014154972},5.4158401547710033,5.4158284735258322,5.4158169557839058,5.4158055996562533]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56+W67+W78+W89+W99","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W20:W25)","v":15.914347326409628},16.802910465776616,17.290176547049995,16.370853146999998,18.875702281999999,16.484672972449996,17.219614769994848,17.38958232807575,17.306773087214477,17.596030823578303,17.501068503726838,{"$f":"SUM(AH20:AH25)","v":16.64942659940499},{"$f":"SUM(AI20:AI25)","v":16.649414752760496},{"$f":"SUM(AJ20:AJ25)","v":16.649403071515323},{"$f":"SUM(AK20:AK25)","v":16.649391553773398},{"$f":"SUM(AL20:AL25)","v":16.649380197645744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AC26,2)=ROUND(AC17,2),0,1)","v":0},{"$f":"IF(ROUND(AD26,2)=ROUND(AD17,2),0,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W50+W61+W72+W83","v":0},{"$f":"X50+X61+X72+X83","v":0.59199999999999997},{"$f":"Y50+Y61+Y72+Y83","v":0.59199999999999997},0.61,0.34438067399999994,0.34369899999999998,0.41587106329113921,0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,{"$f":"AH50+AH61+AH72+AH83","v":0.44652644303797462},{"$f":"AI50+AI61+AI72+AI83","v":0.44652644303797462},{"$f":"AJ50+AJ61+AJ72+AJ83","v":0.44652644303797462},{"$f":"AK50+AK61+AK72+AK83","v":0.44652644303797462},{"$f":"AL50+AL61+AL72+AL83","v":0.44652644303797462}]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0.10458602376540457},6.7665924444208977E-2,7.1470970844999995E-2,8.1589515000000001E-2,9.215010500000001E-2,8.9715000000000003E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,{"$f":"+AH109","v":9.7582000000000002E-2},{"$f":"+AI109","v":9.7582000000000002E-2},{"$f":"+AJ109","v":9.7582000000000002E-2},{"$f":"+AK109","v":9.7582000000000002E-2},{"$f":"+AL109","v":9.7582000000000002E-2}]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111","v":0.88960798205922587},1.0032242202223556,0.9806688369719998,1.1302513199999999,1.10484,1.08,1.0485436893203883,1.0180035818644548,0.98835299210141236,0.95956601174894396,0.93161748713489712,{"$f":"AH111","v":0.90448299721834668},{"$f":"AI111","v":0.8781388322508219},{"$f":"AJ111","v":0.85256197305905035},{"$f":"AK111","v":0.82773007093111683},{"$f":"AL111","v":0.80362142808846304}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W124","v":3.0251153042316244E-2},2.4094904852501989E-2,3.318857417699999E-2,2.9000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"+AG124","v":0.03},0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W29:W33)","v":1.0244451588669468},1.6869850495190666,1.6773283819939997,1.8508408349999999,1.571370779,1.5434140000000001,1.5919967526115275,1.577218632497366,1.5624614351393868,1.5336744547869186,1.5057259301728718,{"$f":"SUM(AH29:AH33)","v":1.4785914402563212},{"$f":"SUM(AI29:AI33)","v":1.4522472752887965},{"$f":"SUM(AJ29:AJ33)","v":1.4266704160970249},{"$f":"SUM(AK29:AK33)","v":1.4018385139690914},{"$f":"SUM(AL29:AL33)","v":1.3777298711264376}]
[]
[]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W34+W17","v":16.938792485276576},18.489895515295682,18.967504929043994,18.221693981999998,20.447073060999998,18.028086972449994,18.811611522606377,18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,{"$f":"+AH34+AH17","v":18.128018039661306},{"$f":"+AI34+AI17","v":18.10166202804929},{"$f":"+AJ34+AJ17","v":18.076073487612348},{"$f":"+AK34+AK17","v":18.051230067742488},{"$f":"+AL34+AL17","v":18.027110068772178}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_FO' tab row 95>>",{"$f":"+Opex_FO!AC95","v":18.811611522606377},{"$f":"+Opex_FO!AD95","v":18.966800960573117},{"$f":"+Opex_FO!AE95","v":18.869234522353864},{"$f":"+Opex_FO!AF95","v":19.129705278365222},{"$f":"+Opex_FO!AG95","v":19.006794433899707},{"$f":"+Opex_FO!AH95","v":18.128018039661306},{"$f":"+Opex_FO!AI95","v":18.101662028049287},{"$f":"+Opex_FO!AJ95","v":18.076073487612344},{"$f":"+Opex_FO!AK95","v":18.051230067742484},{"$f":"+Opex_FO!AL95","v":18.027110068772178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$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,2.6923526207661457,3.2177650207568571,3.182891323490999,3.3792421409999993,3.6981681402599995,3.6981681402599995,3.786304843249491,3.7980058482494909,3.780401263249491,3.8233596132494876,3.8560043982494911,3.6794480832494911,3.6794480832494911,3.6794480832494911,3.6794480832494911,3.6794480832494911]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W131","v":0},0.59199999999999997,0.59199999999999997,0.61,0.34438067399999994,0.34369899999999998,0.41587106329113921,0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,{"$f":"+AH131","v":0.44652644303797462},0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462,"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,2.1422298006262466,2.5474885766781652,2.3264119898909992,2.5053904259999995,1.8680723823299996,1.8680723823299996,2.0461669823299995,2.0656686573299998,2.0363276823299996,2.1079249323299996,2.1623329073299997,1.8680723823299996,1.8680723823299996,1.8680723823299996,1.8680723823299996,1.8680723823299996]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2279727309029114,1.3296006586789735,1.4281792887779996,0.6561736829999999,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991,0.84625101131999991]
[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]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3832962222104489E-2,3.5735485422499998E-2,4.0794757500000001E-2,4.6075052500000005E-2,4.4857500000000002E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2,4.8791000000000001E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2245488316957838,3.4400952791685797,3.6882141303149987,3.5048256209999997,4.5392225077199999,3.3437078529449984,3.4262291475003632,3.5259906755812622,3.5488089447199886,3.5803165810838173,3.289485551232346,3.4971815369104977,3.4971696902660039,3.4971580090208327,3.4971464912789063,3.4971351351512538]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[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":9.2871039839910878},11.16078249750468,11.253432217897497,10.696426628499998,11.342169768129999,10.144755886854997,10.569614047690992,10.716340243113663,10.707106344657454,10.853169581021278,10.649391311169811,{"$f":"+SUM(AH49:AH56)","v":10.401270456847962},{"$f":"+SUM(AI49:AI56)","v":10.401258610203469},{"$f":"+SUM(AJ49:AJ56)","v":10.401246928958297},{"$f":"+SUM(AK49:AK56)","v":10.401235411216371},{"$f":"+SUM(AL49:AL56)","v":10.401224055088719}]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0077802315492854,1.4807414254810316,1.7258058572039996,1.1919965309999998,2.5658110565999999,2.5658110565999999,2.6726678165999997,2.6843688215999997,2.6667642365999997,2.7097225865999999,2.7423673715999999,2.5658110565999999,2.5658110565999999,2.5658110565999999,2.5658110565999999,2.5658110565999999]
[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,1.1080885318092877,1.2507446064344214,1.1144937328469995,0.9052475849999998,1.1073285497999998,1.1073285497999998,1.2854231497999997,1.3049248248,1.2755838498000001,1.3471810998,1.4015890747999999,1.1073285497999998,1.1073285497999998,1.1073285497999998,1.1073285497999998,1.1073285497999998]
[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,0.16358030904363599,3.8332803174434993E-2,2.4623780840999993E-2,0.64256880599999988,0.57372949919999994,0.57372949919999994,0.57372949919999994,0.57372949920000005,0.57372949920000005,0.57372949920000005,0.57372949920000005,0.57372949919999994,0.57372949919999994,0.57372949919999994,0.57372949919999994,0.57372949919999994]
[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]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0586023765404571E-2,3.3832962222104489E-2,3.5735485422499998E-2,4.0794757500000001E-2,4.6075052500000005E-2,4.4857500000000002E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2,4.7815179999999999E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2245488316957838,3.4400952791685797,3.613272188624999,3.4347081779999993,3.0373476302000002,1.841832975425,1.9430708154249956,1.9508714854249973,1.939135095424998,1.9677739954249986,1.9895371854250001,1.841832975425,1.841832975425,1.841832975425,1.841832975425,1.841832975425]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[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,{"$f":"+SUM(W60:W67)","v":6.5745839278633973},6.243747076480572,6.5139310449394978,6.2153158574999985,7.3302917882999994,6.1335595810249988,6.5227064610249945,6.561709811024997,6.5030278610249974,6.6462223610249982,6.7550383110249994,{"$f":"+SUM(AH60:AH67)","v":6.1515172610249982},{"$f":"+SUM(AI60:AI67)","v":6.1515172610249982},{"$f":"+SUM(AJ60:AJ67)","v":6.1515172610249982},{"$f":"+SUM(AK60:AK67)","v":6.1515172610249982},{"$f":"+SUM(AL60:AL67)","v":6.1515172610249982}]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.282396667999999E-3,5.2326449999999993E-3,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2,5.7300460139999995E-2]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AH133","v":0},0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12324543832054767,5.8046816235572979E-2,0.10813051586699997,5.9652152999999992E-2,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999,0.49129031786999999]
[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,0,0,0,1.3604876999999998E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2,1.434323748E-2]
[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]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4,9.7582000000000007E-4]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.3871342522999983E-2,7.2210500999999996E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2,7.6837489080000002E-2]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[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":0.12324543832054767},5.8046816235572979E-2,0.18628425505799995,0.15070017599999999,0.63977150456999998,0.63977150456999998,0.64074732456999994,0.64074732456999994,0.64074732456999994,0.64074732456999994,0.64074732456999994,{"$f":"+SUM(AH71:AH78)","v":0.64074732456999994},{"$f":"+SUM(AI71:AI78)","v":0.64074732456999994},{"$f":"+SUM(AJ71:AJ78)","v":0.64074732456999994},{"$f":"+SUM(AK71:AK78)","v":0.64074732456999994},{"$f":"+SUM(AL71:AL78)","v":0.64074732456999994}]
[]
[null,null,"Rural Water"]
[null,null,null,{"$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,1.4E-2,1.4E-2,1.4E-2,1.4961E-2,2.1318E-2,2.1999999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2,2.8389999999999999E-2]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,1.7523567165455993E-2,0.02,0.03,3.5943105000000003E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-2,3.5192000000000001E-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,7.0586023765404571E-2,3.6142357278752986E-2,3.7470970844999993E-2,3.6628515E-2,3.4889000000000003E-2,3.2523000000000003E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W106:W108)","v":0.10458602376540457},6.7665924444208977E-2,7.1470970844999995E-2,8.1589515000000001E-2,9.215010500000001E-2,8.9715000000000003E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,9.7582000000000002E-2,{"$f":"+SUM(AH106:AH108)","v":9.7582000000000002E-2},{"$f":"+SUM(AI106:AI108)","v":9.7582000000000002E-2},{"$f":"+SUM(AJ106:AJ108)","v":9.7582000000000002E-2},{"$f":"+SUM(AK106:AK108)","v":9.7582000000000002E-2},{"$f":"+SUM(AL106:AL108)","v":9.7582000000000002E-2}]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88960798205922587,1.0032242202223556,0.9806688369719998,1.1302513199999999,1.10484,1.08,1.0485436893203883,1.0180035818644548,0.98835299210141236,0.95956601174894396,0.93161748713489712,0.90448299721834668,0.8781388322508219,0.85256197305905035,0.82773007093111683,0.80362142808846304]
[]
[null,null,"Other non-controllable"]
[null,null,null,"Defined Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0251153042316244E-2,2.4094904852501989E-2,3.318857417699999E-2,2.9000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W114:W123)","v":3.0251153042316244E-2},2.4094904852501989E-2,3.318857417699999E-2,2.9000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(AH114:AH123)","v":0.03},{"$f":"SUM(AI114:AI123)","v":0.03},{"$f":"SUM(AJ114:AJ123)","v":0.03},{"$f":"SUM(AK114:AK123)","v":0.03},{"$f":"SUM(AL114:AL123)","v":0.03}]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W7","v":"2017-18"},{"$f":"+X7","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"}]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,W$138:W$179)","v":0},0.59199999999999997,0.59199999999999997,0.61,0.34438067399999994,0.34369899999999998,0.41587106329113921,0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462,0.44652644303797462]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,W$138:W$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W131:W134)","v":0},0.59199999999999997,0.59199999999999997,0.61,0.34438067399999994,0.34369899999999998,0.41587106329113921,0.4316330506329113,0.44652644303797462,0.44652644303797462,0.44652644303797462,{"$f":"SUM(AH131:AH134)","v":0.44652644303797462},{"$f":"SUM(AI131:AI134)","v":0.44652644303797462},{"$f":"SUM(AJ131:AJ134)","v":0.44652644303797462},{"$f":"SUM(AK131:AK134)","v":0.44652644303797462},{"$f":"SUM(AL131:AL134)","v":0.44652644303797462}]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Melbourne Water",null,null,null,null,"Melbourne Water","Water","Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,0.59199999999999997,0.59199999999999997,0.61,0.34438067399999994,0.34369899999999998,0.36029206329113922,0.37455805063291131,0.38791344303797459,0.38791344303797459,0.38791344303797459,0.38791344303797459,0.38791344303797459,0.38791344303797459,0.38791344303797459,0.38791344303797459,null,null,"ESC USE ONLY"]
[null,2,"Melbourne Water",null,null,null,null,"Melbourne Water","Water","Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5579000000000003E-2,5.7075000000000001E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2,5.8612999999999998E-2]
[null,3,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Service]"]
[null,4,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,5,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage"]
[null,6,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water"]
[null,7,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Water"]
[null,8,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,9,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Source]"]
[null,10,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melbourne Water"]
[null,11,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn-Murray Water"]
[null,12,null,null,null,null,null,"[Source]","[Service]","[Price]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Sources"]
[null,13,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,14,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,15,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,16,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,17,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,18,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,19,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,20,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,21,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,22,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,23,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,24,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,25,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,26,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,27,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,28,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,29,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,30,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,31,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,32,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,33,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,34,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,35,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,36,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,37,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,38,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,39,null,null,null,null,null,"[Source]","[Service]","[Price]"]
[null,40,null,null,null,null,null,"[Source]","[Service]","[Price]"]

{"sheet":"Capex_FO input","index":7,"n_rows":142,"n_cols":103,"rows_kept":142,"cut":false,"hidden":false,"merged":[[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[52,7,52,8],[46,7,46,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[60,7,60,8],[61,7,61,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[76,7,76,8],[77,7,77,8],[78,7,78,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[84,7,84,8],[85,7,85,8],[86,7,86,8],[87,7,87,8],[88,7,88,8],[89,7,89,8],[90,7,90,8],[91,7,91,8],[92,7,92,8],[93,7,93,8],[94,7,94,8],[95,7,95,8],[96,7,96,8],[97,7,97,8],[98,7,98,8],[99,7,99,8],[100,7,100,8],[101,7,101,8],[102,7,102,8],[103,7,103,8],[104,7,104,8],[105,7,105,8],[106,7,106,8],[107,7,107,8],[108,7,108,8],[109,7,109,8],[110,7,110,8],[111,7,111,8],[112,7,112,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[117,7,117,8],[118,7,118,8],[119,7,119,8],[120,7,120,8],[121,7,121,8],[122,7,122,8],[123,7,123,8],[124,7,124,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,7,129,8],[130,7,130,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[139,7,139,8],[140,7,140,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[138,7,138,8]]}
[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,{"$f":"+Contents!H7","v":"Westernport Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1016)","v":6.3224842897788838},3.4474833365689319,2.7830894824628154,2.4920380859641265,3.2652972796328981,4.0251003015371394,3.9331302140095019,3.4935910774249712,{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BF$42:BF$1016)","v":3.4146548095268341},{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",BG$42:BG$1016)","v":3.6120937482410356}]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",AX$42:AX$1016)","v":1.0624660000000001},0.62211800000000017,0.37180400000000002,4.957554,-0.234238,13.818979841131666,5.3951598435740493,1.3376419391837879,{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BF$42:BF$1016)","v":1.3309306145597275},{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",BG$42:BG$1016)","v":1.3239374535956405}]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",AX$42:AX$1016)","v":2.6172},3.0077000000000003,4.6761000000000008,1.2783999999999998,0.82120000000000004,0.9326000000000001,2.0066000000000002,0.45660000000000006,{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BF$42:BF$1016)","v":0.45660000000000006},{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",BG$42:BG$1016)","v":0.45660000000000006}]
[null,null,"Government Contributions",{"$f":"+AB41","v":0},0,0,0,0,0,0,0,{"$f":"+AJ41","v":0},{"$f":"+AK41","v":0}]
[null,null,"Customer Contributions",{"$f":"+AM41","v":0.965534},0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,0.86147983799999817,0.87698647508400263,0.89277223163550956,{"$f":"+AU41","v":0.90884213180495133},{"$f":"+AV41","v":0.92520129017744068}]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":10.967684289778884},8.0632833365689329,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667555,6.1806052482442686,{"$f":"SUM(L11:L15)","v":6.1110275558915124},{"$f":"SUM(M11:M15)","v":6.3178324920141167}]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1016,$C$19,Q$42:Q$1016)","v":3.2110000000000003},4.1181999999999999,3.5678000000000001,6.2004000000000001,0.35289999999999999,5.2104596791316631,6.112146318658052,2.0704141708192974,{"$f":"+SUMIF($H$42:$H$1016,$C$19,Y$42:Y$1016)","v":2.0797727463646787},{"$f":"+SUMIF($H$42:$H$1016,$C$19,Z$42:Z$1016)","v":2.0891387437730811}]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1016,$C$20,Q$42:Q$1016)","v":0.3306},0.22799999999999998,0.188,0.14199999999999999,0.35870000000000002,0.127,9.1999999999999998E-2,9.1999999999999998E-2,{"$f":"+SUMIF($H$42:$H$1016,$C$20,Y$42:Y$1016)","v":9.1999999999999998E-2},{"$f":"+SUMIF($H$42:$H$1016,$C$20,Z$42:Z$1016)","v":9.1999999999999998E-2}]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1016,$C$21,Q$42:Q$1016)","v":7.2464842897788841},2.9686833365689327,4.7425894824628152,3.1812380859641269,3.4526972796328983,1.3651916174275089,1.47093871049113,1.4869542260188788,{"$f":"+SUMIF($H$42:$H$1016,$C$21,Y$42:Y$1016)","v":1.6479320398525636},{"$f":"+SUMIF($H$42:$H$1016,$C$21,Z$42:Z$1016)","v":1.8027569113212107}]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1016,$C$22,Q$42:Q$1016)","v":0.17960000000000001},0.74839999999999995,0.34129999999999999,0.1111,0.61259999999999992,12.935508684109633,4.5367915035183719,2.5312368514060917,{"$f":"+SUMIF($H$42:$H$1016,$C$22,Y$42:Y$1016)","v":2.2913227696742711},{"$f":"+SUMIF($H$42:$H$1016,$C$22,Z$42:Z$1016)","v":2.3339368369198259}]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":10.967684289778886},8.0632833365689329,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667553,6.1806052482442677,{"$f":"SUM(L19:L22)","v":6.1110275558915133},{"$f":"SUM(M19:M22)","v":6.3178324920141176}]
[]
[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",{"$f":"+D23","v":10.967684289778886},8.0632833365689329,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667553,6.1806052482442677,{"$f":"+L23","v":6.1110275558915133},{"$f":"+M23","v":6.3178324920141176}]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BI41","v":9.2124957497342189E-2},0.36123277451564778,0.74396970339821289,1.1818367656159616,2.1581673035299715,3.2198390689815279,3.7913390184125197,4.1654910389299609,{"$f":"+BQ41","v":3.9523134860087596},{"$f":"+BR41","v":3.6252914164518888}]
[]
[]
[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,{"$f":"SUM(Q42:Q1016)","v":10.967684289778878},8.0632833365689311,8.8396894824628109,9.6347380859641216,4.7768972796328963,19.638159980668803,12.211876532667555,6.1806052482442722,{"$f":"SUM(Y42:Y1016)","v":6.1110275558915186},{"$f":"SUM(Z42:Z1016)","v":6.3178324920141229},null,{"$f":"SUM(AB42:AB1016)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM42:AM1016)","v":0.965534},0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,0.86147983799999817,0.87698647508400263,0.89277223163550956,0.90884213180495133,0.92520129017744068,null,{"$f":"SUM(AX42:AX1016)","v":10.002150289778879},7.0773013365689312,7.8309934824628114,8.7279920859641216,3.8522592796328965,18.776680142668805,11.334890057583552,5.2878330166087624,5.2021854240865659,5.3926312018366822,null,{"$f":"SUM(BI42:BI1016)","v":9.2124957497342189E-2},0.36123277451564778,0.74396970339821289,1.1818367656159616,2.1581673035299715,3.2198390689815279,3.7913390184125197,4.1654910389299609,{"$f":"SUM(BQ42:BQ1016)","v":3.9523134860087596},{"$f":"SUM(BR42:BR1016)","v":3.6252914164518888},null,{"$f":"SUM(BT42:BT1016)","v":5.1721592106345522},3.2737234030608455,4.2145338154104532,9.4861571814538284,15.344122863847979,18.776680142668805,11.334890057583552,5.2878330166087624,{"$f":"SUM(CB42:CB1016)","v":5.2021854240865659},{"$f":"SUM(CC42:CC1016)","v":5.3926312018366822},null,{"$f":"SUM(CE42:CE1016)","v":11.296714818472248},8.5543372917659788,9.659367369103137,10.843982597795168,5.5377331718726168,23.448990024521489,15.01906779532311,7.829405813343123,{"$f":"SUM(CM42:CM1016)","v":7.9735048805688171},{"$f":"SUM(CN42:CN1016)","v":8.4906385679702669},null,{"$f":"SUM(CP42:CP1016)","v":0.36869954027117824},1.163962076439671,1.952427662964386,2.6008052308164022,2.8660303804307112,3.0835684382172013,3.5781167058075742,3.9901685426757112,{"$f":"SUM(CX42:CX1016)","v":4.3206781002998733},{"$f":"SUM(CY42:CY1016)","v":4.5442196124422045}]
[null,null,"Recycled water wetland storage",null,"Recycled Water","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2027-28",25,25,null,null,null,0.22850000000000001,0,0.45689999999999997,3.5316000000000001,0.1188,2.0499999999999998,2.0499999999999998,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q42-AB42-AM42","v":0.22850000000000001},{"$f":"+R42-AC42-AN42","v":0},{"$f":"+S42-AD42-AO42","v":0.45689999999999997},{"$f":"+T42-AE42-AP42","v":3.5316000000000001},{"$f":"+U42-AF42-AQ42","v":0.1188},{"$f":"+V42-AG42-AR42","v":2.0499999999999998},{"$f":"+W42-AH42-AS42","v":2.0499999999999998},{"$f":"+X42-AI42-AT42","v":0},{"$f":"+Y42-AJ42-AU42","v":0},{"$f":"+Z42-AK42-AV42","v":0},null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BT42,\nIF($J42=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BT42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BT42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BI$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BU42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BT42-((BT42/$L42)*0.5))+BU42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BU42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BU42/$L42*0.5\n+SUM(OFFSET(BU42,0,MAX(-INT($L42+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BJ$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BV42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BU42-((BU42/$L42)*0.5))+BV42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BV42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BV42/$L42*0.5\n+SUM(OFFSET(BV42,0,MAX(-INT($L42+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BK$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BW42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BV42-((BV42/$L42)*0.5))+BW42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BW42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BW42/$L42*0.5\n+SUM(OFFSET(BW42,0,MAX(-INT($L42+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BL$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BX42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BW42-((BW42/$L42)*0.5))+BX42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L42)<LEFT($BI$39,4)*1,0,((OFFSET(BX42,0,-INT($L42+0.5),1,1))/$L42)*(IF($L42-INT($L42)>0.5,$L42-0.5-INT($L42),IF($L42-INT($L42)<=0.5,$L42-0.5-INT($L42)+1,0))))\n+BX42/$L42*0.5\n+SUM(OFFSET(BX42,0,MAX(-INT($L42+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BM$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BI$38,0)))))","v":8.6716000000000015E-2},{"$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$38,0)))))","v":0.21443200000000001},{"$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$38,0)))))","v":0.29643200000000003},{"$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$38,0)))))","v":0.33743200000000001},{"$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$38,0)))))","v":0.33743200000000001},{"$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$38,0)))))","v":0.33743200000000001},null,{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BT$39,2),SUM($AX42:AX42),0)+IF(RIGHT(BT$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BU$39,2),SUM($AX42:AY42),0)+IF(RIGHT(BU$39,2)>RIGHT($K42,2),AY42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AZ42,IF(RIGHT($K42,2)=RIGHT(BV$39,2),SUM($AX42:AZ42),0)+IF(RIGHT(BV$39,2)>RIGHT($K42,2),AZ42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BA42,IF(RIGHT($K42,2)=RIGHT(BW$39,2),SUM($AX42:BA42),0)+IF(RIGHT(BW$39,2)>RIGHT($K42,2),BA42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BB42,IF(RIGHT($K42,2)=RIGHT(BX$39,2),SUM($AX42:BB42),0)+IF(RIGHT(BX$39,2)>RIGHT($K42,2),BB42,0))","v":4.3358000000000008},{"$f":"+IF($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":2.0499999999999998},{"$f":"+IF($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":2.0499999999999998},{"$f":"+IF($K42=\"Ongoing\",BE42,IF(RIGHT($K42,2)=RIGHT(CA$39,2),SUM($AX42:BE42),0)+IF(RIGHT(CA$39,2)>RIGHT($K42,2),BE42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BF42,IF(RIGHT($K42,2)=RIGHT(CB$39,2),SUM($AX42:BF42),0)+IF(RIGHT(CB$39,2)>RIGHT($K42,2),BF42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",BG42,IF(RIGHT($K42,2)=RIGHT(CC$39,2),SUM($AX42:BG42),0)+IF(RIGHT(CC$39,2)>RIGHT($K42,2),BG42,0))","v":0},null,{"$f":"+Q42*KeyAssumptionsPriceControl_FO!AC$15","v":0.23535500000000001},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AE$15","v":0.49926696629999995},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AF$15","v":3.9748469133960005},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AG$15","v":0.13772176002684},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AH$15","v":2.4478072078844502},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AI$15","v":2.5212414241209835},{"$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$38,0))))","v":4.7071000000000005E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CF42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CE42-((CE42/$M42)*0.5))+CF42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CF42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CF42/$M42*0.5\n+SUM(OFFSET(CF42,0,MAX(-INT($M42+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CQ$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":9.414200000000001E-3},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CG42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CF42-((CF42/$M42)*0.5))+CG42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CG42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CG42/$M42*0.5\n+SUM(OFFSET(CG42,0,MAX(-INT($M42+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CR$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":1.9399539325999998E-2},{"$f":"IF($M42=0,0,\nIF($M42<=0.5,CH42,\nIF(AND($J42=\"straight line\",$M42<1.51),(CG42-((CG42/$M42)*0.5))+CH42/$M42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M42)<LEFT($CP$39,4)*1,0,((OFFSET(CH42,0,-INT($M42+0.5),1,1))/$M42)*(IF($M42-INT($M42)>0.5,$M42-0.5-INT($M42),IF($M42-INT($M42)<=0.5,$M42-0.5-INT($M42)+1,0))))\n+CH42/$M42*0.5\n+SUM(OFFSET(CH42,0,MAX(-INT($M42+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M42+(0.5-(10^-12))),CS$40)-1))*1/$M42,\nIF($J42=\"Declining Balance\",-$CP$38,0)))))","v":0.10888181691992001},{"$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$38,0)))))","v":0.19113319038837684},{"$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$38,0)))))","v":0.24284376974660263},{"$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$38,0)))))","v":0.3422247423867113},{"$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$38,0)))))","v":0.39264957086913099},{"$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$38,0)))))","v":0.39264957086913099},{"$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$38,0)))))","v":0.39264957086913099}]
[null,null,"Water quality improvement program - stage 2",null,"Water","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2025-26",25,25,null,null,null,0.1333,0,0.3831,1.5882000000000001,0,1,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1333,0,0.3831,1.5882000000000001,0,1,2,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BT43,\nIF($J43=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L43)<LEFT($BI$39,4)*1,0,((OFFSET(BT43,0,-INT($L43+0.5),1,1))/$L43)*(IF($L43-INT($L43)>0.5,$L43-0.5-INT($L43),IF($L43-INT($L43)<=0.5,$L43-0.5-INT($L43)+1,0))))\n+BT43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BI$38,0))))","v":0},{"$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$38,0)))))","v":0},1.0327999999999999E-2,5.2419999999999994E-2,8.4183999999999995E-2,0.104184,0.164184,0.20418399999999998,0.20418399999999998,0.20418399999999998,null,{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BT$39,2),SUM($AX43:AX43),0)+IF(RIGHT(BT$39,2)>RIGHT($K43,2),AX43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AY43,IF(RIGHT($K43,2)=RIGHT(BU$39,2),SUM($AX43:AY43),0)+IF(RIGHT(BU$39,2)>RIGHT($K43,2),AY43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AZ43,IF(RIGHT($K43,2)=RIGHT(BV$39,2),SUM($AX43:AZ43),0)+IF(RIGHT(BV$39,2)>RIGHT($K43,2),AZ43,0))","v":0.51639999999999997},{"$f":"+IF($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":1.5882000000000001},{"$f":"+IF($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},{"$f":"+IF($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":1},{"$f":"+IF($K43=\"Ongoing\",BD43,IF(RIGHT($K43,2)=RIGHT(BZ$39,2),SUM($AX43:BD43),0)+IF(RIGHT(BZ$39,2)>RIGHT($K43,2),BD43,0))","v":2},{"$f":"+IF($K43=\"Ongoing\",BE43,IF(RIGHT($K43,2)=RIGHT(CA$39,2),SUM($AX43:BE43),0)+IF(RIGHT(CA$39,2)>RIGHT($K43,2),BE43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BF43,IF(RIGHT($K43,2)=RIGHT(CB$39,2),SUM($AX43:BF43),0)+IF(RIGHT(CB$39,2)>RIGHT($K43,2),BF43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",BG43,IF(RIGHT($K43,2)=RIGHT(CC$39,2),SUM($AX43:BG43),0)+IF(RIGHT(CC$39,2)>RIGHT($K43,2),BG43,0))","v":0},null,{"$f":"+Q43*KeyAssumptionsPriceControl_FO!AC$15","v":0.137299},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AE$15","v":0.41862371370000001},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AF$15","v":1.7875330920420003},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AH$15","v":1.1940522965290001},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497404},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y43*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z43*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.7459800000000003E-3,5.4919600000000006E-3,1.3864434274000002E-2,5.7987570388840004E-2,9.3738232229680016E-2,0.11761927816026002,0.19069527870783481,0.23989023332482964,0.23989023332482964,0.23989023332482964]
[null,null,"Bio-gas waste to energy ",null,"Sewerage","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2026-27",50,50,null,null,null,0.376,0,1.5042,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.376,0,1.5042,0,0,0,0,0,0,0,null,0,0,0,1.8801999999999999E-2,3.7603999999999999E-2,3.7603999999999999E-2,3.7603999999999999E-2,3.7603999999999999E-2,3.7603999999999999E-2,3.7603999999999999E-2,null,{"$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":1.8801999999999999},{"$f":"+IF($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$15","v":0.38728000000000001},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AE$15","v":1.6436799533999999},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$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$15","v":0},null,3.8728E-3,7.7456000000000001E-3,2.4182399533999997E-2,4.0619199068000003E-2,4.0619199068000003E-2,4.0619199068000003E-2,4.0619199068000003E-2,4.0619199068000003E-2,4.0619199068000003E-2,4.0619199068000003E-2]
[null,null,"Renewable energy generation",null,"Sewerage","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2026-27",50,50,null,null,null,0,0,1.2236,0.33610000000000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.2236,0.33610000000000001,0,0,0,0,0,0,null,0,0,0,1.5597000000000001E-2,3.1194000000000003E-2,3.1194000000000003E-2,3.1194000000000003E-2,3.1194000000000003E-2,3.1194000000000003E-2,3.1194000000000003E-2,null,{"$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":1.5597000000000001},{"$f":"+IF($K45=\"Ongoing\",BB45,IF(RIGHT($K45,2)=RIGHT(BX$39,2),SUM($AX45:BB45),0)+IF(RIGHT(BX$39,2)>RIGHT($K45,2),BB45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BC45,IF(RIGHT($K45,2)=RIGHT(BY$39,2),SUM($AX45:BC45),0)+IF(RIGHT(BY$39,2)>RIGHT($K45,2),BC45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BD45,IF(RIGHT($K45,2)=RIGHT(BZ$39,2),SUM($AX45:BD45),0)+IF(RIGHT(BZ$39,2)>RIGHT($K45,2),BD45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BE45,IF(RIGHT($K45,2)=RIGHT(CA$39,2),SUM($AX45:BE45),0)+IF(RIGHT(CA$39,2)>RIGHT($K45,2),BE45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BF45,IF(RIGHT($K45,2)=RIGHT(CB$39,2),SUM($AX45:BF45),0)+IF(RIGHT(CB$39,2)>RIGHT($K45,2),BF45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",BG45,IF(RIGHT($K45,2)=RIGHT(CC$39,2),SUM($AX45:BG45),0)+IF(RIGHT(CC$39,2)>RIGHT($K45,2),BG45,0))","v":0},null,{"$f":"+Q45*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AE$15","v":1.3370607571999999},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AF$15","v":0.37828351104100005},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y45*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z45*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,1.3370607571999999E-2,3.0524050254409997E-2,3.4306885364820003E-2,3.4306885364820003E-2,3.4306885364820003E-2,3.4306885364820003E-2,3.4306885364820003E-2,3.4306885364820003E-2]
[null,null,"Wastewater systems future - pricing submission 23",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2027-28",70,70,null,null,null,0.39090000000000003,0.37790000000000001,0,0.74450000000000005,0,2.02,2.02,2.02,2.02,2.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39090000000000003,0.37790000000000001,0,0.74450000000000005,0,2.02,2.02,2.02,2.02,2.02,null,0,0,0,0,1.0809285714285716E-2,3.6047142857142861E-2,6.490428571428572E-2,9.3761428571428579E-2,0.12261857142857142,0.15147571428571427,null,{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BT$39,2),SUM($AX46:AX46),0)+IF(RIGHT(BT$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BU$39,2),SUM($AX46:AY46),0)+IF(RIGHT(BU$39,2)>RIGHT($K46,2),AY46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AZ46,IF(RIGHT($K46,2)=RIGHT(BV$39,2),SUM($AX46:AZ46),0)+IF(RIGHT(BV$39,2)>RIGHT($K46,2),AZ46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",BA46,IF(RIGHT($K46,2)=RIGHT(BW$39,2),SUM($AX46:BA46),0)+IF(RIGHT(BW$39,2)>RIGHT($K46,2),BA46,0))","v":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":1.5133000000000001},{"$f":"+IF($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":2.02},{"$f":"+IF($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":2.02},{"$f":"+IF($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":2.02},{"$f":"+IF($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":2.02},{"$f":"+IF($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":2.02},null,{"$f":"+Q46*KeyAssumptionsPriceControl_FO!AC$15","v":0.40262700000000001},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AD$15","v":0.40091410999999999},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AF$15","v":0.83794130904500019},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AH$15","v":2.4119856389885803},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AI$15","v":2.484345208158238},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AJ$15","v":2.5588755644029852},{"$f":"+Y46*KeyAssumptionsPriceControl_FO!AK$15","v":2.6356418313350747},{"$f":"+Z46*KeyAssumptionsPriceControl_FO!AL$15","v":2.7147110862751269},null,2.8759071428571428E-3,8.6154865000000001E-3,1.1479158714285715E-2,1.7464453778892858E-2,2.3449748843500005E-2,4.0678217693418436E-2,7.5652009458752847E-2,0.11167501497704729,0.1487787106608906,0.18699551721524918]
[null,null,"Cowes Wastewater Treatment Plant - master plan upgrades - stage 3",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2027-28",25,25,null,null,null,0.1009,1.1442000000000001,0,0,0.1009,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1009,1.1442000000000001,0,0,0.1009,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,0,0,0,0,2.6920000000000003E-2,5.4140000000000008E-2,5.4740000000000004E-2,5.534E-2,5.5939999999999997E-2,5.6539999999999986E-2,null,{"$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":0},{"$f":"+IF($K47=\"Ongoing\",AZ47,IF(RIGHT($K47,2)=RIGHT(BV$39,2),SUM($AX47:AZ47),0)+IF(RIGHT(BV$39,2)>RIGHT($K47,2),AZ47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",BA47,IF(RIGHT($K47,2)=RIGHT(BW$39,2),SUM($AX47:BA47),0)+IF(RIGHT(BW$39,2)>RIGHT($K47,2),BA47,0))","v":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":1.3460000000000001},{"$f":"+IF($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":1.4999999999999999E-2},{"$f":"+IF($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":1.4999999999999999E-2},{"$f":"+IF($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":1.4999999999999999E-2},{"$f":"+IF($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":1.4999999999999999E-2},{"$f":"+IF($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":1.4999999999999999E-2},null,{"$f":"+Q47*KeyAssumptionsPriceControl_FO!AC$15","v":0.10392700000000001},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AD$15","v":1.2138817800000001},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AG$15","v":0.11697075409687001},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AH$15","v":1.7910784447935001E-2},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AI$15","v":1.8448107981373054E-2},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AJ$15","v":1.9001551220814244E-2},{"$f":"+Y47*KeyAssumptionsPriceControl_FO!AK$15","v":1.9571597757438674E-2},{"$f":"+Z47*KeyAssumptionsPriceControl_FO!AL$15","v":2.0158745690161833E-2},null,2.0785400000000002E-3,2.8434715600000004E-2,5.2712351200000007E-2,5.2712351200000007E-2,5.5051766281937406E-2,5.7749397052833509E-2,5.8476574901419671E-2,5.9225568085463413E-2,5.9997031065028468E-2,6.0791637933980472E-2]
[null,null,"Asset management information system upgrade",null,"Water","Renewals","Corporate","Top 10 Major Projects",null,"Straight line","2027-28",4,4,null,null,null,0.1774,1.1233,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1774,1.1233,0,0,0,0,0,0,0,0,null,0,0,0,0,0.1625875,0.32517499999999999,0.32517499999999999,0.32517499999999999,0.1625875,0,null,{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BT$39,2),SUM($AX48:AX48),0)+IF(RIGHT(BT$39,2)>RIGHT($K48,2),AX48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AY48,IF(RIGHT($K48,2)=RIGHT(BU$39,2),SUM($AX48:AY48),0)+IF(RIGHT(BU$39,2)>RIGHT($K48,2),AY48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",AZ48,IF(RIGHT($K48,2)=RIGHT(BV$39,2),SUM($AX48:AZ48),0)+IF(RIGHT(BV$39,2)>RIGHT($K48,2),AZ48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BA48,IF(RIGHT($K48,2)=RIGHT(BW$39,2),SUM($AX48:BA48),0)+IF(RIGHT(BW$39,2)>RIGHT($K48,2),BA48,0))","v":0},{"$f":"+IF($K48=\"Ongoing\",BB48,IF(RIGHT($K48,2)=RIGHT(BX$39,2),SUM($AX48:BB48),0)+IF(RIGHT(BX$39,2)>RIGHT($K48,2),BB48,0))","v":1.3007},{"$f":"+IF($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$15","v":0.182722},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AD$15","v":1.1917089699999999},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y48*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z48*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.2840249999999999E-2,0.19464412124999997,0.34360774249999998,0.34360774249999998,0.32076749249999997,0.14896362124999998,0,0,0,0]
[null,null,"Treatment plant energy efficiency ",null,"Sewerage","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","Ongoing",25,25,null,null,null,0.34410000000000002,0.94020000000000004,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34410000000000002,0.94020000000000004,0,0,0,0,0,0,0,0,null,6.8820000000000001E-3,3.2568E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,5.1372000000000001E-2,null,{"$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":0.34410000000000002},{"$f":"+IF($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":0.94020000000000004},{"$f":"+IF($K49=\"Ongoing\",AZ49,IF(RIGHT($K49,2)=RIGHT(BV$39,2),SUM($AX49:AZ49),0)+IF(RIGHT(BV$39,2)>RIGHT($K49,2),AZ49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BA49,IF(RIGHT($K49,2)=RIGHT(BW$39,2),SUM($AX49:BA49),0)+IF(RIGHT(BW$39,2)>RIGHT($K49,2),BA49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BB49,IF(RIGHT($K49,2)=RIGHT(BX$39,2),SUM($AX49:BB49),0)+IF(RIGHT(BX$39,2)>RIGHT($K49,2),BB49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BC49,IF(RIGHT($K49,2)=RIGHT(BY$39,2),SUM($AX49:BC49),0)+IF(RIGHT(BY$39,2)>RIGHT($K49,2),BC49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BD49,IF(RIGHT($K49,2)=RIGHT(BZ$39,2),SUM($AX49:BD49),0)+IF(RIGHT(BZ$39,2)>RIGHT($K49,2),BD49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BE49,IF(RIGHT($K49,2)=RIGHT(CA$39,2),SUM($AX49:BE49),0)+IF(RIGHT(CA$39,2)>RIGHT($K49,2),BE49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BF49,IF(RIGHT($K49,2)=RIGHT(CB$39,2),SUM($AX49:BF49),0)+IF(RIGHT(CB$39,2)>RIGHT($K49,2),BF49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",BG49,IF(RIGHT($K49,2)=RIGHT(CC$39,2),SUM($AX49:BG49),0)+IF(RIGHT(CC$39,2)>RIGHT($K49,2),BG49,0))","v":0},null,{"$f":"+Q49*KeyAssumptionsPriceControl_FO!AC$15","v":0.35442300000000004},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AD$15","v":0.99745817999999997},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y49*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z49*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.0884600000000013E-3,3.4126083600000003E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2,5.4075247199999996E-2]
[null,null,"Sustainable reuse and afforestation",null,"Recycled Water","Improvements / Compliance","Treatment","Top 10 Major Projects",null,"Straight line","2023-24",25,25,null,null,null,0.46610000000000001,0.53259999999999996,0,0,0.13320000000000001,0.105,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46610000000000001,0.53259999999999996,0,0,0.13320000000000001,0.105,0,0,0,0,null,9.3220000000000004E-3,2.9296000000000003E-2,3.9947999999999997E-2,3.9947999999999997E-2,4.2611999999999997E-2,4.7375999999999995E-2,4.9475999999999992E-2,4.9475999999999992E-2,4.9475999999999992E-2,4.9475999999999992E-2,null,{"$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":0.46610000000000001},{"$f":"+IF($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":0.53259999999999996},{"$f":"+IF($K50=\"Ongoing\",AZ50,IF(RIGHT($K50,2)=RIGHT(BV$39,2),SUM($AX50:AZ50),0)+IF(RIGHT(BV$39,2)>RIGHT($K50,2),AZ50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BA50,IF(RIGHT($K50,2)=RIGHT(BW$39,2),SUM($AX50:BA50),0)+IF(RIGHT(BW$39,2)>RIGHT($K50,2),BA50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",BB50,IF(RIGHT($K50,2)=RIGHT(BX$39,2),SUM($AX50:BB50),0)+IF(RIGHT(BX$39,2)>RIGHT($K50,2),BB50,0))","v":0.13320000000000001},{"$f":"+IF($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":0.105},{"$f":"+IF($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$15","v":0.48008300000000004},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AD$15","v":0.56503533999999989},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AG$15","v":0.15441530669676001},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AH$15","v":0.125375491135545},{"$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$15","v":0},null,9.6016600000000014E-3,3.05040268E-2,4.1804733599999998E-2,4.1804733599999998E-2,4.48930397339352E-2,5.0488855690581293E-2,5.299636551329219E-2,5.299636551329219E-2,5.299636551329219E-2,5.299636551329219E-2]
[null,null,"King Road Wastewater Treatment Plant effluent pump station upgrade",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2023-24",25,25,null,null,null,0.99380000000000002,0,0,0,0,2.04596791316628E-2,2.7146318658052237E-2,3.5414170819297403E-2,4.4772746364678664E-2,5.413874377308095E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99380000000000002,0,0,0,0,2.04596791316628E-2,2.7146318658052237E-2,3.5414170819297403E-2,4.4772746364678664E-2,5.413874377308095E-2,null,1.9876000000000001E-2,3.9752000000000003E-2,3.9752000000000003E-2,3.9752000000000003E-2,3.9752000000000003E-2,4.0161193582633259E-2,4.1113313538427558E-2,4.2364523327974558E-2,4.3968261671654081E-2,4.5946491474409275E-2,null,{"$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":0.99380000000000002},{"$f":"+IF($K51=\"Ongoing\",AY51,IF(RIGHT($K51,2)=RIGHT(BU$39,2),SUM($AX51:AY51),0)+IF(RIGHT(BU$39,2)>RIGHT($K51,2),AY51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AZ51,IF(RIGHT($K51,2)=RIGHT(BV$39,2),SUM($AX51:AZ51),0)+IF(RIGHT(BV$39,2)>RIGHT($K51,2),AZ51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BA51,IF(RIGHT($K51,2)=RIGHT(BW$39,2),SUM($AX51:BA51),0)+IF(RIGHT(BW$39,2)>RIGHT($K51,2),BA51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BB51,IF(RIGHT($K51,2)=RIGHT(BX$39,2),SUM($AX51:BB51),0)+IF(RIGHT(BX$39,2)>RIGHT($K51,2),BB51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",BC51,IF(RIGHT($K51,2)=RIGHT(BY$39,2),SUM($AX51:BC51),0)+IF(RIGHT(BY$39,2)>RIGHT($K51,2),BC51,0))","v":2.04596791316628E-2},{"$f":"+IF($K51=\"Ongoing\",BD51,IF(RIGHT($K51,2)=RIGHT(BZ$39,2),SUM($AX51:BD51),0)+IF(RIGHT(BZ$39,2)>RIGHT($K51,2),BD51,0))","v":2.7146318658052237E-2},{"$f":"+IF($K51=\"Ongoing\",BE51,IF(RIGHT($K51,2)=RIGHT(CA$39,2),SUM($AX51:BE51),0)+IF(RIGHT(CA$39,2)>RIGHT($K51,2),BE51,0))","v":3.5414170819297403E-2},{"$f":"+IF($K51=\"Ongoing\",BF51,IF(RIGHT($K51,2)=RIGHT(CB$39,2),SUM($AX51:BF51),0)+IF(RIGHT(CB$39,2)>RIGHT($K51,2),BF51,0))","v":4.4772746364678664E-2},{"$f":"+IF($K51=\"Ongoing\",BG51,IF(RIGHT($K51,2)=RIGHT(CC$39,2),SUM($AX51:BG51),0)+IF(RIGHT(CC$39,2)>RIGHT($K51,2),BG51,0))","v":5.413874377308095E-2},null,{"$f":"+Q51*KeyAssumptionsPriceControl_FO!AC$15","v":1.023614},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AH$15","v":2.4429926853408425E-2},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AI$15","v":3.3386547860033977E-2},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AJ$15","v":4.4861612051036316E-2},{"$f":"+Y51*KeyAssumptionsPriceControl_FO!AK$15","v":5.841827882302103E-2},{"$f":"+Z51*KeyAssumptionsPriceControl_FO!AL$15","v":7.2757944513758097E-2},null,2.0472279999999999E-2,4.0944559999999998E-2,4.0944559999999998E-2,4.0944559999999998E-2,4.0944559999999998E-2,4.1433158537068165E-2,4.2589488031337018E-2,4.4154451229558425E-2,4.6220049047039573E-2,4.8843573513775156E-2]
[]
[null,null,"San Remo to Newhaven bridge pipeline and fittings renewal project - stage 2",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",70,70,null,null,null,1.5723499999999999,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q53-AB53-AM53","v":1.5723499999999999},{"$f":"+R53-AC53-AN53","v":0},{"$f":"+S53-AD53-AO53","v":0},{"$f":"+T53-AE53-AP53","v":0},{"$f":"+U53-AF53-AQ53","v":0},{"$f":"+V53-AG53-AR53","v":0},{"$f":"+W53-AH53-AS53","v":0},{"$f":"+X53-AI53-AT53","v":0},{"$f":"+Y53-AJ53-AU53","v":0},{"$f":"+Z53-AK53-AV53","v":0},null,{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BT53,\nIF($J53=\"straight line\",\nIF((LEFT(BI$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BT53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BT53/$L53*0.5,\nIF($J53=\"Declining Balance\",-$BI$38,0))))","v":1.1231071428571429E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BU53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BT53-((BT53/$L53)*0.5))+BU53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BJ$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BU53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BU53/$L53*0.5\n+SUM(OFFSET(BU53,0,MAX(-INT($L53+(0.5-(10^-12))),-BJ$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BJ$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BV53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BU53-((BU53/$L53)*0.5))+BV53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BK$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BV53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BV53/$L53*0.5\n+SUM(OFFSET(BV53,0,MAX(-INT($L53+(0.5-(10^-12))),-BK$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BK$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BW53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BV53-((BV53/$L53)*0.5))+BW53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BL$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BW53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BW53/$L53*0.5\n+SUM(OFFSET(BW53,0,MAX(-INT($L53+(0.5-(10^-12))),-BL$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BL$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BX53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BW53-((BW53/$L53)*0.5))+BX53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BM$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BX53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BX53/$L53*0.5\n+SUM(OFFSET(BX53,0,MAX(-INT($L53+(0.5-(10^-12))),-BM$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BM$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BY53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BX53-((BX53/$L53)*0.5))+BY53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BN$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BY53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BY53/$L53*0.5\n+SUM(OFFSET(BY53,0,MAX(-INT($L53+(0.5-(10^-12))),-BN$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BN$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BZ53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BY53-((BY53/$L53)*0.5))+BZ53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BO$39,4)*1)-INT($L53)<LEFT($BI$39,4)*1,0,((OFFSET(BZ53,0,-INT($L53+0.5),1,1))/$L53)*(IF($L53-INT($L53)>0.5,$L53-0.5-INT($L53),IF($L53-INT($L53)<=0.5,$L53-0.5-INT($L53)+1,0))))\n+BZ53/$L53*0.5\n+SUM(OFFSET(BZ53,0,MAX(-INT($L53+(0.5-(10^-12))),-BO$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BO$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BI$38,0)))))","v":2.2462142857142858E-2},{"$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$38,0)))))","v":2.2462142857142858E-2},{"$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$38,0)))))","v":2.2462142857142858E-2},{"$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$38,0)))))","v":2.2462142857142858E-2},null,{"$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":1.5723499999999999},{"$f":"+IF($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},{"$f":"+IF($K53=\"Ongoing\",BD53,IF(RIGHT($K53,2)=RIGHT(BZ$39,2),SUM($AX53:BD53),0)+IF(RIGHT(BZ$39,2)>RIGHT($K53,2),BD53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BE53,IF(RIGHT($K53,2)=RIGHT(CA$39,2),SUM($AX53:BE53),0)+IF(RIGHT(CA$39,2)>RIGHT($K53,2),BE53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BF53,IF(RIGHT($K53,2)=RIGHT(CB$39,2),SUM($AX53:BF53),0)+IF(RIGHT(CB$39,2)>RIGHT($K53,2),BF53,0))","v":0},{"$f":"+IF($K53=\"Ongoing\",BG53,IF(RIGHT($K53,2)=RIGHT(CC$39,2),SUM($AX53:BG53),0)+IF(RIGHT(CC$39,2)>RIGHT($K53,2),BG53,0))","v":0},null,{"$f":"+Q53*KeyAssumptionsPriceControl_FO!AC$15","v":1.6195204999999999},{"$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$15","v":0},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y53*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z53*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CE53,\nIF($J53=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CE53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CE53/$M53*0.5,\nIF($J53=\"Declining Balance\",-$CP$38,0))))","v":1.1568003571428571E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CF53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CE53-((CE53/$M53)*0.5))+CF53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CQ$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CF53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CF53/$M53*0.5\n+SUM(OFFSET(CF53,0,MAX(-INT($M53+(0.5-(10^-12))),-CQ$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CQ$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CG53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CF53-((CF53/$M53)*0.5))+CG53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CR$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CG53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CG53/$M53*0.5\n+SUM(OFFSET(CG53,0,MAX(-INT($M53+(0.5-(10^-12))),-CR$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CR$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CH53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CG53-((CG53/$M53)*0.5))+CH53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CS$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CH53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CH53/$M53*0.5\n+SUM(OFFSET(CH53,0,MAX(-INT($M53+(0.5-(10^-12))),-CS$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CS$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CI53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CH53-((CH53/$M53)*0.5))+CI53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CI53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CI53/$M53*0.5\n+SUM(OFFSET(CI53,0,MAX(-INT($M53+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CT$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CJ53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CI53-((CI53/$M53)*0.5))+CJ53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CU$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CJ53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CJ53/$M53*0.5\n+SUM(OFFSET(CJ53,0,MAX(-INT($M53+(0.5-(10^-12))),-CU$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CU$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$f":"IF($M53=0,0,\nIF($M53<=0.5,CK53,\nIF(AND($J53=\"straight line\",$M53<1.51),(CJ53-((CJ53/$M53)*0.5))+CK53/$M53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(CV$39,4)*1)-INT($M53)<LEFT($CP$39,4)*1,0,((OFFSET(CK53,0,-INT($M53+0.5),1,1))/$M53)*(IF($M53-INT($M53)>0.5,$M53-0.5-INT($M53),IF($M53-INT($M53)<=0.5,$M53-0.5-INT($M53)+1,0))))\n+CK53/$M53*0.5\n+SUM(OFFSET(CK53,0,MAX(-INT($M53+(0.5-(10^-12))),-CV$40)+1,1,MIN(INT($M53+(0.5-(10^-12))),CV$40)-1))*1/$M53,\nIF($J53=\"Declining Balance\",-$CP$38,0)))))","v":2.3136007142857143E-2},{"$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$38,0)))))","v":2.3136007142857143E-2},{"$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$38,0)))))","v":2.3136007142857143E-2},{"$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$38,0)))))","v":2.3136007142857143E-2}]
[null,null,"San Remo to Newhaven bridge pipeline and fittings renewal project - stage 2",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",70,70,null,null,null,1.5723499999999999,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5723499999999999,0,0,0,0,0,0,0,0,0,null,1.1231071428571429E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,2.2462142857142858E-2,null,{"$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":1.5723499999999999},{"$f":"+IF($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":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K54=\"Ongoing\",BE54,IF(RIGHT($K54,2)=RIGHT(CA$39,2),SUM($AX54:BE54),0)+IF(RIGHT(CA$39,2)>RIGHT($K54,2),BE54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BF54,IF(RIGHT($K54,2)=RIGHT(CB$39,2),SUM($AX54:BF54),0)+IF(RIGHT(CB$39,2)>RIGHT($K54,2),BF54,0))","v":0},{"$f":"+IF($K54=\"Ongoing\",BG54,IF(RIGHT($K54,2)=RIGHT(CC$39,2),SUM($AX54:BG54),0)+IF(RIGHT(CC$39,2)>RIGHT($K54,2),BG54,0))","v":0},null,{"$f":"+Q54*KeyAssumptionsPriceControl_FO!AC$15","v":1.6195204999999999},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y54*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z54*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.1568003571428571E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2,2.3136007142857143E-2]
[null,null,"Sewage pump station civil, mechanical and electrical - pricing submission 23",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2026-27",15,15,null,null,null,0.50749999999999995,0.48570000000000002,0.2893,0.47710000000000002,0.60360000000000003,0.10500309691104098,0.10998322972546523,0.12808249558478194,0.15957876923881914,0.20121426792350508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50749999999999995,0.48570000000000002,0.2893,0.47710000000000002,0.60360000000000003,0.10500309691104098,0.10998322972546523,0.12808249558478194,0.15957876923881914,0.20121426792350508,null,0,0,0,5.8653333333333335E-2,0.13742666666666667,0.1610467698970347,0.16821298078491825,0.17614850496192647,0.18573721378937982,0.19776364836145732,null,{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BT$39,2),SUM($AX55:AX55),0)+IF(RIGHT(BT$39,2)>RIGHT($K55,2),AX55,0))","v":0},{"$f":"+IF($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":0},{"$f":"+IF($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":0},{"$f":"+IF($K55=\"Ongoing\",BA55,IF(RIGHT($K55,2)=RIGHT(BW$39,2),SUM($AX55:BA55),0)+IF(RIGHT(BW$39,2)>RIGHT($K55,2),BA55,0))","v":1.7596000000000001},{"$f":"+IF($K55=\"Ongoing\",BB55,IF(RIGHT($K55,2)=RIGHT(BX$39,2),SUM($AX55:BB55),0)+IF(RIGHT(BX$39,2)>RIGHT($K55,2),BB55,0))","v":0.60360000000000003},{"$f":"+IF($K55=\"Ongoing\",BC55,IF(RIGHT($K55,2)=RIGHT(BY$39,2),SUM($AX55:BC55),0)+IF(RIGHT(BY$39,2)>RIGHT($K55,2),BC55,0))","v":0.10500309691104098},{"$f":"+IF($K55=\"Ongoing\",BD55,IF(RIGHT($K55,2)=RIGHT(BZ$39,2),SUM($AX55:BD55),0)+IF(RIGHT(BZ$39,2)>RIGHT($K55,2),BD55,0))","v":0.10998322972546523},{"$f":"+IF($K55=\"Ongoing\",BE55,IF(RIGHT($K55,2)=RIGHT(CA$39,2),SUM($AX55:BE55),0)+IF(RIGHT(CA$39,2)>RIGHT($K55,2),BE55,0))","v":0.12808249558478194},{"$f":"+IF($K55=\"Ongoing\",BF55,IF(RIGHT($K55,2)=RIGHT(CB$39,2),SUM($AX55:BF55),0)+IF(RIGHT(CB$39,2)>RIGHT($K55,2),BF55,0))","v":0.15957876923881914},{"$f":"+IF($K55=\"Ongoing\",BG55,IF(RIGHT($K55,2)=RIGHT(CC$39,2),SUM($AX55:BG55),0)+IF(RIGHT(CC$39,2)>RIGHT($K55,2),BG55,0))","v":0.20121426792350508},null,{"$f":"+Q55*KeyAssumptionsPriceControl_FO!AC$15","v":0.522725},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AD$15","v":0.51527913000000003},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AE$15","v":0.31612592109999998},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AF$15","v":0.53698025325100007},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AG$15","v":0.69973783124748012},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AH$15","v":0.12537918900928566},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AI$15","v":0.13526549987436942},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AJ$15","v":0.16225107335626324},{"$f":"+Y55*KeyAssumptionsPriceControl_FO!AK$15","v":0.20821409881128641},{"$f":"+Z55*KeyAssumptionsPriceControl_FO!AL$15","v":0.27041515042013509},null,1.7424166666666668E-2,5.202430433333334E-2,7.9737806036666664E-2,0.10817467851503335,0.14939861466498267,0.17690251534020821,0.18559067163633003,0.19550789074401781,0.20785672981626946,0.22381103812398354]
[null,null,"Informations and communications technology road map",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2027-28",4,4,null,null,null,0.447909,0.29973300000000003,0.31404100000000001,6.2376999999999995E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.447909,0.29973300000000003,0.31404100000000001,6.2376999999999995E-2,0,0,0,0,0,0,null,0,0,0,0,0.14050749999999998,0.28101499999999996,0.28101499999999996,0.28101499999999996,0.14050749999999998,0,null,{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BT$39,2),SUM($AX56:AX56),0)+IF(RIGHT(BT$39,2)>RIGHT($K56,2),AX56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BU$39,2),SUM($AX56:AY56),0)+IF(RIGHT(BU$39,2)>RIGHT($K56,2),AY56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",AZ56,IF(RIGHT($K56,2)=RIGHT(BV$39,2),SUM($AX56:AZ56),0)+IF(RIGHT(BV$39,2)>RIGHT($K56,2),AZ56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BA56,IF(RIGHT($K56,2)=RIGHT(BW$39,2),SUM($AX56:BA56),0)+IF(RIGHT(BW$39,2)>RIGHT($K56,2),BA56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BB56,IF(RIGHT($K56,2)=RIGHT(BX$39,2),SUM($AX56:BB56),0)+IF(RIGHT(BX$39,2)>RIGHT($K56,2),BB56,0))","v":1.1240599999999998},{"$f":"+IF($K56=\"Ongoing\",BC56,IF(RIGHT($K56,2)=RIGHT(BY$39,2),SUM($AX56:BC56),0)+IF(RIGHT(BY$39,2)>RIGHT($K56,2),BC56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BD56,IF(RIGHT($K56,2)=RIGHT(BZ$39,2),SUM($AX56:BD56),0)+IF(RIGHT(BZ$39,2)>RIGHT($K56,2),BD56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BE56,IF(RIGHT($K56,2)=RIGHT(CA$39,2),SUM($AX56:BE56),0)+IF(RIGHT(CA$39,2)>RIGHT($K56,2),BE56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BF56,IF(RIGHT($K56,2)=RIGHT(CB$39,2),SUM($AX56:BF56),0)+IF(RIGHT(CB$39,2)>RIGHT($K56,2),BF56,0))","v":0},{"$f":"+IF($K56=\"Ongoing\",BG56,IF(RIGHT($K56,2)=RIGHT(CC$39,2),SUM($AX56:BG56),0)+IF(RIGHT(CC$39,2)>RIGHT($K56,2),BG56,0))","v":0},null,{"$f":"+Q56*KeyAssumptionsPriceControl_FO!AC$15","v":0.46134627},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AD$15","v":0.31798673970000002},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AE$15","v":0.343161079807},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AF$15","v":7.0205863041369998E-2},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y56*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z56*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.766828375E-2,0.15508490996250002,0.23772838740087499,0.28939925525692123,0.24050670438709248,0.14309007817459252,6.04466007362175E-2,8.7757328801712498E-3,0,0]
[null,null,"Informations and communications technology road map",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2027-28",4,4,null,null,null,0.447909,0.29973300000000003,0.31404100000000001,6.2376999999999995E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.447909,0.29973300000000003,0.31404100000000001,6.2376999999999995E-2,0,0,0,0,0,0,null,0,0,0,0,0.14050749999999998,0.28101499999999996,0.28101499999999996,0.28101499999999996,0.14050749999999998,0,null,{"$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":1.1240599999999998},{"$f":"+IF($K57=\"Ongoing\",BC57,IF(RIGHT($K57,2)=RIGHT(BY$39,2),SUM($AX57:BC57),0)+IF(RIGHT(BY$39,2)>RIGHT($K57,2),BC57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BD57,IF(RIGHT($K57,2)=RIGHT(BZ$39,2),SUM($AX57:BD57),0)+IF(RIGHT(BZ$39,2)>RIGHT($K57,2),BD57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BE57,IF(RIGHT($K57,2)=RIGHT(CA$39,2),SUM($AX57:BE57),0)+IF(RIGHT(CA$39,2)>RIGHT($K57,2),BE57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BF57,IF(RIGHT($K57,2)=RIGHT(CB$39,2),SUM($AX57:BF57),0)+IF(RIGHT(CB$39,2)>RIGHT($K57,2),BF57,0))","v":0},{"$f":"+IF($K57=\"Ongoing\",BG57,IF(RIGHT($K57,2)=RIGHT(CC$39,2),SUM($AX57:BG57),0)+IF(RIGHT(CC$39,2)>RIGHT($K57,2),BG57,0))","v":0},null,{"$f":"+Q57*KeyAssumptionsPriceControl_FO!AC$15","v":0.46134627},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AD$15","v":0.31798673970000002},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AE$15","v":0.343161079807},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AF$15","v":7.0205863041369998E-2},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y57*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z57*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.766828375E-2,0.15508490996250002,0.23772838740087499,0.28939925525692123,0.24050670438709248,0.14309007817459252,6.04466007362175E-2,8.7757328801712498E-3,0,0]
[null,null,"Informations and communications technology road map",null,"Recycled Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","2027-28",4,4,null,null,null,1.8282E-2,1.2234E-2,1.2818000000000001E-2,2.5460000000000001E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8282E-2,1.2234E-2,1.2818000000000001E-2,2.5460000000000001E-3,0,0,0,0,0,0,null,0,0,0,0,5.7350000000000005E-3,1.1470000000000001E-2,1.1470000000000001E-2,1.1470000000000001E-2,5.7350000000000005E-3,0,null,{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BT$39,2),SUM($AX58:AX58),0)+IF(RIGHT(BT$39,2)>RIGHT($K58,2),AX58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BU$39,2),SUM($AX58:AY58),0)+IF(RIGHT(BU$39,2)>RIGHT($K58,2),AY58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",AZ58,IF(RIGHT($K58,2)=RIGHT(BV$39,2),SUM($AX58:AZ58),0)+IF(RIGHT(BV$39,2)>RIGHT($K58,2),AZ58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BA58,IF(RIGHT($K58,2)=RIGHT(BW$39,2),SUM($AX58:BA58),0)+IF(RIGHT(BW$39,2)>RIGHT($K58,2),BA58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BB58,IF(RIGHT($K58,2)=RIGHT(BX$39,2),SUM($AX58:BB58),0)+IF(RIGHT(BX$39,2)>RIGHT($K58,2),BB58,0))","v":4.5880000000000004E-2},{"$f":"+IF($K58=\"Ongoing\",BC58,IF(RIGHT($K58,2)=RIGHT(BY$39,2),SUM($AX58:BC58),0)+IF(RIGHT(BY$39,2)>RIGHT($K58,2),BC58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BD58,IF(RIGHT($K58,2)=RIGHT(BZ$39,2),SUM($AX58:BD58),0)+IF(RIGHT(BZ$39,2)>RIGHT($K58,2),BD58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BE58,IF(RIGHT($K58,2)=RIGHT(CA$39,2),SUM($AX58:BE58),0)+IF(RIGHT(CA$39,2)>RIGHT($K58,2),BE58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BF58,IF(RIGHT($K58,2)=RIGHT(CB$39,2),SUM($AX58:BF58),0)+IF(RIGHT(CB$39,2)>RIGHT($K58,2),BF58,0))","v":0},{"$f":"+IF($K58=\"Ongoing\",BG58,IF(RIGHT($K58,2)=RIGHT(CC$39,2),SUM($AX58:BG58),0)+IF(RIGHT(CC$39,2)>RIGHT($K58,2),BG58,0))","v":0},null,{"$f":"+Q58*KeyAssumptionsPriceControl_FO!AC$15","v":1.883046E-2},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AD$15","v":1.29790506E-2},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AE$15","v":1.4006574686000001E-2},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AF$15","v":2.8655454302600005E-3},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y58*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z58*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.3538075E-3,6.3299963250000001E-3,9.7031994857500001E-3,1.1812214500282501E-2,9.8166001790650007E-3,5.8404113540650006E-3,2.4672081933150001E-3,3.5819317878250007E-4,0,0]
[null,null,"Fleet and plant - renewal program - pricing submission 23",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2024-25",4,4,null,null,null,0.232456,0.19301099999999999,0.16331699999999999,0.13891499999999998,0.21868699999999999,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.232456,0.19301099999999999,0.16331699999999999,0.13891499999999998,0.21868699999999999,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,null,0,5.3183374999999998E-2,0.126781375,0.16456037499999998,0.20926062500000001,0.20362562499999998,0.17045262499999997,0.17309862500000001,0.168823375,0.16170000000000001,null,{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BT$39,2),SUM($AX59:AX59),0)+IF(RIGHT(BT$39,2)>RIGHT($K59,2),AX59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BU$39,2),SUM($AX59:AY59),0)+IF(RIGHT(BU$39,2)>RIGHT($K59,2),AY59,0))","v":0.42546699999999998},{"$f":"+IF($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":0.16331699999999999},{"$f":"+IF($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":0.13891499999999998},{"$f":"+IF($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":0.21868699999999999},{"$f":"+IF($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":0.16170000000000001},{"$f":"+IF($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":0.16170000000000001},{"$f":"+IF($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":0.16170000000000001},{"$f":"+IF($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":0.16170000000000001},{"$f":"+IF($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":0.16170000000000001},null,{"$f":"+Q59*KeyAssumptionsPriceControl_FO!AC$15","v":0.23942968000000001},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AD$15","v":0.20476536989999997},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AE$15","v":0.17846089545899999},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AF$15","v":0.15635005634115001},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AG$15","v":0.25351816948644412},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AH$15","v":0.19307825634873935},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AI$15","v":0.19887060403920154},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AJ$15","v":0.20483672216037757},{"$f":"+Y59*KeyAssumptionsPriceControl_FO!AK$15","v":0.2109818238251889},{"$f":"+Z59*KeyAssumptionsPriceControl_FO!AL$15","v":0.21731127853994459},null,2.9928710000000001E-2,8.5453091237500001E-2,0.13335637440737499,0.17520774338239373,0.19651256161084299,0.19681273360274093,0.19790305798135857,0.20651510478128721,0.20725889480103371,0.20497097936727748]
[null,null,"Fleet and plant - renewal program - pricing submission 23",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2024-25",4,4,null,null,null,0.232456,0.19301099999999999,0.16331699999999999,0.13891499999999998,0.21868699999999999,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.232456,0.19301099999999999,0.16331699999999999,0.13891499999999998,0.21868699999999999,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,0.16170000000000001,null,0,5.3183374999999998E-2,0.126781375,0.16456037499999998,0.20926062500000001,0.20362562499999998,0.17045262499999997,0.17309862500000001,0.168823375,0.16170000000000001,null,{"$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},{"$f":"+IF($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":0.42546699999999998},{"$f":"+IF($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":0.16331699999999999},{"$f":"+IF($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":0.13891499999999998},{"$f":"+IF($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":0.21868699999999999},{"$f":"+IF($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":0.16170000000000001},{"$f":"+IF($K60=\"Ongoing\",BD60,IF(RIGHT($K60,2)=RIGHT(BZ$39,2),SUM($AX60:BD60),0)+IF(RIGHT(BZ$39,2)>RIGHT($K60,2),BD60,0))","v":0.16170000000000001},{"$f":"+IF($K60=\"Ongoing\",BE60,IF(RIGHT($K60,2)=RIGHT(CA$39,2),SUM($AX60:BE60),0)+IF(RIGHT(CA$39,2)>RIGHT($K60,2),BE60,0))","v":0.16170000000000001},{"$f":"+IF($K60=\"Ongoing\",BF60,IF(RIGHT($K60,2)=RIGHT(CB$39,2),SUM($AX60:BF60),0)+IF(RIGHT(CB$39,2)>RIGHT($K60,2),BF60,0))","v":0.16170000000000001},{"$f":"+IF($K60=\"Ongoing\",BG60,IF(RIGHT($K60,2)=RIGHT(CC$39,2),SUM($AX60:BG60),0)+IF(RIGHT(CC$39,2)>RIGHT($K60,2),BG60,0))","v":0.16170000000000001},null,{"$f":"+Q60*KeyAssumptionsPriceControl_FO!AC$15","v":0.23942968000000001},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AD$15","v":0.20476536989999997},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AE$15","v":0.17846089545899999},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AF$15","v":0.15635005634115001},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AG$15","v":0.25351816948644412},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AH$15","v":0.19307825634873935},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AI$15","v":0.19887060403920154},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AJ$15","v":0.20483672216037757},{"$f":"+Y60*KeyAssumptionsPriceControl_FO!AK$15","v":0.2109818238251889},{"$f":"+Z60*KeyAssumptionsPriceControl_FO!AL$15","v":0.21731127853994459},null,2.9928710000000001E-2,8.5453091237500001E-2,0.13335637440737499,0.17520774338239373,0.19651256161084299,0.19681273360274093,0.19790305798135857,0.20651510478128721,0.20725889480103371,0.20497097936727748]
[null,null,"Fleet and plant - renewal program - pricing submission 23",null,"Recycled Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","2024-25",4,4,null,null,null,9.4879999999999999E-3,7.8779999999999996E-3,6.6660000000000001E-3,5.6699999999999997E-3,8.9259999999999999E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4879999999999999E-3,7.8779999999999996E-3,6.6660000000000001E-3,5.6699999999999997E-3,8.9259999999999999E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,6.6000000000000008E-3,null,0,2.1707499999999999E-3,5.1747499999999997E-3,6.7167499999999996E-3,8.5412500000000002E-3,8.3112499999999992E-3,6.9572499999999999E-3,7.0652500000000003E-3,6.890750000000001E-3,6.6000000000000008E-3,null,{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BT$39,2),SUM($AX61:AX61),0)+IF(RIGHT(BT$39,2)>RIGHT($K61,2),AX61,0))","v":0},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BU$39,2),SUM($AX61:AY61),0)+IF(RIGHT(BU$39,2)>RIGHT($K61,2),AY61,0))","v":1.7365999999999999E-2},{"$f":"+IF($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":6.6660000000000001E-3},{"$f":"+IF($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":5.6699999999999997E-3},{"$f":"+IF($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":8.9259999999999999E-3},{"$f":"+IF($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":6.6000000000000008E-3},{"$f":"+IF($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":6.6000000000000008E-3},{"$f":"+IF($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":6.6000000000000008E-3},{"$f":"+IF($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":6.6000000000000008E-3},{"$f":"+IF($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":6.6000000000000008E-3},null,{"$f":"+Q61*KeyAssumptionsPriceControl_FO!AC$15","v":9.7726400000000008E-3},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AD$15","v":8.3577701999999997E-3},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AE$15","v":7.2841181820000002E-3},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AF$15","v":6.3816349527000002E-3},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AG$15","v":1.03476803872018E-2},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AH$15","v":7.8807451570914022E-3},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AI$15","v":8.117167511804144E-3},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AJ$15","v":8.3606825371582687E-3},{"$f":"+Y61*KeyAssumptionsPriceControl_FO!AK$15","v":8.6115030132730176E-3},{"$f":"+Z61*KeyAssumptionsPriceControl_FO!AL$15","v":8.8698481036712084E-3},null,1.2215800000000001E-3,3.4878812750000002E-3,5.4431173227500003E-3,7.1513364645875007E-3,8.0209208820752262E-3,8.0331728001118742E-3,8.0776758359738174E-3,8.4291879502566194E-3,8.4595467265728072E-3,8.3661624231541835E-3]
[null,null,"Water mains renewals - pricing submission 23",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2024-25",70,70,null,null,null,0.375,0,0.46,0.39,0.375,0.35235376235917087,0.43401487950891143,0.3908567416298887,0.46796763883833048,0.50733140642506724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.375,0,0.46,0.39,0.375,0.35235376235917087,0.43401487950891143,0.3908567416298887,0.46796763883833048,0.50733140642506724,null,0,2.6785714285714286E-3,8.6428571428571431E-3,1.4714285714285713E-2,2.0178571428571431E-2,2.537395544542265E-2,3.099087431590895E-2,3.6882814466900379E-2,4.301727432738766E-2,4.9983696079269072E-2,null,{"$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},{"$f":"+IF($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":0.375},{"$f":"+IF($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":0.46},{"$f":"+IF($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":0.39},{"$f":"+IF($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":0.375},{"$f":"+IF($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":0.35235376235917087},{"$f":"+IF($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":0.43401487950891143},{"$f":"+IF($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":0.3908567416298887},{"$f":"+IF($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":0.46796763883833048},{"$f":"+IF($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":0.50733140642506724},null,{"$f":"+Q62*KeyAssumptionsPriceControl_FO!AC$15","v":0.38624999999999998},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AE$15","v":0.50265442000000005},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AF$15","v":0.43894843590000004},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AG$15","v":0.43472777786250005},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AH$15","v":0.42072881913560156},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AI$15","v":0.53378355751353423},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AJ$15","v":0.49512562640539265},{"$f":"+Y62*KeyAssumptionsPriceControl_FO!AK$15","v":0.6105916260561427},{"$f":"+Z62*KeyAssumptionsPriceControl_FO!AL$15","v":0.6818109868503377},null,2.7589285714285715E-3,5.5178571428571429E-3,9.1082458571428576E-3,1.5833980542142856E-2,2.2074524926160716E-2,2.8184929190432868E-2,3.5002874737926695E-2,4.2352226051633315E-2,5.0250206426358572E-2,5.9481653661404857E-2]
[null,null,"Cowes Wastewater Treatment Plant civil, mechanical and electrical - pricing submission 23",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2024-25",25,25,null,null,null,0.32603717834892815,0.17785929380235213,0.65593662212030168,0.17945791799499683,0.301757780280069,8.2320932880164233E-2,9.0866814251481909E-2,0.11111822921544295,0.13359275162030082,0.17107879785675403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32603717834892815,0.17785929380235213,0.65593662212030168,0.17945791799499683,0.301757780280069,8.2320932880164233E-2,9.0866814251481909E-2,0.11111822921544295,0.13359275162030082,0.17107879785675403,null,0,1.0077929443025607E-2,3.3274591328457247E-2,4.9982482130763214E-2,5.9606796096264535E-2,6.7288370359469205E-2,7.075212530210212E-2,7.4791826171440617E-2,7.9686045788155496E-2,8.5779476777696595E-2,null,{"$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":0},{"$f":"+IF($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":0.50389647215128031},{"$f":"+IF($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":0.65593662212030168},{"$f":"+IF($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":0.17945791799499683},{"$f":"+IF($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":0.301757780280069},{"$f":"+IF($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":8.2320932880164233E-2},{"$f":"+IF($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":9.0866814251481909E-2},{"$f":"+IF($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":0.11111822921544295},{"$f":"+IF($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":0.13359275162030082},{"$f":"+IF($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":0.17107879785675403},null,{"$f":"+Q63*KeyAssumptionsPriceControl_FO!AC$15","v":0.33581829369939598},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AD$15","v":0.18869092479491537},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AE$15","v":0.71675965727965085},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AF$15","v":0.20198146772762648},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AG$15","v":0.34981997139699983},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AH$15","v":9.8295498957969782E-2},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AI$15","v":0.11175472008231374},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AJ$15","v":0.14076124826689448},{"$f":"+Y63*KeyAssumptionsPriceControl_FO!AK$15","v":0.17430823986812941},{"$f":"+Z63*KeyAssumptionsPriceControl_FO!AL$15","v":0.22991559859819385},null,6.7163658739879195E-3,1.7206550243874148E-2,3.5315561885365471E-2,5.3690384385511013E-2,6.4726413168003538E-2,7.3688722575102922E-2,7.7889726955908609E-2,8.2940046322892758E-2,8.9241436085593248E-2,9.7325912854919705E-2]
[null,null,"Sewer mains and junction renewals - pricing submission 23",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",70,70,null,null,null,0.18,0.18,0.18,0.33,0.33700000000000002,0.28499999999999998,0.28499999999999998,0.28499999999999998,0.28499999999999998,0.28499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.33,0.33700000000000002,0.28499999999999998,0.28499999999999998,0.28499999999999998,0.28499999999999998,0.28499999999999998,null,1.2857142857142856E-3,3.8571428571428567E-3,6.4285714285714285E-3,1.0071428571428571E-2,1.4835714285714287E-2,1.927857142857143E-2,2.3349999999999999E-2,2.7421428571428572E-2,3.1492857142857142E-2,3.5564285714285715E-2,null,{"$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":0.18},{"$f":"+IF($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":0.18},{"$f":"+IF($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":0.18},{"$f":"+IF($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":0.33},{"$f":"+IF($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":0.33700000000000002},{"$f":"+IF($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":0.28499999999999998},{"$f":"+IF($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":0.28499999999999998},{"$f":"+IF($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":0.28499999999999998},{"$f":"+IF($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":0.28499999999999998},{"$f":"+IF($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":0.28499999999999998},null,{"$f":"+Q64*KeyAssumptionsPriceControl_FO!AC$15","v":0.18540000000000001},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AD$15","v":0.19096199999999999},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AE$15","v":0.19669086},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AF$15","v":0.37141790730000007},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AG$15","v":0.39067536303910005},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AH$15","v":0.34030490451076501},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AI$15","v":0.35051405164608795},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AJ$15","v":0.36102947319547063},{"$f":"+Y64*KeyAssumptionsPriceControl_FO!AK$15","v":0.37186035739133477},{"$f":"+Z64*KeyAssumptionsPriceControl_FO!AL$15","v":0.38301616811307482},null,1.3242857142857143E-3,4.0125857142857147E-3,6.7815347142857136E-3,1.0839454480714286E-2,1.6282977840279288E-2,2.1504265465635466E-2,2.6438686581041558E-2,3.1521140329909832E-2,3.6756067691244156E-2,4.2148042873418508E-2]
[null,null,"Candowie & Ian Bartlet Water Purification Plant civil, mechanical and electrical - pricing submission 23",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","2025-26",15,15,null,null,null,0.17902530578305753,0.17428961298501339,0.17534325329714676,0.18694394937863926,0.5214753587914428,0.12531805060183152,0.1250242912649413,0.13386917091846559,0.15203135146337585,0.17890127653496163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17902530578305753,0.17428961298501339,0.17534325329714676,0.18694394937863926,0.5214753587914428,0.12531805060183152,0.1250242912649413,0.13386917091846559,0.15203135146337585,0.17890127653496163,null,0,0,1.7621939068840589E-2,4.1475343116969154E-2,6.5089320055971886E-2,8.6649100369081036E-2,9.4993845097973456E-2,0.10362362717075368,0.11315364458348173,0.12418473218342631,null,{"$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":0.5286581720652177},{"$f":"+IF($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":0.18694394937863926},{"$f":"+IF($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":0.5214753587914428},{"$f":"+IF($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":0.12531805060183152},{"$f":"+IF($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":0.1250242912649413},{"$f":"+IF($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":0.13386917091846559},{"$f":"+IF($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":0.15203135146337585},{"$f":"+IF($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":0.17890127653496163},null,{"$f":"+Q65*KeyAssumptionsPriceControl_FO!AC$15","v":0.18439606495654925},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AD$15","v":0.18490385041580071},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AE$15","v":0.19160230714563128},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AF$15","v":0.21040706200185252},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AG$15","v":0.60453286383321025},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AH$15","v":0.14963630611765436},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AI$15","v":0.15376410837001819},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AJ$15","v":0.16958146053967738},{"$f":"+Y65*KeyAssumptionsPriceControl_FO!AK$15","v":0.19836643049073183},{"$f":"+Z65*KeyAssumptionsPriceControl_FO!AL$15","v":0.24042835582090721},null,6.1465354985516417E-3,1.8456532677629974E-2,3.1006737929677706E-2,4.4407050234593834E-2,7.1571714429095934E-2,9.671068676079142E-2,0.10682403391038051,0.1176022195407037,0.12986714924171733,0.144493642118772]
[null,null,"Building asset management plan - pricing submission 23",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","2026-27",50,50,null,null,null,3.5231000000000005E-2,0.32619299999999996,8.2026000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5231000000000005E-2,0.32619299999999996,8.2026000000000002E-2,0,0,0,0,0,0,0,null,0,0,0,4.4344999999999992E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,null,{"$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":0.44344999999999996},{"$f":"+IF($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":0},{"$f":"+IF($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$15","v":3.628793000000001E-2},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AD$15","v":0.34605815369999993},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AE$15","v":8.9632024902000007E-2},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$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$15","v":0},null,3.6287930000000008E-4,4.1863401369999992E-3,8.543241923019999E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3]
[null,null,"Building asset management plan - pricing submission 23",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","2026-27",50,50,null,null,null,3.5231000000000005E-2,0.32619299999999996,8.2026000000000002E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5231000000000005E-2,0.32619299999999996,8.2026000000000002E-2,0,0,0,0,0,0,0,null,0,0,0,4.4344999999999992E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,8.8689999999999984E-3,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K67=\"Ongoing\",BA67,IF(RIGHT($K67,2)=RIGHT(BW$39,2),SUM($AX67:BA67),0)+IF(RIGHT(BW$39,2)>RIGHT($K67,2),BA67,0))","v":0.44344999999999996},{"$f":"+IF($K67=\"Ongoing\",BB67,IF(RIGHT($K67,2)=RIGHT(BX$39,2),SUM($AX67:BB67),0)+IF(RIGHT(BX$39,2)>RIGHT($K67,2),BB67,0))","v":0},{"$f":"+IF($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},{"$f":"+IF($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":0},{"$f":"+IF($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},null,{"$f":"+Q67*KeyAssumptionsPriceControl_FO!AC$15","v":3.628793000000001E-2},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AD$15","v":0.34605815369999993},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AE$15","v":8.9632024902000007E-2},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y67*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z67*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.6287930000000008E-4,4.1863401369999992E-3,8.543241923019999E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3,9.4395621720399989E-3]
[null,null,"Building asset management plan - pricing submission 23",null,"Recycled Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","2026-27",50,50,null,null,null,1.438E-3,1.3313999999999999E-2,3.3479999999999998E-3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.438E-3,1.3313999999999999E-2,3.3479999999999998E-3,0,0,0,0,0,0,0,null,0,0,0,1.8099999999999998E-4,3.6199999999999996E-4,3.6199999999999996E-4,3.6199999999999996E-4,3.6199999999999996E-4,3.6199999999999996E-4,3.6199999999999996E-4,null,{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BT$39,2),SUM($AX68:AX68),0)+IF(RIGHT(BT$39,2)>RIGHT($K68,2),AX68,0))","v":0},{"$f":"+IF($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":1.8099999999999998E-2},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q68*KeyAssumptionsPriceControl_FO!AC$15","v":1.4811400000000001E-3},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AD$15","v":1.4124822599999998E-2},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AE$15","v":3.6584499959999997E-3},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$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$15","v":0},null,1.4811400000000002E-5,1.7087102599999999E-4,3.4870375195999998E-4,3.8528825191999996E-4,3.8528825191999996E-4,3.8528825191999996E-4,3.8528825191999996E-4,3.8528825191999996E-4,3.8528825191999996E-4,3.8528825191999996E-4]
[null,null,"Informations and communications - hardware and minor software renewals program",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,0.13720000000000002,0.10779999999999999,6.3700000000000007E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,0.13720000000000002,0.10779999999999999,6.3700000000000007E-2,0,0,0,0,0,null,7.9625000000000008E-3,2.3887500000000002E-2,4.9000000000000002E-2,7.9625000000000015E-2,9.3100000000000016E-2,8.5137499999999991E-2,6.0024999999999995E-2,2.9400000000000003E-2,7.9625000000000008E-3,0,null,{"$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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":0.13720000000000002},{"$f":"+IF($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":0.10779999999999999},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($K69=\"Ongoing\",BC69,IF(RIGHT($K69,2)=RIGHT(BY$39,2),SUM($AX69:BC69),0)+IF(RIGHT(BY$39,2)>RIGHT($K69,2),BC69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BD69,IF(RIGHT($K69,2)=RIGHT(BZ$39,2),SUM($AX69:BD69),0)+IF(RIGHT(BZ$39,2)>RIGHT($K69,2),BD69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BE69,IF(RIGHT($K69,2)=RIGHT(CA$39,2),SUM($AX69:BE69),0)+IF(RIGHT(CA$39,2)>RIGHT($K69,2),BE69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BF69,IF(RIGHT($K69,2)=RIGHT(CB$39,2),SUM($AX69:BF69),0)+IF(RIGHT(CB$39,2)>RIGHT($K69,2),BF69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",BG69,IF(RIGHT($K69,2)=RIGHT(CC$39,2),SUM($AX69:BG69),0)+IF(RIGHT(CC$39,2)>RIGHT($K69,2),BG69,0))","v":0},null,{"$f":"+Q69*KeyAssumptionsPriceControl_FO!AC$15","v":6.5611000000000003E-2},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AD$15","v":6.7579330000000007E-2},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AE$15","v":0.14992214440000001},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AF$15","v":0.12132984971800001},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AG$15","v":7.3845758532910005E-2},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y69*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z69*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,8.2013750000000003E-3,2.485016625E-2,5.2037850550000007E-2,8.5944349814750007E-2,0.10213992584611375,9.4721854412727513E-2,6.7534170112727498E-2,3.3627670847977506E-2,9.2307198166137507E-3,0]
[null,null,"Informations and communications - hardware and minor software renewals program",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,0.13720000000000002,0.10779999999999999,6.3700000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,0.13720000000000002,0.10779999999999999,6.3700000000000007E-2,0,0,0,0,0,null,7.9625000000000008E-3,2.3887500000000002E-2,4.9000000000000002E-2,7.9625000000000015E-2,9.3100000000000016E-2,8.5137499999999991E-2,6.0024999999999995E-2,2.9400000000000003E-2,7.9625000000000008E-3,0,null,{"$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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":0.13720000000000002},{"$f":"+IF($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":0.10779999999999999},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($K70=\"Ongoing\",BC70,IF(RIGHT($K70,2)=RIGHT(BY$39,2),SUM($AX70:BC70),0)+IF(RIGHT(BY$39,2)>RIGHT($K70,2),BC70,0))","v":0},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q70*KeyAssumptionsPriceControl_FO!AC$15","v":6.5611000000000003E-2},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AD$15","v":6.7579330000000007E-2},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AE$15","v":0.14992214440000001},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AF$15","v":0.12132984971800001},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AG$15","v":7.3845758532910005E-2},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y70*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z70*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,8.2013750000000003E-3,2.485016625E-2,5.2037850550000007E-2,8.5944349814750007E-2,0.10213992584611375,9.4721854412727513E-2,6.7534170112727498E-2,3.3627670847977506E-2,9.2307198166137507E-3,0]
[null,null,"Informations and communications - hardware and minor software renewals program",null,"Recycled Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,2.6000000000000003E-3,2.6000000000000003E-3,5.6000000000000008E-3,4.4000000000000003E-3,2.6000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6000000000000003E-3,2.6000000000000003E-3,5.6000000000000008E-3,4.4000000000000003E-3,2.6000000000000003E-3,0,0,0,0,0,null,3.2500000000000004E-4,9.7500000000000017E-4,2E-3,3.2500000000000003E-3,3.8E-3,3.4750000000000007E-3,2.4500000000000004E-3,1.2000000000000001E-3,3.2500000000000004E-4,0,null,{"$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":2.6000000000000003E-3},{"$f":"+IF($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":2.6000000000000003E-3},{"$f":"+IF($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":5.6000000000000008E-3},{"$f":"+IF($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":4.4000000000000003E-3},{"$f":"+IF($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":2.6000000000000003E-3},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K71=\"Ongoing\",BF71,IF(RIGHT($K71,2)=RIGHT(CB$39,2),SUM($AX71:BF71),0)+IF(RIGHT(CB$39,2)>RIGHT($K71,2),BF71,0))","v":0},{"$f":"+IF($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},null,{"$f":"+Q71*KeyAssumptionsPriceControl_FO!AC$15","v":2.6780000000000003E-3},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AD$15","v":2.7583400000000002E-3},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AE$15","v":6.1192712000000008E-3},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AF$15","v":4.9522387640000007E-3},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AG$15","v":3.0141125931800006E-3},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y71*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z71*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,3.3475000000000003E-4,1.0142925000000001E-3,2.1239939000000001E-3,3.5079326455000003E-3,4.1689765651475013E-3,3.8661981392950008E-3,2.7564967392950004E-3,1.3725579937950002E-3,3.7676407414750007E-4,0]
[null,null,"Recycled water improvement program",null,"Recycled Water","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",50,50,null,null,null,0,0,0.54049999999999998,0,0.25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.54049999999999998,0,0.25,0,0,0,0,0,null,0,0,5.4050000000000001E-3,1.081E-2,1.3310000000000001E-2,1.5810000000000001E-2,1.5810000000000001E-2,1.5810000000000001E-2,1.5810000000000001E-2,1.5810000000000001E-2,null,{"$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},{"$f":"+IF($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},{"$f":"+IF($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":0.54049999999999998},{"$f":"+IF($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":0.25},{"$f":"+IF($K72=\"Ongoing\",BC72,IF(RIGHT($K72,2)=RIGHT(BY$39,2),SUM($AX72:BC72),0)+IF(RIGHT(BY$39,2)>RIGHT($K72,2),BC72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",BD72,IF(RIGHT($K72,2)=RIGHT(BZ$39,2),SUM($AX72:BD72),0)+IF(RIGHT(BZ$39,2)>RIGHT($K72,2),BD72,0))","v":0},{"$f":"+IF($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},{"$f":"+IF($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},null,{"$f":"+Q72*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AE$15","v":0.59061894349999999},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AG$15","v":0.28981851857500002},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y72*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z72*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,5.9061894349999996E-3,1.1812378869999999E-2,1.4710564055749999E-2,1.76087492415E-2,1.76087492415E-2,1.76087492415E-2,1.76087492415E-2,1.76087492415E-2]
[null,null,"Water distribution civil, mechanical and electrical - pricing submission 23",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2027-28",15,15,null,null,null,0.18732859501234594,0.41102549887200002,4.9374585820432339E-2,5.8634904510295412E-2,5.8091526424277298E-2,3.519577467530173E-2,4.6049495740330286E-2,5.8027588670299918E-2,6.9761528691737767E-2,7.9231162580923026E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18732859501234594,0.41102549887200002,4.9374585820432339E-2,5.8634904510295412E-2,5.8091526424277298E-2,3.519577467530173E-2,4.6049495740330286E-2,5.8027588670299918E-2,6.9761528691737767E-2,7.9231162580923026E-2,null,0,0,0,0,2.5481837021311696E-2,5.2136866531800115E-2,5.4845042212321185E-2,5.8314278359342192E-2,6.2573915604743444E-2,6.7540338647165465E-2,null,{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BT$39,2),SUM($AX73:AX73),0)+IF(RIGHT(BT$39,2)>RIGHT($K73,2),AX73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BU$39,2),SUM($AX73:AY73),0)+IF(RIGHT(BU$39,2)>RIGHT($K73,2),AY73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AZ73,IF(RIGHT($K73,2)=RIGHT(BV$39,2),SUM($AX73:AZ73),0)+IF(RIGHT(BV$39,2)>RIGHT($K73,2),AZ73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BA73,IF(RIGHT($K73,2)=RIGHT(BW$39,2),SUM($AX73:BA73),0)+IF(RIGHT(BW$39,2)>RIGHT($K73,2),BA73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",BB73,IF(RIGHT($K73,2)=RIGHT(BX$39,2),SUM($AX73:BB73),0)+IF(RIGHT(BX$39,2)>RIGHT($K73,2),BB73,0))","v":0.7644551106393509},{"$f":"+IF($K73=\"Ongoing\",BC73,IF(RIGHT($K73,2)=RIGHT(BY$39,2),SUM($AX73:BC73),0)+IF(RIGHT(BY$39,2)>RIGHT($K73,2),BC73,0))","v":3.519577467530173E-2},{"$f":"+IF($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":4.6049495740330286E-2},{"$f":"+IF($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":5.8027588670299918E-2},{"$f":"+IF($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":6.9761528691737767E-2},{"$f":"+IF($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":7.9231162580923026E-2},null,{"$f":"+Q73*KeyAssumptionsPriceControl_FO!AC$15","v":0.19294845286271634},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AD$15","v":0.43605695175330478},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AE$15","v":5.3952943039803566E-2},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AF$15","v":6.5994101599846228E-2},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AG$15","v":6.7344000520178054E-2},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AH$15","v":4.2025595579161253E-2},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AI$15","v":5.6635071327026103E-2},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AJ$15","v":7.3507613222602949E-2},{"$f":"+Y73*KeyAssumptionsPriceControl_FO!AK$15","v":9.1022971899913901E-2},{"$f":"+Z73*KeyAssumptionsPriceControl_FO!AL$15","v":0.10648005714697957},null,6.4316150954238779E-3,2.7398461915957913E-2,4.3732125075728191E-2,4.7730359897049858E-2,5.2174963301050661E-2,5.5820616504361979E-2,5.9109305401234893E-2,6.3447394886222516E-2,6.8931747723639747E-2,7.5515182025202868E-2]
[null,null,"Water meter and connections renewal program - pricing submission 23",null,"Water","Renewals","Pipelines/network","Significant projects",null,"Straight line","2023-24",25,25,null,null,null,0.15,0.14199999999999999,0.188,0.14199999999999999,0.13800000000000001,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.14199999999999999,0.188,0.14199999999999999,0.13800000000000001,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,null,3.0000000000000001E-3,8.8400000000000006E-3,1.5439999999999999E-2,2.2039999999999997E-2,2.7639999999999998E-2,3.2239999999999998E-2,3.5920000000000001E-2,3.9599999999999996E-2,4.3280000000000006E-2,4.6960000000000009E-2,null,{"$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":0.15},{"$f":"+IF($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":0.14199999999999999},{"$f":"+IF($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":0.188},{"$f":"+IF($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":0.14199999999999999},{"$f":"+IF($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":0.13800000000000001},{"$f":"+IF($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":9.1999999999999998E-2},{"$f":"+IF($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":9.1999999999999998E-2},{"$f":"+IF($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":9.1999999999999998E-2},{"$f":"+IF($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":9.1999999999999998E-2},{"$f":"+IF($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":9.1999999999999998E-2},null,{"$f":"+Q74*KeyAssumptionsPriceControl_FO!AC$15","v":0.1545},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AD$15","v":0.15064779999999997},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AE$15","v":0.20543267600000001},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AF$15","v":0.15982225102},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AG$15","v":0.15997982225340002},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AH$15","v":0.10985281128066801},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AI$15","v":0.11314839561908806},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AJ$15","v":0.11654284748766071},{"$f":"+Y74*KeyAssumptionsPriceControl_FO!AK$15","v":0.12003913291229053},{"$f":"+Z74*KeyAssumptionsPriceControl_FO!AL$15","v":0.12364030689965924},null,3.0899999999999999E-3,9.1929559999999987E-3,1.6314565519999998E-2,2.36196640604E-2,3.0015705525867999E-2,3.5412358196549358E-2,3.987238233454448E-2,4.4466207196679458E-2,4.919784680467848E-2,5.4071435600917477E-2]
[null,null,"Plant improvement program - pricing submission 23",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,1.47E-2,0,0.273175,5.1449999999999996E-2,1.225E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47E-2,0,0.273175,5.1449999999999996E-2,1.225E-2,0,0,0,0,0,null,1.8374999999999999E-3,3.6749999999999999E-3,3.7821874999999998E-2,7.8399999999999997E-2,8.4525000000000003E-2,8.4218749999999995E-2,5.0071875000000002E-2,9.4937499999999987E-3,1.5312500000000001E-3,0,null,{"$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":1.47E-2},{"$f":"+IF($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},{"$f":"+IF($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":0.273175},{"$f":"+IF($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":5.1449999999999996E-2},{"$f":"+IF($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":1.225E-2},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K75=\"Ongoing\",BF75,IF(RIGHT($K75,2)=RIGHT(CB$39,2),SUM($AX75:BF75),0)+IF(RIGHT(CB$39,2)>RIGHT($K75,2),BF75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",BG75,IF(RIGHT($K75,2)=RIGHT(CC$39,2),SUM($AX75:BG75),0)+IF(RIGHT(CC$39,2)>RIGHT($K75,2),BG75,0))","v":0},null,{"$f":"+Q75*KeyAssumptionsPriceControl_FO!AC$15","v":1.5141E-2},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AE$15","v":0.298505698225},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AF$15","v":5.7907428274500003E-2},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AG$15","v":1.4201107410175001E-2},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y75*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z75*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.892625E-3,3.78525E-3,4.1098462278124998E-2,8.5650103090562507E-2,9.2771045051146875E-2,9.2653558477418754E-2,5.5340346199293747E-2,1.0788705386856251E-2,1.7751384262718751E-3,0]
[null,null,"Plant improvement program - pricing submission 23",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,1.47E-2,0,0.273175,5.1449999999999996E-2,1.225E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47E-2,0,0.273175,5.1449999999999996E-2,1.225E-2,0,0,0,0,0,null,1.8374999999999999E-3,3.6749999999999999E-3,3.7821874999999998E-2,7.8399999999999997E-2,8.4525000000000003E-2,8.4218749999999995E-2,5.0071875000000002E-2,9.4937499999999987E-3,1.5312500000000001E-3,0,null,{"$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":1.47E-2},{"$f":"+IF($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},{"$f":"+IF($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":0.273175},{"$f":"+IF($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":5.1449999999999996E-2},{"$f":"+IF($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":1.225E-2},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K76=\"Ongoing\",BF76,IF(RIGHT($K76,2)=RIGHT(CB$39,2),SUM($AX76:BF76),0)+IF(RIGHT(CB$39,2)>RIGHT($K76,2),BF76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",BG76,IF(RIGHT($K76,2)=RIGHT(CC$39,2),SUM($AX76:BG76),0)+IF(RIGHT(CC$39,2)>RIGHT($K76,2),BG76,0))","v":0},null,{"$f":"+Q76*KeyAssumptionsPriceControl_FO!AC$15","v":1.5141E-2},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AE$15","v":0.298505698225},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AF$15","v":5.7907428274500003E-2},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AG$15","v":1.4201107410175001E-2},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y76*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z76*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.892625E-3,3.78525E-3,4.1098462278124998E-2,8.5650103090562507E-2,9.2771045051146875E-2,9.2653558477418754E-2,5.5340346199293747E-2,1.0788705386856251E-2,1.7751384262718751E-3,0]
[null,null,"Plant improvement program - pricing submission 23",null,"Recycled Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",4,4,null,null,null,5.9999999999999995E-4,0,1.115E-2,2.0999999999999999E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999995E-4,0,1.115E-2,2.0999999999999999E-3,5.0000000000000001E-4,0,0,0,0,0,null,7.4999999999999993E-5,1.4999999999999999E-4,1.54375E-3,3.2000000000000002E-3,3.4499999999999999E-3,3.4375E-3,2.04375E-3,3.8749999999999999E-4,6.2500000000000001E-5,0,null,{"$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":5.9999999999999995E-4},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BU$39,2),SUM($AX77:AY77),0)+IF(RIGHT(BU$39,2)>RIGHT($K77,2),AY77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",AZ77,IF(RIGHT($K77,2)=RIGHT(BV$39,2),SUM($AX77:AZ77),0)+IF(RIGHT(BV$39,2)>RIGHT($K77,2),AZ77,0))","v":1.115E-2},{"$f":"+IF($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":2.0999999999999999E-3},{"$f":"+IF($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":5.0000000000000001E-4},{"$f":"+IF($K77=\"Ongoing\",BC77,IF(RIGHT($K77,2)=RIGHT(BY$39,2),SUM($AX77:BC77),0)+IF(RIGHT(BY$39,2)>RIGHT($K77,2),BC77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BD77,IF(RIGHT($K77,2)=RIGHT(BZ$39,2),SUM($AX77:BD77),0)+IF(RIGHT(BZ$39,2)>RIGHT($K77,2),BD77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BE77,IF(RIGHT($K77,2)=RIGHT(CA$39,2),SUM($AX77:BE77),0)+IF(RIGHT(CA$39,2)>RIGHT($K77,2),BE77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BF77,IF(RIGHT($K77,2)=RIGHT(CB$39,2),SUM($AX77:BF77),0)+IF(RIGHT(CB$39,2)>RIGHT($K77,2),BF77,0))","v":0},{"$f":"+IF($K77=\"Ongoing\",BG77,IF(RIGHT($K77,2)=RIGHT(CC$39,2),SUM($AX77:BG77),0)+IF(RIGHT(CC$39,2)>RIGHT($K77,2),BG77,0))","v":0},null,{"$f":"+Q77*KeyAssumptionsPriceControl_FO!AC$15","v":6.1799999999999995E-4},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AE$15","v":1.218390605E-2},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AF$15","v":2.3635685010000001E-3},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AG$15","v":5.7963703715000002E-4},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y77*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z77*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,7.7249999999999994E-5,1.5449999999999999E-4,1.6774882562499999E-3,3.495922575125E-3,3.78657326739375E-3,3.7817778970374999E-3,2.2587896407875001E-3,4.4035532191250004E-4,7.2454629643750002E-5,0]
[null,null,"Corporate improvement and renewals - pricing submission 23",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,5.8506000000000002E-2,5.0568000000000002E-2,4.3463000000000002E-2,6.3798000000000007E-2,0.11921699999999999,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8506000000000002E-2,5.0568000000000002E-2,4.3463000000000002E-2,6.3798000000000007E-2,0.11921699999999999,0,0,0,0,0,null,1.9502E-3,5.5859999999999998E-3,8.7203666666666665E-3,1.2295733333333333E-2,1.8396233333333335E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,null,{"$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":5.8506000000000002E-2},{"$f":"+IF($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":5.0568000000000002E-2},{"$f":"+IF($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":4.3463000000000002E-2},{"$f":"+IF($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":6.3798000000000007E-2},{"$f":"+IF($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":0.11921699999999999},{"$f":"+IF($K78=\"Ongoing\",BC78,IF(RIGHT($K78,2)=RIGHT(BY$39,2),SUM($AX78:BC78),0)+IF(RIGHT(BY$39,2)>RIGHT($K78,2),BC78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BD78,IF(RIGHT($K78,2)=RIGHT(BZ$39,2),SUM($AX78:BD78),0)+IF(RIGHT(BZ$39,2)>RIGHT($K78,2),BD78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BE78,IF(RIGHT($K78,2)=RIGHT(CA$39,2),SUM($AX78:BE78),0)+IF(RIGHT(CA$39,2)>RIGHT($K78,2),BE78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BF78,IF(RIGHT($K78,2)=RIGHT(CB$39,2),SUM($AX78:BF78),0)+IF(RIGHT(CB$39,2)>RIGHT($K78,2),BF78,0))","v":0},{"$f":"+IF($K78=\"Ongoing\",BG78,IF(RIGHT($K78,2)=RIGHT(CC$39,2),SUM($AX78:BG78),0)+IF(RIGHT(CC$39,2)>RIGHT($K78,2),BG78,0))","v":0},null,{"$f":"+Q78*KeyAssumptionsPriceControl_FO!AC$15","v":6.0261180000000004E-2},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AD$15","v":5.3647591199999997E-2},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AE$15","v":4.7493193601000003E-2},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AF$15","v":7.1805211060380014E-2},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AG$15","v":0.1382051773158231},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y78*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z78*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.0087060000000003E-3,5.8056650400000005E-3,9.1770245333666674E-3,1.3153638022079334E-2,2.0153984301286103E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2]
[null,null,"Corporate improvement and renewals - pricing submission 23",null,"Sewerage","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,5.8506000000000002E-2,5.0568000000000002E-2,4.3463000000000002E-2,6.3798000000000007E-2,0.11921699999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8506000000000002E-2,5.0568000000000002E-2,4.3463000000000002E-2,6.3798000000000007E-2,0.11921699999999999,0,0,0,0,0,null,1.9502E-3,5.5859999999999998E-3,8.7203666666666665E-3,1.2295733333333333E-2,1.8396233333333335E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,2.237013333333333E-2,null,{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BT$39,2),SUM($AX79:AX79),0)+IF(RIGHT(BT$39,2)>RIGHT($K79,2),AX79,0))","v":5.8506000000000002E-2},{"$f":"+IF($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":5.0568000000000002E-2},{"$f":"+IF($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":4.3463000000000002E-2},{"$f":"+IF($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":6.3798000000000007E-2},{"$f":"+IF($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":0.11921699999999999},{"$f":"+IF($K79=\"Ongoing\",BC79,IF(RIGHT($K79,2)=RIGHT(BY$39,2),SUM($AX79:BC79),0)+IF(RIGHT(BY$39,2)>RIGHT($K79,2),BC79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BD79,IF(RIGHT($K79,2)=RIGHT(BZ$39,2),SUM($AX79:BD79),0)+IF(RIGHT(BZ$39,2)>RIGHT($K79,2),BD79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BE79,IF(RIGHT($K79,2)=RIGHT(CA$39,2),SUM($AX79:BE79),0)+IF(RIGHT(CA$39,2)>RIGHT($K79,2),BE79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BF79,IF(RIGHT($K79,2)=RIGHT(CB$39,2),SUM($AX79:BF79),0)+IF(RIGHT(CB$39,2)>RIGHT($K79,2),BF79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",BG79,IF(RIGHT($K79,2)=RIGHT(CC$39,2),SUM($AX79:BG79),0)+IF(RIGHT(CC$39,2)>RIGHT($K79,2),BG79,0))","v":0},null,{"$f":"+Q79*KeyAssumptionsPriceControl_FO!AC$15","v":6.0261180000000004E-2},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AD$15","v":5.3647591199999997E-2},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AE$15","v":4.7493193601000003E-2},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AF$15","v":7.1805211060380014E-2},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AG$15","v":0.1382051773158231},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y79*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z79*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.0087060000000003E-3,5.8056650400000005E-3,9.1770245333666674E-3,1.3153638022079334E-2,2.0153984301286103E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2,2.4760823545146873E-2]
[null,null,"Corporate improvement and renewals - pricing submission 23",null,"Recycled Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,2.3880000000000004E-3,2.0639999999999999E-3,1.774E-3,2.6040000000000004E-3,4.8659999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3880000000000004E-3,2.0639999999999999E-3,1.774E-3,2.6040000000000004E-3,4.8659999999999997E-3,0,0,0,0,0,null,7.960000000000001E-5,2.2800000000000001E-4,3.5593333333333333E-4,5.0186666666666676E-4,7.5086666666666674E-4,9.1306666666666667E-4,9.1306666666666667E-4,9.1306666666666667E-4,9.1306666666666667E-4,9.1306666666666667E-4,null,{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BT$39,2),SUM($AX80:AX80),0)+IF(RIGHT(BT$39,2)>RIGHT($K80,2),AX80,0))","v":2.3880000000000004E-3},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BU$39,2),SUM($AX80:AY80),0)+IF(RIGHT(BU$39,2)>RIGHT($K80,2),AY80,0))","v":2.0639999999999999E-3},{"$f":"+IF($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":1.774E-3},{"$f":"+IF($K80=\"Ongoing\",BA80,IF(RIGHT($K80,2)=RIGHT(BW$39,2),SUM($AX80:BA80),0)+IF(RIGHT(BW$39,2)>RIGHT($K80,2),BA80,0))","v":2.6040000000000004E-3},{"$f":"+IF($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":4.8659999999999997E-3},{"$f":"+IF($K80=\"Ongoing\",BC80,IF(RIGHT($K80,2)=RIGHT(BY$39,2),SUM($AX80:BC80),0)+IF(RIGHT(BY$39,2)>RIGHT($K80,2),BC80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BD80,IF(RIGHT($K80,2)=RIGHT(BZ$39,2),SUM($AX80:BD80),0)+IF(RIGHT(BZ$39,2)>RIGHT($K80,2),BD80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BE80,IF(RIGHT($K80,2)=RIGHT(CA$39,2),SUM($AX80:BE80),0)+IF(RIGHT(CA$39,2)>RIGHT($K80,2),BE80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BF80,IF(RIGHT($K80,2)=RIGHT(CB$39,2),SUM($AX80:BF80),0)+IF(RIGHT(CB$39,2)>RIGHT($K80,2),BF80,0))","v":0},{"$f":"+IF($K80=\"Ongoing\",BG80,IF(RIGHT($K80,2)=RIGHT(CC$39,2),SUM($AX80:BG80),0)+IF(RIGHT(CC$39,2)>RIGHT($K80,2),BG80,0))","v":0},null,{"$f":"+Q80*KeyAssumptionsPriceControl_FO!AC$15","v":2.4596400000000004E-3},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AD$15","v":2.1896975999999998E-3},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AE$15","v":1.938497698E-3},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AF$15","v":2.9308249412400007E-3},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AG$15","v":5.6410276455437997E-3},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y80*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z80*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,8.1988000000000015E-5,2.3696592000000002E-4,3.7457242993333334E-4,5.3688318457466668E-4,8.2261160413412662E-4,1.0106458589855866E-3,1.0106458589855866E-3,1.0106458589855866E-3,1.0106458589855866E-3,1.0106458589855866E-3]
[null,null,"Odour & corrosion mitigation program - pricing submission 23",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","2027-28",15,15,null,null,null,0,0,0.03,0.02,0.45,0.29799999999999999,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.03,0.02,0.45,0.29799999999999999,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,0,0,0,0,1.6666666666666666E-2,4.3266666666666662E-2,5.3600000000000002E-2,5.4400000000000004E-2,5.5199999999999999E-2,5.6000000000000001E-2,null,{"$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":0.5},{"$f":"+IF($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":0.29799999999999999},{"$f":"+IF($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":1.2E-2},{"$f":"+IF($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":1.2E-2},{"$f":"+IF($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":1.2E-2},{"$f":"+IF($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":1.2E-2},null,{"$f":"+Q81*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AE$15","v":3.2781810000000002E-2},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AF$15","v":2.2510176200000002E-2},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AG$15","v":0.521673333435},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AH$15","v":0.35582758436564205},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AI$15","v":1.4758486385098442E-2},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AJ$15","v":1.5201240976651396E-2},{"$f":"+Y81*KeyAssumptionsPriceControl_FO!AK$15","v":1.565727820595094E-2},{"$f":"+Z81*KeyAssumptionsPriceControl_FO!AL$15","v":1.6126996552129468E-2},null,0,0,1.0927270000000002E-3,2.9357932066666672E-3,2.1075243527833333E-2,5.0325274121188063E-2,6.2678143146212756E-2,6.367680072493774E-2,6.4705418031024489E-2,6.5764893856293832E-2]
[null,null,"King Road Master Plan Stage 2",null,"Sewerage","Growth","Treatment","Significant projects",null,"Straight line","Ongoing",50,50,null,null,null,0.18060000000000001,8.5999999999999993E-2,0,0,0.22070000000000001,3.5000000000000003E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18060000000000001,8.5999999999999993E-2,0,0,0.22070000000000001,3.5000000000000003E-2,0,0,0,0,null,1.8060000000000001E-3,4.4720000000000003E-3,5.3319999999999999E-3,5.3319999999999999E-3,7.5390000000000006E-3,1.0095999999999999E-2,1.0446E-2,1.0446E-2,1.0446E-2,1.0446E-2,null,{"$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":0.18060000000000001},{"$f":"+IF($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":8.5999999999999993E-2},{"$f":"+IF($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":0.22070000000000001},{"$f":"+IF($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":3.5000000000000003E-2},{"$f":"+IF($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$15","v":0.18601800000000002},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AD$15","v":9.1237399999999982E-2},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AG$15","v":0.25585178819801002},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AH$15","v":4.1791830378515006E-2},{"$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$15","v":0},null,1.8601800000000001E-3,4.6327340000000003E-3,5.545108E-3,5.545108E-3,8.1036258819800998E-3,1.1080062067745351E-2,1.14979803715305E-2,1.14979803715305E-2,1.14979803715305E-2,1.14979803715305E-2]
[null,null,"King road wastewater treatment plant civil, mechanical and electrical - pricing submission 23",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,0.33899321063455073,8.8508930909566172E-2,3.9235021224934274E-2,4.3101314080195567E-2,5.117261413710919E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33899321063455073,8.8508930909566172E-2,3.9235021224934274E-2,4.3101314080195567E-2,5.117261413710919E-2,0,0,0,0,0,null,1.1299773687818359E-2,2.5549845072622257E-2,2.9807976810438935E-2,3.2552521320609928E-2,3.5694985594520091E-2,3.7400739399090395E-2,3.7400739399090395E-2,3.7400739399090395E-2,3.7400739399090395E-2,3.7400739399090395E-2,null,{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BT$39,2),SUM($AX83:AX83),0)+IF(RIGHT(BT$39,2)>RIGHT($K83,2),AX83,0))","v":0.33899321063455073},{"$f":"+IF($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":8.8508930909566172E-2},{"$f":"+IF($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":3.9235021224934274E-2},{"$f":"+IF($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":4.3101314080195567E-2},{"$f":"+IF($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":5.117261413710919E-2},{"$f":"+IF($K83=\"Ongoing\",BC83,IF(RIGHT($K83,2)=RIGHT(BY$39,2),SUM($AX83:BC83),0)+IF(RIGHT(BY$39,2)>RIGHT($K83,2),BC83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BD83,IF(RIGHT($K83,2)=RIGHT(BZ$39,2),SUM($AX83:BD83),0)+IF(RIGHT(BZ$39,2)>RIGHT($K83,2),BD83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BE83,IF(RIGHT($K83,2)=RIGHT(CA$39,2),SUM($AX83:BE83),0)+IF(RIGHT(CA$39,2)>RIGHT($K83,2),BE83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BF83,IF(RIGHT($K83,2)=RIGHT(CB$39,2),SUM($AX83:BF83),0)+IF(RIGHT(CB$39,2)>RIGHT($K83,2),BF83,0))","v":0},{"$f":"+IF($K83=\"Ongoing\",BG83,IF(RIGHT($K83,2)=RIGHT(CC$39,2),SUM($AX83:BG83),0)+IF(RIGHT(CC$39,2)>RIGHT($K83,2),BG83,0))","v":0},null,{"$f":"+Q83*KeyAssumptionsPriceControl_FO!AC$15","v":0.34916300695358726},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AD$15","v":9.389912480195875E-2},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AE$15","v":4.2873167038058754E-2},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AF$15","v":4.8510908719837161E-2},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AG$15","v":5.9323084883308355E-2},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y83*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z83*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.1638766898452909E-2,2.6407504623637779E-2,3.0966581018305024E-2,3.4012716876901557E-2,3.7607183330339744E-2,3.9584619493116688E-2,3.9584619493116688E-2,3.9584619493116688E-2,3.9584619493116688E-2,3.9584619493116688E-2]
[null,null,"Minor compliance projects",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",15,15,null,null,null,3.6749999999999998E-2,2.205E-2,4.9000000000000002E-2,1.9599999999999999E-2,5.0469999999999994E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6749999999999998E-2,2.205E-2,4.9000000000000002E-2,1.9599999999999999E-2,5.0469999999999994E-2,0,0,0,0,0,null,0,1.9599999999999999E-3,5.5533333333333337E-3,7.8399999999999997E-3,1.0175666666666666E-2,1.1858E-2,1.1858E-2,1.1858E-2,1.1858E-2,1.1858E-2,null,{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BT$39,2),SUM($AX84:AX84),0)+IF(RIGHT(BT$39,2)>RIGHT($K84,2),AX84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BU$39,2),SUM($AX84:AY84),0)+IF(RIGHT(BU$39,2)>RIGHT($K84,2),AY84,0))","v":5.8799999999999998E-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":4.9000000000000002E-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":1.9599999999999999E-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":5.0469999999999994E-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":0},{"$f":"+IF($K84=\"Ongoing\",BD84,IF(RIGHT($K84,2)=RIGHT(BZ$39,2),SUM($AX84:BD84),0)+IF(RIGHT(BZ$39,2)>RIGHT($K84,2),BD84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BE84,IF(RIGHT($K84,2)=RIGHT(CA$39,2),SUM($AX84:BE84),0)+IF(RIGHT(CA$39,2)>RIGHT($K84,2),BE84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BF84,IF(RIGHT($K84,2)=RIGHT(CB$39,2),SUM($AX84:BF84),0)+IF(RIGHT(CB$39,2)>RIGHT($K84,2),BF84,0))","v":0},{"$f":"+IF($K84=\"Ongoing\",BG84,IF(RIGHT($K84,2)=RIGHT(CC$39,2),SUM($AX84:BG84),0)+IF(RIGHT(CC$39,2)>RIGHT($K84,2),BG84,0))","v":0},null,{"$f":"+Q84*KeyAssumptionsPriceControl_FO!AC$15","v":3.7852499999999997E-2},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AD$15","v":2.3392844999999999E-2},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AE$15","v":5.3543623000000005E-2},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AF$15","v":2.2059972676000003E-2},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AG$15","v":5.8508562529920996E-2},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y84*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z84*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.2617499999999999E-3,3.3032614999999998E-3,5.8678104333333338E-3,8.3879302891999991E-3,1.1073548129397367E-2,1.30238335470614E-2,1.30238335470614E-2,1.30238335470614E-2,1.30238335470614E-2,1.30238335470614E-2]
[null,null,"Minor compliance projects",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",15,15,null,null,null,3.6749999999999998E-2,2.205E-2,4.9000000000000002E-2,1.9599999999999999E-2,5.0469999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q85-AB85-AM85","v":3.6749999999999998E-2},{"$f":"+R85-AC85-AN85","v":2.205E-2},{"$f":"+S85-AD85-AO85","v":4.9000000000000002E-2},{"$f":"+T85-AE85-AP85","v":1.9599999999999999E-2},{"$f":"+U85-AF85-AQ85","v":5.0469999999999994E-2},{"$f":"+V85-AG85-AR85","v":0},{"$f":"+W85-AH85-AS85","v":0},{"$f":"+X85-AI85-AT85","v":0},0,0,null,0,1.9599999999999999E-3,5.5533333333333337E-3,7.8399999999999997E-3,1.0175666666666666E-2,1.1858E-2,1.1858E-2,1.1858E-2,1.1858E-2,1.1858E-2,null,{"$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},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BU$39,2),SUM($AX85:AY85),0)+IF(RIGHT(BU$39,2)>RIGHT($K85,2),AY85,0))","v":5.8799999999999998E-2},{"$f":"+IF($K85=\"Ongoing\",AZ85,IF(RIGHT($K85,2)=RIGHT(BV$39,2),SUM($AX85:AZ85),0)+IF(RIGHT(BV$39,2)>RIGHT($K85,2),AZ85,0))","v":4.9000000000000002E-2},{"$f":"+IF($K85=\"Ongoing\",BA85,IF(RIGHT($K85,2)=RIGHT(BW$39,2),SUM($AX85:BA85),0)+IF(RIGHT(BW$39,2)>RIGHT($K85,2),BA85,0))","v":1.9599999999999999E-2},{"$f":"+IF($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":5.0469999999999994E-2},{"$f":"+IF($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},{"$f":"+IF($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},{"$f":"+IF($K85=\"Ongoing\",BE85,IF(RIGHT($K85,2)=RIGHT(CA$39,2),SUM($AX85:BE85),0)+IF(RIGHT(CA$39,2)>RIGHT($K85,2),BE85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BF85,IF(RIGHT($K85,2)=RIGHT(CB$39,2),SUM($AX85:BF85),0)+IF(RIGHT(CB$39,2)>RIGHT($K85,2),BF85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",BG85,IF(RIGHT($K85,2)=RIGHT(CC$39,2),SUM($AX85:BG85),0)+IF(RIGHT(CC$39,2)>RIGHT($K85,2),BG85,0))","v":0},null,{"$f":"+Q85*KeyAssumptionsPriceControl_FO!AC$15","v":3.7852499999999997E-2},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AD$15","v":2.3392844999999999E-2},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AE$15","v":5.3543623000000005E-2},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AF$15","v":2.2059972676000003E-2},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AG$15","v":5.8508562529920996E-2},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y85*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z85*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CE85,\nIF($J85=\"straight line\",\nIF((LEFT(CP$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CE85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CE85/$M85*0.5,\nIF($J85=\"Declining Balance\",-$CP$38,0))))","v":1.2617499999999999E-3},{"$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$38,0)))))","v":3.3032614999999998E-3},{"$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$38,0)))))","v":5.8678104333333338E-3},{"$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$38,0)))))","v":8.3879302891999991E-3},{"$f":"IF($M85=0,0,\nIF($M85<=0.5,CI85,\nIF(AND($J85=\"straight line\",$M85<1.51),(CH85-((CH85/$M85)*0.5))+CI85/$M85*0.5,\nIF($J85=\"straight line\",\nIF((LEFT(CT$39,4)*1)-INT($M85)<LEFT($CP$39,4)*1,0,((OFFSET(CI85,0,-INT($M85+0.5),1,1))/$M85)*(IF($M85-INT($M85)>0.5,$M85-0.5-INT($M85),IF($M85-INT($M85)<=0.5,$M85-0.5-INT($M85)+1,0))))\n+CI85/$M85*0.5\n+SUM(OFFSET(CI85,0,MAX(-INT($M85+(0.5-(10^-12))),-CT$40)+1,1,MIN(INT($M85+(0.5-(10^-12))),CT$40)-1))*1/$M85,\nIF($J85=\"Declining Balance\",-$CP$38,0)))))","v":1.1073548129397367E-2},{"$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$38,0)))))","v":1.30238335470614E-2},{"$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$38,0)))))","v":1.30238335470614E-2},{"$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$38,0)))))","v":1.30238335470614E-2},{"$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$38,0)))))","v":1.30238335470614E-2},{"$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$38,0)))))","v":1.30238335470614E-2}]
[null,null,"Minor compliance projects",null,"Recycled Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","2024-25",15,15,null,null,null,1.5E-3,8.9999999999999998E-4,2E-3,8.0000000000000004E-4,2.0599999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5E-3,8.9999999999999998E-4,2E-3,8.0000000000000004E-4,2.0599999999999998E-3,0,0,0,0,0,null,0,8.0000000000000007E-5,2.2666666666666668E-4,3.1999999999999997E-4,4.1533333333333342E-4,4.8400000000000006E-4,4.8400000000000006E-4,4.8400000000000006E-4,4.8400000000000006E-4,4.8400000000000006E-4,null,{"$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":2.4000000000000002E-3},{"$f":"+IF($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":2E-3},{"$f":"+IF($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":8.0000000000000004E-4},{"$f":"+IF($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":2.0599999999999998E-3},{"$f":"+IF($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},{"$f":"+IF($K86=\"Ongoing\",BD86,IF(RIGHT($K86,2)=RIGHT(BZ$39,2),SUM($AX86:BD86),0)+IF(RIGHT(BZ$39,2)>RIGHT($K86,2),BD86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BE86,IF(RIGHT($K86,2)=RIGHT(CA$39,2),SUM($AX86:BE86),0)+IF(RIGHT(CA$39,2)>RIGHT($K86,2),BE86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BF86,IF(RIGHT($K86,2)=RIGHT(CB$39,2),SUM($AX86:BF86),0)+IF(RIGHT(CB$39,2)>RIGHT($K86,2),BF86,0))","v":0},{"$f":"+IF($K86=\"Ongoing\",BG86,IF(RIGHT($K86,2)=RIGHT(CC$39,2),SUM($AX86:BG86),0)+IF(RIGHT(CC$39,2)>RIGHT($K86,2),BG86,0))","v":0},null,{"$f":"+Q86*KeyAssumptionsPriceControl_FO!AC$15","v":1.5450000000000001E-3},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AD$15","v":9.5480999999999995E-4},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AE$15","v":2.1854539999999999E-3},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AF$15","v":9.0040704800000012E-4},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AG$15","v":2.3881045930579997E-3},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y86*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z86*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,5.1500000000000005E-5,1.3482700000000002E-4,2.3950246666666665E-4,3.4236450159999998E-4,4.5198155630193335E-4,5.3158504273720006E-4,5.3158504273720006E-4,5.3158504273720006E-4,5.3158504273720006E-4,5.3158504273720006E-4]
[null,null,"Water distribution and storage improvement",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","2025-26",70,70,null,null,null,0.28000000000000003,2.2499999999999999E-2,0.3725,0.56999999999999995,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,2.2499999999999999E-2,0.3725,0.56999999999999995,0,0,0,0,0,0,null,0,0,4.821428571428572E-3,1.3714285714285715E-2,1.7785714285714287E-2,1.7785714285714287E-2,1.7785714285714287E-2,1.7785714285714287E-2,1.7785714285714287E-2,1.7785714285714287E-2,null,{"$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":0.67500000000000004},{"$f":"+IF($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":0.56999999999999995},{"$f":"+IF($K87=\"Ongoing\",BB87,IF(RIGHT($K87,2)=RIGHT(BX$39,2),SUM($AX87:BB87),0)+IF(RIGHT(BX$39,2)>RIGHT($K87,2),BB87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BC87,IF(RIGHT($K87,2)=RIGHT(BY$39,2),SUM($AX87:BC87),0)+IF(RIGHT(BY$39,2)>RIGHT($K87,2),BC87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BD87,IF(RIGHT($K87,2)=RIGHT(BZ$39,2),SUM($AX87:BD87),0)+IF(RIGHT(BZ$39,2)>RIGHT($K87,2),BD87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BE87,IF(RIGHT($K87,2)=RIGHT(CA$39,2),SUM($AX87:BE87),0)+IF(RIGHT(CA$39,2)>RIGHT($K87,2),BE87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BF87,IF(RIGHT($K87,2)=RIGHT(CB$39,2),SUM($AX87:BF87),0)+IF(RIGHT(CB$39,2)>RIGHT($K87,2),BF87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",BG87,IF(RIGHT($K87,2)=RIGHT(CC$39,2),SUM($AX87:BG87),0)+IF(RIGHT(CC$39,2)>RIGHT($K87,2),BG87,0))","v":0},null,{"$f":"+Q87*KeyAssumptionsPriceControl_FO!AC$15","v":0.28840000000000005},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AD$15","v":2.3870249999999999E-2},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AE$15","v":0.40704080749999999},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AF$15","v":0.64154002170000002},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y87*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z87*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.0600000000000002E-3,4.2905017857142857E-3,7.3684379107142855E-3,1.4858300976428571E-2,1.9440729702857144E-2,1.9440729702857144E-2,1.9440729702857144E-2,1.9440729702857144E-2,1.9440729702857144E-2,1.9440729702857144E-2]
[null,null,"Sewage pump station improvement program",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",25,25,null,null,null,0.01,0.14000000000000001,0.03,0.03,0.06,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.14000000000000001,0.03,0.03,0.06,0,0,0,0,0,null,2.0000000000000001E-4,3.2000000000000006E-3,6.6000000000000008E-3,7.8000000000000005E-3,9.6000000000000009E-3,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,null,{"$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":0.01},{"$f":"+IF($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":0.14000000000000001},{"$f":"+IF($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":0.03},{"$f":"+IF($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":0.03},{"$f":"+IF($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":0.06},{"$f":"+IF($K88=\"Ongoing\",BC88,IF(RIGHT($K88,2)=RIGHT(BY$39,2),SUM($AX88:BC88),0)+IF(RIGHT(BY$39,2)>RIGHT($K88,2),BC88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BD88,IF(RIGHT($K88,2)=RIGHT(BZ$39,2),SUM($AX88:BD88),0)+IF(RIGHT(BZ$39,2)>RIGHT($K88,2),BD88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BE88,IF(RIGHT($K88,2)=RIGHT(CA$39,2),SUM($AX88:BE88),0)+IF(RIGHT(CA$39,2)>RIGHT($K88,2),BE88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BF88,IF(RIGHT($K88,2)=RIGHT(CB$39,2),SUM($AX88:BF88),0)+IF(RIGHT(CB$39,2)>RIGHT($K88,2),BF88,0))","v":0},{"$f":"+IF($K88=\"Ongoing\",BG88,IF(RIGHT($K88,2)=RIGHT(CC$39,2),SUM($AX88:BG88),0)+IF(RIGHT(CC$39,2)>RIGHT($K88,2),BG88,0))","v":0},null,{"$f":"+Q88*KeyAssumptionsPriceControl_FO!AC$15","v":1.03E-2},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AD$15","v":0.14852600000000002},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AE$15","v":3.2781810000000002E-2},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AF$15","v":3.37652643E-2},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AG$15","v":6.9556444458000008E-2},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y88*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z88*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,2.0599999999999999E-4,3.3825200000000004E-3,7.0086762000000011E-3,8.3396176860000004E-3,1.040605186116E-2,1.1797180750320001E-2,1.1797180750320001E-2,1.1797180750320001E-2,1.1797180750320001E-2,1.1797180750320001E-2]
[null,null,"OH&S compliance program - pricing submission 2023",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,null,8.1666666666666671E-4,2.4499999999999999E-3,4.0833333333333338E-3,5.7166666666666676E-3,7.3500000000000006E-3,8.9833333333333328E-3,1.0616666666666667E-2,1.2249999999999999E-2,1.3883333333333333E-2,1.5516666666666665E-2,null,{"$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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($K89=\"Ongoing\",AZ89,IF(RIGHT($K89,2)=RIGHT(BV$39,2),SUM($AX89:AZ89),0)+IF(RIGHT(BV$39,2)>RIGHT($K89,2),AZ89,0))","v":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($K89=\"Ongoing\",BC89,IF(RIGHT($K89,2)=RIGHT(BY$39,2),SUM($AX89:BC89),0)+IF(RIGHT(BY$39,2)>RIGHT($K89,2),BC89,0))","v":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},null,{"$f":"+Q89*KeyAssumptionsPriceControl_FO!AC$15","v":2.5235E-2},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AD$15","v":2.5992049999999999E-2},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AE$15","v":2.6771811500000003E-2},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AF$15","v":2.7574965845000004E-2},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AG$15","v":2.8402214820350002E-2},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AH$15","v":2.9254281264960505E-2},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AI$15","v":3.0131909702909323E-2},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AJ$15","v":3.1035866993996603E-2},{"$f":"+Y89*KeyAssumptionsPriceControl_FO!AK$15","v":3.19669430038165E-2},{"$f":"+Z89*KeyAssumptionsPriceControl_FO!AL$15","v":3.2925951293930993E-2},null,8.4116666666666671E-4,2.5487349999999999E-3,4.3075303833333333E-3,6.1190896281666674E-3,7.984995650345E-3,9.9068788531886838E-3,1.1886418552117679E-2,1.3925344442014544E-2,1.6025438108608313E-2,1.8188534585199895E-2]
[null,null,"OH&S compliance program - pricing submission 2023",null,"Sewerage","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,null,8.1666666666666671E-4,2.4499999999999999E-3,4.0833333333333338E-3,5.7166666666666676E-3,7.3500000000000006E-3,8.9833333333333328E-3,1.0616666666666667E-2,1.2249999999999999E-2,1.3883333333333333E-2,1.5516666666666665E-2,null,{"$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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},{"$f":"+IF($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":2.4500000000000001E-2},null,{"$f":"+Q90*KeyAssumptionsPriceControl_FO!AC$15","v":2.5235E-2},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AD$15","v":2.5992049999999999E-2},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AE$15","v":2.6771811500000003E-2},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AF$15","v":2.7574965845000004E-2},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AG$15","v":2.8402214820350002E-2},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AH$15","v":2.9254281264960505E-2},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AI$15","v":3.0131909702909323E-2},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AJ$15","v":3.1035866993996603E-2},{"$f":"+Y90*KeyAssumptionsPriceControl_FO!AK$15","v":3.19669430038165E-2},{"$f":"+Z90*KeyAssumptionsPriceControl_FO!AL$15","v":3.2925951293930993E-2},null,8.4116666666666671E-4,2.5487349999999999E-3,4.3075303833333333E-3,6.1190896281666674E-3,7.984995650345E-3,9.9068788531886838E-3,1.1886418552117679E-2,1.3925344442014544E-2,1.6025438108608313E-2,1.8188534585199895E-2]
[null,null,"OH&S compliance program - pricing submission 2023",null,"Recycled Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,15,null,null,null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,null,3.3333333333333335E-5,1E-4,1.6666666666666669E-4,2.3333333333333333E-4,3.0000000000000003E-4,3.6666666666666667E-4,4.3333333333333337E-4,5.0000000000000001E-4,5.6666666666666671E-4,6.333333333333334E-4,null,{"$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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},{"$f":"+IF($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":1E-3},null,{"$f":"+Q91*KeyAssumptionsPriceControl_FO!AC$15","v":1.0300000000000001E-3},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AD$15","v":1.0609E-3},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AE$15","v":1.0927269999999999E-3},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AF$15","v":1.1255088100000001E-3},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AG$15","v":1.1592740743E-3},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AH$15","v":1.1940522965290001E-3},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AI$15","v":1.2298738654248703E-3},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AJ$15","v":1.2667700813876164E-3},{"$f":"+Y91*KeyAssumptionsPriceControl_FO!AK$15","v":1.304773183829245E-3},{"$f":"+Z91*KeyAssumptionsPriceControl_FO!AL$15","v":1.3439163793441222E-3},null,3.4333333333333339E-5,1.0403000000000002E-4,1.7581756666666668E-4,2.4975876033333334E-4,3.2591818980999999E-4,4.0436240217096668E-4,4.8515994090276237E-4,5.6838140579651192E-4,6.5409951463707384E-4,7.423891667428528E-4]
[null,null,"Minor storages civil, mechanical and electrical - pricing submission 23",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","2027-28",15,15,null,null,null,3.27E-2,3.7699999999999997E-2,4.3900000000000002E-2,5.11E-2,5.96E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.27E-2,3.7699999999999997E-2,4.3900000000000002E-2,5.11E-2,5.96E-2,0,0,0,0,0,null,0,0,0,0,7.4999999999999989E-3,1.4999999999999998E-2,1.4999999999999998E-2,1.4999999999999998E-2,1.4999999999999998E-2,1.4999999999999998E-2,null,{"$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":0.22499999999999998},{"$f":"+IF($K92=\"Ongoing\",BC92,IF(RIGHT($K92,2)=RIGHT(BY$39,2),SUM($AX92:BC92),0)+IF(RIGHT(BY$39,2)>RIGHT($K92,2),BC92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BD92,IF(RIGHT($K92,2)=RIGHT(BZ$39,2),SUM($AX92:BD92),0)+IF(RIGHT(BZ$39,2)>RIGHT($K92,2),BD92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BE92,IF(RIGHT($K92,2)=RIGHT(CA$39,2),SUM($AX92:BE92),0)+IF(RIGHT(CA$39,2)>RIGHT($K92,2),BE92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BF92,IF(RIGHT($K92,2)=RIGHT(CB$39,2),SUM($AX92:BF92),0)+IF(RIGHT(CB$39,2)>RIGHT($K92,2),BF92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",BG92,IF(RIGHT($K92,2)=RIGHT(CC$39,2),SUM($AX92:BG92),0)+IF(RIGHT(CC$39,2)>RIGHT($K92,2),BG92,0))","v":0},null,{"$f":"+Q92*KeyAssumptionsPriceControl_FO!AC$15","v":3.3681000000000003E-2},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AD$15","v":3.9995929999999999E-2},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AE$15","v":4.7970715300000001E-2},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AF$15","v":5.751350019100001E-2},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AG$15","v":6.9092734828280003E-2},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y92*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z92*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,1.1227000000000001E-3,3.578597666666667E-3,6.5108191766666667E-3,1.0026959693033334E-2,1.4247167527009335E-2,1.6550258687952003E-2,1.6550258687952003E-2,1.6550258687952003E-2,1.6550258687952003E-2,1.6550258687952003E-2]
[null,null,"Candowie & San Remo Basin Dam Safety Program",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.05,0.02,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.05,0.02,0,0,0,null,0,0,0,0,0,1.6666666666666668E-3,4.0000000000000001E-3,4.6666666666666671E-3,4.6666666666666671E-3,4.6666666666666671E-3,null,{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BT$39,2),SUM($AX93:AX93),0)+IF(RIGHT(BT$39,2)>RIGHT($K93,2),AX93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BU$39,2),SUM($AX93:AY93),0)+IF(RIGHT(BU$39,2)>RIGHT($K93,2),AY93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",AZ93,IF(RIGHT($K93,2)=RIGHT(BV$39,2),SUM($AX93:AZ93),0)+IF(RIGHT(BV$39,2)>RIGHT($K93,2),AZ93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BA93,IF(RIGHT($K93,2)=RIGHT(BW$39,2),SUM($AX93:BA93),0)+IF(RIGHT(BW$39,2)>RIGHT($K93,2),BA93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BB93,IF(RIGHT($K93,2)=RIGHT(BX$39,2),SUM($AX93:BB93),0)+IF(RIGHT(BX$39,2)>RIGHT($K93,2),BB93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BC93,IF(RIGHT($K93,2)=RIGHT(BY$39,2),SUM($AX93:BC93),0)+IF(RIGHT(BY$39,2)>RIGHT($K93,2),BC93,0))","v":0.05},{"$f":"+IF($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":0.02},{"$f":"+IF($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},{"$f":"+IF($K93=\"Ongoing\",BF93,IF(RIGHT($K93,2)=RIGHT(CB$39,2),SUM($AX93:BF93),0)+IF(RIGHT(CB$39,2)>RIGHT($K93,2),BF93,0))","v":0},{"$f":"+IF($K93=\"Ongoing\",BG93,IF(RIGHT($K93,2)=RIGHT(CC$39,2),SUM($AX93:BG93),0)+IF(RIGHT(CC$39,2)>RIGHT($K93,2),BG93,0))","v":0},null,{"$f":"+Q93*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AH$15","v":5.9702614826450007E-2},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497404E-2},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y93*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z93*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,1.9900871608816667E-3,4.8000902320465798E-3,5.6200061423298271E-3,5.6200061423298271E-3,5.6200061423298271E-3]
[null,null,"Class A Recycled Water Network Extension",null,"Recycled Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,null,null,null,null,null,0.16,0.16,0.16,0.16,0.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.16,0.16,0.16,0.16,0.16,null,0,0,0,0,0,1.6000000000000001E-3,4.8000000000000004E-3,8.0000000000000002E-3,1.12E-2,1.4400000000000001E-2,null,{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BT$39,2),SUM($AX94:AX94),0)+IF(RIGHT(BT$39,2)>RIGHT($K94,2),AX94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BU$39,2),SUM($AX94:AY94),0)+IF(RIGHT(BU$39,2)>RIGHT($K94,2),AY94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",AZ94,IF(RIGHT($K94,2)=RIGHT(BV$39,2),SUM($AX94:AZ94),0)+IF(RIGHT(BV$39,2)>RIGHT($K94,2),AZ94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BA94,IF(RIGHT($K94,2)=RIGHT(BW$39,2),SUM($AX94:BA94),0)+IF(RIGHT(BW$39,2)>RIGHT($K94,2),BA94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BB94,IF(RIGHT($K94,2)=RIGHT(BX$39,2),SUM($AX94:BB94),0)+IF(RIGHT(BX$39,2)>RIGHT($K94,2),BB94,0))","v":0},{"$f":"+IF($K94=\"Ongoing\",BC94,IF(RIGHT($K94,2)=RIGHT(BY$39,2),SUM($AX94:BC94),0)+IF(RIGHT(BY$39,2)>RIGHT($K94,2),BC94,0))","v":0.16},{"$f":"+IF($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":0.16},{"$f":"+IF($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":0.16},{"$f":"+IF($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":0.16},{"$f":"+IF($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":0.16},null,{"$f":"+Q94*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AH$15","v":0.19104836744464002},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AI$15","v":0.19677981846797923},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AJ$15","v":0.20268321302201864},{"$f":"+Y94*KeyAssumptionsPriceControl_FO!AK$15","v":0.20876370941267919},{"$f":"+Z94*KeyAssumptionsPriceControl_FO!AL$15","v":0.21502662069505957},null,0,0,0,0,0,1.9104836744464001E-3,5.7887655335725928E-3,9.7833958484725703E-3,1.389786507281955E-2,1.8135768373896938E-2]
[null,null,"Class-A Recycled Water Futures",null,"Recycled Water","Growth","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,null,null,null,null,null,9.3800000000000008,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,9.3800000000000008,0,0,0,0,null,0,0,0,0,0,9.3800000000000008E-2,0.18760000000000002,0.18760000000000002,0.18760000000000002,0.18760000000000002,null,{"$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},{"$f":"+IF($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":9.3800000000000008},{"$f":"+IF($K95=\"Ongoing\",BD95,IF(RIGHT($K95,2)=RIGHT(BZ$39,2),SUM($AX95:BD95),0)+IF(RIGHT(BZ$39,2)>RIGHT($K95,2),BD95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BE95,IF(RIGHT($K95,2)=RIGHT(CA$39,2),SUM($AX95:BE95),0)+IF(RIGHT(CA$39,2)>RIGHT($K95,2),BE95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BF95,IF(RIGHT($K95,2)=RIGHT(CB$39,2),SUM($AX95:BF95),0)+IF(RIGHT(CB$39,2)>RIGHT($K95,2),BF95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",BG95,IF(RIGHT($K95,2)=RIGHT(CC$39,2),SUM($AX95:BG95),0)+IF(RIGHT(CC$39,2)>RIGHT($K95,2),BG95,0))","v":0},null,{"$f":"+Q95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AH$15","v":11.200210541442022},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y95*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z95*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0.11200210541442022,0.22400421082884045,0.22400421082884045,0.22400421082884045,0.22400421082884045]
[null,null,"Data Analytic Stategy",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,4.41E-2,4.41E-2,4.41E-2,4.41E-2,4.41E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.41E-2,4.41E-2,4.41E-2,4.41E-2,4.41E-2,null,0,0,0,0,0,5.5125E-3,1.65375E-2,2.75625E-2,3.8587499999999997E-2,4.41E-2,null,{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BT$39,2),SUM($AX96:AX96),0)+IF(RIGHT(BT$39,2)>RIGHT($K96,2),AX96,0))","v":0},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BU$39,2),SUM($AX96:AY96),0)+IF(RIGHT(BU$39,2)>RIGHT($K96,2),AY96,0))","v":0},{"$f":"+IF($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":4.41E-2},{"$f":"+IF($K96=\"Ongoing\",BD96,IF(RIGHT($K96,2)=RIGHT(BZ$39,2),SUM($AX96:BD96),0)+IF(RIGHT(BZ$39,2)>RIGHT($K96,2),BD96,0))","v":4.41E-2},{"$f":"+IF($K96=\"Ongoing\",BE96,IF(RIGHT($K96,2)=RIGHT(CA$39,2),SUM($AX96:BE96),0)+IF(RIGHT(CA$39,2)>RIGHT($K96,2),BE96,0))","v":4.41E-2},{"$f":"+IF($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":4.41E-2},{"$f":"+IF($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":4.41E-2},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$15","v":5.2657706276928909E-2},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AI$15","v":5.4237437465236779E-2},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AJ$15","v":5.5864560589193882E-2},{"$f":"+Y96*KeyAssumptionsPriceControl_FO!AK$15","v":5.7540497406869701E-2},{"$f":"+Z96*KeyAssumptionsPriceControl_FO!AL$15","v":5.9266712329075794E-2},null,0,0,0,0,0,6.5822132846161136E-3,1.9944106252386823E-2,3.3706856009190655E-2,4.7882488258698605E-2,5.590117619107568E-2]
[null,null,"Data Analytic Stategy",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,4.41E-2,4.41E-2,4.41E-2,4.41E-2,4.41E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.41E-2,4.41E-2,4.41E-2,4.41E-2,4.41E-2,null,0,0,0,0,0,5.5125E-3,1.65375E-2,2.75625E-2,3.8587499999999997E-2,4.41E-2,null,{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BT$39,2),SUM($AX97:AX97),0)+IF(RIGHT(BT$39,2)>RIGHT($K97,2),AX97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BU$39,2),SUM($AX97:AY97),0)+IF(RIGHT(BU$39,2)>RIGHT($K97,2),AY97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AZ97,IF(RIGHT($K97,2)=RIGHT(BV$39,2),SUM($AX97:AZ97),0)+IF(RIGHT(BV$39,2)>RIGHT($K97,2),AZ97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BA97,IF(RIGHT($K97,2)=RIGHT(BW$39,2),SUM($AX97:BA97),0)+IF(RIGHT(BW$39,2)>RIGHT($K97,2),BA97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BB97,IF(RIGHT($K97,2)=RIGHT(BX$39,2),SUM($AX97:BB97),0)+IF(RIGHT(BX$39,2)>RIGHT($K97,2),BB97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",BC97,IF(RIGHT($K97,2)=RIGHT(BY$39,2),SUM($AX97:BC97),0)+IF(RIGHT(BY$39,2)>RIGHT($K97,2),BC97,0))","v":4.41E-2},{"$f":"+IF($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":4.41E-2},{"$f":"+IF($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":4.41E-2},{"$f":"+IF($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":4.41E-2},{"$f":"+IF($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":4.41E-2},null,{"$f":"+Q97*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AH$15","v":5.2657706276928909E-2},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AI$15","v":5.4237437465236779E-2},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AJ$15","v":5.5864560589193882E-2},{"$f":"+Y97*KeyAssumptionsPriceControl_FO!AK$15","v":5.7540497406869701E-2},{"$f":"+Z97*KeyAssumptionsPriceControl_FO!AL$15","v":5.9266712329075794E-2},null,0,0,0,0,0,6.5822132846161136E-3,1.9944106252386823E-2,3.3706856009190655E-2,4.7882488258698605E-2,5.590117619107568E-2]
[null,null,"Data Analytic Stategy",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,null,0,0,0,0,0,2.2499999999999999E-4,6.7500000000000004E-4,1.1249999999999999E-3,1.575E-3,1.8E-3,null,{"$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":1.8E-3},{"$f":"+IF($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":1.8E-3},{"$f":"+IF($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":1.8E-3},{"$f":"+IF($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":1.8E-3},{"$f":"+IF($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":1.8E-3},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$15","v":2.1492941337522002E-3},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AI$15","v":2.2137729577647665E-3},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AJ$15","v":2.2801861464977094E-3},{"$f":"+Y98*KeyAssumptionsPriceControl_FO!AK$15","v":2.3485917308926408E-3},{"$f":"+Z98*KeyAssumptionsPriceControl_FO!AL$15","v":2.4190494828194198E-3},null,0,0,0,0,0,2.6866176671902503E-4,8.1404515315864593E-4,1.3757900411914554E-3,1.9543872758652492E-3,2.2816806608602315E-3]
[null,null,"Data Integration",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,null,0,0,0,0,0,6.1250000000000002E-3,1.8375000000000002E-2,3.0624999999999999E-2,4.2875000000000003E-2,4.9000000000000002E-2,null,{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BT$39,2),SUM($AX99:AX99),0)+IF(RIGHT(BT$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($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":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},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$15","v":5.850856252992101E-2},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AI$15","v":6.0263819405818646E-2},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AJ$15","v":6.2071733987993205E-2},{"$f":"+Y99*KeyAssumptionsPriceControl_FO!AK$15","v":6.3933886007633001E-2},{"$f":"+Z99*KeyAssumptionsPriceControl_FO!AL$15","v":6.5851902587861985E-2},null,0,0,0,0,0,7.3135703162401262E-3,2.2160118058207584E-2,3.7452062232434066E-2,5.3202764731887342E-2,6.2112417990084087E-2]
[null,null,"Data Integration",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,null,0,0,0,0,0,6.1250000000000002E-3,1.8375000000000002E-2,3.0624999999999999E-2,4.2875000000000003E-2,4.9000000000000002E-2,null,{"$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},{"$f":"+IF($K100=\"Ongoing\",AZ100,IF(RIGHT($K100,2)=RIGHT(BV$39,2),SUM($AX100:AZ100),0)+IF(RIGHT(BV$39,2)>RIGHT($K100,2),AZ100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BA100,IF(RIGHT($K100,2)=RIGHT(BW$39,2),SUM($AX100:BA100),0)+IF(RIGHT(BW$39,2)>RIGHT($K100,2),BA100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BB100,IF(RIGHT($K100,2)=RIGHT(BX$39,2),SUM($AX100:BB100),0)+IF(RIGHT(BX$39,2)>RIGHT($K100,2),BB100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",BC100,IF(RIGHT($K100,2)=RIGHT(BY$39,2),SUM($AX100:BC100),0)+IF(RIGHT(BY$39,2)>RIGHT($K100,2),BC100,0))","v":4.9000000000000002E-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":4.9000000000000002E-2},{"$f":"+IF($K100=\"Ongoing\",BE100,IF(RIGHT($K100,2)=RIGHT(CA$39,2),SUM($AX100:BE100),0)+IF(RIGHT(CA$39,2)>RIGHT($K100,2),BE100,0))","v":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},{"$f":"+IF($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":4.9000000000000002E-2},null,{"$f":"+Q100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AH$15","v":5.850856252992101E-2},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AI$15","v":6.0263819405818646E-2},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AJ$15","v":6.2071733987993205E-2},{"$f":"+Y100*KeyAssumptionsPriceControl_FO!AK$15","v":6.3933886007633001E-2},{"$f":"+Z100*KeyAssumptionsPriceControl_FO!AL$15","v":6.5851902587861985E-2},null,0,0,0,0,0,7.3135703162401262E-3,2.2160118058207584E-2,3.7452062232434066E-2,5.3202764731887342E-2,6.2112417990084087E-2]
[null,null,"Data Integration",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,2E-3,2E-3,2E-3,2E-3,2E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2E-3,2E-3,2E-3,2E-3,2E-3,null,0,0,0,0,0,2.5000000000000001E-4,7.5000000000000002E-4,1.25E-3,1.75E-3,2E-3,null,{"$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":0},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BU$39,2),SUM($AX101:AY101),0)+IF(RIGHT(BU$39,2)>RIGHT($K101,2),AY101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AZ101,IF(RIGHT($K101,2)=RIGHT(BV$39,2),SUM($AX101:AZ101),0)+IF(RIGHT(BV$39,2)>RIGHT($K101,2),AZ101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BA101,IF(RIGHT($K101,2)=RIGHT(BW$39,2),SUM($AX101:BA101),0)+IF(RIGHT(BW$39,2)>RIGHT($K101,2),BA101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BB101,IF(RIGHT($K101,2)=RIGHT(BX$39,2),SUM($AX101:BB101),0)+IF(RIGHT(BX$39,2)>RIGHT($K101,2),BB101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",BC101,IF(RIGHT($K101,2)=RIGHT(BY$39,2),SUM($AX101:BC101),0)+IF(RIGHT(BY$39,2)>RIGHT($K101,2),BC101,0))","v":2E-3},{"$f":"+IF($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":2E-3},{"$f":"+IF($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":2E-3},{"$f":"+IF($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":2E-3},{"$f":"+IF($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":2E-3},null,{"$f":"+Q101*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AH$15","v":2.3881045930580001E-3},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AI$15","v":2.4597477308497405E-3},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AJ$15","v":2.5335401627752329E-3},{"$f":"+Y101*KeyAssumptionsPriceControl_FO!AK$15","v":2.6095463676584899E-3},{"$f":"+Z101*KeyAssumptionsPriceControl_FO!AL$15","v":2.6878327586882444E-3},null,0,0,0,0,0,2.9851307413225001E-4,9.0449461462071765E-4,1.5286556013238393E-3,2.1715414176280549E-3,2.5352007342891465E-3]
[null,null,"Digital/Remote Metering",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,null,0,0,0,0,0,8.6666666666666668E-5,2.6000000000000003E-4,4.3333333333333331E-4,6.066666666666666E-4,7.7999999999999999E-4,null,{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BT$39,2),SUM($AX102:AX102),0)+IF(RIGHT(BT$39,2)>RIGHT($K102,2),AX102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AY102,IF(RIGHT($K102,2)=RIGHT(BU$39,2),SUM($AX102:AY102),0)+IF(RIGHT(BU$39,2)>RIGHT($K102,2),AY102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AZ102,IF(RIGHT($K102,2)=RIGHT(BV$39,2),SUM($AX102:AZ102),0)+IF(RIGHT(BV$39,2)>RIGHT($K102,2),AZ102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BA102,IF(RIGHT($K102,2)=RIGHT(BW$39,2),SUM($AX102:BA102),0)+IF(RIGHT(BW$39,2)>RIGHT($K102,2),BA102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BB102,IF(RIGHT($K102,2)=RIGHT(BX$39,2),SUM($AX102:BB102),0)+IF(RIGHT(BX$39,2)>RIGHT($K102,2),BB102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",BC102,IF(RIGHT($K102,2)=RIGHT(BY$39,2),SUM($AX102:BC102),0)+IF(RIGHT(BY$39,2)>RIGHT($K102,2),BC102,0))","v":2.5999999999999999E-3},{"$f":"+IF($K102=\"Ongoing\",BD102,IF(RIGHT($K102,2)=RIGHT(BZ$39,2),SUM($AX102:BD102),0)+IF(RIGHT(BZ$39,2)>RIGHT($K102,2),BD102,0))","v":2.5999999999999999E-3},{"$f":"+IF($K102=\"Ongoing\",BE102,IF(RIGHT($K102,2)=RIGHT(CA$39,2),SUM($AX102:BE102),0)+IF(RIGHT(CA$39,2)>RIGHT($K102,2),BE102,0))","v":2.5999999999999999E-3},{"$f":"+IF($K102=\"Ongoing\",BF102,IF(RIGHT($K102,2)=RIGHT(CB$39,2),SUM($AX102:BF102),0)+IF(RIGHT(CB$39,2)>RIGHT($K102,2),BF102,0))","v":2.5999999999999999E-3},{"$f":"+IF($K102=\"Ongoing\",BG102,IF(RIGHT($K102,2)=RIGHT(CC$39,2),SUM($AX102:BG102),0)+IF(RIGHT(CC$39,2)>RIGHT($K102,2),BG102,0))","v":2.5999999999999999E-3},null,{"$f":"+Q102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AH$15","v":3.1045359709754002E-3},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AI$15","v":3.1976720501046625E-3},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AJ$15","v":3.2936022116078025E-3},{"$f":"+Y102*KeyAssumptionsPriceControl_FO!AK$15","v":3.3924102779560364E-3},{"$f":"+Z102*KeyAssumptionsPriceControl_FO!AL$15","v":3.4941825862947178E-3},null,0,0,0,0,0,1.0348453236584668E-4,3.1355813306851543E-4,5.299339417922643E-4,7.5280102477772565E-4,9.8235412025275085E-4]
[null,null,"Emissions LGC Retirement",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0,0.74970000000000003,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.74970000000000003,0,0,0,null,0,0,0,0,0,0,2.4990000000000002E-2,4.9980000000000004E-2,4.9980000000000004E-2,4.9980000000000004E-2,null,{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BT$39,2),SUM($AX103:AX103),0)+IF(RIGHT(BT$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BU$39,2),SUM($AX103:AY103),0)+IF(RIGHT(BU$39,2)>RIGHT($K103,2),AY103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AZ103,IF(RIGHT($K103,2)=RIGHT(BV$39,2),SUM($AX103:AZ103),0)+IF(RIGHT(BV$39,2)>RIGHT($K103,2),AZ103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BA103,IF(RIGHT($K103,2)=RIGHT(BW$39,2),SUM($AX103:BA103),0)+IF(RIGHT(BW$39,2)>RIGHT($K103,2),BA103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BB103,IF(RIGHT($K103,2)=RIGHT(BX$39,2),SUM($AX103:BB103),0)+IF(RIGHT(BX$39,2)>RIGHT($K103,2),BB103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BC103,IF(RIGHT($K103,2)=RIGHT(BY$39,2),SUM($AX103:BC103),0)+IF(RIGHT(BY$39,2)>RIGHT($K103,2),BC103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BD103,IF(RIGHT($K103,2)=RIGHT(BZ$39,2),SUM($AX103:BD103),0)+IF(RIGHT(BZ$39,2)>RIGHT($K103,2),BD103,0))","v":0.74970000000000003},{"$f":"+IF($K103=\"Ongoing\",BE103,IF(RIGHT($K103,2)=RIGHT(CA$39,2),SUM($AX103:BE103),0)+IF(RIGHT(CA$39,2)>RIGHT($K103,2),BE103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BF103,IF(RIGHT($K103,2)=RIGHT(CB$39,2),SUM($AX103:BF103),0)+IF(RIGHT(CB$39,2)>RIGHT($K103,2),BF103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",BG103,IF(RIGHT($K103,2)=RIGHT(CC$39,2),SUM($AX103:BG103),0)+IF(RIGHT(CC$39,2)>RIGHT($K103,2),BG103,0))","v":0},null,{"$f":"+Q103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AI$15","v":0.92203643690902526},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y103*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z103*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,3.0734547896967508E-2,6.1469095793935016E-2,6.1469095793935016E-2,6.1469095793935016E-2]
[null,null,"Emissions LGC Retirement",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0,0.74970000000000003,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.74970000000000003,0,0,0,null,0,0,0,0,0,0,2.4990000000000002E-2,4.9980000000000004E-2,4.9980000000000004E-2,4.9980000000000004E-2,null,{"$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},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BU$39,2),SUM($AX104:AY104),0)+IF(RIGHT(BU$39,2)>RIGHT($K104,2),AY104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AZ104,IF(RIGHT($K104,2)=RIGHT(BV$39,2),SUM($AX104:AZ104),0)+IF(RIGHT(BV$39,2)>RIGHT($K104,2),AZ104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BA104,IF(RIGHT($K104,2)=RIGHT(BW$39,2),SUM($AX104:BA104),0)+IF(RIGHT(BW$39,2)>RIGHT($K104,2),BA104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BB104,IF(RIGHT($K104,2)=RIGHT(BX$39,2),SUM($AX104:BB104),0)+IF(RIGHT(BX$39,2)>RIGHT($K104,2),BB104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BC104,IF(RIGHT($K104,2)=RIGHT(BY$39,2),SUM($AX104:BC104),0)+IF(RIGHT(BY$39,2)>RIGHT($K104,2),BC104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BD104,IF(RIGHT($K104,2)=RIGHT(BZ$39,2),SUM($AX104:BD104),0)+IF(RIGHT(BZ$39,2)>RIGHT($K104,2),BD104,0))","v":0.74970000000000003},{"$f":"+IF($K104=\"Ongoing\",BE104,IF(RIGHT($K104,2)=RIGHT(CA$39,2),SUM($AX104:BE104),0)+IF(RIGHT(CA$39,2)>RIGHT($K104,2),BE104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BF104,IF(RIGHT($K104,2)=RIGHT(CB$39,2),SUM($AX104:BF104),0)+IF(RIGHT(CB$39,2)>RIGHT($K104,2),BF104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",BG104,IF(RIGHT($K104,2)=RIGHT(CC$39,2),SUM($AX104:BG104),0)+IF(RIGHT(CC$39,2)>RIGHT($K104,2),BG104,0))","v":0},null,{"$f":"+Q104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AI$15","v":0.92203643690902526},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y104*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z104*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,3.0734547896967508E-2,6.1469095793935016E-2,6.1469095793935016E-2,6.1469095793935016E-2]
[null,null,"Emissions LGC Retirement",null,"Recycled Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0,3.0600000000000002E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.0600000000000002E-2,0,0,0,null,0,0,0,0,0,0,1.0200000000000001E-3,2.0400000000000001E-3,2.0400000000000001E-3,2.0400000000000001E-3,null,{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BT$39,2),SUM($AX105:AX105),0)+IF(RIGHT(BT$39,2)>RIGHT($K105,2),AX105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BU$39,2),SUM($AX105:AY105),0)+IF(RIGHT(BU$39,2)>RIGHT($K105,2),AY105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AZ105,IF(RIGHT($K105,2)=RIGHT(BV$39,2),SUM($AX105:AZ105),0)+IF(RIGHT(BV$39,2)>RIGHT($K105,2),AZ105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BA105,IF(RIGHT($K105,2)=RIGHT(BW$39,2),SUM($AX105:BA105),0)+IF(RIGHT(BW$39,2)>RIGHT($K105,2),BA105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BB105,IF(RIGHT($K105,2)=RIGHT(BX$39,2),SUM($AX105:BB105),0)+IF(RIGHT(BX$39,2)>RIGHT($K105,2),BB105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BC105,IF(RIGHT($K105,2)=RIGHT(BY$39,2),SUM($AX105:BC105),0)+IF(RIGHT(BY$39,2)>RIGHT($K105,2),BC105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BD105,IF(RIGHT($K105,2)=RIGHT(BZ$39,2),SUM($AX105:BD105),0)+IF(RIGHT(BZ$39,2)>RIGHT($K105,2),BD105,0))","v":3.0600000000000002E-2},{"$f":"+IF($K105=\"Ongoing\",BE105,IF(RIGHT($K105,2)=RIGHT(CA$39,2),SUM($AX105:BE105),0)+IF(RIGHT(CA$39,2)>RIGHT($K105,2),BE105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BF105,IF(RIGHT($K105,2)=RIGHT(CB$39,2),SUM($AX105:BF105),0)+IF(RIGHT(CB$39,2)>RIGHT($K105,2),BF105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",BG105,IF(RIGHT($K105,2)=RIGHT(CC$39,2),SUM($AX105:BG105),0)+IF(RIGHT(CC$39,2)>RIGHT($K105,2),BG105,0))","v":0},null,{"$f":"+Q105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AI$15","v":3.763414028200103E-2},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y105*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z105*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,1.2544713427333676E-3,2.5089426854667351E-3,2.5089426854667351E-3,2.5089426854667351E-3]
[null,null,"Fluoride Media Replacement - IBWPP",null,"Water","Renewals","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0,3.3000000000000002E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.3000000000000002E-2,0,0,0,null,0,0,0,0,0,0,1.1000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,null,{"$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},{"$f":"+IF($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":3.3000000000000002E-2},{"$f":"+IF($K106=\"Ongoing\",BE106,IF(RIGHT($K106,2)=RIGHT(CA$39,2),SUM($AX106:BE106),0)+IF(RIGHT(CA$39,2)>RIGHT($K106,2),BE106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BF106,IF(RIGHT($K106,2)=RIGHT(CB$39,2),SUM($AX106:BF106),0)+IF(RIGHT(CB$39,2)>RIGHT($K106,2),BF106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",BG106,IF(RIGHT($K106,2)=RIGHT(CC$39,2),SUM($AX106:BG106),0)+IF(RIGHT(CC$39,2)>RIGHT($K106,2),BG106,0))","v":0},null,{"$f":"+Q106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AH$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AI$15","v":4.0585837559020718E-2},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y106*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z106*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,0,1.3528612519673573E-3,2.7057225039347145E-3,2.7057225039347145E-3,2.7057225039347145E-3]
[null,null,"GIS Preliminary Development",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,0.30869999999999997,0.30869999999999997,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.30869999999999997,0.30869999999999997,0,0,0,null,0,0,0,0,0,3.8587499999999997E-2,0.11576249999999999,0.15434999999999999,0.15434999999999999,0.11576249999999999,null,{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BT$39,2),SUM($AX107:AX107),0)+IF(RIGHT(BT$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BU$39,2),SUM($AX107:AY107),0)+IF(RIGHT(BU$39,2)>RIGHT($K107,2),AY107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AZ107,IF(RIGHT($K107,2)=RIGHT(BV$39,2),SUM($AX107:AZ107),0)+IF(RIGHT(BV$39,2)>RIGHT($K107,2),AZ107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BA107,IF(RIGHT($K107,2)=RIGHT(BW$39,2),SUM($AX107:BA107),0)+IF(RIGHT(BW$39,2)>RIGHT($K107,2),BA107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BB107,IF(RIGHT($K107,2)=RIGHT(BX$39,2),SUM($AX107:BB107),0)+IF(RIGHT(BX$39,2)>RIGHT($K107,2),BB107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BC107,IF(RIGHT($K107,2)=RIGHT(BY$39,2),SUM($AX107:BC107),0)+IF(RIGHT(BY$39,2)>RIGHT($K107,2),BC107,0))","v":0.30869999999999997},{"$f":"+IF($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":0.30869999999999997},{"$f":"+IF($K107=\"Ongoing\",BE107,IF(RIGHT($K107,2)=RIGHT(CA$39,2),SUM($AX107:BE107),0)+IF(RIGHT(CA$39,2)>RIGHT($K107,2),BE107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BF107,IF(RIGHT($K107,2)=RIGHT(CB$39,2),SUM($AX107:BF107),0)+IF(RIGHT(CB$39,2)>RIGHT($K107,2),BF107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",BG107,IF(RIGHT($K107,2)=RIGHT(CC$39,2),SUM($AX107:BG107),0)+IF(RIGHT(CC$39,2)>RIGHT($K107,2),BG107,0))","v":0},null,{"$f":"+Q107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AH$15","v":0.36860394393850232},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AI$15","v":0.37966206225665738},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y107*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z107*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,4.607549299231279E-2,0.13960874376670776,0.18706650154878993,0.18706650154878993,0.14099100855647714]
[null,null,"GIS Preliminary Development",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,0.30869999999999997,0.30869999999999997,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.30869999999999997,0.30869999999999997,0,0,0,null,0,0,0,0,0,3.8587499999999997E-2,0.11576249999999999,0.15434999999999999,0.15434999999999999,0.11576249999999999,null,{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BT$39,2),SUM($AX108:AX108),0)+IF(RIGHT(BT$39,2)>RIGHT($K108,2),AX108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BU$39,2),SUM($AX108:AY108),0)+IF(RIGHT(BU$39,2)>RIGHT($K108,2),AY108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AZ108,IF(RIGHT($K108,2)=RIGHT(BV$39,2),SUM($AX108:AZ108),0)+IF(RIGHT(BV$39,2)>RIGHT($K108,2),AZ108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BA108,IF(RIGHT($K108,2)=RIGHT(BW$39,2),SUM($AX108:BA108),0)+IF(RIGHT(BW$39,2)>RIGHT($K108,2),BA108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BB108,IF(RIGHT($K108,2)=RIGHT(BX$39,2),SUM($AX108:BB108),0)+IF(RIGHT(BX$39,2)>RIGHT($K108,2),BB108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BC108,IF(RIGHT($K108,2)=RIGHT(BY$39,2),SUM($AX108:BC108),0)+IF(RIGHT(BY$39,2)>RIGHT($K108,2),BC108,0))","v":0.30869999999999997},{"$f":"+IF($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":0.30869999999999997},{"$f":"+IF($K108=\"Ongoing\",BE108,IF(RIGHT($K108,2)=RIGHT(CA$39,2),SUM($AX108:BE108),0)+IF(RIGHT(CA$39,2)>RIGHT($K108,2),BE108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BF108,IF(RIGHT($K108,2)=RIGHT(CB$39,2),SUM($AX108:BF108),0)+IF(RIGHT(CB$39,2)>RIGHT($K108,2),BF108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",BG108,IF(RIGHT($K108,2)=RIGHT(CC$39,2),SUM($AX108:BG108),0)+IF(RIGHT(CC$39,2)>RIGHT($K108,2),BG108,0))","v":0},null,{"$f":"+Q108*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AH$15","v":0.36860394393850232},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AI$15","v":0.37966206225665738},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y108*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z108*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,4.607549299231279E-2,0.13960874376670776,0.18706650154878993,0.18706650154878993,0.14099100855647714]
[null,null,"GIS Preliminary Development",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,1.26E-2,1.26E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.26E-2,1.26E-2,0,0,0,null,0,0,0,0,0,1.575E-3,4.725E-3,6.3E-3,6.3E-3,4.725E-3,null,{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BT$39,2),SUM($AX109:AX109),0)+IF(RIGHT(BT$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BU$39,2),SUM($AX109:AY109),0)+IF(RIGHT(BU$39,2)>RIGHT($K109,2),AY109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AZ109,IF(RIGHT($K109,2)=RIGHT(BV$39,2),SUM($AX109:AZ109),0)+IF(RIGHT(BV$39,2)>RIGHT($K109,2),AZ109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BA109,IF(RIGHT($K109,2)=RIGHT(BW$39,2),SUM($AX109:BA109),0)+IF(RIGHT(BW$39,2)>RIGHT($K109,2),BA109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BB109,IF(RIGHT($K109,2)=RIGHT(BX$39,2),SUM($AX109:BB109),0)+IF(RIGHT(BX$39,2)>RIGHT($K109,2),BB109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BC109,IF(RIGHT($K109,2)=RIGHT(BY$39,2),SUM($AX109:BC109),0)+IF(RIGHT(BY$39,2)>RIGHT($K109,2),BC109,0))","v":1.26E-2},{"$f":"+IF($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":1.26E-2},{"$f":"+IF($K109=\"Ongoing\",BE109,IF(RIGHT($K109,2)=RIGHT(CA$39,2),SUM($AX109:BE109),0)+IF(RIGHT(CA$39,2)>RIGHT($K109,2),BE109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BF109,IF(RIGHT($K109,2)=RIGHT(CB$39,2),SUM($AX109:BF109),0)+IF(RIGHT(CB$39,2)>RIGHT($K109,2),BF109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",BG109,IF(RIGHT($K109,2)=RIGHT(CC$39,2),SUM($AX109:BG109),0)+IF(RIGHT(CC$39,2)>RIGHT($K109,2),BG109,0))","v":0},null,{"$f":"+Q109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AH$15","v":1.5045058936265402E-2},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AI$15","v":1.5496410704353364E-2},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AJ$15","v":0},{"$f":"+Y109*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z109*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,1.8806323670331753E-3,5.6983160721105208E-3,7.635367410154692E-3,7.635367410154692E-3,5.7547350431215163E-3]
[null,null,"HVAC & AC Renewals",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,0,0,0,0,0,4.8999999999999998E-4,1.47E-3,2.4499999999999999E-3,3.4299999999999999E-3,4.4099999999999999E-3,null,{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BT$39,2),SUM($AX110:AX110),0)+IF(RIGHT(BT$39,2)>RIGHT($K110,2),AX110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BU$39,2),SUM($AX110:AY110),0)+IF(RIGHT(BU$39,2)>RIGHT($K110,2),AY110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AZ110,IF(RIGHT($K110,2)=RIGHT(BV$39,2),SUM($AX110:AZ110),0)+IF(RIGHT(BV$39,2)>RIGHT($K110,2),AZ110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BA110,IF(RIGHT($K110,2)=RIGHT(BW$39,2),SUM($AX110:BA110),0)+IF(RIGHT(BW$39,2)>RIGHT($K110,2),BA110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BB110,IF(RIGHT($K110,2)=RIGHT(BX$39,2),SUM($AX110:BB110),0)+IF(RIGHT(BX$39,2)>RIGHT($K110,2),BB110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",BC110,IF(RIGHT($K110,2)=RIGHT(BY$39,2),SUM($AX110:BC110),0)+IF(RIGHT(BY$39,2)>RIGHT($K110,2),BC110,0))","v":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},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$15","v":1.7552568758976303E-2},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AI$15","v":1.8079145821745593E-2},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AJ$15","v":1.8621520196397959E-2},{"$f":"+Y110*KeyAssumptionsPriceControl_FO!AK$15","v":1.91801658022899E-2},{"$f":"+Z110*KeyAssumptionsPriceControl_FO!AL$15","v":1.9755570776358596E-2},null,0,0,0,0,0,5.8508562529921014E-4,1.7728094446566069E-3,2.9961649785947252E-3,4.2562211785509866E-3,5.554079064505937E-3]
[null,null,"HVAC & AC Renewals",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,0,0,0,0,0,4.8999999999999998E-4,1.47E-3,2.4499999999999999E-3,3.4299999999999999E-3,4.4099999999999999E-3,null,{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BT$39,2),SUM($AX111:AX111),0)+IF(RIGHT(BT$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BU$39,2),SUM($AX111:AY111),0)+IF(RIGHT(BU$39,2)>RIGHT($K111,2),AY111,0))","v":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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},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$15","v":1.7552568758976303E-2},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AI$15","v":1.8079145821745593E-2},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AJ$15","v":1.8621520196397959E-2},{"$f":"+Y111*KeyAssumptionsPriceControl_FO!AK$15","v":1.91801658022899E-2},{"$f":"+Z111*KeyAssumptionsPriceControl_FO!AL$15","v":1.9755570776358596E-2},null,0,0,0,0,0,5.8508562529921014E-4,1.7728094446566069E-3,2.9961649785947252E-3,4.2562211785509866E-3,5.554079064505937E-3]
[null,null,"HVAC & AC Renewals",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,null,0,0,0,0,0,1.9999999999999998E-5,5.9999999999999995E-5,9.9999999999999991E-5,1.3999999999999999E-4,1.7999999999999998E-4,null,{"$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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},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$15","v":7.1643137791739997E-4},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492202E-4},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256976E-4},{"$f":"+Y112*KeyAssumptionsPriceControl_FO!AK$15","v":7.8286391029754683E-4},{"$f":"+Z112*KeyAssumptionsPriceControl_FO!AL$15","v":8.063498276064733E-4},null,0,0,0,0,0,2.3881045930579998E-5,7.2359569169657399E-5,1.2229244810590714E-4,1.7372331341024435E-4,2.2669710467371169E-4]
[null,null,"ICT BAU - Hardware & Software",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,null,0,0,0,0,0,7.9625000000000008E-3,2.3887500000000002E-2,3.9812500000000001E-2,5.5737500000000009E-2,6.3700000000000007E-2,null,{"$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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},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$15","v":7.6061131288897313E-2},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AI$15","v":7.8342965227564246E-2},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AJ$15","v":8.0693254184391175E-2},{"$f":"+Y113*KeyAssumptionsPriceControl_FO!AK$15","v":8.3114051809922915E-2},{"$f":"+Z113*KeyAssumptionsPriceControl_FO!AL$15","v":8.5607473364220601E-2},null,0,0,0,0,0,9.5076414111121641E-3,2.8808153475669861E-2,4.8687680902164285E-2,6.9163594151453553E-2,8.0746143387109323E-2]
[null,null,"ICT BAU - Hardware & Software",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,6.3700000000000007E-2,null,0,0,0,0,0,7.9625000000000008E-3,2.3887500000000002E-2,3.9812500000000001E-2,5.5737500000000009E-2,6.3700000000000007E-2,null,{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BT$39,2),SUM($AX114:AX114),0)+IF(RIGHT(BT$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BU$39,2),SUM($AX114:AY114),0)+IF(RIGHT(BU$39,2)>RIGHT($K114,2),AY114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AZ114,IF(RIGHT($K114,2)=RIGHT(BV$39,2),SUM($AX114:AZ114),0)+IF(RIGHT(BV$39,2)>RIGHT($K114,2),AZ114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",BA114,IF(RIGHT($K114,2)=RIGHT(BW$39,2),SUM($AX114:BA114),0)+IF(RIGHT(BW$39,2)>RIGHT($K114,2),BA114,0))","v":0},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},{"$f":"+IF($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":6.3700000000000007E-2},null,{"$f":"+Q114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AG$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AH$15","v":7.6061131288897313E-2},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AI$15","v":7.8342965227564246E-2},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AJ$15","v":8.0693254184391175E-2},{"$f":"+Y114*KeyAssumptionsPriceControl_FO!AK$15","v":8.3114051809922915E-2},{"$f":"+Z114*KeyAssumptionsPriceControl_FO!AL$15","v":8.5607473364220601E-2},null,0,0,0,0,0,9.5076414111121641E-3,2.8808153475669861E-2,4.8687680902164285E-2,6.9163594151453553E-2,8.0746143387109323E-2]
[null,null,"ICT BAU - Hardware & Software",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,2.6000000000000003E-3,null,0,0,0,0,0,3.2500000000000004E-4,9.7500000000000017E-4,1.6250000000000001E-3,2.2750000000000005E-3,2.6000000000000003E-3,null,{"$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":2.6000000000000003E-3},{"$f":"+IF($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":2.6000000000000003E-3},{"$f":"+IF($K115=\"Ongoing\",BE115,IF(RIGHT($K115,2)=RIGHT(CA$39,2),SUM($AX115:BE115),0)+IF(RIGHT(CA$39,2)>RIGHT($K115,2),BE115,0))","v":2.6000000000000003E-3},{"$f":"+IF($K115=\"Ongoing\",BF115,IF(RIGHT($K115,2)=RIGHT(CB$39,2),SUM($AX115:BF115),0)+IF(RIGHT(CB$39,2)>RIGHT($K115,2),BF115,0))","v":2.6000000000000003E-3},{"$f":"+IF($K115=\"Ongoing\",BG115,IF(RIGHT($K115,2)=RIGHT(CC$39,2),SUM($AX115:BG115),0)+IF(RIGHT(CC$39,2)>RIGHT($K115,2),BG115,0))","v":2.6000000000000003E-3},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$15","v":3.1045359709754006E-3},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AI$15","v":3.197672050104663E-3},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AJ$15","v":3.293602211607803E-3},{"$f":"+Y115*KeyAssumptionsPriceControl_FO!AK$15","v":3.3924102779560373E-3},{"$f":"+Z115*KeyAssumptionsPriceControl_FO!AL$15","v":3.4941825862947183E-3},null,0,0,0,0,0,3.8806699637192508E-4,1.175842999006933E-3,1.9872522817209913E-3,2.8230038429164711E-3,3.2957609545758906E-3]
[null,null,"Implementation HR – E-Learning and Succession Planning Modules",null,"Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,null,0,0,0,0,0,1.225E-2,3.6750000000000005E-2,6.1249999999999999E-2,8.5750000000000007E-2,9.8000000000000004E-2,null,{"$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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},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$15","v":0.11701712505984202},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AI$15","v":0.12052763881163729},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AJ$15","v":0.12414346797598641},{"$f":"+Y116*KeyAssumptionsPriceControl_FO!AK$15","v":0.127867772015266},{"$f":"+Z116*KeyAssumptionsPriceControl_FO!AL$15","v":0.13170380517572397},null,0,0,0,0,0,1.4627140632480252E-2,4.4320236116415168E-2,7.4904124464868133E-2,0.10640552946377468,0.12422483598016817]
[null,null,"Implementation HR – E-Learning and Succession Planning Modules",null,"Sewerage","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q117-AB117-AM117","v":0},0,0,0,0,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,{"$f":"+Y117-AJ117-AU117","v":9.8000000000000004E-2},{"$f":"+Z117-AK117-AV117","v":9.8000000000000004E-2},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$38,0)))))","v":1.225E-2},{"$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$38,0)))))","v":3.6750000000000005E-2},{"$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$38,0)))))","v":6.1249999999999999E-2},{"$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$38,0)))))","v":8.5750000000000007E-2},{"$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$38,0)))))","v":9.8000000000000004E-2},null,{"$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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},{"$f":"+IF($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":9.8000000000000004E-2},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$15","v":0.11701712505984202},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AI$15","v":0.12052763881163729},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AJ$15","v":0.12414346797598641},{"$f":"+Y117*KeyAssumptionsPriceControl_FO!AK$15","v":0.127867772015266},{"$f":"+Z117*KeyAssumptionsPriceControl_FO!AL$15","v":0.13170380517572397},null,{"$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$38,0)))))","v":1.4627140632480252E-2},{"$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$38,0)))))","v":4.4320236116415168E-2},{"$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$38,0)))))","v":7.4904124464868133E-2},{"$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$38,0)))))","v":0.10640552946377468},{"$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$38,0)))))","v":0.12422483598016817}]
[null,null,"Implementation HR – E-Learning and Succession Planning Modules",null,"Recycled Water","Improvements / Compliance","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,null,0,0,0,0,0,5.0000000000000001E-4,1.5E-3,2.5000000000000001E-3,3.5000000000000001E-3,4.0000000000000001E-3,null,{"$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":4.0000000000000001E-3},{"$f":"+IF($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":4.0000000000000001E-3},{"$f":"+IF($K118=\"Ongoing\",BE118,IF(RIGHT($K118,2)=RIGHT(CA$39,2),SUM($AX118:BE118),0)+IF(RIGHT(CA$39,2)>RIGHT($K118,2),BE118,0))","v":4.0000000000000001E-3},{"$f":"+IF($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":4.0000000000000001E-3},{"$f":"+IF($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":4.0000000000000001E-3},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$15","v":4.7762091861160002E-3},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AI$15","v":4.919495461699481E-3},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AJ$15","v":5.0670803255504658E-3},{"$f":"+Y118*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169799E-3},{"$f":"+Z118*KeyAssumptionsPriceControl_FO!AL$15","v":5.3756655173764888E-3},null,0,0,0,0,0,5.9702614826450003E-4,1.8089892292414353E-3,3.0573112026476786E-3,4.3430828352561098E-3,5.0704014685782929E-3]
[null,null,"Main to Meter Replacements",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",70,70,null,null,null,null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.08,0.08,0.08,0.08,0.08,null,0,0,0,0,0,5.7142857142857147E-4,1.7142857142857144E-3,2.8571428571428576E-3,4.0000000000000001E-3,5.1428571428571435E-3,null,{"$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":0.08},{"$f":"+IF($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":0.08},{"$f":"+IF($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":0.08},{"$f":"+IF($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":0.08},{"$f":"+IF($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":0.08},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$15","v":9.5524183722320008E-2},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AI$15","v":9.8389909233989617E-2},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AJ$15","v":0.10134160651100932},{"$f":"+Y119*KeyAssumptionsPriceControl_FO!AK$15","v":0.10438185470633959},{"$f":"+Z119*KeyAssumptionsPriceControl_FO!AL$15","v":0.10751331034752978},null,0,0,0,0,0,6.8231559801657145E-4,2.0674162619902115E-3,3.4940699458830614E-3,4.9635232402926964E-3,6.4770601335346206E-3]
[null,null,"Newhaven HQ Equipment & Furniture BAU",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,null,0,0,0,0,0,3.2666666666666667E-4,9.7999999999999997E-4,1.6333333333333334E-3,2.2866666666666664E-3,2.9399999999999999E-3,null,{"$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":9.7999999999999997E-3},{"$f":"+IF($K120=\"Ongoing\",BD120,IF(RIGHT($K120,2)=RIGHT(BZ$39,2),SUM($AX120:BD120),0)+IF(RIGHT(BZ$39,2)>RIGHT($K120,2),BD120,0))","v":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},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$15","v":1.17017125059842E-2},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AI$15","v":1.2052763881163728E-2},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AJ$15","v":1.241434679759864E-2},{"$f":"+Y120*KeyAssumptionsPriceControl_FO!AK$15","v":1.27867772015266E-2},{"$f":"+Z120*KeyAssumptionsPriceControl_FO!AL$15","v":1.3170380517572397E-2},null,0,0,0,0,0,3.9005708353280667E-4,1.1818729631044042E-3,1.9974433190631498E-3,2.8374807857006576E-3,3.7027193763372913E-3]
[null,null,"Newhaven HQ Equipment & Furniture BAU",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,9.7999999999999997E-3,null,0,0,0,0,0,3.2666666666666667E-4,9.7999999999999997E-4,1.6333333333333334E-3,2.2866666666666664E-3,2.9399999999999999E-3,null,{"$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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},{"$f":"+IF($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":9.7999999999999997E-3},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$15","v":1.17017125059842E-2},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AI$15","v":1.2052763881163728E-2},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AJ$15","v":1.241434679759864E-2},{"$f":"+Y121*KeyAssumptionsPriceControl_FO!AK$15","v":1.27867772015266E-2},{"$f":"+Z121*KeyAssumptionsPriceControl_FO!AL$15","v":1.3170380517572397E-2},null,0,0,0,0,0,3.9005708353280667E-4,1.1818729631044042E-3,1.9974433190631498E-3,2.8374807857006576E-3,3.7027193763372913E-3]
[null,null,"Newhaven HQ Equipment & Furniture BAU",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,0,0,0,0,0,1.3333333333333333E-5,3.9999999999999996E-5,6.666666666666667E-5,9.3333333333333343E-5,1.2E-4,null,{"$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":4.0000000000000002E-4},{"$f":"+IF($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":4.0000000000000002E-4},{"$f":"+IF($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":4.0000000000000002E-4},{"$f":"+IF($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":4.0000000000000002E-4},{"$f":"+IF($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":4.0000000000000002E-4},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$15","v":4.7762091861160009E-4},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AI$15","v":4.9194954616994812E-4},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AJ$15","v":5.0670803255504658E-4},{"$f":"+Y122*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169803E-4},{"$f":"+Z122*KeyAssumptionsPriceControl_FO!AL$15","v":5.375665517376489E-4},null,0,0,0,0,0,1.5920697287053337E-5,4.823971277977161E-5,8.1528298737271434E-5,1.1581554227349625E-4,1.5113140311580784E-4]
[null,null,"Plant and Equipment Upgrades",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.12740000000000001,0,0.10289999999999999,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.12740000000000001,0,0.10289999999999999,0,0,null,0,0,0,0,0,4.2466666666666668E-3,8.4933333333333336E-3,1.1923333333333334E-2,1.5353333333333333E-2,1.5353333333333333E-2,null,{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BT$39,2),SUM($AX123:AX123),0)+IF(RIGHT(BT$39,2)>RIGHT($K123,2),AX123,0))","v":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":0.12740000000000001},{"$f":"+IF($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":0.10289999999999999},{"$f":"+IF($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$15","v":0.15212226257779463},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AJ$15","v":0.13035064137478572},{"$f":"+Y123*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z123*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,5.0707420859264878E-3,1.0141484171852976E-2,1.44865055510125E-2,1.8831526930172024E-2,1.8831526930172024E-2]
[null,null,"Plant and Equipment Upgrades",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.12740000000000001,0,0.10289999999999999,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.12740000000000001,0,0.10289999999999999,0,0,null,0,0,0,0,0,4.2466666666666668E-3,8.4933333333333336E-3,1.1923333333333334E-2,1.5353333333333333E-2,1.5353333333333333E-2,null,{"$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":0.12740000000000001},{"$f":"+IF($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":0.10289999999999999},{"$f":"+IF($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$15","v":0.15212226257779463},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AJ$15","v":0.13035064137478572},{"$f":"+Y124*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z124*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,5.0707420859264878E-3,1.0141484171852976E-2,1.44865055510125E-2,1.8831526930172024E-2,1.8831526930172024E-2]
[null,null,"Plant and Equipment Upgrades",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,5.2000000000000006E-3,0,4.1999999999999997E-3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+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},{"$f":"+V125-AG125-AR125","v":5.2000000000000006E-3},{"$f":"+W125-AH125-AS125","v":0},{"$f":"+X125-AI125-AT125","v":4.1999999999999997E-3},0,0,null,0,0,0,0,0,1.7333333333333336E-4,3.4666666666666673E-4,4.8666666666666671E-4,6.2666666666666665E-4,6.2666666666666665E-4,null,{"$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":5.2000000000000006E-3},{"$f":"+IF($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":4.1999999999999997E-3},{"$f":"+IF($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$15","v":6.2090719419508012E-3},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AI$15","v":0},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AJ$15","v":5.3204343418279884E-3},{"$f":"+Y125*KeyAssumptionsPriceControl_FO!AK$15","v":0},{"$f":"+Z125*KeyAssumptionsPriceControl_FO!AL$15","v":0},null,0,0,0,0,0,2.0696906473169338E-4,4.1393812946338677E-4,5.9128594085765306E-4,7.686337522519194E-4,7.686337522519194E-4]
[null,null,"Security Upgrades",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,0,0,0,0,0,4.8999999999999998E-4,1.47E-3,2.4499999999999999E-3,3.4299999999999999E-3,4.4099999999999999E-3,null,{"$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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},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$15","v":1.7552568758976303E-2},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AI$15","v":1.8079145821745593E-2},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AJ$15","v":1.8621520196397959E-2},{"$f":"+Y126*KeyAssumptionsPriceControl_FO!AK$15","v":1.91801658022899E-2},{"$f":"+Z126*KeyAssumptionsPriceControl_FO!AL$15","v":1.9755570776358596E-2},null,0,0,0,0,0,5.8508562529921014E-4,1.7728094446566069E-3,2.9961649785947252E-3,4.2562211785509866E-3,5.554079064505937E-3]
[null,null,"Security Upgrades",null,"Sewerage","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.47E-2,1.47E-2,1.47E-2,1.47E-2,1.47E-2,null,0,0,0,0,0,4.8999999999999998E-4,1.47E-3,2.4499999999999999E-3,3.4299999999999999E-3,4.4099999999999999E-3,null,{"$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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},{"$f":"+IF($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":1.47E-2},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$15","v":1.7552568758976303E-2},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AI$15","v":1.8079145821745593E-2},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AJ$15","v":1.8621520196397959E-2},{"$f":"+Y127*KeyAssumptionsPriceControl_FO!AK$15","v":1.91801658022899E-2},{"$f":"+Z127*KeyAssumptionsPriceControl_FO!AL$15","v":1.9755570776358596E-2},null,0,0,0,0,0,5.8508562529921014E-4,1.7728094446566069E-3,2.9961649785947252E-3,4.2562211785509866E-3,5.554079064505937E-3]
[null,null,"Security Upgrades",null,"Recycled Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,5.9999999999999995E-4,null,0,0,0,0,0,1.9999999999999998E-5,5.9999999999999995E-5,9.9999999999999991E-5,1.3999999999999999E-4,1.7999999999999998E-4,null,{"$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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},{"$f":"+IF($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":5.9999999999999995E-4},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$15","v":7.1643137791739997E-4},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AI$15","v":7.3792431925492202E-4},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AJ$15","v":7.6006204883256976E-4},{"$f":"+Y128*KeyAssumptionsPriceControl_FO!AK$15","v":7.8286391029754683E-4},{"$f":"+Z128*KeyAssumptionsPriceControl_FO!AL$15","v":8.063498276064733E-4},null,0,0,0,0,0,2.3881045930579998E-5,7.2359569169657399E-5,1.2229244810590714E-4,1.7372331341024435E-4,2.2669710467371169E-4]
[null,null,"Site sentinel upgrades - PS23",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0,0,0,0,6.7000000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,6.7000000000000004E-2,null,0,0,0,0,0,0,0,0,0,2.2333333333333333E-3,null,{"$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":6.7000000000000004E-2},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$15","v":9.00423974160562E-2},null,0,0,0,0,0,0,0,0,0,3.0014132472018732E-3]
[null,null,"SPS Generator Installation",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",25,25,null,null,null,null,null,null,null,null,3.5000000000000003E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.5000000000000003E-2,0,0,0,0,null,0,0,0,0,0,7.000000000000001E-4,1.4000000000000002E-3,1.4000000000000002E-3,1.4000000000000002E-3,1.4000000000000002E-3,null,{"$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":3.5000000000000003E-2},{"$f":"+IF($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$15","v":4.1791830378515006E-2},{"$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$15","v":0},null,0,0,0,0,0,8.3583660757030013E-4,1.6716732151406003E-3,1.6716732151406003E-3,1.6716732151406003E-3,1.6716732151406003E-3]
[null,null,"SPS Pit, Lid and Valves Surround Improvements",null,"Sewerage","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",25,25,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,null,0,0,0,0,0,1E-3,3.0000000000000001E-3,5.0000000000000001E-3,7.000000000000001E-3,9.0000000000000011E-3,null,{"$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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},{"$f":"+IF($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":0.05},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$15","v":5.9702614826450007E-2},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AI$15","v":6.1493693271243516E-2},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AJ$15","v":6.3338504069380824E-2},{"$f":"+Y131*KeyAssumptionsPriceControl_FO!AK$15","v":6.5238659191462253E-2},{"$f":"+Z131*KeyAssumptionsPriceControl_FO!AL$15","v":6.7195818967206111E-2},null,0,0,0,0,0,1.1940522965290001E-3,3.6179784584828706E-3,6.1146224052953573E-3,8.6861656705122196E-3,1.1334855233685588E-2]
[null,null,"Sustainable Options for Sludge Management",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.04,0.04,0.04,0.04,0.04,null,0,0,0,0,0,1.3333333333333333E-3,4.0000000000000001E-3,6.6666666666666662E-3,9.3333333333333341E-3,1.2E-2,null,{"$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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},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$15","v":4.7762091861160004E-2},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AI$15","v":4.9194954616994808E-2},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AJ$15","v":5.0670803255504659E-2},{"$f":"+Y132*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169797E-2},{"$f":"+Z132*KeyAssumptionsPriceControl_FO!AL$15","v":5.3756655173764892E-2},null,0,0,0,0,0,1.5920697287053335E-3,4.8239712779771602E-3,8.152829873727143E-3,1.1581554227349624E-2,1.5113140311580781E-2]
[null,null,"Telemetry Upgrade MW",null,"Water","Renewals","Corporate","Other Capital expenditure",null,"Straight line","Ongoing",4,4,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.04,0.04,0.04,0.04,0.04,null,0,0,0,0,0,5.0000000000000001E-3,1.4999999999999999E-2,2.5000000000000001E-2,3.4999999999999996E-2,0.04,null,{"$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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},{"$f":"+IF($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":0.04},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$15","v":4.7762091861160004E-2},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AI$15","v":4.9194954616994808E-2},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AJ$15","v":5.0670803255504659E-2},{"$f":"+Y133*KeyAssumptionsPriceControl_FO!AK$15","v":5.2190927353169797E-2},{"$f":"+Z133*KeyAssumptionsPriceControl_FO!AL$15","v":5.3756655173764892E-2},null,0,0,0,0,0,5.9702614826450005E-3,1.8089892292414353E-2,3.0573112026476786E-2,4.3430828352561096E-2,5.0704014685782922E-2]
[null,null,"Customer Contributions",null,"Water","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.44186999999999999,0.450934,0.46226400000000001,0.41581099999999999,0.42374200000000001,0.39466468799999926,0.40176865238400167,0.40900048812691109,0.41636249691319493,0.42385702185763513,null,-0.44186999999999999,-0.450934,-0.46226400000000001,-0.41581099999999999,-0.42374200000000001,-0.39466468799999926,-0.40176865238400167,-0.40900048812691109,-0.41636249691319493,-0.42385702185763513,null,-4.4187000000000002E-3,-1.3346739999999999E-2,-2.2478720000000001E-2,-3.1259469999999998E-2,-3.9654999999999996E-2,-4.7839066879999989E-2,-5.5803400283840003E-2,-6.3911091688949123E-2,-7.2164721539350177E-2,-8.0566916727058485E-2,null,{"$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":-0.44186999999999999},{"$f":"+IF($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":-0.450934},{"$f":"+IF($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":-0.46226400000000001},{"$f":"+IF($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":-0.41581099999999999},{"$f":"+IF($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":-0.42374200000000001},{"$f":"+IF($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":-0.39466468799999926},{"$f":"+IF($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":-0.40176865238400167},{"$f":"+IF($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":-0.40900048812691109},{"$f":"+IF($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":-0.41636249691319493},{"$f":"+IF($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":-0.42385702185763513},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer Contributions",null,"Sewerage","Growth","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0.52366400000000002,0.53504799999999997,0.54643200000000003,0.49093500000000001,0.50089600000000001,0.46681514999999896,0.4752178227000009,0.48377174350859847,0.49247963489175639,0.50134426831980561,null,-0.52366400000000002,-0.53504799999999997,-0.54643200000000003,-0.49093500000000001,-0.50089600000000001,-0.46681514999999896,-0.4752178227000009,-0.48377174350859847,-0.49247963489175639,-0.50134426831980561,null,-5.2366399999999999E-3,-1.5823759999999999E-2,-2.6638559999999999E-2,-3.701223E-2,-4.693054E-2,-5.6607651499999988E-2,-6.6027981226999988E-2,-7.5617876889085986E-2,-8.5380390673089529E-2,-9.5318629705205146E-2,null,{"$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":-0.52366400000000002},{"$f":"+IF($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":-0.53504799999999997},{"$f":"+IF($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":-0.54643200000000003},{"$f":"+IF($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":-0.49093500000000001},{"$f":"+IF($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":-0.50089600000000001},{"$f":"+IF($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":-0.46681514999999896},{"$f":"+IF($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":-0.4752178227000009},{"$f":"+IF($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":-0.48377174350859847},{"$f":"+IF($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":-0.49247963489175639},{"$f":"+IF($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":-0.50134426831980561},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$15","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Treatment Plant BAMP",null,"Water","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,null,null,null,null,null,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,4.0799999999999996E-2,null,0,0,0,0,0,4.0799999999999994E-4,1.2239999999999998E-3,2.0399999999999997E-3,2.8559999999999996E-3,3.6719999999999995E-3,null,{"$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":4.0799999999999996E-2},{"$f":"+IF($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":4.0799999999999996E-2},{"$f":"+IF($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":4.0799999999999996E-2},{"$f":"+IF($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":4.0799999999999996E-2},{"$f":"+IF($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":4.0799999999999996E-2},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$15","v":4.87173336983832E-2},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AI$15","v":5.0178853709334698E-2},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AJ$15","v":5.168421932061474E-2},{"$f":"+Y136*KeyAssumptionsPriceControl_FO!AK$15","v":5.3234745900233187E-2},{"$f":"+Z136*KeyAssumptionsPriceControl_FO!AL$15","v":5.4831788277240182E-2},null,0,0,0,0,0,4.8717333698383199E-4,1.4761352110610111E-3,2.4947659413605051E-3,3.5439555935689844E-3,4.6246209353437186E-3]
[null,null,"Treatment Plant BAMP",null,"Sewerage","Improvements / Compliance","Treatment","Other Capital expenditure",null,"Straight line","Ongoing",50,50,null,null,null,null,null,null,null,null,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,3.9199999999999999E-2,null,0,0,0,0,0,3.9199999999999999E-4,1.176E-3,1.9599999999999999E-3,2.7439999999999999E-3,3.5279999999999999E-3,null,{"$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":3.9199999999999999E-2},{"$f":"+IF($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":3.9199999999999999E-2},{"$f":"+IF($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":3.9199999999999999E-2},{"$f":"+IF($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":3.9199999999999999E-2},{"$f":"+IF($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":3.9199999999999999E-2},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$15","v":4.6806850023936801E-2},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AI$15","v":4.8211055524654912E-2},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AJ$15","v":4.9657387190394559E-2},{"$f":"+Y137*KeyAssumptionsPriceControl_FO!AK$15","v":5.1147108806106401E-2},{"$f":"+Z137*KeyAssumptionsPriceControl_FO!AL$15","v":5.2681522070289588E-2},null,0,0,0,0,0,4.6806850023936803E-4,1.4182475557252851E-3,2.39693198287578E-3,3.4049769428407895E-3,4.4432632516047494E-3]
[null,null,"Water Headworks, Zone Monitoring Stations, Water Pump Stations & Pressure Reducing Station Renewals",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",25,25,null,null,null,null,null,null,null,null,8.1855412849705517E-3,9.9080084706987467E-3,1.1916443351476071E-2,1.4066546701104268E-2,1.6214344816341649E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,8.1855412849705517E-3,9.9080084706987467E-3,1.1916443351476071E-2,1.4066546701104268E-2,1.6214344816341649E-2,null,0,0,0,0,0,1.6371082569941104E-4,5.2558182081279708E-4,9.6207085725629339E-4,1.4817306583079001E-3,2.0873484886568183E-3,null,{"$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":8.1855412849705517E-3},{"$f":"+IF($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":9.9080084706987467E-3},{"$f":"+IF($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":1.1916443351476071E-2},{"$f":"+IF($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":1.4066546701104268E-2},{"$f":"+IF($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":1.6214344816341649E-2},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$15","v":9.7739643696520308E-3},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AI$15","v":1.2185600676520624E-2},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AJ$15","v":1.5095393914200263E-2},{"$f":"+Y138*KeyAssumptionsPriceControl_FO!AK$15","v":1.8353652924682579E-2},{"$f":"+Z138*KeyAssumptionsPriceControl_FO!AL$15","v":2.1790723579015004E-2},null,0,0,0,0,0,1.954792873930406E-4,6.3467058831649366E-4,1.1802904801309114E-3,1.8492714169085684E-3,2.6521589469825201E-3]
[null,null,"Water Refill Station Program",null,"Water","Improvements / Compliance","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,null,0,0,0,0,0,7.3333333333333334E-4,2.2000000000000001E-3,3.6666666666666666E-3,5.1333333333333335E-3,6.6E-3,null,{"$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":2.1999999999999999E-2},{"$f":"+IF($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":2.1999999999999999E-2},{"$f":"+IF($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":2.1999999999999999E-2},{"$f":"+IF($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":2.1999999999999999E-2},{"$f":"+IF($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":2.1999999999999999E-2},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$15","v":2.6269150523638003E-2},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AI$15","v":2.7057225039347144E-2},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AJ$15","v":2.7868941790527558E-2},{"$f":"+Y139*KeyAssumptionsPriceControl_FO!AK$15","v":2.8705010044243386E-2},{"$f":"+Z139*KeyAssumptionsPriceControl_FO!AL$15","v":2.9566160345570688E-2},null,0,0,0,0,0,8.756383507879334E-4,2.653184202887438E-3,4.4840564305499283E-3,6.3698548250422935E-3,8.3122271713694292E-3]
[null,null,"Asset Renewals Water",null,"Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.575867108555837,0.58909607762288374,0.58690579586621594,0.57151498702712011,0.55877879620967241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.575867108555837,0.58909607762288374,0.58690579586621594,0.57151498702712011,0.55877879620967241,null,0,0,0,0,0,1.9195570285194568E-2,5.8027676491151925E-2,9.7227738940788566E-2,0.13584176503723311,0.17351822447845952,null,{"$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":0.575867108555837},{"$f":"+IF($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":0.58909607762288374},{"$f":"+IF($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":0.58690579586621594},{"$f":"+IF($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":0.57151498702712011},{"$f":"+IF($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":0.55877879620967241},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$15","v":0.68761544346661219},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AI$15","v":0.72451387009268542},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AJ$15","v":0.74347470279631012},{"$f":"+Y140*KeyAssumptionsPriceControl_FO!AK$15","v":0.7456974292295051},{"$f":"+Z140*KeyAssumptionsPriceControl_FO!AL$15","v":0.75095197665637003},null,0,0,0,0,0,2.2920514782220406E-2,6.9991491900863664E-2,0.11892444433049684,0.16856351539802403,0.21845182892755322]
[null,null,"Asset Renewals Sewerage",null,"Sewerage","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,0.575867108555837,0.58909607762288374,0.58690579586621594,0.57151498702712011,0.55877879620967241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.575867108555837,0.58909607762288374,0.58690579586621594,0.57151498702712011,0.55877879620967241,null,0,0,0,0,0,1.9195570285194568E-2,5.8027676491151925E-2,9.7227738940788566E-2,0.13584176503723311,0.17351822447845952,null,{"$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":0.575867108555837},{"$f":"+IF($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":0.58909607762288374},{"$f":"+IF($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":0.58690579586621594},{"$f":"+IF($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":0.57151498702712011},{"$f":"+IF($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":0.55877879620967241},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$15","v":0.68761544346661219},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AI$15","v":0.72451387009268542},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AJ$15","v":0.74347470279631012},{"$f":"+Y141*KeyAssumptionsPriceControl_FO!AK$15","v":0.7456974292295051},{"$f":"+Z141*KeyAssumptionsPriceControl_FO!AL$15","v":0.75095197665637003},null,0,0,0,0,0,2.2920514782220406E-2,6.9991491900863664E-2,0.11892444433049684,0.16856351539802403,0.21845182892755322]
[null,null,"Asset Renewals Recycled",null,"Recycled Water","Renewals","Pipelines/network","Other Capital expenditure",null,"Straight line","Ongoing",15,15,null,null,null,null,null,null,null,null,4.7988925712986415E-2,4.9091339801906983E-2,4.8908816322184662E-2,4.7626248918926681E-2,4.656489968413937E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q142-AB142-AM142","v":0},0,0,0,0,4.7988925712986415E-2,4.9091339801906983E-2,4.8908816322184662E-2,4.7626248918926681E-2,4.656489968413937E-2,null,0,0,0,0,0,1.5996308570995473E-3,4.835639707595994E-3,8.1023115783990501E-3,1.1320147086436094E-2,1.4459852039871629E-2,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":4.7988925712986415E-2},{"$f":"+IF($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":4.9091339801906983E-2},{"$f":"+IF($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":4.8908816322184662E-2},{"$f":"+IF($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":4.7626248918926681E-2},{"$f":"+IF($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":4.656489968413937E-2},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$15","v":5.7301286955551013E-2},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AI$15","v":6.0376155841057121E-2},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AJ$15","v":6.1956225233025845E-2},{"$f":"+Y142*KeyAssumptionsPriceControl_FO!AK$15","v":6.2141452435792097E-2},{"$f":"+Z142*KeyAssumptionsPriceControl_FO!AL$15","v":6.2579331388030845E-2},null,0,0,0,0,0,1.9100428985183672E-3,5.8326243250719717E-3,9.910370360874738E-3,1.4046959616502002E-2,1.82043190772961E-2]

{"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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":2.6452952715892093},{"$f":"+X37","v":2.4163801065719364},{"$f":"+Y37","v":3.1610245398773009},{"$f":"+Z37","v":4.5583252640810903},{"$f":"+AA37","v":3.6087582697201022},{"$f":"Determination_Lookup!$R13","v":3.5042101217040829},{"$f":"+AC37","v":4.0008559007954041},2.8905701118570133,2.7589398391175797,3.4553188538889348,1.64099088521572,3.3406202374771117,5.0730927526077654,2.0420757404363461,2.0329420527216686,2.1650569865669658]
[null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W44","v":2.5041232240584002},{"$f":"+X44","v":2.7123756660746006},{"$f":"+Y44","v":2.9709938650306751},{"$f":"+Z44","v":4.2695557461406519},3.7753715012722679,{"$f":"Determination_Lookup!$R14","v":2.2264815871193275},{"$f":"+AC44","v":6.234932388983478},4.6001232247119184,5.0389936433452363,2.6286992320751925,2.6139543944171786,4.5171508174787052,4.8168924402578828,3.9058206914857383,3.8508592542509188,3.9266106057630124]
[null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W51","v":1.5685783058978792E-2},{"$f":"+X51","v":2.2007104795737125E-2},{"$f":"+Y51","v":3.0404907975460124E-2},{"$f":"+Z51","v":3.9316466552315611E-2},8.8997593635222749E-3,{"$f":"Determination_Lookup!$R15","v":0.40936620972862597},{"$f":"+AC51","v":0.7318960000000001},0.57259000000000004,1.0417559999999999,3.5507200000000001,0.52195199999999997,11.780388925712986,2.321891339801907,0.23270881632218465,0.22722624891892668,0.22616489968413939]
[null,null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5.1651042787065879},{"$f":"+SUM(X12:X16)","v":5.1507628774422738},{"$f":"+SUM(Y12:Y16)","v":6.162423312883436},8.8671974767740576,7.3930295303558928,6.1400579185520368,{"$f":"+SUM(AC12:AC16)","v":10.967684289778882},8.0632833365689311,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667555,6.1806052482442686,6.1110275558915141,6.3178324920141176]
[]
[]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W76","v":0},0,0,0,0,0,{"$f":"+AC76","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W84","v":0.98392323435363838},1.1278474490112873,1.1999361111669355,0.69107437862099985,0.59099732999999999,0.7,{"$f":"+AC84","v":0.965534},0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,0.86147983799999817,0.87698647508400263,0.89277223163550956,0.90884213180495133,0.92520129017744068]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W88","v":0.81079364466631121},{"$f":"+X88","v":2.0112093745989759},6.3990579396915255,3.4287042411269995,1.9612025069999999,1.4,2,2,2,2,2,{"$f":"+AH88","v":1.5},{"$f":"+AI88","v":1.5},{"$f":"+AJ88","v":1.5},{"$f":"+AK88","v":1.5},{"$f":"+AL88","v":1.5}]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W91","v":0.05},{"$f":"+X91","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+AH91","v":0.05},{"$f":"+AI91","v":0.05},{"$f":"+AJ91","v":0.05},{"$f":"+AK91","v":0.05},{"$f":"+AL91","v":0.05}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W92","v":0},{"$f":"X92","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH92","v":0},{"$f":"AI92","v":0},{"$f":"AJ92","v":0},{"$f":"AK92","v":0},{"$f":"AL92","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,"Check",{"$f":"SUM(AB37,AB44,AB51,AB58,AB65)","v":6.1400579185520359},{"$f":"+'Capex_FO input'!D29","v":10.967684289778886},{"$f":"+'Capex_FO input'!E29","v":8.0632833365689329},{"$f":"+'Capex_FO input'!F29","v":8.8396894824628163},{"$f":"+'Capex_FO input'!G29","v":9.634738085964127},{"$f":"+'Capex_FO input'!H29","v":4.7768972796328981},{"$f":"+'Capex_FO input'!I29","v":19.638159980668803},{"$f":"+'Capex_FO input'!J29","v":12.211876532667553},{"$f":"+'Capex_FO input'!K29","v":6.1806052482442677},{"$f":"+'Capex_FO input'!L29","v":6.1110275558915133},{"$f":"+'Capex_FO input'!M29","v":6.3178324920141176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$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,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1204130756413424E-3,2.2007104795737122E-3,5.3208588957055228E-2,0.16045368782161237,2.2720254452926212,0.21199999999999999,{"$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},{"$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},{"$f":"+SUMIFS('Capex_FO input'!S$42:S$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0},{"$f":"+SUMIFS('Capex_FO input'!T$42:T$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0},{"$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},{"$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},{"$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},{"$f":"+SUMIFS('Capex_FO input'!X$42:X$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0},{"$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":0},{"$f":"+SUMIFS('Capex_FO input'!Z$42:Z$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$32,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D33)","v":0}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39998746800395923,0.58869005328596813,1.4409754601226994,2.0112557958135087,0.62527989821882957,1.46,{"$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":2.597378595012346},{"$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":0.61322549887199995},{"$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":1.1137745858204324},{"$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":1.2117349045102954},{"$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":0.63069152642427728},{"$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":1.1656021868752799},{"$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":1.2730684613428243},{"$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":1.2417065695178806},{"$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":1.3173107012582927},{"$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":1.3555557100320041}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4374899760478421,0.72073268206039087,0.69279754601226995,0.94678301886792449,0.34153944020356236,0.32749049773755706,{"$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":0.34755630578305752},{"$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":0.50048261298501329},{"$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":0.64046925329714677},{"$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":1.7751439493786394},{"$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":0.5214753587914428},{"$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":1.2161180506018314},{"$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":2.2188242912649412},{"$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":0.17466917091846559},{"$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":0.19283135146337585},{"$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":0.21970127653496163}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80669741446176646,1.1047566607460038,0.9740429447852762,1.4398327615780444,0.36991348600508905,1.5,{"$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":1.0559210000000001},{"$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":1.7768619999999999},{"$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":1.0046960000000003},{"$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":0.46844000000000002},{"$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":0.48882399999999998},{"$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":0.9589000000000002},{"$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":1.5812000000000002},{"$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":0.62570000000000003},{"$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":0.52279999999999993},{"$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":0.58979999999999988}]
[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":2.6452952715892093},2.4163801065719364,3.1610245398773009,4.5583252640810903,3.6087582697201022,3.4994904977375567,4.0008559007954041,2.8905701118570133,2.7589398391175797,3.4553188538889348,1.64099088521572,{"$f":"+SUM(AH33:AH36)","v":3.3406202374771117},{"$f":"+SUM(AI33:AI36)","v":5.0730927526077654},{"$f":"+SUM(AJ33:AJ36)","v":2.0420757404363461},{"$f":"+SUM(AK33:AK36)","v":2.0329420527216686},{"$f":"+SUM(AL33:AL36)","v":2.1650569865669658}]
[]
[null,null,{"$f":"E13","v":"Sewerage"}]
[null,null,null,{"$f":"+D33","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94338780969001024,2.6408525754884546E-2,0,0,0,0,{"$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,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35405053190266422,0.39612788632326829,0.36051533742331293,0.32940823327615776,0.31736895674300253,0.53,{"$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":2.1432500000000001},{"$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":0.55790000000000006},{"$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":0.21},{"$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":1.0945},{"$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":0.78700000000000003},{"$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":3.2638671085558371},{"$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":2.9560960776228837},{"$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":2.9539057958662158},{"$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":2.9385149870271201},{"$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":2.9257787962096726}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43359986027319952,0.65361101243339259,0.76012269938650312,2.2569777015437391,3.09649618320611,0.71,{"$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":3.2131613889834783},{"$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":3.3886612247119183},{"$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":3.8242976433452358},{"$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":1.0657592320751923},{"$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":1.3381303944171783},{"$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":0.33698370892286805},{"$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":0.3221963626349994},{"$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":0.3688148956195223},{"$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":0.43214426722379862},{"$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":0.52063180955333999}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77308502219252617,1.6362282415630549,1.850355828220859,1.6831698113207547,0.36150636132315528,0.99,{"$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":0.878521},{"$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":0.65356200000000009},{"$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":1.0046960000000003},{"$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":0.46844000000000002},{"$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":0.48882399999999998},{"$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":0.9163},{"$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":1.5386},{"$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":0.58310000000000006},{"$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":0.48019999999999996},{"$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":0.48019999999999996}]
[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":2.5041232240584002},{"$f":"+SUM(X40:X43)","v":2.7123756660746006},2.9709938650306751,4.2695557461406519,3.7753715012722679,2.23,6.234932388983478,4.6001232247119184,5.0389936433452363,2.6286992320751925,2.6139543944171786,{"$f":"+SUM(AH40:AH43)","v":4.5171508174787052},{"$f":"+SUM(AI40:AI43)","v":4.8168924402578828},{"$f":"+SUM(AJ40:AJ43)","v":3.9058206914857383},{"$f":"+SUM(AK40:AK43)","v":3.8508592542509188},{"$f":"+SUM(AL40:AL43)","v":3.9266106057630124}]
[]
[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":0.20798892571298641},{"$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":0.20909133980190697},{"$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":0.20890881632218467},{"$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":0.20762624891892667},{"$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":0.20656489968413938}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.0858895705521474E-3,0,1.0508905852417304E-3,0.21056742081447999,{"$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":0.69603800000000005},{"$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":0.54591400000000001},{"$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":1.000748},{"$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":3.5316000000000001},{"$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":0.502},{"$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":11.535},{"$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":2.0499999999999998},{"$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,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5685783058978792E-2,2.2007104795737125E-2,2.9319018404907977E-2,3.9316466552315611E-2,7.8488687782805443E-3,0.2,{"$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":3.5858000000000001E-2},{"$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":2.6676000000000002E-2},{"$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":4.1008000000000003E-2},{"$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":1.9119999999999998E-2},{"$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":1.9952000000000001E-2},{"$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":3.740000000000001E-2},{"$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":6.2800000000000009E-2},{"$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":2.3799999999999998E-2},{"$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":1.9599999999999999E-2},{"$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":1.9599999999999999E-2}]
[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":1.5685783058978792E-2},2.2007104795737125E-2,3.0404907975460124E-2,3.9316466552315611E-2,8.8997593635222749E-3,0.41056742081448,0.7318960000000001,0.57259000000000004,1.0417559999999999,3.5507200000000001,0.52195199999999997,{"$f":"+SUM(AH47:AH50)","v":11.780388925712986},{"$f":"+SUM(AI47:AI50)","v":2.321891339801907},{"$f":"+SUM(AJ47:AJ50)","v":0.23270881632218465},{"$f":"+SUM(AK47:AK50)","v":0.22722624891892668},{"$f":"+SUM(AL47:AL50)","v":0.22616489968413939}]
[]
[null,null,{"$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,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AB$42:AB$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AC$42:AC$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AD$42:AD$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AE$42:AE$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AF$42:AF$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AG$42:AG$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AH$42:AH$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AK$42:AK$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W75)","v":0},0,0,{"$f":"+SUM(Z71:Z75)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AH71:AH75)","v":0},{"$f":"+SUM(AI71:AI75)","v":0},{"$f":"+SUM(AJ71:AJ75)","v":0},{"$f":"+SUM(AK71:AK75)","v":0},{"$f":"+SUM(AL71:AL75)","v":0}]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68069015790976295,0.61439707405689614,0.63564149042707474,0.36664306291799992,0.34365536699999999,0.375,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AM$42:AM$1014)","v":0.44186999999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AN$42:AN$1014)","v":0.450934},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AO$42:AO$1014)","v":0.46226400000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AP$42:AP$1014)","v":0.41581099999999999},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AQ$42:AQ$1014)","v":0.42374200000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AR$42:AR$1014)","v":0.39466468799999926},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AS$42:AS$1014)","v":0.40176865238400167},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AT$42:AT$1014)","v":0.40900048812691109},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AU$42:AU$1014)","v":0.41636249691319493},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AV$42:AV$1014)","v":0.42385702185763513}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30323307644387548,0.51345037495439116,0.56429462073986081,0.32443131570299993,0.24734196299999997,0.32500000000000001,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AM$42:AM$1014)","v":0.52366400000000002},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AN$42:AN$1014)","v":0.53504799999999997},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AO$42:AO$1014)","v":0.54643200000000003},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AP$42:AP$1014)","v":0.49093500000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AQ$42:AQ$1014)","v":0.50089600000000001},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AR$42:AR$1014)","v":0.46681514999999896},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AS$42:AS$1014)","v":0.4752178227000009},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AT$42:AT$1014)","v":0.48377174350859847},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AU$42:AU$1014)","v":0.49247963489175639},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AV$42:AV$1014)","v":0.50134426831980561}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$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,{"$f":"+SUM(W79:W83)","v":0.98392323435363838},1.1278474490112873,1.1999361111669355,{"$f":"+SUM(Z79:Z83)","v":0.69107437862099985},0.59099732999999999,0.7,0.965534,0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,{"$f":"+SUM(AH79:AH83)","v":0.86147983799999817},{"$f":"+SUM(AI79:AI83)","v":0.87698647508400263},{"$f":"+SUM(AJ79:AJ83)","v":0.89277223163550956},{"$f":"+SUM(AK79:AK83)","v":0.90884213180495133},{"$f":"+SUM(AL79:AL83)","v":0.92520129017744068}]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81079364466631121,2.0112093745989759,6.3990579396915255,3.4287042411269995,1.9612025069999999,1.4,2,2,2,2,2,1.5,1.5,1.5,1.5,1.5]
[]
[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,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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,{"$f":"Opex_Breakdown!W17","v":15.914347326409628},{"$f":"Opex_Breakdown!X17","v":16.802910465776616},{"$f":"Opex_Breakdown!Y17","v":17.290176547049995},{"$f":"Opex_Breakdown!Z17","v":16.370853146999998},{"$f":"Opex_Breakdown!AA17","v":18.875702281999999},{"$f":"Opex_Breakdown!AB17","v":16.484672972449996},{"$f":"Opex_Breakdown!AC17","v":17.219614769994848},{"$f":"Opex_Breakdown!AD17","v":17.38958232807575},{"$f":"Opex_Breakdown!AE17","v":17.306773087214477},{"$f":"Opex_Breakdown!AF17","v":17.596030823578303},{"$f":"Opex_Breakdown!AG17","v":17.501068503726835},{"$f":"Opex_Breakdown!AH17","v":16.649426599404986},{"$f":"Opex_Breakdown!AI17","v":16.649414752760492},{"$f":"Opex_Breakdown!AJ17","v":16.649403071515323},{"$f":"Opex_Breakdown!AK17","v":16.649391553773395},{"$f":"Opex_Breakdown!AL17","v":16.649380197645741}]
[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,{"$f":"Opex_Breakdown!W34","v":1.0244451588669468},{"$f":"Opex_Breakdown!X34","v":1.6869850495190666},{"$f":"Opex_Breakdown!Y34","v":1.6773283819939997},{"$f":"Opex_Breakdown!Z34","v":1.8508408349999999},{"$f":"Opex_Breakdown!AA34","v":1.571370779},{"$f":"Opex_Breakdown!AB34","v":1.5434140000000001},{"$f":"Opex_Breakdown!AC34","v":1.5919967526115275},{"$f":"Opex_Breakdown!AD34","v":1.577218632497366},{"$f":"Opex_Breakdown!AE34","v":1.5624614351393868},{"$f":"Opex_Breakdown!AF34","v":1.5336744547869186},{"$f":"Opex_Breakdown!AG34","v":1.5057259301728718},{"$f":"Opex_Breakdown!AH34","v":1.4785914402563212},{"$f":"Opex_Breakdown!AI34","v":1.4522472752887965},{"$f":"Opex_Breakdown!AJ34","v":1.4266704160970249},{"$f":"Opex_Breakdown!AK34","v":1.4018385139690914},{"$f":"Opex_Breakdown!AL34","v":1.3777298711264376}]
[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,{"$f":"Opex_Breakdown!W37","v":16.938792485276576},{"$f":"Opex_Breakdown!X37","v":18.489895515295682},{"$f":"Opex_Breakdown!Y37","v":18.967504929043994},{"$f":"Opex_Breakdown!Z37","v":18.221693981999998},{"$f":"Opex_Breakdown!AA37","v":20.447073060999998},{"$f":"Opex_Breakdown!AB37","v":18.028086972449994},{"$f":"+Opex_FO!AC95","v":18.811611522606377},{"$f":"+Opex_FO!AD95","v":18.966800960573117},{"$f":"+Opex_FO!AE95","v":18.869234522353864},{"$f":"+Opex_FO!AF95","v":19.129705278365222},{"$f":"+Opex_FO!AG95","v":19.006794433899707},{"$f":"+Opex_FO!AH95","v":18.128018039661306},{"$f":"+Opex_FO!AI95","v":18.101662028049287},{"$f":"+Opex_FO!AJ95","v":18.076073487612344},{"$f":"+Opex_FO!AK95","v":18.051230067742484},{"$f":"+Opex_FO!AL95","v":18.027110068772178}]
[]
[]
[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,{"$f":"Capex_FO_AC!W17","v":5.1651042787065879},{"$f":"Capex_FO_AC!X17","v":5.1507628774422738},{"$f":"Capex_FO_AC!Y17","v":6.162423312883436},{"$f":"Capex_FO_AC!Z17","v":8.8671974767740576},{"$f":"Capex_FO_AC!AA17","v":7.3930295303558928},{"$f":"Capex_FO_AC!AB17","v":6.1400579185520368},{"$f":"Capex_FO_AC!AC17","v":10.967684289778882},{"$f":"Capex_FO_AC!AD17","v":8.0632833365689311},{"$f":"Capex_FO_AC!AE17","v":8.8396894824628163},{"$f":"Capex_FO_AC!AF17","v":9.634738085964127},{"$f":"Capex_FO_AC!AG17","v":4.7768972796328981},{"$f":"Capex_FO_AC!AH17","v":19.638159980668803},{"$f":"Capex_FO_AC!AI17","v":12.211876532667555},{"$f":"Capex_FO_AC!AJ17","v":6.1806052482442686},{"$f":"Capex_FO_AC!AK17","v":6.1110275558915141},{"$f":"Capex_FO_AC!AL17","v":6.3178324920141176}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W20","v":0},{"$f":"Capex_FO_AC!X20","v":0},{"$f":"Capex_FO_AC!Y20","v":0},{"$f":"Capex_FO_AC!Z20","v":0},{"$f":"Capex_FO_AC!AA20","v":0},{"$f":"Capex_FO_AC!AB20","v":0},{"$f":"Capex_FO_AC!AC20","v":0},{"$f":"Capex_FO_AC!AD20","v":0},{"$f":"Capex_FO_AC!AE20","v":0},{"$f":"Capex_FO_AC!AF20","v":0},{"$f":"Capex_FO_AC!AG20","v":0},{"$f":"Capex_FO_AC!AH20","v":0},{"$f":"Capex_FO_AC!AI20","v":0},{"$f":"Capex_FO_AC!AJ20","v":0},{"$f":"Capex_FO_AC!AK20","v":0},{"$f":"Capex_FO_AC!AL20","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W21","v":0.98392323435363838},{"$f":"Capex_FO_AC!X21","v":1.1278474490112873},{"$f":"Capex_FO_AC!Y21","v":1.1999361111669355},{"$f":"Capex_FO_AC!Z21","v":0.69107437862099985},{"$f":"Capex_FO_AC!AA21","v":0.59099732999999999},{"$f":"Capex_FO_AC!AB21","v":0.7},{"$f":"Capex_FO_AC!AC21","v":0.965534},{"$f":"Capex_FO_AC!AD21","v":0.98598199999999991},{"$f":"Capex_FO_AC!AE21","v":1.008696},{"$f":"Capex_FO_AC!AF21","v":0.90674600000000005},{"$f":"Capex_FO_AC!AG21","v":0.92463800000000007},{"$f":"Capex_FO_AC!AH21","v":0.86147983799999817},{"$f":"Capex_FO_AC!AI21","v":0.87698647508400263},{"$f":"Capex_FO_AC!AJ21","v":0.89277223163550956},{"$f":"Capex_FO_AC!AK21","v":0.90884213180495133},{"$f":"Capex_FO_AC!AL21","v":0.92520129017744068}]
[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,{"$f":"W19-SUM(W20:W21)","v":4.1811810443529493},4.022915428430986,4.9624872017165007,8.1761230981530577,6.8020322003558924,5.4400579185520366,10.002150289778882,7.0773013365689312,7.8309934824628158,8.7279920859641269,3.8522592796328983,{"$f":"AH19-SUM(AH20:AH21)","v":18.776680142668805},{"$f":"AI19-SUM(AI20:AI21)","v":11.334890057583552},{"$f":"AJ19-SUM(AJ20:AJ21)","v":5.2878330166087588},{"$f":"AK19-SUM(AK20:AK21)","v":5.2021854240865633},{"$f":"AL19-SUM(AL20:AL21)","v":5.3926312018366769}]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W23","v":0.81079364466631121},{"$f":"Capex_FO_AC!X23","v":2.0112093745989759},{"$f":"Capex_FO_AC!Y23","v":6.3990579396915255},{"$f":"Capex_FO_AC!Z23","v":3.4287042411269995},{"$f":"Capex_FO_AC!AA23","v":1.9612025069999999},{"$f":"Capex_FO_AC!AB23","v":1.4},{"$f":"Capex_FO_AC!AC23","v":2},{"$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":1.5},{"$f":"Capex_FO_AC!AI23","v":1.5},{"$f":"Capex_FO_AC!AJ23","v":1.5},{"$f":"Capex_FO_AC!AK23","v":1.5},{"$f":"Capex_FO_AC!AL23","v":1.5}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W24","v":0.05},{"$f":"Capex_FO_AC!X24","v":0.05},{"$f":"Capex_FO_AC!Y24","v":0.05},{"$f":"Capex_FO_AC!Z24","v":0.05},{"$f":"Capex_FO_AC!AA24","v":0.05},{"$f":"Capex_FO_AC!AB24","v":0.05},{"$f":"Capex_FO_AC!AC24","v":0.05},{"$f":"Capex_FO_AC!AD24","v":0.05},{"$f":"Capex_FO_AC!AE24","v":0.05},{"$f":"Capex_FO_AC!AF24","v":0.05},{"$f":"Capex_FO_AC!AG24","v":0.05},{"$f":"Capex_FO_AC!AH24","v":0.05},{"$f":"Capex_FO_AC!AI24","v":0.05},{"$f":"Capex_FO_AC!AJ24","v":0.05},{"$f":"Capex_FO_AC!AK24","v":0.05},{"$f":"Capex_FO_AC!AL24","v":0.05}]
[]
[null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,"Regulatory Depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!AC15","v":3.8661101469990182},{"$f":"+RollForward_FO!AD15","v":3.8661101469990182},{"$f":"+RollForward_FO!AE15","v":3.8661101469990182},{"$f":"+RollForward_FO!AF15","v":3.8661101469990182},{"$f":"+RollForward_FO!AG15","v":3.8661101469990182},{"$f":"+RollForward_FO!AH15","v":3.8661101469990182},{"$f":"+RollForward_FO!AI15","v":3.8661101469990182},{"$f":"+RollForward_FO!AJ15","v":3.8661101469990182},{"$f":"+RollForward_FO!AK15","v":3.8661101469990182},{"$f":"+RollForward_FO!AL15","v":3.8661101469990182}]
[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,{"$f":"+'Capex_FO input'!D32","v":9.2124957497342189E-2},{"$f":"+'Capex_FO input'!E32","v":0.36123277451564778},{"$f":"+'Capex_FO input'!F32","v":0.74396970339821289},{"$f":"+'Capex_FO input'!G32","v":1.1818367656159616},{"$f":"+'Capex_FO input'!H32","v":2.1581673035299715},{"$f":"+'Capex_FO input'!I32","v":3.2198390689815279},{"$f":"+'Capex_FO input'!J32","v":3.7913390184125197},{"$f":"+'Capex_FO input'!K32","v":4.1654910389299609},{"$f":"+'Capex_FO input'!L32","v":3.9523134860087596},{"$f":"+'Capex_FO input'!M32","v":3.6252914164518888}]
[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,{"$f":"SUM(AC28:AC29)","v":3.9582351044963606},4.2273429215146656,4.6100798503972307,5.0479469126149796,6.0242774505289898,{"$f":"SUM(AH28:AH29)","v":7.0859492159805466},{"$f":"SUM(AI28:AI29)","v":7.6574491654115384},{"$f":"SUM(AJ28:AJ29)","v":8.0316011859289791},{"$f":"SUM(AK28:AK29)","v":7.8184236330077779},{"$f":"SUM(AL28:AL29)","v":7.491401563450907}]

{"sheet":"RevenuePriceCap_FO","index":10,"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],[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],[65,44,65,48],[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],[54,44,54,48],[54,63,54,67]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$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,{"$f":"+W57","v":0},0.85,0.89,0.96,0.98,0.06,0.7360000000000001,0.7360000000000001,0.7360000000000001,0.7360000000000001,0.7360000000000001,{"$f":"+AH57","v":0.7360000000000001},{"$f":"+AI57","v":0.7360000000000001},{"$f":"+AJ57","v":0.7360000000000001},{"$f":"+AK57","v":0.7360000000000001},{"$f":"+AL57","v":0.7360000000000001}]
[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$65543)+W65","v":20.92521506487218},23.614977299654864,23.867950715036464,24.083174212282696,25.256301322252593,25.149974606435897,{"$f":"+SUMIF($E$69:$E$65543,$E$71,AC$69:AC$65543)","v":25.775078875907294},{"$f":"+SUMIF($E$69:$E$65543,$E$71,AD$69:AD$65543)","v":26.293164073643915},26.822672829902007,27.304428889929007,27.795108382546601,28.177537405319161,28.649246658528234,29.120255885069341,29.602169096509687,30.092730187811899]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W12+W13","v":20.92521506487218},24.464977299654866,{"$f":"+Y12+Y13","v":24.757950715036465},25.043174212282697,26.236301322252594,25.209974606435896,26.511078875907295,27.029164073643916,27.558672829902008,28.040428889929007,28.531108382546602,{"$f":"+AH12+AH13","v":28.913537405319161},{"$f":"+AI12+AI13","v":29.385246658528235},{"$f":"+AJ12+AJ13","v":29.856255885069341},{"$f":"+AK12+AK13","v":30.338169096509688},{"$f":"+AL12+AL13","v":30.8287301878119}]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59","v":0},0,{"$f":"+Y59","v":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":20.92521506487218},24.464977299654866,24.757950715036465,25.043174212282697,26.236301322252594,25.209974606435896,26.511078875907295,27.029164073643916,27.558672829902008,28.040428889929007,28.531108382546602,{"$f":"+AH14-AH15","v":28.913537405319161},{"$f":"+AI14-AI15","v":29.385246658528235},{"$f":"+AJ14-AJ15","v":29.856255885069341},{"$f":"+AK14-AK15","v":30.338169096509688},{"$f":"+AL14-AL15","v":30.8287301878119}]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M10","v":24.292928639239168},{"$f":"+Determination_Lookup!N10","v":24.622583236604317},{"$f":"+Determination_Lookup!O10","v":24.976051554035237},{"$f":"+Determination_Lookup!P10","v":25.310875356760505},{"$f":"+Determination_Lookup!Q10","v":25.395351410929699},{"$f":"+Determination_Lookup!R10","v":25.731197889694005},{"$f":"+'Rev&RAV_FO'!AC23","v":26.730921701159268},{"$f":"+'Rev&RAV_FO'!AD23","v":26.987578406365383},{"$f":"+'Rev&RAV_FO'!AE23","v":27.216248923299954},{"$f":"+'Rev&RAV_FO'!AF23","v":27.888070056205876},{"$f":"+'Rev&RAV_FO'!AG23","v":28.845885879344781},{"$f":"+'Rev&RAV_FO'!AH23","v":29.160233759614471},{"$f":"+'Rev&RAV_FO'!AI23","v":29.869883651564997},{"$f":"+'Rev&RAV_FO'!AJ23","v":30.355768371294293},{"$f":"+'Rev&RAV_FO'!AK23","v":30.131108535917939},{"$f":"+'Rev&RAV_FO'!AL23","v":29.725366100403619}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":0.05},{"$f":"+NotPres_FO!X12","v":0.05},{"$f":"+NotPres_FO!Y12","v":0.05},{"$f":"+NotPres_FO!Z12","v":0.05},{"$f":"+NotPres_FO!AA12","v":0.05},{"$f":"+NotPres_FO!AB12","v":0.05},{"$f":"+NotPres_FO!AC12","v":0.05},{"$f":"+NotPres_FO!AD12","v":0.05},{"$f":"+NotPres_FO!AE12","v":0.05},{"$f":"+NotPres_FO!AF12","v":0.05},{"$f":"+NotPres_FO!AG12","v":0.05},{"$f":"+NotPres_FO!AH12","v":0.05},{"$f":"+NotPres_FO!AI12","v":0.05},{"$f":"+NotPres_FO!AJ12","v":0.05},{"$f":"+NotPres_FO!AK12","v":0.05},{"$f":"+NotPres_FO!AL12","v":0.05}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":20.975215064872181},24.514977299654866,24.807950715036466,25.093174212282698,26.286301322252594,25.259974606435897,26.561078875907295,27.079164073643916,27.608672829902009,28.090428889929008,28.581108382546603,{"$f":"+AH17+AH20","v":28.963537405319162},{"$f":"+AI17+AI20","v":29.435246658528236},{"$f":"+AJ17+AJ20","v":29.906255885069342},{"$f":"+AK17+AK20","v":30.388169096509689},{"$f":"+AL17+AL20","v":30.8787301878119}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":129.23361193764597},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AH17:AL17)*(1+RRR)^0.5","v":140.1875600509469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":129.23067771405468},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":140.19212373554959}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+AF30-AF31","v":2.9342235912963588E-3},null,"Variance",null,null,{"$f":"+AK30-AK31","v":-4.5636846026866351E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF30+AF31=0,\"\",IF(AF30<(AF31*0.99),\"INSUFFICIENT REVENUE\",IF(AF30>(AF31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$f":"IF(AK30+AK31=0,\"\",IF(AK30<(AK31*0.99),\"INSUFFICIENT REVENUE\",IF(AK30>(AK31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"}]
[]
[]
[]
[]
[]
[null,null,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.89,0.96,0.98,0.06,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[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},{"$f":"+SUM(X45:X48)","v":0.85},0.89,0.96,0.98,0.06,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"+SUM(AH45:AH48)","v":5.5E-2},{"$f":"+SUM(AI45:AI48)","v":5.5E-2},{"$f":"+SUM(AJ45:AJ48)","v":5.5E-2},{"$f":"+SUM(AK45:AK48)","v":5.5E-2},{"$f":"+SUM(AL45:AL48)","v":5.5E-2}]
[]
[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,null,null,null,null,null,null,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005]
[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(W50:W54)","v":0},{"$f":"+SUM(X52:X54)","v":0},0,0,0,0,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,0.68100000000000005,{"$f":"+SUM(AH52:AH54)","v":0.68100000000000005},{"$f":"+SUM(AI52:AI54)","v":0.68100000000000005},{"$f":"+SUM(AJ52:AJ54)","v":0.68100000000000005},{"$f":"+SUM(AK52:AK54)","v":0.68100000000000005},{"$f":"+SUM(AL52:AL54)","v":0.68100000000000005},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":0},{"$f":"+X49+X55","v":0.85},0.89,0.96,0.98,0.06,0.7360000000000001,0.7360000000000001,0.7360000000000001,0.7360000000000001,0.7360000000000001,{"$f":"+AH49+AH55","v":0.7360000000000001},{"$f":"+AI49+AI55","v":0.7360000000000001},{"$f":"+AJ49+AJ55","v":0.7360000000000001},{"$f":"+AK49+AK55","v":0.7360000000000001},{"$f":"+AL49+AL55","v":0.7360000000000001},null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$69,AS$69:AS$65549),\"-\")","v":0.10397868947597555},-6.3645845751639637E-3,-1.0902921082316844E-2,-1.1392264777967209E-2,-6.2923322163108983E-3,-2.5587355814195218E-3,0,0,0,0,-3.1499999999998556E-3,0,0,0,0,null,"Price",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$69,BL$69:BL$65549)","v":0.10402274368323838},-8.1114580290732232E-3,-1.4392904137956823E-2,-1.4378169324127815E-2,-8.6519117983342424E-3,4.0878018716030678E-3,0,0,0,0,-3.149999999999732E-3,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AP$69:$AP$65549,$AP$70,AS$69:AS$65549),\"-\")","v":7.7138121616883756E-2},5.6762954922205047E-5,-1.971364092593807E-2,0.13291903834825192,-3.8564616368894244E-2,4.2264643499652282E-2,1.1499198994487158E-2,1.1394216330363144E-2,9.7402204405751189E-3,9.6427475423959946E-3,1.2497133171135504E-2,1.175448307280697E-2,7.6518717274310115E-3,9.5017333549901814E-3,9.5401442189616843E-3,null,"Quantity",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$70,BL$69:BL$65549)","v":2.0156020955421731E-2},1.8982753719603319E-2,2.375013330731892E-2,6.3967417527185474E-2,4.4768981791866473E-3,2.0687884188761215E-2,2.0100237141112698E-2,2.0138647245915717E-2,1.7960777551218977E-2,1.7970692395568796E-2,1.6962291861645194E-2,1.6740613149537339E-2,1.6440544917466549E-2,1.6549072004804471E-2,1.6571795455355864E-2]
[null,null,null,null,"Revenue not collected",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,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$65549),\"-\")","v":0.18912900234652741},-6.7639105068180968E-3,-3.0851642831710237E-2,0.1198660712713063,-4.4773330746673494E-2,4.0514188947938262E-2,1.1499198994487127E-2,1.1394216330363123E-2,9.7402204405751189E-3,9.6427475423959842E-3,9.3077672016465898E-3,1.1754483072806939E-2,7.651871727431001E-3,9.5017333549901814E-3,9.5401442189616548E-3,null,"Revenue",null,null,{"$f":"SUMIF($BI$69:$BI$65549,$BI$71,BL$69:BL$65549)","v":0.12627534114082231},1.071241408245157E-2,9.017259161283625E-3,4.8711482117319523E-2,-4.2099084287927331E-3,2.4855065631414965E-2,2.010023714111259E-2,2.0138647245915669E-2,1.796077755121904E-2,1.7970692395568734E-2,1.3758860642281186E-2,1.6740613149537332E-2,1.6440544917466517E-2,1.6549072004804502E-2,1.6571795455355708E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS57:AW57),\"-\")","v":1.3805317364843328E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":-5.1174711628390439E-4},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC57:BG57),\"-\")","v":-6.2999999999997108E-4},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL57:BP57),\"-\")","v":1.1697660078749256E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":8.1756037432061351E-4},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV57:BZ57),\"-\")","v":-6.2999999999994636E-4}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only>>>",null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS58:AW58),\"-\")","v":3.0367133125045111E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":1.6908205361494739E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC58:BG58),\"-\")","v":1.0189073109065069E-2},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BL58:BP58),\"-\")","v":2.6266644737743223E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":1.9371647704515479E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV58:BZ58),\"-\")","v":1.6652863477761883E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AC61>0,\"CHECK\",\"\")","v":""},"","","","",{"$f":"+IF(AH61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AI61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AJ61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AK61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(AL61>0,\"CHECK\",\"\")","v":""},null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AS59:AW59),\"-\")","v":4.5321237906526368E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX59:BB59),\"-\")","v":1.655811445115192E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BC59:BG59),\"-\")","v":9.5511999151672734E-3},null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,3.810131761461686E-2,null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ59:BU59),\"-\")","v":2.0205083993046203E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BV59:BZ59),\"-\")","v":1.6012177233889049E-2}]
[null,null,null,null,"Tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((X13/W13-1)-BL59,\"-\")","v":2.266335799840119E-3},1.457167719820518E-16,1.9428902930940239E-16,-1.7347234759768071E-16,-5.8546917314217239E-16,5.2041704279304213E-16,1.6306400674181987E-16,-1.4918621893400541E-16,1.2490009027033011E-16,-3.4694469519536142E-17,-2.9490299091605721E-17,2.3245294578089215E-16,-2.4633073358870661E-16,-1.3877787807814457E-17,-1.0408340855860843E-17]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter negative figures only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year-over-Year (YoY) Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue-Weighted YoY Growth Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W65>0,\"CHECK\",\"\")","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BC55","v":"SIXTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD"},null,null,null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,{"$f":"BV55","v":"SIXTH REG PERIOD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,"Forecast"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+AH7","v":"2028-29"},{"$f":"+AI7","v":"2029-30"},{"$f":"+AJ7","v":"2030-31"},{"$f":"+AK7","v":"2031-32"},{"$f":"+AL7","v":"2032-33"},null,null,null,"PQR","Service","Type",{"$f":"X68","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,{"$f":"AP68","v":"PQR"},"Service","Type","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",{"$f":"BF68","v":"2031-32"},"2032-33"]
[null,null,null,{"$f":"D66+1","v":1},"Price","Water","Residential","Residential Variable charge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.9973743068391865,2.2051119005328599,2.1885018404907979,2.1577301886792459,2.1293145038167935,2.1103000000000001,{"$f":"2.1926323854791*(1+W65)","v":2.1926323854790999},{"$f":"AC69","v":2.1926323854790999},{"$f":"AD69","v":2.1926323854790999},2.1926323854790999,{"$f":"AF69","v":2.1926323854790999},2.1857255934648441,2.1857255934648441,2.1857255934648441,2.1857255934648441,2.1857255934648441,null,null,null,{"$f":"E69","v":"Price"},"Water",{"$f":"I69","v":"Variable"},{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR(X69/W69-1,\"-\"))","v":0.10400533990167071},-7.5325247839115317E-3,-1.4060601294559993E-2,-1.3169248412771117E-2,-8.9298709902694284E-3,3.9014540813675724E-2,0,0,0,0,-3.1499999999984318E-3,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X69=\"\",X69=0),\"-\",IFERROR((X69/W69-1)*(W71/W$13),\"-\"))","v":1.2375703193792659E-2},-8.942053656498057E-4,-1.6715341206104096E-3,-1.7887251020883949E-3,-1.1850044321914861E-3,5.0169445245539781E-3,0,0,0,0,-4.2317161981836137E-4,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},"Residential","Residential Variable charge","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,1246593.0999999999,1271316.26,1296521.04,1516000,1574000,1532520,1566840,1601864,1637768,1670064,1702976,1733629.568,1764834.900224,1796601.928428032,1828940.7631397364,1861861.6968762518,null,null,null,"Qty","Water","Variable",1.9832582099162943E-2,1.982573557267342E-2,0.16928299135045277,3.8258575197889222E-2,-2.6353240152477753E-2,2.239448751076667E-2,2.235327155293465E-2,2.2413887820688982E-2,1.9719520713556538E-2,1.9707029191695646E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.7999999999999794E-2,1.8000000000000016E-2,null,"Qty","Water","Variable",{"$f":"IF(OR(X70=\"\",X70=0),\"-\",IFERROR((X70/W70-1)*(W71/W$13),\"-\"))","v":2.3598994999469566E-3},2.3535639955548551E-3,2.012448046519575E-2,5.196505653294211E-3,-3.4971061079517962E-3,2.8797442992831712E-3,2.9794188812668401E-3,2.9940966004602908E-3,2.6400521667061566E-3,2.6429381607576906E-3,2.4181235418204139E-3,2.4205909946443571E-3,2.4235892622748393E-3,2.427307609217901E-3,2.430772123288284E-3]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},"Residential","Residential Variable charge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69*W70/10^6","v":2.4899130290230125},2.8033946142669275,2.8374386822750433,3.2711189660377369,3.3515410290076333,3.2340769560000004,3.4355041268640729,3.5122988835330928,3.5910231567013344,3.6618364122227671,3.7340003292936559,{"$f":"AH69*AH70/10^6","v":3.7892385163650011},{"$f":"AI69*AI70/10^6","v":3.8574448096595715},{"$f":"AJ69*AJ70/10^6","v":3.9268788162334434},{"$f":"AK69*AK70/10^6","v":3.9975626349256452},{"$f":"AL69*AL70/10^6","v":4.0695187623543072},null,null,null,"Rev","Water","Variable",0.12590061644318484,1.2143872944201384E-2,0.15284216940856354,2.4585490104418461E-2,-3.5047780108009907E-2,6.2282738971432439E-2,2.235327155293465E-2,2.2413887820688982E-2,1.9719520713556316E-2,1.9707029191695868E-2,1.4793300000001341E-2,1.8000000000000016E-2,1.7999999999999794E-2,1.8000000000000016E-2,1.8000000000000016E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X71=\"\",X71=0),\"-\",IFERROR((X71/W71-1)*(W71/W$13),\"-\"))","v":1.4981044843365376E-2},1.4416303507780027E-3,1.8169984048504052E-2,3.3393464773792216E-3,-4.6508818337599811E-3,8.0090407253344681E-3,2.9794188812668401E-3,2.9940966004602908E-3,2.6400521667061271E-3,2.6429381607577206E-3,1.9873348328452857E-3,2.4205909946443571E-3,2.4235892622748094E-3,2.427307609217931E-3,2.430772123288284E-3]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Residential","Residential Access charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,388.68017560073935,429.11653641207823,425.10404907975465,418.63536020583194,411.52875318066162,408.16,{"$f":"401.5967872*(1+W65)","v":401.59678719999999},{"$f":"AC72","v":401.59678719999999},{"$f":"AD72","v":401.59678719999999},401.59678719999999,{"$f":"AF72","v":401.59678719999999},400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998,null,null,null,"Price","Water","Fixed",0.10403504822143539,-9.3505772717890068E-3,-1.5216719031319048E-2,-1.6975649218155309E-2,-8.1859485020787659E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X72=\"\",X72=0),\"-\",IFERROR((X72/W72-1)*(W74/W$13),\"-\"))","v":2.9718728863223725E-2},-2.6649126324200649E-3,-4.3349628032041685E-3,-4.8137375654774515E-3,-2.2719072042291818E-3,-4.5446706289218935E-3,0,0,0,0,-8.8076138774618095E-4,0,0,0,0]
[null,null,null,null,"Qty","Water","Residential","Residential Access charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,15379,15684,15995,16313,17033,17415,17805,18203,18611,18978,19352,19700.335999999999,20054.942048000001,20415.931004864,20783.417762951551,21157.51928268468,null,null,null,"Qty","Water","Fixed",1.9832238767149901E-2,1.9829125223157273E-2,1.9881212879024668E-2,4.4136578189174269E-2,2.2427053366993466E-2,2.239448751076667E-2,2.235327155293465E-2,2.2413887820688982E-2,1.9719520713556538E-2,1.9707029191695646E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X73=\"\",X73=0),\"-\",IFERROR((X73/W73-1)*(W74/W$13),\"-\"))","v":5.6652920025292456E-3},5.6512966805225863E-3,5.6637911323571821E-3,1.2515686540791311E-2,6.22434701380858E-3,6.3293264701454509E-3,6.2011651671414827E-3,6.2317143999357696E-3,5.494829759773002E-3,5.5008364766859809E-3,5.0329222156924886E-3,5.0380578086094783E-3,5.0442982043151022E-3,5.0520373254194992E-3,5.0592481355909808E-3]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Residential","Residential Access charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W72*W73/10^6","v":5.9775124205637704},6.7302637570870347,6.7995392650306758,6.8291986310377366,7.0095692529262088,7.1081064000000005,7.1504307960959999,7.3102663174016005,7.4741178065791996,7.6215038274815994,7.7717010258943997,{"$f":"AH72*AH73/10^6","v":7.8866701306807627},{"$f":"AI72*AI73/10^6","v":8.0286301930330168},{"$f":"AJ72*AJ73/10^6","v":8.1731455365076116},{"$f":"AK72*AK73/10^6","v":8.3202621561647483},{"$f":"AL72*AL73/10^6","v":8.4700268749757122},null,null,null,"Rev","Water","Fixed",0.12593053490506478,1.029313418373734E-2,4.3619670173236091E-3,2.6411681901989725E-2,1.4057518160999205E-2,5.9543841515934393E-3,2.235327155293465E-2,2.241388782068876E-2,1.9719520713556538E-2,1.9707029191695646E-2,1.4793300000000009E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.7999999999999794E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X74=\"\",X74=0),\"-\",IFERROR((X74/W74-1)*(W74/W$13),\"-\"))","v":3.5973409792424624E-2},2.9335411618055434E-3,1.2426440108398433E-3,7.4894870708729624E-3,3.901487625465317E-3,1.6828802715836164E-3,6.2011651671414827E-3,6.231714399935708E-3,5.494829759773002E-3,5.5008364766859809E-3,4.1363071229668707E-3,5.0380578086094783E-3,5.0442982043151022E-3,5.0520373254194992E-3,5.0592481355909184E-3]
[null,null,null,{"$f":"D72+1","v":3},"Price","Sewerage","Residential","Residential Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,599.22250462107206,661.55557726465372,656.58312883435588,647.3721869639794,638.87842239185761,633.17999999999995,{"$f":"635.71272*(1+W65)","v":635.71271999999999},{"$f":"AC75","v":635.71271999999999},{"$f":"AD75","v":635.71271999999999},635.71271999999999,{"$f":"AF75","v":635.71271999999999},633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996,null,null,null,"Price","Sewerage","Fixed",0.10402325040011462,-7.5162973470158656E-3,-1.4028599678960418E-2,-1.3120373014410047E-2,-8.919415951666787E-3,4.0000000000000036E-3,0,0,0,0,-3.1500000000000972E-3,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X75=\"\",X75=0),\"-\",IFERROR((X75/W75-1)*(W77/W$13),\"-\"))","v":4.253201739843121E-2},-3.0660127543135694E-3,-5.7308014587494358E-3,-5.1978655787029713E-3,-3.6235180458747979E-3,1.6515566576107313E-3,0,0,0,0,-1.3130178199707164E-3,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Residential","Residential Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,14278,14561,14850,14738,16060,16400,16768,17144,17528,17873,18225,18553.05,18887.0049,19226.970988199999,19573.0564659876,19925.371482375376,null,null,null,"Qty","Sewerage","Fixed",1.982070317971707E-2,1.9847537943822546E-2,-7.5420875420875166E-3,8.9700094992536394E-2,2.1170610211706187E-2,2.2439024390243922E-2,2.2423664122137366E-2,2.2398506766215576E-2,1.9682793245093588E-2,1.9694511273988802E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X76=\"\",X76=0),\"-\",IFERROR((X76/W76-1)*(W77/W$13),\"-\"))","v":8.1040968172624833E-3},8.0961145718433207E-3,-3.0810064637480654E-3,3.5536263767502067E-2,8.6005730150933626E-3,9.2648300304992246E-3,9.2736081961489521E-3,9.2843023303040857E-3,8.1766977433919471E-3,8.1954058933837309E-3,7.5029589712610123E-3,7.5106149892358431E-3,7.5199180205439255E-3,7.5314553155052619E-3,7.542205017278418E-3]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Sewerage"},"Residential","Residential Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75*W76/10^6","v":8.5556989209796672},9.6329107605506223,9.7502594631901847,9.5409712914751292,10.260387463613233,10.384152,10.659630888960001,10.898658871679999,11.142772556159999,11.362093444560001,11.585864322000001,{"$f":"AH75*AH76/10^6","v":11.757257488674641},{"$f":"AI75*AI76/10^6","v":11.968888123470785},{"$f":"AJ75*AJ76/10^6","v":12.18432810969326},{"$f":"AK75*AK76/10^6","v":12.403646015667739},{"$f":"AL75*AL76/10^6","v":12.626911643949756},null,null,null,"Rev","Sewerage","Fixed",0.12590576754980165,1.2182060600014699E-2,-2.1464882294176202E-2,7.5402823272396002E-2,1.2062364781610713E-2,2.6528780487804937E-2,2.2423664122137144E-2,2.2398506766215576E-2,1.968279324509381E-2,1.969451127398858E-2,1.4793299999999787E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.7999999999999794E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X77=\"\",X77=0),\"-\",IFERROR((X77/W77-1)*(W77/W$13),\"-\"))","v":5.1479128708182519E-2},4.9692490130522557E-3,-8.7685857162092436E-3,2.9872149152630905E-2,4.9003428810743162E-3,1.0953446008231968E-2,9.2736081961488602E-3,9.2843023303040857E-3,8.1766977433920408E-3,8.195405893383639E-3,6.166306830530769E-3,7.5106149892358431E-3,7.5199180205439255E-3,7.5314553155052619E-3,7.5422050172783252E-3]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Vacant land","Unconnected Water Access","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,194.33498151571163,214.54726465364124,212.5411656441718,209.30174099485421,205.74335877862597,204.06,{"$f":"200.7787152*(1+W65)","v":200.77871519999999},{"$f":"AC78","v":200.77871519999999},{"$f":"AD78","v":200.77871519999999},200.77871519999999,{"$f":"AF78","v":200.77871519999999},200.14626224712001,200.14626224712001,200.14626224712001,200.14626224712001,200.14626224712001,null,null,null,"Price","Water","Fixed",0.10400743592473338,-9.3503825961520626E-3,-1.5241398716806298E-2,-1.7001206962323989E-2,-8.1818377449413004E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X78=\"\",X78=0),\"-\",IFERROR((X78/W78-1)*(W80/W$13),\"-\"))","v":1.4488942939368367E-3},-1.2742542480649073E-4,-2.0358417159438853E-4,-2.5930804363386505E-4,-1.0130958254196394E-4,-1.9831244261867806E-4,0,0,0,0,-3.4131164961231113E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Vacant land","Unconnected Water Access","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,1500,1500,1500,1755,1520,1520,1500,{"$f":"AC79","v":1500},1500,1500,{"$f":"AF79","v":1500},1500,1500,1500,1500,1500,null,null,null,"Qty","Water","Fixed",0,0,0.16999999999999993,-0.13390313390313391,0,-1.3157894736842146E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X79=\"\",X79=0),\"-\",IFERROR((X79/W79-1)*(W80/W$13),\"-\"))","v":0},0,2.2707436380417791E-3,-2.042334980440633E-3,0,-1.6227451772279845E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Vacant land","Unconnected Water Access","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W78*W79/10^6","v":0.29150247227356746},0.32182089698046185,0.31881174846625771,0.36732455544596915,0.31272990534351147,0.31017120000000004,0.30116807279999996,0.30116807279999996,0.30116807279999996,0.30116807279999996,0.30116807279999996,{"$f":"AH78*AH79/10^6","v":0.30021939337067999},{"$f":"AI78*AI79/10^6","v":0.30021939337067999},{"$f":"AJ78*AJ79/10^6","v":0.30021939337067999},{"$f":"AK78*AK79/10^6","v":0.30021939337067999},{"$f":"AL78*AL79/10^6","v":0.30021939337067999},null,null,null,"Rev","Water","Fixed",0.10400743592473316,-9.3503825961520626E-3,0.15216756350133664,-0.1486278259730669,-8.1818377449411894E-3,-2.90263157894739E-2,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X80=\"\",X80=0),\"-\",IFERROR((X80/W80-1)*(W80/W$13),\"-\"))","v":1.4488942939368337E-3},-1.2742542480649073E-4,2.0325501572763457E-3,-2.2669208643856325E-3,-1.0130958254196257E-4,-3.579775860964949E-4,0,0,0,0,-3.4131164961229906E-5,0,0,0,0]
[null,null,null,{"$f":"D78+1","v":5},"Price","Sewerage","Vacant land","Unconnected Sewer Access","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,300.13719963031423,331.36097690941386,328.87251533742335,324.25458833619211,319.99618320610688,317.14,{"$f":"318.40856*(1+W65)","v":318.40856000000002},{"$f":"AC81","v":318.40856000000002},{"$f":"AD81","v":318.40856000000002},318.40856000000002,{"$f":"AF81","v":318.40856000000002},317.40557303599996,317.40557303599996,317.40557303599996,317.40557303599996,317.40557303599996,null,null,null,"Price","Sewerage","Fixed",0.10403168056994816,-7.5098208461366056E-3,-1.404169331843752E-2,-1.3132906312709025E-2,-8.9256789799497804E-3,4.0000000000002256E-3,0,0,0,0,-3.1500000000002082E-3,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X81=\"\",X81=0),\"-\",IFERROR((X81/W81-1)*(W83/W$13),\"-\"))","v":2.2382405998432929E-3},-1.580646176628048E-4,-2.9021722830536165E-4,-3.0766811970198393E-4,-2.3115175887368717E-4,7.6113676850800798E-5,0,0,0,0,-5.4127525796762458E-5,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Vacant land","Unconnected Sewer Access","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,1500,1500,1500,1740,2044,1509,{"$f":"AC79","v":1500},{"$f":"AC82","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,null,null,null,"Qty","Sewerage","Fixed",0,0,0.15999999999999992,0.17471264367816097,-0.26174168297455969,-5.9642147117295874E-3,0,0,0,0,0,0,0,0,0,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X82=\"\",X82=0),\"-\",IFERROR((X82/W82-1)*(W83/W$13),\"-\"))","v":0},0,3.3069200042908243E-3,4.0930399782570549E-3,-6.7784255434278342E-3,-1.1348957780933807E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Sewerage"},"Vacant land","Unconnected Sewer Access","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W81*W82/10^6","v":0.45020579944547134},0.4970414653641208,0.49330877300613502,0.56420298370497435,0.65407219847328246,0.47856425999999996,0.47761284000000004,0.47761284000000004,0.47761284000000004,0.47761284000000004,0.47761284000000004,{"$f":"AH81*AH82/10^6","v":0.47610835955399999},{"$f":"AI81*AI82/10^6","v":0.47610835955399999},{"$f":"AJ81*AJ82/10^6","v":0.47610835955399999},{"$f":"AK81*AK82/10^6","v":0.47610835955399999},{"$f":"AL81*AL82/10^6","v":0.47610835955399999},null,null,null,"Rev","Sewerage","Fixed",0.10403168056994816,-7.5098208461367166E-3,0.14371163575061274,0.15928525258438087,-0.26833113971660671,-1.9880715705763441E-3,0,0,0,0,-3.1500000000000972E-3,0,0,0,0,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X83=\"\",X83=0),\"-\",IFERROR((X83/W83-1)*(W83/W$13),\"-\"))","v":2.2382405998432929E-3},-1.5806461766280713E-4,2.970268019456612E-3,3.7316183479864469E-3,-6.9490752519113918E-3,-3.7829859269775836E-5,0,0,0,0,-5.4127525796760554E-5,0,0,0,0]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Non residential","Non-residential variable charge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.9973743068391865,2.2051119005328599,2.1885018404907979,2.1577301886792459,2.1293145038167935,2.1103000000000001,{"$f":"2.1926323854791*(1+W65)","v":2.1926323854790999},{"$f":"AC84","v":2.1926323854790999},{"$f":"AD84","v":2.1926323854790999},2.1926323854790999,{"$f":"AF84","v":2.1926323854790999},2.1857255934648441,2.1857255934648441,2.1857255934648441,2.1857255934648441,2.1857255934648441,null,null,null,"Price","Water","Variable",0.10400533990167071,-7.5325247839115317E-3,-1.4060601294559993E-2,-1.3169248412771117E-2,-8.9298709902694284E-3,3.9014540813675724E-2,0,0,0,0,-3.1499999999984318E-3,0,0,0,0,null,{"$f":"AP84","v":"Price"},"Water","Variable",{"$f":"IF(OR(X84=\"\",X84=0),\"-\",IFERROR((X84/W84-1)*(W86/W$13),\"-\"))","v":6.6894141440158109E-3},-4.8413585134679635E-4,-9.0608184805469568E-4,-8.4704206444801376E-4,-5.5093021283044049E-4,2.4410621034756295E-3,0,0,0,0,-1.9541411458418552E-4,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-residential variable charge","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,673818.48,688309.2,702800,717894.41999999993,731781.36,745668.29999999993,753858,761670,769482,777945,786408,798777,809193,818958,828723,838488,null,null,null,"Qty","Water","Variable",2.1505376344086002E-2,2.1052747805782701E-2,2.1477546955036786E-2,1.9343986543313818E-2,1.8976897689768846E-2,1.0983033608911619E-2,1.0362694300518172E-2,1.025641025641022E-2,1.0998307952622577E-2,1.087866108786617E-2,1.572847682119205E-2,1.3039934800326058E-2,1.2067578439259874E-2,1.1923688394276599E-2,1.178318931657496E-2,null,"Qty","Water","Variable",{"$f":"IF(OR(X85=\"\",X85=0),\"-\",IFERROR((X85/W85-1)*(W86/W$13),\"-\"))","v":1.3831825252868678E-3},1.3531173510257268E-3,1.3840386359742958E-3,1.2441993485682386E-3,1.1707835750906412E-3,6.8718653519345173E-4,6.6455060245707389E-4,6.5145617877661593E-4,6.9181203513853009E-4,6.7960578677966899E-4,9.7573535611830459E-4,8.0796690832294715E-4,7.4499726553300916E-4,7.3294721394009216E-4,7.210150834082177E-4]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Non residential","Non-residential variable charge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W84*W85/10^6","v":1.3458677194254343},1.5177988081662521,1.5380790934969326,1.5490224623183775,1.5581926634707783,1.5735838134899998,1.6529334648525034,1.6700623090478659,1.6871911532432289,1.7057474011215383,1.724303648999848,{"$f":"AH84*AH85/10^6","v":1.7459073323710677},{"$f":"AI84*AI85/10^6","v":1.7686738501525976},{"$f":"AJ84*AJ85/10^6","v":1.7900174605727817},{"$f":"AK84*AK85/10^6","v":1.8113610709929659},{"$f":"AL84*AL85/10^6","v":1.8327046814131502},null,null,null,"Rev","Water","Variable",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR(X86/W86-1,\"-\"))","v":0.12774739022213644},1.3361642677254704E-2,7.1149584359568863E-3,5.9199923664605691E-3,9.8775654513343358E-3,5.0426072435580505E-2,1.0362694300517949E-2,1.0256410256410442E-2,1.0998307952622577E-2,1.087866108786617E-2,1.2528932119206804E-2,1.3039934800326058E-2,1.2067578439259874E-2,1.1923688394276599E-2,1.178318931657496E-2,null,"Rev","Water","Variable",{"$f":"IF(OR(X86=\"\",X86=0),\"-\",IFERROR((X86/W86-1)*(W86/W$13),\"-\"))","v":8.216455037991172E-3},8.5878910969679049E-4,4.5849637248290267E-4,3.8077211382392617E-4,6.0939841597712073E-4,3.1550589057930136E-3,6.6455060245705958E-4,6.5145617877663002E-4,6.9181203513853009E-4,6.7960578677966899E-4,7.7724767516234271E-4,8.0796690832294715E-4,7.4499726553300916E-4,7.3294721394009216E-4,7.210150834082177E-4]
[null,null,null,{"$f":"D84+1","v":7},"Price","Water","Non residential","Non-Residential 20mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,388.68017560073935,429.11653641207823,425.10404907975465,418.63536020583194,411.52875318066162,408.16,{"$f":"401.5967872*(1+W65)","v":401.59678719999999},{"$f":"AC87","v":401.59678719999999},{"$f":"AD87","v":401.59678719999999},401.59678719999999,{"$f":"AF87","v":401.59678719999999},400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998,null,null,null,"Price","Water","Fixed",0.10403504822143539,-9.3505772717890068E-3,-1.5216719031319048E-2,-1.6975649218155309E-2,-8.1859485020787659E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X87=\"\",X87=0),\"-\",IFERROR((X87/W87-1)*(W89/W$13),\"-\"))","v":1.6019784269206366E-3},-1.4374624375333939E-4,-2.3389014686872134E-4,-2.3724912662562809E-4,-1.127083653832947E-4,-2.2651588319863355E-4,0,0,0,0,-4.1871665808520391E-5,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Water"},"Non residential","Non-Residential 20mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,829,846,863,804,845,868,{"$f":"ROUND((AB88*1.0117),0)","v":878},{"$f":"ROUND((AC88*1.0117),0)","v":888},898,909,920,{"$f":"ROUND((AG88*1.0117),0)+2","v":933},944,955,966,977,null,null,null,"Qty","Water","Fixed",2.0506634499396936E-2,2.0094562647754222E-2,-6.8366164542294272E-2,5.0995024875621908E-2,2.7218934911242609E-2,1.1520737327188835E-2,1.1389521640091216E-2,1.1261261261261257E-2,1.2249443207126953E-2,1.2101210121012063E-2,1.4130434782608781E-2,1.1789924973204746E-2,1.1652542372881269E-2,1.1518324607329822E-2,1.1387163561076497E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X88=\"\",X88=0),\"-\",IFERROR((X88/W88-1)*(W89/W$13),\"-\"))","v":3.15770373911469E-4},3.0891332337261993E-4,-1.0508291723555785E-3,7.1269881690617226E-4,3.7476434899894626E-4,1.6229042231141969E-4,1.558081700286813E-4,1.5273809803764078E-4,1.6469516991145214E-4,1.6178930813782246E-4,1.8783010887190156E-4,1.562822636761806E-4,1.5370907943970734E-4,1.5122289268005264E-4,1.4876103559055407E-4]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Water"},"Non residential","Non-Residential 20mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W87*W88/10^6","v":0.32221586557301291},0.36303258980461822,0.36686479435582825,0.33658282960548885,0.34774179643765907,0.35428288000000002,0.35260197916160002,0.3566179470336,0.36063391490560004,0.3650514795648,0.36946904422400001,{"$f":"AH87*AH88/10^6","v":0.3735095295798585},{"$f":"AI87*AI88/10^6","v":0.37791317891038201},{"$f":"AJ87*AJ88/10^6","v":0.38231682824090557},{"$f":"AK87*AK88/10^6","v":0.38672047757142908},{"$f":"AL87*AL88/10^6","v":0.39112412690195258},null,null,null,"Rev","Water","Fixed",0.12667509142983646,1.0556089615184394E-2,-8.2542574856524387E-2,3.3153702003307028E-2,1.8810173609698833E-2,-4.7445161290322613E-3,1.1389521640090994E-2,1.1261261261261257E-2,1.2249443207126731E-2,1.2101210121012063E-2,1.0935923913043322E-2,1.1789924973204746E-2,1.1652542372881491E-2,1.1518324607329822E-2,1.1387163561076497E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X89=\"\",X89=0),\"-\",IFERROR((X89/W89-1)*(W89/W$13),\"-\"))","v":1.9505999869088863E-3},1.6227856171879677E-4,-1.2687291469586528E-3,4.6335116516655196E-4,2.5898818195432913E-4,-6.683509087797876E-5,1.5580817002867827E-4,1.5273809803764078E-4,1.6469516991144916E-4,1.6178930813782246E-4,1.4536677822043128E-4,1.562822636761806E-4,1.5370907943971026E-4,1.5122289268005264E-4,1.4876103559055407E-4]
[null,null,null,{"$f":"D87+1","v":8},"Price","Water","Non residential","Non-Residential 25mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,699.63248613678377,772.41636767317948,765.19380368098166,753.55852487135508,740.78328244274815,734.72,{"$f":"722.9057024*(1+W65)","v":722.9057024},{"$f":"AC90","v":722.9057024},{"$f":"AD90","v":722.9057024},722.9057024,{"$f":"AF90","v":722.9057024},720.62854943744014,720.62854943744014,720.62854943744014,720.62854943744014,720.62854943744014,null,null,null,"Price","Water","Fixed",0.10403159226966752,-9.3506097157871615E-3,-1.5205662609465542E-2,-1.6953218637912548E-2,-8.184961224765086E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999997641E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X90=\"\",X90=0),\"-\",IFERROR((X90/W90-1)*(W92/W$13),\"-\"))","v":6.6087433027774503E-4},-5.9334268955950405E-5,-9.6522120051752876E-5,-9.9196655436354243E-5,-4.4412965999898576E-5,-8.9722986878188171E-5,0,0,0,0,-1.6467204918759533E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 25mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,190,194,198,187,185,191,{"$f":"ROUND((AB91*1.0117),0)","v":193},{"$f":"ROUND((AC91*1.0117),0)","v":195},197,199,201,{"$f":"ROUND((AG91*1.0117),0)+1","v":204},{"$f":"ROUND((AH91*1.0117),0)","v":206},208,210,213,null,null,null,"Qty","Water","Fixed",2.1052631578947434E-2,2.0618556701030855E-2,-5.555555555555558E-2,-1.0695187165775444E-2,3.2432432432432323E-2,1.0471204188481575E-2,1.0362694300518172E-2,1.025641025641022E-2,1.0152284263959421E-2,1.0050251256281451E-2,1.4925373134328401E-2,9.8039215686274161E-3,9.7087378640776656E-3,9.6153846153845812E-3,1.4285714285714235E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X91=\"\",X91=0),\"-\",IFERROR((X91/W91-1)*(W92/W$13),\"-\"))","v":1.3373960247821417E-4},1.308349964299082E-4,-3.5265414869438833E-4,-6.2579668130875751E-5,1.7598379263635005E-4,5.8427096766290789E-5,5.6093384301975747E-5,5.4988110246087361E-5,5.3902585099133328E-5,5.2951534369330132E-5,7.8025135838715058E-5,5.1149150408112127E-5,5.03069807054019E-5,4.949328414431422E-5,7.3031325551316264E-5]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Water"},"Non residential","Non-Residential 25mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W90*W91/10^6","v":0.13293017236598892},0.14984877532859683,0.15150837312883436,0.1409154441509434,0.1370449072519084,0.14033152000000002,0.13952080056319999,0.14096661196800001,0.1424124233728,0.14385823477760001,0.1453040461824,{"$f":"AH90*AH91/10^6","v":0.14700822408523781},{"$f":"AI90*AI91/10^6","v":0.14844948118411266},{"$f":"AJ90*AJ91/10^6","v":0.14989073828298755},{"$f":"AK90*AK91/10^6","v":0.15133199538186243},{"$f":"AL90*AL91/10^6","v":0.15349388103017475},null,null,null,"Rev","Water","Fixed",0.12727436263323955,1.1075150908629539E-2,-6.9916459131161846E-2,-2.7467087957293135E-2,2.3982013005783065E-2,-5.7771727748693325E-3,1.0362694300518172E-2,1.025641025641022E-2,1.0152284263959421E-2,1.0050251256281229E-2,1.1728358208955569E-2,9.8039215686271941E-3,9.7087378640776656E-3,9.6153846153845812E-3,1.4285714285714235E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X92=\"\",X92=0),\"-\",IFERROR((X92/W92-1)*(W92/W$13),\"-\"))","v":8.0852707655128025E-4},7.0277340485175405E-5,-4.4381392874326555E-4,-1.6071539677111883E-4,1.3013040611753639E-4,-3.2235397827899501E-5,5.6093384301975747E-5,5.4988110246087361E-5,5.3902585099133328E-5,5.2951534369328966E-5,6.1312151742063927E-5,5.1149150408110968E-5,5.03069807054019E-5,4.949328414431422E-5,7.3031325551316264E-5]
[null,null,null,{"$f":"D90+1","v":9},"Price","Water","Non residential","Non-Residential 32mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,1321.8536968576709,1459.3681438721139,1445.7316564417181,1423.7342624356777,1399.6181170483458,1388.15,{"$f":"1365.828548*(1+W65)","v":1365.828548},{"$f":"AC93","v":1365.828548},{"$f":"AD93","v":1365.828548},1365.828548,{"$f":"AF93","v":1365.828548},1361.5261880738003,1361.5261880738003,1361.5261880738003,1361.5261880738003,1361.5261880738003,null,null,null,"Price","Water","Fixed",0.1040315182696423,-9.3441038079771221E-3,-1.5215405921304326E-2,-1.6938656337507019E-2,-8.1937472147979307E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999997641E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X93=\"\",X93=0),\"-\",IFERROR((X93/W93-1)*(W95/W$13),\"-\"))","v":2.497249834875594E-4},-2.2520581029447514E-5,-3.6865157413254402E-5,-3.6049285957544936E-5,-1.6800572869905188E-5,-3.3726283595648093E-5,0,0,0,0,-5.8819586146405506E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 32mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,38,39,40,36,37,38,{"$f":"ROUND((AB94*1.0117),0)","v":38},{"$f":"ROUND((AC94*1.0117),0)","v":38},38,38,38,39,40,41,42,43,null,null,null,"Qty","Water","Fixed",2.6315789473684292E-2,2.564102564102555E-2,-9.9999999999999978E-2,2.7777777777777679E-2,2.7027027027026973E-2,0,0,0,0,0,2.6315789473684292E-2,2.564102564102555E-2,2.4999999999999911E-2,2.4390243902439046E-2,2.3809523809523725E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X94=\"\",X94=0),\"-\",IFERROR((X94/W94-1)*(W95/W$13),\"-\"))","v":6.3170375681190143E-5},6.1798414004549454E-5,-2.4228835960029494E-4,5.911738419055871E-5,5.5416590861433063E-5,0,0,0,0,0,4.9139169712957471E-5,4.8319559246393765E-5,4.7523978703590087E-5,4.6755296156991836E-5,4.5994135890343575E-5]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Water"},"Non residential","Non-Residential 32mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W93*W94/10^6","v":5.0230440480591498E-2},5.6915357611012442E-2,5.7829266257668724E-2,5.1254433447684392E-2,5.178587033078879E-2,5.2749700000000004E-2,5.1901484823999998E-2,5.1901484823999998E-2,5.1901484823999998E-2,5.1901484823999998E-2,5.1901484823999998E-2,{"$f":"AH93*AH94/10^6","v":5.3099521334878212E-2},{"$f":"AI93*AI94/10^6","v":5.4461047522952007E-2},{"$f":"AJ93*AJ94/10^6","v":5.5822573711025815E-2},{"$f":"AK93*AK94/10^6","v":5.7184099899099616E-2},{"$f":"AL93*AL94/10^6","v":5.8545626087173411E-2},null,null,null,"Rev","Water","Fixed",0.13308497927673812,1.6057329427715761E-2,-0.11369386532917392,1.0368603208673388E-2,1.8611827184802143E-2,-1.6080000000000094E-2,0,0,0,0,2.3082894736842441E-2,2.564102564102555E-2,2.5000000000000133E-2,2.4390243902439046E-2,2.3809523809523725E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X95=\"\",X95=0),\"-\",IFERROR((X95/W95-1)*(W95/W$13),\"-\"))","v":3.194670692605272E-4},3.8700382179475274E-5,-2.7546700127222402E-4,2.2066729178637842E-5,3.8161948454503557E-5,-3.3726283595648093E-5,0,0,0,0,4.3102422713721138E-5,4.8319559246393765E-5,4.7523978703590507E-5,4.6755296156991836E-5,4.5994135890343575E-5]
[null,null,null,{"$f":"D93+1","v":10},"Price","Water","Non residential","Non-Residential 40mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,2410.2991219963033,2661.0550976909417,2636.1815337423313,2596.0875385934823,2552.1193129770995,2531.2199999999998,{"$f":"2490.5179824*(1+W65)","v":2490.5179824000002},{"$f":"AC96","v":2490.5179824000002},{"$f":"AD96","v":2490.5179824000002},2490.5179824000002,{"$f":"AF96","v":2490.5179824000002},2482.6728507554399,2482.6728507554399,2482.6728507554399,2482.6728507554399,2482.6728507554399,null,null,null,"Price","Water","Fixed",0.10403521015555639,-9.3472562707151985E-3,-1.5209117671016958E-2,-1.693634169216196E-2,-8.1890031045297462E-3,-1.6079999999999872E-2,0,0,0,0,-3.1500000000000972E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X96=\"\",X96=0),\"-\",IFERROR((X96/W96-1)*(W98/W$13),\"-\"))","v":3.2355277223032901E-4},-2.9492291342209643E-5,-4.8714943029613466E-5,-4.5642058256962047E-5,-1.8204759265011317E-5,-3.5604186533486519E-5,0,0,0,0,-6.2094701630558016E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 40mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,27,28,29,25,22,22,{"$f":"ROUND((AB97*1.0117),0)","v":22},{"$f":"ROUND((AC97*1.0117),0)","v":22},22,22,22,23,24,24,25,26,null,null,null,"Qty","Water","Fixed",3.7037037037036979E-2,3.5714285714285809E-2,-0.13793103448275867,-0.12,0,0,0,0,0,0,4.5454545454545414E-2,4.3478260869565188E-2,0,4.1666666666666741E-2,4.0000000000000036E-2,null,"Qty","Water","Fixed",{"$f":"IF(OR(X97=\"\",X97=0),\"-\",IFERROR((X97/W97-1)*(W98/W$13),\"-\"))","v":1.1518634883913545E-4},1.1268505846625736E-4,-4.4179436520816608E-4,-3.2339020376343674E-4,0,0,0,0,0,0,8.9602744055636426E-5,8.8108226600624675E-5,0,8.525587345639949E-5,8.3867936929262637E-5]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Water"},"Non residential","Non-Residential 40mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W96*W97/10^6","v":6.5078076293900181E-2},7.4509542735346365E-2,7.6449264478527609E-2,6.4902188464837057E-2,5.6146624885496189E-2,5.5686839999999994E-2,5.4791395612800005E-2,5.4791395612800005E-2,5.4791395612800005E-2,5.4791395612800005E-2,5.4791395612800005E-2,{"$f":"AH96*AH97/10^6","v":5.7101475567375118E-2},{"$f":"AI96*AI97/10^6","v":5.9584148418130554E-2},{"$f":"AJ96*AJ97/10^6","v":5.9584148418130554E-2},{"$f":"AK96*AK97/10^6","v":6.2066821268885991E-2},{"$f":"AL96*AL97/10^6","v":6.4549494119641435E-2},null,null,null,"Rev","Water","Fixed",0.14492540312428082,2.6033198862473572E-2,-0.15104234281984219,-0.13490398068910248,-8.1890031045297462E-3,-1.6079999999999761E-2,0,0,0,0,4.216136363636358E-2,4.3478260869565188E-2,0,4.1666666666666519E-2,4.0000000000000036E-2,null,"Rev","Water","Fixed",{"$f":"IF(OR(X98=\"\",X98=0),\"-\",IFERROR((X98/W98-1)*(W98/W$13),\"-\"))","v":4.5072255707799568E-4},8.2139471004682868E-5,-4.8379000575093613E-4,-3.6355521502956322E-4,-1.8204759265011317E-5,-3.5604186533486269E-5,0,0,0,0,8.311102524880554E-5,8.8108226600624675E-5,0,8.5255873456399042E-5,8.3867936929262637E-5]
[null,null,null,{"$f":"D96+1","v":11},"Price","Water","Non residential","Non-Residential 50mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,4315.2905268022178,4764.230088809948,4719.7104294478531,4647.918293310463,4569.2092111959282,4531.78,{"$f":"4458.9089776*(1+W65)","v":4458.9089776000001},{"$f":"AC99","v":4458.9089776000001},{"$f":"AD99","v":4458.9089776000001},4458.9089776000001,{"$f":"AF99","v":4458.9089776000001},4444.8634143205591,4444.8634143205591,4444.8634143205591,4444.8634143205591,4444.8634143205591,null,null,null,"Price","Water","Fixed",0.10403460884484428,-9.3445653405072049E-3,-1.5211131532446354E-2,-1.693426543831833E-2,-8.1916168566358305E-3,-1.6079999999999983E-2,0,0,0,0,-3.1500000000002082E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X99=\"\",X99=0),\"-\",IFERROR((X99/W99-1)*(W101/W$13),\"-\"))","v":3.4327164475274981E-4},-3.2048906909881986E-5,-5.4141994254199583E-5,-6.5364375493652616E-5,-3.2603453522504131E-5,-6.3744099860432767E-5,0,0,0,0,-1.1117150107669034E-5,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 50mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,16,17,18,20,22,22,{"$f":"ROUND((AB100*1.0117),0)","v":22},{"$f":"ROUND((AC100*1.0117),0)","v":22},22,22,22,23,24,24,{"$f":"ROUND((AJ100*1.0117),0)","v":24},24,null,null,null,"Qty","Water","Fixed",6.25E-2,5.8823529411764719E-2,0.11111111111111116,0.10000000000000009,0,0,0,0,0,0,4.5454545454545414E-2,4.3478260869565188E-2,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X100=\"\",X100=0),\"-\",IFERROR((X100/W100-1)*(W101/W$13),\"-\"))","v":2.0622442892099266E-4},2.0174612189356535E-4,3.9548518310577089E-4,3.859888445219962E-4,0,0,0,0,0,0,1.604206364742899E-4,1.5774492108318469E-4,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Water"},"Non residential","Non-Residential 50mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W99*W100/10^6","v":6.9044648428835481E-2},8.0991911509769116E-2,8.4954787730061362E-2,9.2958365866209258E-2,0.10052260264631042,9.9699159999999995E-2,9.8095997507199995E-2,9.8095997507199995E-2,9.8095997507199995E-2,9.8095997507199995E-2,9.8095997507199995E-2,{"$f":"AH99*AH100/10^6","v":0.10223185852937286},{"$f":"AI99*AI100/10^6","v":0.1066767219436934},{"$f":"AJ99*AJ100/10^6","v":0.1066767219436934},{"$f":"AK99*AK100/10^6","v":0.1066767219436934},{"$f":"AL99*AL100/10^6","v":0.1066767219436934},null,null,null,"Rev","Water","Fixed",0.17303677189764688,4.8929283757110031E-2,9.4209853852837311E-2,8.1372308017849893E-2,-8.1916168566359415E-3,-1.6079999999999983E-2,0,0,0,0,4.216136363636358E-2,4.3478260869564966E-2,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X101=\"\",X101=0),\"-\",IFERROR((X101/W101-1)*(W101/W$13),\"-\"))","v":5.7095055147078882E-4},1.6781198516545502E-4,3.3532741171221538E-4,3.1408803147897819E-4,-3.2603453522504571E-5,-6.3744099860432767E-5,0,0,0,0,1.4879816136172751E-4,1.577449210831839E-4,0,0,0]
[null,null,null,{"$f":"D99+1","v":12},"Price","Water","Non residential","Non-Residential 65mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,8591.7528650646946,9485.6013410301948,9485.5928834355836,9485.5863550600334,9485.5801272264616,9485.58,{"$f":"9333.0518736*(1+W65)","v":9333.0518735999995},{"$f":"AC102","v":9333.0518735999995},{"$f":"AD102","v":9333.0518735999995},9333.0518735999995,{"$f":"AF102","v":9333.0518735999995},9303.6527601981597,9303.6527601981597,9303.6527601981597,9303.6527601981597,9303.6527601981597,null,null,null,"Price","Water","Fixed",0.10403563626696211,-8.916245061163508E-7,-6.8824117060994894E-7,-6.5655757464089248E-7,-1.3412617905217417E-8,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X102=\"\",X102=0),\"-\",IFERROR((X102/W102-1)*(W104/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 65mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR(X103/W103-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(OR(X103=\"\",X103=0),\"-\",IFERROR((X103/W103-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Water"},"Non residential","Non-Residential 65mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"AL102*AL103/10^6","v":0},null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(OR(X104=\"\",X104=0),\"-\",IFERROR((X104/W104-1)*(W104/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","Water","Non residential","Non-Residential 80mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,14889.895425138631,16438.988179396096,16285.389938650307,16037.686132075474,15766.101603053436,15636.98,{"$f":"15385.5373616*(1+W65)","v":15385.5373616},{"$f":"AC105","v":15385.5373616},{"$f":"AD105","v":15385.5373616},15385.5373616,{"$f":"AF105","v":15385.5373616},15337.072918910961,15337.072918910961,15337.072918910961,15337.072918910961,15337.072918910961,null,null,null,"Price","Water","Fixed",0.1040365099973859,-9.3435337424417897E-3,-1.5210185786645125E-2,-1.6934146658405314E-2,-8.1898243652336333E-3,-1.6079999999999983E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X105=\"\",X105=0),\"-\",IFERROR((X105/W105-1)*(W107/W$13),\"-\"))","v":1.4805991235502061E-4},-1.3008544433200367E-5,-2.0756185525285387E-5,-2.2553881529746849E-5,-1.0224902008091799E-5,-1.9995458630455663E-5,0,0,0,0,-3.4872641633210604E-6,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Water"},"Non residential","Non-Residential 80mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X106=\"\",X106=0),\"-\",IFERROR((X106/W106-1)*(W107/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Water"},"Non residential","Non-Residential 80mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W105*W106/10^6","v":2.9779790850277262E-2},3.2877976358792194E-2,3.2570779877300615E-2,3.2075372264150949E-2,3.1532203206106869E-2,3.1273959999999996E-2,3.0771074723199999E-2,3.0771074723199999E-2,3.0771074723199999E-2,3.0771074723199999E-2,3.0771074723199999E-2,{"$f":"AH105*AH106/10^6","v":3.0674145837821923E-2},{"$f":"AI105*AI106/10^6","v":3.0674145837821923E-2},{"$f":"AJ105*AJ106/10^6","v":3.0674145837821923E-2},{"$f":"AK105*AK106/10^6","v":3.0674145837821923E-2},{"$f":"AL105*AL106/10^6","v":3.0674145837821923E-2},null,null,null,"Rev","Water","Fixed",0.1040365099973859,-9.3435337424417897E-3,-1.5210185786645125E-2,-1.6934146658405314E-2,-8.1898243652336333E-3,-1.6079999999999872E-2,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X107=\"\",X107=0),\"-\",IFERROR((X107/W107-1)*(W107/W$13),\"-\"))","v":1.4805991235502061E-4},-1.3008544433200367E-5,-2.0756185525285387E-5,-2.2553881529746849E-5,-1.0224902008091799E-5,-1.9995458630455527E-5,0,0,0,0,-3.4872641633209376E-6,0,0,0,0]
[null,null,null,{"$f":"D105+1","v":14},"Price","Water","Non residential","Non-Residential 100mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,26786.323382624767,29573.092406749558,29296.779386503069,28851.177607204121,28362.622620865139,28130.34,{"$f":"27678.0041328*(1+W65)","v":27678.004132800001},{"$f":"AC108","v":27678.004132800001},{"$f":"AD108","v":27678.004132800001},27678.004132800001,{"$f":"AF108","v":27678.004132800001},27590.818419781681,27590.818419781681,27590.818419781681,27590.818419781681,27590.818419781681,null,null,null,"Price","Water","Fixed",0.10403701113876851,-9.3433928534111255E-3,-1.5209923705956419E-2,-1.6933623749797677E-2,-8.1897440857341408E-3,-1.6079999999999983E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X108=\"\",X108=0),\"-\",IFERROR((X108/W108-1)*(W110/W$13),\"-\"))","v":3.9953267129899542E-4},-3.5102259477996066E-5,-5.6008383537287809E-5,-4.0572308453410929E-5,-2.7591049603983245E-5,-3.597107943673601E-5,0,0,0,0,-6.2734573161849013E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 100mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,2,3,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Qty","Water","Fixed",0,0,-0.33333333333333337,0.5,-0.33333333333333337,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X109=\"\",X109=0),\"-\",IFERROR((X109/W109-1)*(W110/W$13),\"-\"))","v":0},0,-1.2274526513097971E-3,1.197980687798608E-3,-1.1229919321510335E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Water"},"Non residential","Non-Residential 100mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W108*W109/10^6","v":8.0358970147874298E-2},8.871927722024868E-2,8.789033815950921E-2,5.7702355214408245E-2,8.5087867862595423E-2,5.626068E-2,5.5356008265599999E-2,5.5356008265599999E-2,5.5356008265599999E-2,5.5356008265599999E-2,5.5356008265599999E-2,{"$f":"AH108*AH109/10^6","v":5.5181636839563362E-2},{"$f":"AI108*AI109/10^6","v":5.5181636839563362E-2},{"$f":"AJ108*AJ109/10^6","v":5.5181636839563362E-2},{"$f":"AK108*AK109/10^6","v":5.5181636839563362E-2},{"$f":"AL108*AL109/10^6","v":5.5181636839563362E-2},null,null,null,"Rev","Water","Fixed",0.10403701113876873,-9.3433928534111255E-3,-0.34347328247063758,0.4745995643753036,-0.33879316272382276,-1.6079999999999983E-2,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X110=\"\",X110=0),\"-\",IFERROR((X110/W110-1)*(W110/W$13),\"-\"))","v":3.9953267129899629E-4},-3.5102259477996066E-5,-1.2647915736679887E-3,1.1371222251184917E-3,-1.1413859652203557E-3,-3.597107943673601E-5,0,0,0,0,-6.2734573161846802E-6,0,0,0,0]
[null,null,null,{"$f":"D108+1","v":15},"Price","Water","Non residential","Non-Residential 150mm Access Charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,61737.330406654342,68160.294937833052,67523.436809815961,66496.439305317341,65370.417659033083,64835.040000000008,{"$f":"63792.4925568*(1+W65)","v":63792.492556800004},{"$f":"AC111","v":63792.492556800004},{"$f":"AD111","v":63792.492556800004},63792.492556800004,{"$f":"AF111","v":63792.492556800004},63591.546205246086,63591.546205246086,63591.546205246086,63591.546205246086,63591.546205246086,null,null,null,"Price","Water","Fixed",0.10403696578507082,-9.3435353910652497E-3,-1.5209496924619259E-2,-1.693356303055793E-2,-8.1899072731271838E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Fixed",{"$f":"IF(OR(X111=\"\",X111=0),\"-\",IFERROR((X111/W111-1)*(W113/W$13),\"-\"))","v":3.0694855518886128E-4},-2.6968398907857365E-5,-4.3028306734839414E-5,-4.6755532985763023E-5,-2.1197785542785358E-5,-4.1453220510736323E-5,0,0,0,0,-7.229558121820438E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Non residential","Non-Residential 150mm Access Charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Qty","Water","Fixed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(OR(X112=\"\",X112=0),\"-\",IFERROR((X112/W112-1)*(W113/W$13),\"-\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Water"},"Non residential","Non-Residential 150mm Access Charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W111*W112/10^6","v":6.1737330406654342E-2},6.8160294937833057E-2,6.7523436809815957E-2,6.6496439305317345E-2,6.5370417659033078E-2,6.483504000000001E-2,6.3792492556800001E-2,6.3792492556800001E-2,6.3792492556800001E-2,6.3792492556800001E-2,6.3792492556800001E-2,{"$f":"AH111*AH112/10^6","v":6.3591546205246083E-2},{"$f":"AI111*AI112/10^6","v":6.3591546205246083E-2},{"$f":"AJ111*AJ112/10^6","v":6.3591546205246083E-2},{"$f":"AK111*AK112/10^6","v":6.3591546205246083E-2},{"$f":"AL111*AL112/10^6","v":6.3591546205246083E-2},null,null,null,"Rev","Water","Fixed",0.10403696578507082,-9.3435353910654717E-3,-1.5209496924619148E-2,-1.6933563030558041E-2,-8.1899072731270728E-3,-1.6080000000000094E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Rev","Water","Fixed",{"$f":"IF(OR(X113=\"\",X113=0),\"-\",IFERROR((X113/W113-1)*(W113/W$13),\"-\"))","v":3.0694855518886128E-4},-2.6968398907858006E-5,-4.3028306734839102E-5,-4.6755532985763335E-5,-2.119778554278507E-5,-4.1453220510736323E-5,0,0,0,0,-7.229558121820438E-6,0,0,0,0]
[null,null,null,{"$f":"D111+1","v":16},"Price","Sewerage","Non residential","Non Residential (1 cistern)","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,599.22250462107206,661.55557726465372,656.58312883435588,647.3721869639794,638.87842239185761,633.17999999999995,{"$f":"635.71272*(1+W65)","v":635.71271999999999},{"$f":"AC114","v":635.71271999999999},{"$f":"AD114","v":635.71271999999999},635.71271999999999,{"$f":"AF114","v":635.71271999999999},633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996,null,null,null,"Price","Sewerage","Fixed",0.10402325040011462,-7.5162973470158656E-3,-1.4028599678960418E-2,-1.3120373014410047E-2,-8.919415951666787E-3,4.0000000000000036E-3,0,0,0,0,-3.1500000000000972E-3,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X114=\"\",X114=0),\"-\",IFERROR((X114/W114-1)*(W116/W$13),\"-\"))","v":1.87071767237812E-3},-1.3497109920438145E-4,-2.5238681171866207E-4,-2.031463274075798E-4,-1.4755795778344444E-4,6.6968608372630254E-5,0,0,0,0,-5.0791635834258172E-5,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Non residential","Non Residential (1 cistern)","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,628,641,654,576,654,665,{"$f":"ROUND((AB115*1.0117),0)","v":673},{"$f":"ROUND((AC115*1.0117),0)","v":681},689,697,705,{"$f":"ROUND((AG115*1.0117),0)","v":713},721,729,738,747,null,null,null,"Qty","Sewerage","Fixed",2.070063694267521E-2,2.0280811232449292E-2,-0.11926605504587151,0.13541666666666674,1.6819571865443361E-2,1.2030075187969835E-2,1.1887072808320909E-2,1.1747430249632984E-2,1.1611030478954953E-2,1.1477761836441891E-2,1.134751773049647E-2,1.1220196353436185E-2,1.1095700416088761E-2,1.2345679012345734E-2,1.2195121951219523E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X115=\"\",X115=0),\"-\",IFERROR((X115/W115-1)*(W116/W$13),\"-\"))","v":3.7227299867283539E-4},3.6418508454658517E-4,-2.1457009301102665E-3,2.0966933236498939E-3,2.7825383284125365E-4,2.0140934848911186E-4,1.9731081268401987E-4,1.934229652146701E-4,1.8960458535401508E-4,1.8625922484962921E-4,1.8297110736195131E-4,1.799192642895394E-4,1.7695689732724151E-4,1.95856521553174E-4,1.9266804421641103E-4]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Sewerage"},"Non residential","Non Residential (1 cistern)","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W114*W115/10^6","v":0.37631173290203324},0.42405712502664306,0.42940536625766879,0.37288637969125216,0.41782648824427487,0.42106469999999996,0.42783466055999997,0.43292036232000003,0.43800606407999998,0.44309176583999998,0.44817746759999999,{"$f":"AH114*AH115/10^6","v":0.45183539037651599},{"$f":"AI114*AI115/10^6","v":0.45690507217597198},{"$f":"AJ114*AJ115/10^6","v":0.46197475397542792},{"$f":"AK114*AK115/10^6","v":0.46767814599981594},{"$f":"AL114*AL115/10^6","v":0.47338153802420396},null,null,null,"Rev","Sewerage","Fixed",0.12687723488291969,1.2612077277771805E-2,-0.13162151898330465,0.12051957647322187,7.7501351561797271E-3,1.6078195488721914E-2,1.1887072808321131E-2,1.1747430249632762E-2,1.1611030478954953E-2,1.1477761836441891E-2,8.1617730496454932E-3,1.1220196353436185E-2,1.1095700416088539E-2,1.2345679012345734E-2,1.2195121951219523E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X116=\"\",X116=0),\"-\",IFERROR((X116/W116-1)*(W116/W$13),\"-\"))","v":2.2817157184091032E-3},2.2647666195740648E-4,-2.367986562449641E-3,1.8660375977392024E-3,1.2821401338255242E-4,2.6918359425570182E-4,1.9731081268402356E-4,1.9342296521466645E-4,1.8960458535401508E-4,1.8625922484962921E-4,1.3160311253950597E-4,1.799192642895394E-4,1.7695689732723796E-4,1.95856521553174E-4,1.9266804421641103E-4]
[null,null,null,{"$f":"D114+1","v":17},"Price","Sewerage","Non residential","Non Residential (>2 cisterns)","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,221.31658964879853,244.33388099467143,242.49000000000004,239.08662092624357,235.94595419847329,233.84,{"$f":"234.77536*(1+W65)","v":234.77536000000001},{"$f":"AC117","v":234.77536000000001},{"$f":"AD117","v":234.77536000000001},234.77536000000001,{"$f":"AF117","v":234.77536000000001},234.035817616,234.035817616,234.035817616,234.035817616,234.035817616,null,null,null,"Price","Sewerage","Fixed",0.10400165384076465,-7.5465628719399991E-3,-1.4035131649785426E-2,-1.3136104042974273E-2,-8.9255787649649143E-3,4.0000000000000036E-3,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Sewerage","Fixed",{"$f":"IF(OR(X117=\"\",X117=0),\"-\",IFERROR((X117/W117-1)*(W119/W$13),\"-\"))","v":2.8203454458105288E-3},-2.0410372870193131E-4,-3.8086325946184779E-4,-3.4297611358153859E-4,-2.2872044060238454E-4,1.0376369920199399E-4,0,0,0,0,-8.0778626473493163E-5,0,0,0,0]
[null,null,null,null,"Qty","Sewerage","Non residential","Non Residential (>2 cisterns)","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,2564,2614,2671,2630,2743,2790,2838,2886,2935,2985,3036,3063.3239999999996,3090.8939159999991,3118.7119612439988,3146.7803688951944,3175.1013922152511,null,null,null,"Qty","Sewerage","Fixed",1.9500780031201259E-2,2.1805661820964106E-2,-1.5350056158742076E-2,4.2965779467680543E-2,1.7134524243529015E-2,1.7204301075268713E-2,1.6913319238900604E-2,1.6978516978517044E-2,1.7035775127768327E-2,1.7085427135678399E-2,8.999999999999897E-3,8.999999999999897E-3,8.999999999999897E-3,8.999999999999897E-3,8.999999999999897E-3,null,"Qty","Sewerage","Fixed",{"$f":"IF(OR(X118=\"\",X118=0),\"-\",IFERROR((X118/W118-1)*(W119/W$13),\"-\"))","v":5.2882751494470856E-4},5.8975416490871912E-4,-4.1654560622737715E-4,1.1218117647833403E-3,4.390769537405568E-4,4.4629548043868079E-4,4.372136874635771E-4,4.3752789157587796E-4,4.3764348446712553E-4,4.3852019056206447E-4,2.3079607563855024E-4,2.2898906103293245E-4,2.2724572973091911E-4,2.2558224624649886E-4,2.2390703285364024E-4]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Sewerage"},"Non residential","Non Residential (>2 cisterns)","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117*W118/10^6","v":0.56745573585951947},0.63868876492007109,0.64769079000000018,0.62879781303602056,0.64719975236641225,0.65241359999999993,0.66629247168000005,0.67756168896000002,0.68906568160000004,0.7008044496000001,0.71277799296000011,{"$f":"AH117*AH118/10^6","v":0.71692753696271561},{"$f":"AI117*AI118/10^6","v":0.72337988479537985},{"$f":"AJ117*AJ118/10^6","v":0.72989030375853825},{"$f":"AK117*AK118/10^6","v":0.73645931649236496},{"$f":"AL117*AL118/10^6","v":0.74308745034079615},null,null,null,"Rev","Sewerage","Fixed",0.12553054724639567,1.4094541151127959E-2,-2.916974774950809E-2,2.9265272475331505E-2,8.0560099328279566E-3,2.1273118279570014E-2,1.6913319238900604E-2,1.6978516978517044E-2,1.7035775127768327E-2,1.7085427135678399E-2,5.8216499999999005E-3,8.9999999999996749E-3,8.999999999999897E-3,8.999999999999897E-3,8.999999999999897E-3,null,"Rev","Sewerage","Fixed",{"$f":"IF(OR(X119=\"\",X119=0),\"-\",IFERROR((X119/W119-1)*(W119/W$13),\"-\"))","v":3.4041718969059854E-3},3.8119981932231624E-4,-7.9156259326768768E-4,7.6409941514297974E-4,2.0643749720367175E-4,5.5184436156243528E-4,4.372136874635771E-4,4.3752789157587796E-4,4.3764348446712553E-4,4.3852019056206447E-4,1.4929044152679538E-4,2.2898906103292681E-4,2.2724572973091911E-4,2.2558224624649886E-4,2.2390703285364024E-4]
[null,null,null,{"$f":"D117+1","v":18},"Price","Recycled Water","Residential","Residential Variable charge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,1.0794685767097965,1.1916847246891651,1.1916552147239263,1.191607718696398,1.1916048346055979,1.1916,{"$f":"1.1963664*(1+W65)","v":1.1963664000000001},{"$f":"AC120","v":1.1963664000000001},{"$f":"AD120","v":1.1963664000000001},1.1963664000000001,{"$f":"AF120","v":1.1963664000000001},1.1925978458400002,1.1925978458400002,1.1925978458400002,1.1925978458400002,1.1925978458400002,null,null,null,"Price","Recycled Water","Variable",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR(X120/W120-1,\"-\"))","v":0.10395499267000585},-2.4763231941671293E-5,-3.9857189345959831E-5,-2.42033578246037E-6,-4.0572222077539521E-6,4.0000000000000036E-3,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Price","Recycled Water","Variable",{"$f":"IF(OR(X120=\"\",X120=0),\"-\",IFERROR((X120/W120-1)*(W122/W$13),\"-\"))","v":6.4408919218763007E-5},-1.6736267198426674E-8,-2.9719153877082244E-8,-1.9943727765575696E-9,-3.4407349906411076E-9,3.6767292247195757E-6,0,0,0,0,-3.6553013307786921E-6,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Residential","Residential Variable charge","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,12010.486111111111,13392.986632591092,14934.62373473988,16653.715277777777,17974.628526611596,19400.311899219116,20939.075387831275,22599.888103599475,24392.430555555555,25644.009921920224,26959.808018220068,26959.808018220068,26959.808018220068,26959.808018220068,26959.808018220068,26959.808018220068,null,null,null,"Qty","Recycled Water","Variable",0.11510779069974575,0.11510779069974575,0.11510779069974597,7.9316430406157323E-2,7.9316430406157323E-2,7.9316430406157323E-2,7.9316430406157323E-2,7.9316430406156879E-2,5.1310153923123991E-2,5.1310153923123991E-2,0,0,0,0,0,null,"Qty","Recycled Water","Variable",{"$f":"IF(OR(X121=\"\",X121=0),\"-\",IFERROR((X121/W121-1)*(W122/W$13),\"-\"))","v":7.1319021840202172E-5},7.7795771824503543E-5,8.5829086305191029E-5,6.5357265996770161E-5,6.7264449284944384E-5,7.2906259418688689E-5,7.7087660503536863E-5,8.1562551927462354E-5,5.5823948282392318E-5,5.7652794641594588E-5,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Recycled Water"},"Residential","Residential Variable charge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W121/10^6","v":1.296494234795389E-2},1.5960217588024982E-2,1.7796922253442499E-2,1.9844695669972125E-2,2.141865425255007E-2,2.3117411659109497E-2,2.505080624106831E-2,2.7037746770906132E-2,2.9182284330999998E-2,3.0679631831851982E-2,3.225380846344908E-2,{"$f":"AH120*AH121/10^6","v":3.215220896678922E-2},{"$f":"AI120*AI121/10^6","v":3.215220896678922E-2},{"$f":"AJ120*AJ121/10^6","v":3.215220896678922E-2},{"$f":"AK120*AK121/10^6","v":3.215220896678922E-2},{"$f":"AL120*AL121/10^6","v":3.215220896678922E-2},null,null,null,"Rev","Recycled Water","Variable",0.2310288129082041,0.115080177026885,0.11506334563739085,7.9313818097980215E-2,7.931205137956665E-2,8.3633696127782153E-2,7.9316430406157101E-2,7.9316430406156657E-2,5.1310153923124213E-2,5.1310153923123991E-2,-3.1499999999998751E-3,0,0,0,0,null,"Rev","Recycled Water","Variable",{"$f":"IF(OR(X122=\"\",X122=0),\"-\",IFERROR((X122/W122-1)*(W122/W$13),\"-\"))","v":1.4314190945159531E-4},7.777710908256355E-5,8.5795946245169664E-5,6.5355113437464066E-5,6.7260735643136281E-5,7.6874613681083201E-5,7.7087660503536646E-5,8.1562551927462124E-5,5.5823948282392555E-5,5.7652794641594588E-5,-3.6553013307786921E-6,0,0,0,0]
[null,null,null,{"$f":"D120+1","v":19},"Price","Recycled Water","Non residential","Non-residential variable charge","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.52513031423290202,0.57977717584369459,0.5797564417177915,0.57965222984562603,0.57956615776081422,0.57950000000000002,{"$f":"0.581818*(1+W65)","v":0.58181799999999995},{"$f":"AC123","v":0.58181799999999995},{"$f":"AD123","v":0.58181799999999995},0.58181799999999995,{"$f":"AF123","v":0.58181799999999995},0.57998527330000005,0.57998527330000005,0.57998527330000005,0.57998527330000005,0.57998527330000005,null,null,null,"Price","Recycled Water","Variable",0.10406342983763839,-3.5762232055591703E-5,-1.7975112420776096E-4,-1.4848918089171992E-4,-1.141504898591883E-4,3.9999999999997815E-3,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Price","Recycled Water","Variable",{"$f":"IF(OR(X123=\"\",X123=0),\"-\",IFERROR((X123/W123-1)*(W125/W$13),\"-\"))","v":3.0920534841142697E-5},-1.4750525090551837E-8,-4.8202674894159545E-8,-3.1450768892327174E-8,-3.3529032126161335E-8,1.1513955418701757E-6,0,0,0,0,-8.9860029902076712E-7,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Recycled Water"},"Non residential","Non-residential variable charge","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,11840,16800,11040,8800,12800,12492.48,13628.16,13628.16,13628.16,13628.16,13628.16,13628.16,13628.16,13628.16,13628.16,13628.16,null,null,null,"Qty","Recycled Water","Variable",0.41891891891891886,-0.34285714285714286,-0.20289855072463769,0.45454545454545459,-2.4025000000000074E-2,9.0909090909090828E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Recycled Water","Variable",{"$f":"IF(OR(X124=\"\",X124=0),\"-\",IFERROR((X124/W124-1)*(W125/W$13),\"-\"))","v":1.2447405441331379E-4},-1.4141519132048833E-4,-5.4409967782852826E-5,9.62750548970404E-5,-7.056780902339586E-6,2.6168080497050853E-5,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Recycled Water"},"Non residential","Non-residential variable charge","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123*W124/10^6","v":6.2175429205175593E-3},9.7402565541740704E-3,6.4005111165644181E-3,5.1009396226415092E-3,7.4184468193384222E-3,7.2393921600000001E-3,7.9291087948799993E-3,7.9291087948799993E-3,7.9291087948799993E-3,7.9291087948799993E-3,7.9291087948799993E-3,{"$f":"AH123*AH124/10^6","v":7.9041321021761281E-3},{"$f":"AI123*AI124/10^6","v":7.9041321021761281E-3},{"$f":"AJ123*AJ124/10^6","v":7.9041321021761281E-3},{"$f":"AK123*AK124/10^6","v":7.9041321021761281E-3},{"$f":"AL123*AL124/10^6","v":7.9041321021761281E-3},null,null,null,"Rev","Recycled Water","Variable",0.56657648828313589,-0.34288064375249383,-0.20304183060625258,0.45432947028233928,-2.4136408024340361E-2,9.5272727272727176E-2,0,0,0,0,-3.1499999999998751E-3,0,0,0,0,null,"Rev","Recycled Water","Variable",{"$f":"IF(OR(X125=\"\",X125=0),\"-\",IFERROR((X125/W125-1)*(W125/W$13),\"-\"))","v":1.6834778628250287E-4},-1.4142488452269076E-4,-5.4448390204869912E-5,9.6229308324106091E-5,-7.0895043994689056E-6,2.7424148360909289E-5,0,0,0,0,-8.9860029902076712E-7,0,0,0,0]
[null,null,null,{"$f":"D123+1","v":20},"Price","Recycled Water","Non residential","Non-residential variable charge >5ML","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0.43168530499075786,0.47656385435168741,0.47648834355828229,0.47647307032590058,0.47636870229007633,0.4763,{"$f":"0.4782052*(1+W65)","v":0.4782052},{"$f":"AC126","v":0.4782052},{"$f":"AD126","v":0.4782052},0.4782052,{"$f":"AF126","v":0.4782052},0.47669885362000003,0.47669885362000003,0.47669885362000003,0.47669885362000003,0.47669885362000003,null,null,null,"Price","Recycled Water","Variable",0.10396126261905159,-1.584484276673237E-4,-3.2053737700432627E-5,-2.1904288473817424E-4,-1.4422083093634797E-4,4.0000000000000036E-3,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Recycled Water","Variable",{"$f":"IF(OR(X126=\"\",X126=0),\"-\",IFERROR((X126/W126-1)*(W128/W$13),\"-\"))","v":1.3331526675481849E-4},-2.8202660937673392E-7,-3.7088921433352518E-8,-2.0021460678637302E-7,-1.8279770399566118E-7,4.9683363366905513E-6,0,0,0,0,-3.8775106863225787E-6,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Non residential","Non-residential variable charge >5ML","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,62160,88200,57960,46200,67200,65585.52,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,71547.839999999997,null,null,null,"Qty","Recycled Water","Variable",0.41891891891891886,-0.34285714285714286,-0.20289855072463769,0.45454545454545459,-2.4024999999999963E-2,9.0909090909090828E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Recycled Water","Variable",{"$f":"IF(OR(X127=\"\",X127=0),\"-\",IFERROR((X127/W127-1)*(W128/W$13),\"-\"))","v":5.3720285823155513E-4},-6.1026063132424218E-4,-2.3477101101584201E-4,4.1547407283798877E-4,-3.0451321143989538E-5,1.1291673492478506E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Recycled Water"},"Non residential","Non-residential variable charge >5ML","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W126*W127/10^6","v":2.6833558558225508E-2},4.2032931953818825E-2,2.7617264392638039E-2,2.2013055849056606E-2,3.2011976793893129E-2,3.1238383176000004E-2,3.4214549136768004E-2,3.4214549136768004E-2,3.4214549136768004E-2,3.4214549136768004E-2,3.4214549136768004E-2,{"$f":"AH126*AH127/10^6","v":3.4106773306987186E-2},{"$f":"AI126*AI127/10^6","v":3.4106773306987186E-2},{"$f":"AJ126*AJ127/10^6","v":3.4106773306987186E-2},{"$f":"AK126*AK127/10^6","v":3.4106773306987186E-2},{"$f":"AL126*AL127/10^6","v":3.4106773306987186E-2},null,null,null,"Rev","Recycled Water","Variable",0.56643152128378915,-0.34296126610960997,-0.20292410080541334,0.45422684671310809,-2.4165755925472987E-2,9.5272727272727176E-2,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Rev","Recycled Water","Variable",{"$f":"IF(OR(X128=\"\",X128=0),\"-\",IFERROR((X128/W128-1)*(W128/W$13),\"-\"))","v":7.2636641241068925E-4},-6.1044596309611831E-4,-2.3480057464886852E-4,4.1518285159175398E-4,-3.0629727133146603E-5,1.1833673820117474E-4,0,0,0,0,-3.8775106863225787E-6,0,0,0,0]
[null,null,null,{"$f":"D126+1","v":21},"Price","Recycled Water","Residential","Residential Fixed charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,26.981608133086876,29.77561278863233,29.77509202453988,29.774253859348203,29.771730279898218,29.77,{"$f":"29.88908*(1+W65)","v":29.88908},{"$f":"AC129","v":29.88908},{"$f":"AD129","v":29.88908},29.88908,{"$f":"AF129","v":29.88908},29.794929398000001,29.794929398000001,29.794929398000001,29.794929398000001,29.794929398000001,null,null,null,"Price","Recycled Water","Fixed",0.10355219161749063,-1.7489617968435844E-5,-2.8149877454142214E-5,-8.4757101283083891E-5,-5.8118217582614484E-5,4.0000000000000036E-3,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Recycled Water","Fixed",{"$f":"IF(OR(X129=\"\",X129=0),\"-\",IFERROR((X129/W129-1)*(W131/W$13),\"-\"))","v":6.4758821055769332E-5},-1.3672413622148819E-8,-2.4371034194280851E-8,-8.9487242474377351E-8,-6.8234804322150035E-8,4.9525966506592696E-6,0,0,0,0,-4.3899515883384376E-6,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Residential","Residential Fixed charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,485,620,694,854,996,1046,1096,1146,1196,1246,1296,1346,1396,1446,1496,1546,null,null,null,"Qty","Recycled Water","Fixed",0.27835051546391743,0.11935483870967745,0.2305475504322767,0.16627634660421542,5.0200803212851364E-2,4.780114722753348E-2,4.5620437956204407E-2,4.3630017452007008E-2,4.1806020066889715E-2,4.0128410914927803E-2,3.8580246913580307E-2,3.7147102526003062E-2,3.5816618911174825E-2,3.4578146611341731E-2,3.3422459893048151E-2,null,"Qty","Recycled Water","Fixed",{"$f":"IF(OR(X130=\"\",X130=0),\"-\",IFERROR((X130/W130-1)*(W131/W$13),\"-\"))","v":1.740731020768114E-4},9.3304995317145434E-5,1.9959881687392296E-4,1.7555593007632459E-4,5.8939212634565757E-5,5.9184950414188188E-5,5.7980579116555482E-5,5.683811943721263E-5,5.5716073095220408E-5,5.4733025401282693E-5,5.3766798798971975E-5,5.2870002387745201E-5,5.1999498892810772E-5,5.1158426484289006E-5,5.0325584758437625E-5]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Recycled Water"},"Residential","Residential Fixed charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W129*W130/10^6","v":1.3086079944547135E-2},1.8460879928952043E-2,2.0663913865030678E-2,2.5427212795883367E-2,2.9652643358778628E-2,3.1139419999999998E-2,3.2758431679999998E-2,3.4252885679999998E-2,3.5747339679999997E-2,3.7241793680000003E-2,3.8736247680000002E-2,{"$f":"AH129*AH130/10^6","v":4.0103974969708002E-2},{"$f":"AI129*AI130/10^6","v":4.1593721439608003E-2},{"$f":"AJ129*AJ130/10^6","v":4.3083467909507997E-2},{"$f":"AK129*AK130/10^6","v":4.4573214379408005E-2},{"$f":"AL129*AL130/10^6","v":4.6062960849307999E-2},null,null,null,"Rev","Recycled Water","Fixed",0.41072651299555485,0.11933526162117736,0.2305129106695305,0.16617749640178237,5.0139767414064673E-2,5.1992351816443572E-2,4.5620437956204407E-2,4.3630017452007008E-2,4.1806020066889715E-2,4.0128410914927803E-2,3.5308719135802358E-2,3.7147102526003062E-2,3.5816618911174603E-2,3.4578146611341731E-2,3.3422459893047929E-2,null,"Rev","Recycled Water","Fixed",{"$f":"IF(OR(X131=\"\",X131=0),\"-\",IFERROR((X131/W131-1)*(W131/W$13),\"-\"))","v":2.568575743542897E-4},9.3289691034800692E-5,1.9956882715749366E-4,1.7545156322210404E-4,5.8867552388259412E-5,6.4374286866504147E-5,5.7980579116555482E-5,5.683811943721263E-5,5.5716073095220408E-5,5.4733025401282693E-5,4.9207481794416515E-5,5.2870002387745201E-5,5.1999498892810454E-5,5.1158426484289006E-5,5.0325584758437286E-5]
[null,null,null,{"$f":"D129+1","v":22},"Price","Recycled Water","Non residential","Non-residential fixed charge","Fixed","$",null,null,null,null,null,null,null,null,null,null,null,null,26.981608133086876,29.77561278863233,29.77509202453988,29.774253859348203,29.771730279898218,29.77,{"$f":"29.88908*(1+W65)","v":29.88908},{"$f":"AC132","v":29.88908},{"$f":"AD132","v":29.88908},29.88908,{"$f":"AF132","v":29.88908},29.794929398000001,29.794929398000001,29.794929398000001,29.794929398000001,29.794929398000001,null,null,null,"Price","Recycled Water","Fixed",0.10355219161749063,-1.7489617968435844E-5,-2.8149877454142214E-5,-8.4757101283083891E-5,-5.8118217582614484E-5,4.0000000000000036E-3,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Recycled Water","Fixed",{"$f":"IF(OR(X132=\"\",X132=0),\"-\",IFERROR((X132/W132-1)*(W134/W$13),\"-\"))","v":1.3352334238302955E-6},-2.4257508039296296E-10,-3.8628440365574833E-10,-1.1526459803491228E-9,-7.5359723648960882E-10,5.2082756364485621E-8,0,0,0,0,-4.0647699892022567E-8,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Non residential","Non-residential fixed charge","Fixed","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,10,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,null,null,null,{"$f":"E133","v":"Qty"},"Recycled Water",{"$f":"I133","v":"Fixed"},0.10000000000000009,0,0,0,0,9.0909090909090828E-2,0,0,0,0,0,0,0,0,0,null,"Qty","Recycled Water","Fixed",{"$f":"IF(OR(X133=\"\",X133=0),\"-\",IFERROR((X133/W133-1)*(W134/W$13),\"-\"))","v":1.2894303857541603E-6},0,0,0,0,1.183699008283762E-6,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Recycled Water"},"Non residential","Non-residential fixed charge","Fixed","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132*W133/10^6","v":2.6981608133086878E-4},3.2753174067495566E-4,3.2752601226993867E-4,3.2751679245283027E-4,3.2748903307888044E-4,3.2746999999999995E-4,3.5866895999999999E-4,3.5866895999999999E-4,3.5866895999999999E-4,3.5866895999999999E-4,3.5866895999999999E-4,{"$f":"AH132*AH133/10^6","v":3.5753915277600006E-4},{"$f":"AI132*AI133/10^6","v":3.5753915277600006E-4},{"$f":"AJ132*AJ133/10^6","v":3.5753915277600006E-4},{"$f":"AK132*AK133/10^6","v":3.5753915277600006E-4},{"$f":"AL132*AL133/10^6","v":3.5753915277600006E-4},null,null,null,"Rev","Recycled Water","Fixed",0.21390741077923958,-1.7489617968546867E-5,-2.8149877454031191E-5,-8.4757101283083891E-5,-5.8118217582836529E-5,9.5272727272727398E-2,0,0,0,0,-3.1499999999997641E-3,0,0,0,0,null,"Rev","Recycled Water","Fixed",{"$f":"IF(OR(X134=\"\",X134=0),\"-\",IFERROR((X134/W134-1)*(W134/W$13),\"-\"))","v":2.7581871519674829E-6},-2.4257508039450281E-10,-3.8628440365422482E-10,-1.1526459803491228E-9,-7.5359723649248793E-10,1.2405165606813854E-6,0,0,0,0,-4.0647699892019702E-8,0,0,0,0]
[null,null,null,{"$f":"D132+1","v":23},"Price","Water","Standpipe","Standpipe variable","Variable","$",null,null,null,null,null,null,null,null,null,null,null,null,0,3.6977437833037303,3.6699809815950926,3.6183900514579759,3.5709262086513998,3.5390999999999999,{"$f":"3.5532564*(1+W65)","v":3.5532564},{"$f":"AC135","v":3.5532564},{"$f":"AD135","v":3.5532564},3.5532564,{"$f":"AF135","v":3.5532564},3.54206364234,3.54206364234,3.54206364234,3.54206364234,3.54206364234,null,null,null,"Price","Water","Variable","-",-7.5080382350972696E-3,-1.4057546999792225E-2,-1.311739257835165E-2,-8.9125920816547355E-3,4.0000000000000036E-3,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(OR(X135=\"\",X135=0),\"-\",IFERROR((X135/W135-1)*(W137/W$13),\"-\"))","v":"-"},-1.5077631767127785E-5,-3.2405430774096135E-5,-2.3992884710046342E-5,-2.7779553338712435E-5,6.3077312118877536E-6,0,0,0,0,-6.4063639962185595E-6,0,0,0,0]
[null,null,null,null,"Qty","Water","Standpipe","Standpipe variable","Variable","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,0,12825,14992,12174,22045,11206.188000000002,15909,15909,15909,15909,15909,15909,15909,15909,15909,15909,null,null,null,"Qty","Water","Variable","-",0.16896686159844054,-0.1879669156883671,0.81082635124034819,-0.491667589022454,0.41966206528036087,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(OR(X136=\"\",X136=0),\"-\",IFERROR((X136/W136-1)*(W137/W$13),\"-\"))","v":"-"},3.3931901253770393E-4,-4.3330097877316529E-4,1.4830739454488324E-3,-1.5324729202269929E-3,6.6177887690355153E-4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Water"},"Standpipe","Standpipe variable","Variable","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W135*W136/10^6","v":0},4.7423564020870342E-2,5.5020354876073631E-2,4.4050280486449399E-2,7.8721068269720113E-2,3.96598199508E-2,5.6528756067600001E-2,5.6528756067600001E-2,5.6528756067600001E-2,5.6528756067600001E-2,5.6528756067600001E-2,{"$f":"AH135*AH136/10^6","v":5.6350690485987065E-2},{"$f":"AI135*AI136/10^6","v":5.6350690485987065E-2},{"$f":"AJ135*AJ136/10^6","v":5.6350690485987065E-2},{"$f":"AK135*AK136/10^6","v":5.6350690485987065E-2},{"$f":"AL135*AL136/10^6","v":5.6350690485987065E-2},null,null,null,"Rev","Water","Variable",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR(X137/W137-1,\"-\"))","v":"-"},0.16019021370599784,-0.19938210893646424,0.78707303109990479,-0.49619814844338106,0.42534071354148262,0,0,0,0,-3.1499999999999861E-3,0,0,0,0,null,"Rev","Water","Variable",{"$f":"IF(OR(X137=\"\",X137=0),\"-\",IFERROR((X137/W137-1)*(W137/W$13),\"-\"))","v":"-"},3.2169376065054771E-4,-4.5961526067310194E-4,1.4396269975736095E-3,-1.5465941675515402E-3,6.7073372362305391E-4,0,0,0,0,-6.4063639962185595E-6,0,0,0,0]
[null,null,null,{"$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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X139=\"\",X139=0),\"-\",IFERROR((X139/W139-1)*(W140/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W138*W139/10^6","v":0},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]"},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(X142=\"\",X142=0),\"-\",IFERROR((X142/W142-1)*(W143/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W141*W142/10^6","v":0},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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X145=\"\",X145=0),\"-\",IFERROR((X145/W145-1)*(W146/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144*W145/10^6","v":0},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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"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]"},0,0,"[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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X151=\"\",X151=0),\"-\",IFERROR((X151/W151-1)*(W152/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W150*W151/10^6","v":0},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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(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]"},0,0,"[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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X157=\"\",X157=0),\"-\",IFERROR((X157/W157-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W156*W157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH156*AH157/10^6","v":0},{"$f":"AI156*AI157/10^6","v":0},{"$f":"AJ156*AJ157/10^6","v":0},{"$f":"AK156*AK157/10^6","v":0},{"$f":"AL156*AL157/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X158=\"\",X158=0),\"-\",IFERROR((X158/W158-1)*(W158/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X159=\"\",X159=0),\"-\",IFERROR((X159/W159-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X160=\"\",X160=0),\"-\",IFERROR((X160/W160-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159*W160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH159*AH160/10^6","v":0},{"$f":"AI159*AI160/10^6","v":0},{"$f":"AJ159*AJ160/10^6","v":0},{"$f":"AK159*AK160/10^6","v":0},{"$f":"AL159*AL160/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X161=\"\",X161=0),\"-\",IFERROR((X161/W161-1)*(W161/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X162=\"\",X162=0),\"-\",IFERROR((X162/W162-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X163=\"\",X163=0),\"-\",IFERROR((X163/W163-1)*(W164/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W162*W163/10^6","v":0},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$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X166=\"\",X166=0),\"-\",IFERROR((X166/W166-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165*W166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH165*AH166/10^6","v":0},{"$f":"AI165*AI166/10^6","v":0},{"$f":"AJ165*AJ166/10^6","v":0},{"$f":"AK165*AK166/10^6","v":0},{"$f":"AL165*AL166/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X167=\"\",X167=0),\"-\",IFERROR((X167/W167-1)*(W167/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X168=\"\",X168=0),\"-\",IFERROR((X168/W168-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X169=\"\",X169=0),\"-\",IFERROR((X169/W169-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W168*W169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH168*AH169/10^6","v":0},{"$f":"AI168*AI169/10^6","v":0},{"$f":"AJ168*AJ169/10^6","v":0},{"$f":"AK168*AK169/10^6","v":0},{"$f":"AL168*AL169/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X170=\"\",X170=0),\"-\",IFERROR((X170/W170-1)*(W170/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR(X171/W171-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X171=\"\",X171=0),\"-\",IFERROR((X171/W171-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X172=\"\",X172=0),\"-\",IFERROR((X172/W172-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171*W172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH171*AH172/10^6","v":0},{"$f":"AI171*AI172/10^6","v":0},{"$f":"AJ171*AJ172/10^6","v":0},{"$f":"AK171*AK172/10^6","v":0},{"$f":"AL171*AL172/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X173=\"\",X173=0),\"-\",IFERROR((X173/W173-1)*(W173/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X174=\"\",X174=0),\"-\",IFERROR((X174/W174-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X175=\"\",X175=0),\"-\",IFERROR((X175/W175-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W174*W175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH174*AH175/10^6","v":0},{"$f":"AI174*AI175/10^6","v":0},{"$f":"AJ174*AJ175/10^6","v":0},{"$f":"AK174*AK175/10^6","v":0},{"$f":"AL174*AL175/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X176=\"\",X176=0),\"-\",IFERROR((X176/W176-1)*(W176/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X177=\"\",X177=0),\"-\",IFERROR((X177/W177-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X178=\"\",X178=0),\"-\",IFERROR((X178/W178-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177*W178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH177*AH178/10^6","v":0},{"$f":"AI177*AI178/10^6","v":0},{"$f":"AJ177*AJ178/10^6","v":0},{"$f":"AK177*AK178/10^6","v":0},{"$f":"AL177*AL178/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X179=\"\",X179=0),\"-\",IFERROR((X179/W179-1)*(W179/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X180=\"\",X180=0),\"-\",IFERROR((X180/W180-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X181=\"\",X181=0),\"-\",IFERROR((X181/W181-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W180*W181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH180*AH181/10^6","v":0},{"$f":"AI180*AI181/10^6","v":0},{"$f":"AJ180*AJ181/10^6","v":0},{"$f":"AK180*AK181/10^6","v":0},{"$f":"AL180*AL181/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X182=\"\",X182=0),\"-\",IFERROR((X182/W182-1)*(W182/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X183=\"\",X183=0),\"-\",IFERROR((X183/W183-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X184=\"\",X184=0),\"-\",IFERROR((X184/W184-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W183*W184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH183*AH184/10^6","v":0},{"$f":"AI183*AI184/10^6","v":0},{"$f":"AJ183*AJ184/10^6","v":0},{"$f":"AK183*AK184/10^6","v":0},{"$f":"AL183*AL184/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X185=\"\",X185=0),\"-\",IFERROR((X185/W185-1)*(W185/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X186=\"\",X186=0),\"-\",IFERROR((X186/W186-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X187=\"\",X187=0),\"-\",IFERROR((X187/W187-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W186*W187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH186*AH187/10^6","v":0},{"$f":"AI186*AI187/10^6","v":0},{"$f":"AJ186*AJ187/10^6","v":0},{"$f":"AK186*AK187/10^6","v":0},{"$f":"AL186*AL187/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR(X188/W188-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X188=\"\",X188=0),\"-\",IFERROR((X188/W188-1)*(W188/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X189=\"\",X189=0),\"-\",IFERROR((X189/W189-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X190=\"\",X190=0),\"-\",IFERROR((X190/W190-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W189*W190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH189*AH190/10^6","v":0},{"$f":"AI189*AI190/10^6","v":0},{"$f":"AJ189*AJ190/10^6","v":0},{"$f":"AK189*AK190/10^6","v":0},{"$f":"AL189*AL190/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X191=\"\",X191=0),\"-\",IFERROR((X191/W191-1)*(W191/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X192=\"\",X192=0),\"-\",IFERROR((X192/W192-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X193=\"\",X193=0),\"-\",IFERROR((X193/W193-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W192*W193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH192*AH193/10^6","v":0},{"$f":"AI192*AI193/10^6","v":0},{"$f":"AJ192*AJ193/10^6","v":0},{"$f":"AK192*AK193/10^6","v":0},{"$f":"AL192*AL193/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X194=\"\",X194=0),\"-\",IFERROR((X194/W194-1)*(W194/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X195=\"\",X195=0),\"-\",IFERROR((X195/W195-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X196=\"\",X196=0),\"-\",IFERROR((X196/W196-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W195*W196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH195*AH196/10^6","v":0},{"$f":"AI195*AI196/10^6","v":0},{"$f":"AJ195*AJ196/10^6","v":0},{"$f":"AK195*AK196/10^6","v":0},{"$f":"AL195*AL196/10^6","v":0},null,null,null,{"$f":"E197","v":"Rev"},"[Service]",{"$f":"I197","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X197=\"\",X197=0),\"-\",IFERROR((X197/W197-1)*(W197/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X198=\"\",X198=0),\"-\",IFERROR((X198/W198-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X199=\"\",X199=0),\"-\",IFERROR((X199/W199-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W198*W199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH198*AH199/10^6","v":0},{"$f":"AI198*AI199/10^6","v":0},{"$f":"AJ198*AJ199/10^6","v":0},{"$f":"AK198*AK199/10^6","v":0},{"$f":"AL198*AL199/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X200=\"\",X200=0),\"-\",IFERROR((X200/W200-1)*(W200/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X201=\"\",X201=0),\"-\",IFERROR((X201/W201-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X202=\"\",X202=0),\"-\",IFERROR((X202/W202-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W201*W202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH201*AH202/10^6","v":0},{"$f":"AI201*AI202/10^6","v":0},{"$f":"AJ201*AJ202/10^6","v":0},{"$f":"AK201*AK202/10^6","v":0},{"$f":"AL201*AL202/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X203=\"\",X203=0),\"-\",IFERROR((X203/W203-1)*(W203/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X204=\"\",X204=0),\"-\",IFERROR((X204/W204-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR(X205/W205-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X205=\"\",X205=0),\"-\",IFERROR((X205/W205-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W204*W205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH204*AH205/10^6","v":0},{"$f":"AI204*AI205/10^6","v":0},{"$f":"AJ204*AJ205/10^6","v":0},{"$f":"AK204*AK205/10^6","v":0},{"$f":"AL204*AL205/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X206=\"\",X206=0),\"-\",IFERROR((X206/W206-1)*(W206/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X207=\"\",X207=0),\"-\",IFERROR((X207/W207-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X208=\"\",X208=0),\"-\",IFERROR((X208/W208-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207*W208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH207*AH208/10^6","v":0},{"$f":"AI207*AI208/10^6","v":0},{"$f":"AJ207*AJ208/10^6","v":0},{"$f":"AK207*AK208/10^6","v":0},{"$f":"AL207*AL208/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X209=\"\",X209=0),\"-\",IFERROR((X209/W209-1)*(W209/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X210=\"\",X210=0),\"-\",IFERROR((X210/W210-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X211=\"\",X211=0),\"-\",IFERROR((X211/W211-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210*W211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH210*AH211/10^6","v":0},{"$f":"AI210*AI211/10^6","v":0},{"$f":"AJ210*AJ211/10^6","v":0},{"$f":"AK210*AK211/10^6","v":0},{"$f":"AL210*AL211/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP212","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X212=\"\",X212=0),\"-\",IFERROR((X212/W212-1)*(W212/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X213=\"\",X213=0),\"-\",IFERROR((X213/W213-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X214=\"\",X214=0),\"-\",IFERROR((X214/W214-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W213*W214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH213*AH214/10^6","v":0},{"$f":"AI213*AI214/10^6","v":0},{"$f":"AJ213*AJ214/10^6","v":0},{"$f":"AK213*AK214/10^6","v":0},{"$f":"AL213*AL214/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X215=\"\",X215=0),\"-\",IFERROR((X215/W215-1)*(W215/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X216=\"\",X216=0),\"-\",IFERROR((X216/W216-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X217=\"\",X217=0),\"-\",IFERROR((X217/W217-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W216*W217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH216*AH217/10^6","v":0},{"$f":"AI216*AI217/10^6","v":0},{"$f":"AJ216*AJ217/10^6","v":0},{"$f":"AK216*AK217/10^6","v":0},{"$f":"AL216*AL217/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X218=\"\",X218=0),\"-\",IFERROR((X218/W218-1)*(W218/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X219=\"\",X219=0),\"-\",IFERROR((X219/W219-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X220=\"\",X220=0),\"-\",IFERROR((X220/W220-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W219*W220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH219*AH220/10^6","v":0},{"$f":"AI219*AI220/10^6","v":0},{"$f":"AJ219*AJ220/10^6","v":0},{"$f":"AK219*AK220/10^6","v":0},{"$f":"AL219*AL220/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X221=\"\",X221=0),\"-\",IFERROR((X221/W221-1)*(W221/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR(X222/W222-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X222=\"\",X222=0),\"-\",IFERROR((X222/W222-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X223=\"\",X223=0),\"-\",IFERROR((X223/W223-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W222*W223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH222*AH223/10^6","v":0},{"$f":"AI222*AI223/10^6","v":0},{"$f":"AJ222*AJ223/10^6","v":0},{"$f":"AK222*AK223/10^6","v":0},{"$f":"AL222*AL223/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X224=\"\",X224=0),\"-\",IFERROR((X224/W224-1)*(W224/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X225=\"\",X225=0),\"-\",IFERROR((X225/W225-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X226=\"\",X226=0),\"-\",IFERROR((X226/W226-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225*W226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH225*AH226/10^6","v":0},{"$f":"AI225*AI226/10^6","v":0},{"$f":"AJ225*AJ226/10^6","v":0},{"$f":"AK225*AK226/10^6","v":0},{"$f":"AL225*AL226/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X227=\"\",X227=0),\"-\",IFERROR((X227/W227-1)*(W227/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X228=\"\",X228=0),\"-\",IFERROR((X228/W228-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X229=\"\",X229=0),\"-\",IFERROR((X229/W229-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W228*W229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH228*AH229/10^6","v":0},{"$f":"AI228*AI229/10^6","v":0},{"$f":"AJ228*AJ229/10^6","v":0},{"$f":"AK228*AK229/10^6","v":0},{"$f":"AL228*AL229/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X230=\"\",X230=0),\"-\",IFERROR((X230/W230-1)*(W230/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X231=\"\",X231=0),\"-\",IFERROR((X231/W231-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X232=\"\",X232=0),\"-\",IFERROR((X232/W232-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231*W232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH231*AH232/10^6","v":0},{"$f":"AI231*AI232/10^6","v":0},{"$f":"AJ231*AJ232/10^6","v":0},{"$f":"AK231*AK232/10^6","v":0},{"$f":"AL231*AL232/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X233=\"\",X233=0),\"-\",IFERROR((X233/W233-1)*(W233/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X234=\"\",X234=0),\"-\",IFERROR((X234/W234-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X235=\"\",X235=0),\"-\",IFERROR((X235/W235-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH234*AH235/10^6","v":0},{"$f":"AI234*AI235/10^6","v":0},{"$f":"AJ234*AJ235/10^6","v":0},{"$f":"AK234*AK235/10^6","v":0},{"$f":"AL234*AL235/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X236=\"\",X236=0),\"-\",IFERROR((X236/W236-1)*(W236/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X237=\"\",X237=0),\"-\",IFERROR((X237/W237-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X238=\"\",X238=0),\"-\",IFERROR((X238/W238-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W237*W238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH237*AH238/10^6","v":0},{"$f":"AI237*AI238/10^6","v":0},{"$f":"AJ237*AJ238/10^6","v":0},{"$f":"AK237*AK238/10^6","v":0},{"$f":"AL237*AL238/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR(X239/W239-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X239=\"\",X239=0),\"-\",IFERROR((X239/W239-1)*(W239/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X240=\"\",X240=0),\"-\",IFERROR((X240/W240-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X241=\"\",X241=0),\"-\",IFERROR((X241/W241-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W240*W241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH240*AH241/10^6","v":0},{"$f":"AI240*AI241/10^6","v":0},{"$f":"AJ240*AJ241/10^6","v":0},{"$f":"AK240*AK241/10^6","v":0},{"$f":"AL240*AL241/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X242=\"\",X242=0),\"-\",IFERROR((X242/W242-1)*(W242/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X243=\"\",X243=0),\"-\",IFERROR((X243/W243-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X244=\"\",X244=0),\"-\",IFERROR((X244/W244-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W243*W244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH243*AH244/10^6","v":0},{"$f":"AI243*AI244/10^6","v":0},{"$f":"AJ243*AJ244/10^6","v":0},{"$f":"AK243*AK244/10^6","v":0},{"$f":"AL243*AL244/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X245=\"\",X245=0),\"-\",IFERROR((X245/W245-1)*(W245/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X246=\"\",X246=0),\"-\",IFERROR((X246/W246-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X247=\"\",X247=0),\"-\",IFERROR((X247/W247-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W246*W247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH246*AH247/10^6","v":0},{"$f":"AI246*AI247/10^6","v":0},{"$f":"AJ246*AJ247/10^6","v":0},{"$f":"AK246*AK247/10^6","v":0},{"$f":"AL246*AL247/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X248=\"\",X248=0),\"-\",IFERROR((X248/W248-1)*(W248/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X249=\"\",X249=0),\"-\",IFERROR((X249/W249-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X250=\"\",X250=0),\"-\",IFERROR((X250/W250-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W249*W250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH249*AH250/10^6","v":0},{"$f":"AI249*AI250/10^6","v":0},{"$f":"AJ249*AJ250/10^6","v":0},{"$f":"AK249*AK250/10^6","v":0},{"$f":"AL249*AL250/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X251=\"\",X251=0),\"-\",IFERROR((X251/W251-1)*(W251/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X252=\"\",X252=0),\"-\",IFERROR((X252/W252-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X253=\"\",X253=0),\"-\",IFERROR((X253/W253-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W252*W253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH252*AH253/10^6","v":0},{"$f":"AI252*AI253/10^6","v":0},{"$f":"AJ252*AJ253/10^6","v":0},{"$f":"AK252*AK253/10^6","v":0},{"$f":"AL252*AL253/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X254=\"\",X254=0),\"-\",IFERROR((X254/W254-1)*(W254/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X255=\"\",X255=0),\"-\",IFERROR((X255/W255-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR(X256/W256-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X256=\"\",X256=0),\"-\",IFERROR((X256/W256-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W255*W256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH255*AH256/10^6","v":0},{"$f":"AI255*AI256/10^6","v":0},{"$f":"AJ255*AJ256/10^6","v":0},{"$f":"AK255*AK256/10^6","v":0},{"$f":"AL255*AL256/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X257=\"\",X257=0),\"-\",IFERROR((X257/W257-1)*(W257/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X258=\"\",X258=0),\"-\",IFERROR((X258/W258-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X259=\"\",X259=0),\"-\",IFERROR((X259/W259-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W258*W259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH258*AH259/10^6","v":0},{"$f":"AI258*AI259/10^6","v":0},{"$f":"AJ258*AJ259/10^6","v":0},{"$f":"AK258*AK259/10^6","v":0},{"$f":"AL258*AL259/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X260=\"\",X260=0),\"-\",IFERROR((X260/W260-1)*(W260/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D258+1","v":65},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E261","v":"Price"},"[Service]",{"$f":"I261","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X261=\"\",X261=0),\"-\",IFERROR((X261/W261-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X262=\"\",X262=0),\"-\",IFERROR((X262/W262-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W261*W262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH261*AH262/10^6","v":0},{"$f":"AI261*AI262/10^6","v":0},{"$f":"AJ261*AJ262/10^6","v":0},{"$f":"AK261*AK262/10^6","v":0},{"$f":"AL261*AL262/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X263=\"\",X263=0),\"-\",IFERROR((X263/W263-1)*(W263/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X264=\"\",X264=0),\"-\",IFERROR((X264/W264-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X265=\"\",X265=0),\"-\",IFERROR((X265/W265-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W264*W265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH264*AH265/10^6","v":0},{"$f":"AI264*AI265/10^6","v":0},{"$f":"AJ264*AJ265/10^6","v":0},{"$f":"AK264*AK265/10^6","v":0},{"$f":"AL264*AL265/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X266=\"\",X266=0),\"-\",IFERROR((X266/W266-1)*(W266/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X267=\"\",X267=0),\"-\",IFERROR((X267/W267-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X268=\"\",X268=0),\"-\",IFERROR((X268/W268-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W267*W268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH267*AH268/10^6","v":0},{"$f":"AI267*AI268/10^6","v":0},{"$f":"AJ267*AJ268/10^6","v":0},{"$f":"AK267*AK268/10^6","v":0},{"$f":"AL267*AL268/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X269=\"\",X269=0),\"-\",IFERROR((X269/W269-1)*(W269/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X270=\"\",X270=0),\"-\",IFERROR((X270/W270-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X271=\"\",X271=0),\"-\",IFERROR((X271/W271-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W270*W271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH270*AH271/10^6","v":0},{"$f":"AI270*AI271/10^6","v":0},{"$f":"AJ270*AJ271/10^6","v":0},{"$f":"AK270*AK271/10^6","v":0},{"$f":"AL270*AL271/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X272=\"\",X272=0),\"-\",IFERROR((X272/W272-1)*(W272/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR(X273/W273-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X273=\"\",X273=0),\"-\",IFERROR((X273/W273-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X274=\"\",X274=0),\"-\",IFERROR((X274/W274-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W273*W274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH273*AH274/10^6","v":0},{"$f":"AI273*AI274/10^6","v":0},{"$f":"AJ273*AJ274/10^6","v":0},{"$f":"AK273*AK274/10^6","v":0},{"$f":"AL273*AL274/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X275=\"\",X275=0),\"-\",IFERROR((X275/W275-1)*(W275/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP276","v":"Price"},"[Service]","[Price]",{"$f":"IF(OR(X276=\"\",X276=0),\"-\",IFERROR((X276/W276-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X277=\"\",X277=0),\"-\",IFERROR((X277/W277-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276*W277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH276*AH277/10^6","v":0},{"$f":"AI276*AI277/10^6","v":0},{"$f":"AJ276*AJ277/10^6","v":0},{"$f":"AK276*AK277/10^6","v":0},{"$f":"AL276*AL277/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X278=\"\",X278=0),\"-\",IFERROR((X278/W278-1)*(W278/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X279=\"\",X279=0),\"-\",IFERROR((X279/W279-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X280=\"\",X280=0),\"-\",IFERROR((X280/W280-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279*W280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH279*AH280/10^6","v":0},{"$f":"AI279*AI280/10^6","v":0},{"$f":"AJ279*AJ280/10^6","v":0},{"$f":"AK279*AK280/10^6","v":0},{"$f":"AL279*AL280/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X281=\"\",X281=0),\"-\",IFERROR((X281/W281-1)*(W281/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X282=\"\",X282=0),\"-\",IFERROR((X282/W282-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X283=\"\",X283=0),\"-\",IFERROR((X283/W283-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W282*W283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH282*AH283/10^6","v":0},{"$f":"AI282*AI283/10^6","v":0},{"$f":"AJ282*AJ283/10^6","v":0},{"$f":"AK282*AK283/10^6","v":0},{"$f":"AL282*AL283/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X284=\"\",X284=0),\"-\",IFERROR((X284/W284-1)*(W284/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X285=\"\",X285=0),\"-\",IFERROR((X285/W285-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X286=\"\",X286=0),\"-\",IFERROR((X286/W286-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285*W286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH285*AH286/10^6","v":0},{"$f":"AI285*AI286/10^6","v":0},{"$f":"AJ285*AJ286/10^6","v":0},{"$f":"AK285*AK286/10^6","v":0},{"$f":"AL285*AL286/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X287=\"\",X287=0),\"-\",IFERROR((X287/W287-1)*(W287/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X288=\"\",X288=0),\"-\",IFERROR((X288/W288-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X289=\"\",X289=0),\"-\",IFERROR((X289/W289-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288*W289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH288*AH289/10^6","v":0},{"$f":"AI288*AI289/10^6","v":0},{"$f":"AJ288*AJ289/10^6","v":0},{"$f":"AK288*AK289/10^6","v":0},{"$f":"AL288*AL289/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR(X290/W290-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X290=\"\",X290=0),\"-\",IFERROR((X290/W290-1)*(W290/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X291=\"\",X291=0),\"-\",IFERROR((X291/W291-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X292=\"\",X292=0),\"-\",IFERROR((X292/W292-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W291*W292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH291*AH292/10^6","v":0},{"$f":"AI291*AI292/10^6","v":0},{"$f":"AJ291*AJ292/10^6","v":0},{"$f":"AK291*AK292/10^6","v":0},{"$f":"AL291*AL292/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X293=\"\",X293=0),\"-\",IFERROR((X293/W293-1)*(W293/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X294=\"\",X294=0),\"-\",IFERROR((X294/W294-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X295=\"\",X295=0),\"-\",IFERROR((X295/W295-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W294*W295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH294*AH295/10^6","v":0},{"$f":"AI294*AI295/10^6","v":0},{"$f":"AJ294*AJ295/10^6","v":0},{"$f":"AK294*AK295/10^6","v":0},{"$f":"AL294*AL295/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X296=\"\",X296=0),\"-\",IFERROR((X296/W296-1)*(W296/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X297=\"\",X297=0),\"-\",IFERROR((X297/W297-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X298=\"\",X298=0),\"-\",IFERROR((X298/W298-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W297*W298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH297*AH298/10^6","v":0},{"$f":"AI297*AI298/10^6","v":0},{"$f":"AJ297*AJ298/10^6","v":0},{"$f":"AK297*AK298/10^6","v":0},{"$f":"AL297*AL298/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X299=\"\",X299=0),\"-\",IFERROR((X299/W299-1)*(W299/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X300=\"\",X300=0),\"-\",IFERROR((X300/W300-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X301=\"\",X301=0),\"-\",IFERROR((X301/W301-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300*W301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH300*AH301/10^6","v":0},{"$f":"AI300*AI301/10^6","v":0},{"$f":"AJ300*AJ301/10^6","v":0},{"$f":"AK300*AK301/10^6","v":0},{"$f":"AL300*AL301/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X302=\"\",X302=0),\"-\",IFERROR((X302/W302-1)*(W302/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X303=\"\",X303=0),\"-\",IFERROR((X303/W303-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X304=\"\",X304=0),\"-\",IFERROR((X304/W304-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W303*W304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH303*AH304/10^6","v":0},{"$f":"AI303*AI304/10^6","v":0},{"$f":"AJ303*AJ304/10^6","v":0},{"$f":"AK303*AK304/10^6","v":0},{"$f":"AL303*AL304/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X305=\"\",X305=0),\"-\",IFERROR((X305/W305-1)*(W305/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X306=\"\",X306=0),\"-\",IFERROR((X306/W306-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR(X307/W307-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X307=\"\",X307=0),\"-\",IFERROR((X307/W307-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W306*W307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH306*AH307/10^6","v":0},{"$f":"AI306*AI307/10^6","v":0},{"$f":"AJ306*AJ307/10^6","v":0},{"$f":"AK306*AK307/10^6","v":0},{"$f":"AL306*AL307/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X308=\"\",X308=0),\"-\",IFERROR((X308/W308-1)*(W308/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X309=\"\",X309=0),\"-\",IFERROR((X309/W309-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X310=\"\",X310=0),\"-\",IFERROR((X310/W310-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309*W310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH309*AH310/10^6","v":0},{"$f":"AI309*AI310/10^6","v":0},{"$f":"AJ309*AJ310/10^6","v":0},{"$f":"AK309*AK310/10^6","v":0},{"$f":"AL309*AL310/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X311=\"\",X311=0),\"-\",IFERROR((X311/W311-1)*(W311/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X312=\"\",X312=0),\"-\",IFERROR((X312/W312-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X313=\"\",X313=0),\"-\",IFERROR((X313/W313-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312*W313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH312*AH313/10^6","v":0},{"$f":"AI312*AI313/10^6","v":0},{"$f":"AJ312*AJ313/10^6","v":0},{"$f":"AK312*AK313/10^6","v":0},{"$f":"AL312*AL313/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X314=\"\",X314=0),\"-\",IFERROR((X314/W314-1)*(W314/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X315=\"\",X315=0),\"-\",IFERROR((X315/W315-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X316=\"\",X316=0),\"-\",IFERROR((X316/W316-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315*W316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH315*AH316/10^6","v":0},{"$f":"AI315*AI316/10^6","v":0},{"$f":"AJ315*AJ316/10^6","v":0},{"$f":"AK315*AK316/10^6","v":0},{"$f":"AL315*AL316/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X317=\"\",X317=0),\"-\",IFERROR((X317/W317-1)*(W317/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X318=\"\",X318=0),\"-\",IFERROR((X318/W318-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X319=\"\",X319=0),\"-\",IFERROR((X319/W319-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W318*W319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH318*AH319/10^6","v":0},{"$f":"AI318*AI319/10^6","v":0},{"$f":"AJ318*AJ319/10^6","v":0},{"$f":"AK318*AK319/10^6","v":0},{"$f":"AL318*AL319/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X320=\"\",X320=0),\"-\",IFERROR((X320/W320-1)*(W320/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X321=\"\",X321=0),\"-\",IFERROR((X321/W321-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X322=\"\",X322=0),\"-\",IFERROR((X322/W322-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W321*W322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH321*AH322/10^6","v":0},{"$f":"AI321*AI322/10^6","v":0},{"$f":"AJ321*AJ322/10^6","v":0},{"$f":"AK321*AK322/10^6","v":0},{"$f":"AL321*AL322/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X323=\"\",X323=0),\"-\",IFERROR((X323/W323-1)*(W323/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR(X324/W324-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X324=\"\",X324=0),\"-\",IFERROR((X324/W324-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E325","v":"Qty"},"[Service]",{"$f":"I325","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X325=\"\",X325=0),\"-\",IFERROR((X325/W325-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324*W325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH324*AH325/10^6","v":0},{"$f":"AI324*AI325/10^6","v":0},{"$f":"AJ324*AJ325/10^6","v":0},{"$f":"AK324*AK325/10^6","v":0},{"$f":"AL324*AL325/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X326=\"\",X326=0),\"-\",IFERROR((X326/W326-1)*(W326/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X327=\"\",X327=0),\"-\",IFERROR((X327/W327-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X328=\"\",X328=0),\"-\",IFERROR((X328/W328-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W327*W328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH327*AH328/10^6","v":0},{"$f":"AI327*AI328/10^6","v":0},{"$f":"AJ327*AJ328/10^6","v":0},{"$f":"AK327*AK328/10^6","v":0},{"$f":"AL327*AL328/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X329=\"\",X329=0),\"-\",IFERROR((X329/W329-1)*(W329/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X330=\"\",X330=0),\"-\",IFERROR((X330/W330-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X331=\"\",X331=0),\"-\",IFERROR((X331/W331-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W330*W331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH330*AH331/10^6","v":0},{"$f":"AI330*AI331/10^6","v":0},{"$f":"AJ330*AJ331/10^6","v":0},{"$f":"AK330*AK331/10^6","v":0},{"$f":"AL330*AL331/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X332=\"\",X332=0),\"-\",IFERROR((X332/W332-1)*(W332/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X333=\"\",X333=0),\"-\",IFERROR((X333/W333-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X334=\"\",X334=0),\"-\",IFERROR((X334/W334-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333*W334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH333*AH334/10^6","v":0},{"$f":"AI333*AI334/10^6","v":0},{"$f":"AJ333*AJ334/10^6","v":0},{"$f":"AK333*AK334/10^6","v":0},{"$f":"AL333*AL334/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X335=\"\",X335=0),\"-\",IFERROR((X335/W335-1)*(W335/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X336=\"\",X336=0),\"-\",IFERROR((X336/W336-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X337=\"\",X337=0),\"-\",IFERROR((X337/W337-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336*W337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH336*AH337/10^6","v":0},{"$f":"AI336*AI337/10^6","v":0},{"$f":"AJ336*AJ337/10^6","v":0},{"$f":"AK336*AK337/10^6","v":0},{"$f":"AL336*AL337/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X338=\"\",X338=0),\"-\",IFERROR((X338/W338-1)*(W338/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X339=\"\",X339=0),\"-\",IFERROR((X339/W339-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP340","v":"Qty"},"[Service]","[Price]",{"$f":"IF(OR(X340=\"\",X340=0),\"-\",IFERROR((X340/W340-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339*W340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH339*AH340/10^6","v":0},{"$f":"AI339*AI340/10^6","v":0},{"$f":"AJ339*AJ340/10^6","v":0},{"$f":"AK339*AK340/10^6","v":0},{"$f":"AL339*AL340/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR(X341/W341-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X341=\"\",X341=0),\"-\",IFERROR((X341/W341-1)*(W341/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X342=\"\",X342=0),\"-\",IFERROR((X342/W342-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X343=\"\",X343=0),\"-\",IFERROR((X343/W343-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W342*W343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH342*AH343/10^6","v":0},{"$f":"AI342*AI343/10^6","v":0},{"$f":"AJ342*AJ343/10^6","v":0},{"$f":"AK342*AK343/10^6","v":0},{"$f":"AL342*AL343/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X344=\"\",X344=0),\"-\",IFERROR((X344/W344-1)*(W344/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X345=\"\",X345=0),\"-\",IFERROR((X345/W345-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X346=\"\",X346=0),\"-\",IFERROR((X346/W346-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W345*W346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH345*AH346/10^6","v":0},{"$f":"AI345*AI346/10^6","v":0},{"$f":"AJ345*AJ346/10^6","v":0},{"$f":"AK345*AK346/10^6","v":0},{"$f":"AL345*AL346/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X347=\"\",X347=0),\"-\",IFERROR((X347/W347-1)*(W347/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X348=\"\",X348=0),\"-\",IFERROR((X348/W348-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X349=\"\",X349=0),\"-\",IFERROR((X349/W349-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH348*AH349/10^6","v":0},{"$f":"AI348*AI349/10^6","v":0},{"$f":"AJ348*AJ349/10^6","v":0},{"$f":"AK348*AK349/10^6","v":0},{"$f":"AL348*AL349/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X350=\"\",X350=0),\"-\",IFERROR((X350/W350-1)*(W350/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X351=\"\",X351=0),\"-\",IFERROR((X351/W351-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X352=\"\",X352=0),\"-\",IFERROR((X352/W352-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W351*W352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH351*AH352/10^6","v":0},{"$f":"AI351*AI352/10^6","v":0},{"$f":"AJ351*AJ352/10^6","v":0},{"$f":"AK351*AK352/10^6","v":0},{"$f":"AL351*AL352/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X353=\"\",X353=0),\"-\",IFERROR((X353/W353-1)*(W353/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X354=\"\",X354=0),\"-\",IFERROR((X354/W354-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X355=\"\",X355=0),\"-\",IFERROR((X355/W355-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354*W355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH354*AH355/10^6","v":0},{"$f":"AI354*AI355/10^6","v":0},{"$f":"AJ354*AJ355/10^6","v":0},{"$f":"AK354*AK355/10^6","v":0},{"$f":"AL354*AL355/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X356=\"\",X356=0),\"-\",IFERROR((X356/W356-1)*(W356/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X357=\"\",X357=0),\"-\",IFERROR((X357/W357-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR(X358/W358-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X358=\"\",X358=0),\"-\",IFERROR((X358/W358-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W357*W358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH357*AH358/10^6","v":0},{"$f":"AI357*AI358/10^6","v":0},{"$f":"AJ357*AJ358/10^6","v":0},{"$f":"AK357*AK358/10^6","v":0},{"$f":"AL357*AL358/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X359=\"\",X359=0),\"-\",IFERROR((X359/W359-1)*(W359/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X360=\"\",X360=0),\"-\",IFERROR((X360/W360-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X361=\"\",X361=0),\"-\",IFERROR((X361/W361-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360*W361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH360*AH361/10^6","v":0},{"$f":"AI360*AI361/10^6","v":0},{"$f":"AJ360*AJ361/10^6","v":0},{"$f":"AK360*AK361/10^6","v":0},{"$f":"AL360*AL361/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X362=\"\",X362=0),\"-\",IFERROR((X362/W362-1)*(W362/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X363=\"\",X363=0),\"-\",IFERROR((X363/W363-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X364=\"\",X364=0),\"-\",IFERROR((X364/W364-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W363*W364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH363*AH364/10^6","v":0},{"$f":"AI363*AI364/10^6","v":0},{"$f":"AJ363*AJ364/10^6","v":0},{"$f":"AK363*AK364/10^6","v":0},{"$f":"AL363*AL364/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X365=\"\",X365=0),\"-\",IFERROR((X365/W365-1)*(W365/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X366=\"\",X366=0),\"-\",IFERROR((X366/W366-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X367=\"\",X367=0),\"-\",IFERROR((X367/W367-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W366*W367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH366*AH367/10^6","v":0},{"$f":"AI366*AI367/10^6","v":0},{"$f":"AJ366*AJ367/10^6","v":0},{"$f":"AK366*AK367/10^6","v":0},{"$f":"AL366*AL367/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X368=\"\",X368=0),\"-\",IFERROR((X368/W368-1)*(W368/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X369=\"\",X369=0),\"-\",IFERROR((X369/W369-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X370=\"\",X370=0),\"-\",IFERROR((X370/W370-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W369*W370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH369*AH370/10^6","v":0},{"$f":"AI369*AI370/10^6","v":0},{"$f":"AJ369*AJ370/10^6","v":0},{"$f":"AK369*AK370/10^6","v":0},{"$f":"AL369*AL370/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X371=\"\",X371=0),\"-\",IFERROR((X371/W371-1)*(W371/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X372=\"\",X372=0),\"-\",IFERROR((X372/W372-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X373=\"\",X373=0),\"-\",IFERROR((X373/W373-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372*W373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH372*AH373/10^6","v":0},{"$f":"AI372*AI373/10^6","v":0},{"$f":"AJ372*AJ373/10^6","v":0},{"$f":"AK372*AK373/10^6","v":0},{"$f":"AL372*AL373/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X374=\"\",X374=0),\"-\",IFERROR((X374/W374-1)*(W374/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR(X375/W375-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X375=\"\",X375=0),\"-\",IFERROR((X375/W375-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X376=\"\",X376=0),\"-\",IFERROR((X376/W376-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W375*W376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH375*AH376/10^6","v":0},{"$f":"AI375*AI376/10^6","v":0},{"$f":"AJ375*AJ376/10^6","v":0},{"$f":"AK375*AK376/10^6","v":0},{"$f":"AL375*AL376/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X377=\"\",X377=0),\"-\",IFERROR((X377/W377-1)*(W377/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X378=\"\",X378=0),\"-\",IFERROR((X378/W378-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X379=\"\",X379=0),\"-\",IFERROR((X379/W379-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W378*W379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH378*AH379/10^6","v":0},{"$f":"AI378*AI379/10^6","v":0},{"$f":"AJ378*AJ379/10^6","v":0},{"$f":"AK378*AK379/10^6","v":0},{"$f":"AL378*AL379/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X380=\"\",X380=0),\"-\",IFERROR((X380/W380-1)*(W380/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X381=\"\",X381=0),\"-\",IFERROR((X381/W381-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X382=\"\",X382=0),\"-\",IFERROR((X382/W382-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W381*W382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH381*AH382/10^6","v":0},{"$f":"AI381*AI382/10^6","v":0},{"$f":"AJ381*AJ382/10^6","v":0},{"$f":"AK381*AK382/10^6","v":0},{"$f":"AL381*AL382/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X383=\"\",X383=0),\"-\",IFERROR((X383/W383-1)*(W383/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X384=\"\",X384=0),\"-\",IFERROR((X384/W384-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X385=\"\",X385=0),\"-\",IFERROR((X385/W385-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W384*W385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH384*AH385/10^6","v":0},{"$f":"AI384*AI385/10^6","v":0},{"$f":"AJ384*AJ385/10^6","v":0},{"$f":"AK384*AK385/10^6","v":0},{"$f":"AL384*AL385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X386=\"\",X386=0),\"-\",IFERROR((X386/W386-1)*(W386/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X387=\"\",X387=0),\"-\",IFERROR((X387/W387-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X388=\"\",X388=0),\"-\",IFERROR((X388/W388-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387*W388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH387*AH388/10^6","v":0},{"$f":"AI387*AI388/10^6","v":0},{"$f":"AJ387*AJ388/10^6","v":0},{"$f":"AK387*AK388/10^6","v":0},{"$f":"AL387*AL388/10^6","v":0},null,null,null,{"$f":"E389","v":"Rev"},"[Service]",{"$f":"I389","v":"[Price]"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X389=\"\",X389=0),\"-\",IFERROR((X389/W389-1)*(W389/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X390=\"\",X390=0),\"-\",IFERROR((X390/W390-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X391=\"\",X391=0),\"-\",IFERROR((X391/W391-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W390*W391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH390*AH391/10^6","v":0},{"$f":"AI390*AI391/10^6","v":0},{"$f":"AJ390*AJ391/10^6","v":0},{"$f":"AK390*AK391/10^6","v":0},{"$f":"AL390*AL391/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR(X392/W392-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X392=\"\",X392=0),\"-\",IFERROR((X392/W392-1)*(W392/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X393=\"\",X393=0),\"-\",IFERROR((X393/W393-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X394=\"\",X394=0),\"-\",IFERROR((X394/W394-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393*W394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH393*AH394/10^6","v":0},{"$f":"AI393*AI394/10^6","v":0},{"$f":"AJ393*AJ394/10^6","v":0},{"$f":"AK393*AK394/10^6","v":0},{"$f":"AL393*AL394/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X395=\"\",X395=0),\"-\",IFERROR((X395/W395-1)*(W395/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X396=\"\",X396=0),\"-\",IFERROR((X396/W396-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X397=\"\",X397=0),\"-\",IFERROR((X397/W397-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W396*W397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH396*AH397/10^6","v":0},{"$f":"AI396*AI397/10^6","v":0},{"$f":"AJ396*AJ397/10^6","v":0},{"$f":"AK396*AK397/10^6","v":0},{"$f":"AL396*AL397/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X398=\"\",X398=0),\"-\",IFERROR((X398/W398-1)*(W398/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X399=\"\",X399=0),\"-\",IFERROR((X399/W399-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X400=\"\",X400=0),\"-\",IFERROR((X400/W400-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W399*W400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH399*AH400/10^6","v":0},{"$f":"AI399*AI400/10^6","v":0},{"$f":"AJ399*AJ400/10^6","v":0},{"$f":"AK399*AK400/10^6","v":0},{"$f":"AL399*AL400/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X401=\"\",X401=0),\"-\",IFERROR((X401/W401-1)*(W401/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X402=\"\",X402=0),\"-\",IFERROR((X402/W402-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X403=\"\",X403=0),\"-\",IFERROR((X403/W403-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W402*W403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH402*AH403/10^6","v":0},{"$f":"AI402*AI403/10^6","v":0},{"$f":"AJ402*AJ403/10^6","v":0},{"$f":"AK402*AK403/10^6","v":0},{"$f":"AL402*AL403/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AP404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(OR(X404=\"\",X404=0),\"-\",IFERROR((X404/W404-1)*(W404/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X405=\"\",X405=0),\"-\",IFERROR((X405/W405-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X406=\"\",X406=0),\"-\",IFERROR((X406/W406-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W405*W406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH405*AH406/10^6","v":0},{"$f":"AI405*AI406/10^6","v":0},{"$f":"AJ405*AJ406/10^6","v":0},{"$f":"AK405*AK406/10^6","v":0},{"$f":"AL405*AL406/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X407=\"\",X407=0),\"-\",IFERROR((X407/W407-1)*(W407/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X408=\"\",X408=0),\"-\",IFERROR((X408/W408-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR(X409/W409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X409=\"\",X409=0),\"-\",IFERROR((X409/W409-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W408*W409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH408*AH409/10^6","v":0},{"$f":"AI408*AI409/10^6","v":0},{"$f":"AJ408*AJ409/10^6","v":0},{"$f":"AK408*AK409/10^6","v":0},{"$f":"AL408*AL409/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X410=\"\",X410=0),\"-\",IFERROR((X410/W410-1)*(W410/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X411=\"\",X411=0),\"-\",IFERROR((X411/W411-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X412=\"\",X412=0),\"-\",IFERROR((X412/W412-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W411*W412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH411*AH412/10^6","v":0},{"$f":"AI411*AI412/10^6","v":0},{"$f":"AJ411*AJ412/10^6","v":0},{"$f":"AK411*AK412/10^6","v":0},{"$f":"AL411*AL412/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X413=\"\",X413=0),\"-\",IFERROR((X413/W413-1)*(W413/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X414=\"\",X414=0),\"-\",IFERROR((X414/W414-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X415=\"\",X415=0),\"-\",IFERROR((X415/W415-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414*W415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH414*AH415/10^6","v":0},{"$f":"AI414*AI415/10^6","v":0},{"$f":"AJ414*AJ415/10^6","v":0},{"$f":"AK414*AK415/10^6","v":0},{"$f":"AL414*AL415/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X416=\"\",X416=0),\"-\",IFERROR((X416/W416-1)*(W416/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X417=\"\",X417=0),\"-\",IFERROR((X417/W417-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X418=\"\",X418=0),\"-\",IFERROR((X418/W418-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W417*W418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH417*AH418/10^6","v":0},{"$f":"AI417*AI418/10^6","v":0},{"$f":"AJ417*AJ418/10^6","v":0},{"$f":"AK417*AK418/10^6","v":0},{"$f":"AL417*AL418/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X419=\"\",X419=0),\"-\",IFERROR((X419/W419-1)*(W419/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X420=\"\",X420=0),\"-\",IFERROR((X420/W420-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X421=\"\",X421=0),\"-\",IFERROR((X421/W421-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W420*W421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH420*AH421/10^6","v":0},{"$f":"AI420*AI421/10^6","v":0},{"$f":"AJ420*AJ421/10^6","v":0},{"$f":"AK420*AK421/10^6","v":0},{"$f":"AL420*AL421/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X422=\"\",X422=0),\"-\",IFERROR((X422/W422-1)*(W422/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X423=\"\",X423=0),\"-\",IFERROR((X423/W423-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X424=\"\",X424=0),\"-\",IFERROR((X424/W424-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W423*W424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH423*AH424/10^6","v":0},{"$f":"AI423*AI424/10^6","v":0},{"$f":"AJ423*AJ424/10^6","v":0},{"$f":"AK423*AK424/10^6","v":0},{"$f":"AL423*AL424/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X425=\"\",X425=0),\"-\",IFERROR((X425/W425-1)*(W425/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR(X426/W426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X426=\"\",X426=0),\"-\",IFERROR((X426/W426-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X427=\"\",X427=0),\"-\",IFERROR((X427/W427-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W426*W427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH426*AH427/10^6","v":0},{"$f":"AI426*AI427/10^6","v":0},{"$f":"AJ426*AJ427/10^6","v":0},{"$f":"AK426*AK427/10^6","v":0},{"$f":"AL426*AL427/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X428=\"\",X428=0),\"-\",IFERROR((X428/W428-1)*(W428/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X429=\"\",X429=0),\"-\",IFERROR((X429/W429-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X430=\"\",X430=0),\"-\",IFERROR((X430/W430-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W429*W430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH429*AH430/10^6","v":0},{"$f":"AI429*AI430/10^6","v":0},{"$f":"AJ429*AJ430/10^6","v":0},{"$f":"AK429*AK430/10^6","v":0},{"$f":"AL429*AL430/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X431=\"\",X431=0),\"-\",IFERROR((X431/W431-1)*(W431/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X432=\"\",X432=0),\"-\",IFERROR((X432/W432-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X433=\"\",X433=0),\"-\",IFERROR((X433/W433-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W432*W433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH432*AH433/10^6","v":0},{"$f":"AI432*AI433/10^6","v":0},{"$f":"AJ432*AJ433/10^6","v":0},{"$f":"AK432*AK433/10^6","v":0},{"$f":"AL432*AL433/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X434=\"\",X434=0),\"-\",IFERROR((X434/W434-1)*(W434/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X435=\"\",X435=0),\"-\",IFERROR((X435/W435-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X436=\"\",X436=0),\"-\",IFERROR((X436/W436-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W435*W436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH435*AH436/10^6","v":0},{"$f":"AI435*AI436/10^6","v":0},{"$f":"AJ435*AJ436/10^6","v":0},{"$f":"AK435*AK436/10^6","v":0},{"$f":"AL435*AL436/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X437=\"\",X437=0),\"-\",IFERROR((X437/W437-1)*(W437/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X438=\"\",X438=0),\"-\",IFERROR((X438/W438-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X439=\"\",X439=0),\"-\",IFERROR((X439/W439-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W438*W439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH438*AH439/10^6","v":0},{"$f":"AI438*AI439/10^6","v":0},{"$f":"AJ438*AJ439/10^6","v":0},{"$f":"AK438*AK439/10^6","v":0},{"$f":"AL438*AL439/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X440=\"\",X440=0),\"-\",IFERROR((X440/W440-1)*(W440/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(OR(X441=\"\",X441=0),\"-\",IFERROR((X441/W441-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(OR(X442=\"\",X442=0),\"-\",IFERROR((X442/W442-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441*W442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AH441*AH442/10^6","v":0},{"$f":"AI441*AI442/10^6","v":0},{"$f":"AJ441*AJ442/10^6","v":0},{"$f":"AK441*AK442/10^6","v":0},{"$f":"AL441*AL442/10^6","v":0},null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR(X443/W443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(OR(X443=\"\",X443=0),\"-\",IFERROR((X443/W443-1)*(W443/W$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":10.916170935832918},12.335757366027762,12.47448018494253,12.903602323645309,13.185986209297752,13.120717969440799,13.443396449894575,13.702617351341358,13.96778373715936,14.210402637525501,14.4571833769515,14.660784001252853,14.907850843563754,15.150350236649878,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":15.399183390887627},15.6526575815651]
[null,null,null,null,null,null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,9.9496721891866926,11.192698115861456,11.320664392453988,11.106858467907378,11.979485902697201,11.936194560000001,12.231370861200002,12.486753762959999,12.74745714184,12.983602500000002,13.224432622560002,13.402128775567874,13.625281439996138,13.852301526981226,14.083891837713921,14.319488991868758]
[null,null,null,null,null,null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,5.9371939852574961E-2,8.6521817765644882E-2,7.2806137639945576E-2,7.2713420730006431E-2,9.082921025763914E-2,9.3062076995109502E-2,0.10031156481271633,0.10379295934255413,0.10743195090264798,0.1104237524035,0.11349238303509709,0.11462462849843655,0.11611437496833654,0.11760412143823654,0.11909386790813654,0.12058361437803654]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W448:W453)","v":20.925215064872184},23.614977299654864,23.867950715036464,24.083174212282696,25.25630132225259,25.149974606435912,25.775078875907294,26.293164073643911,26.822672829902007,27.304428889929,27.795108382546598,{"$f":"SUM(AH448:AH453)","v":28.177537405319164},{"$f":"SUM(AI448:AI453)","v":28.649246658528231},{"$f":"SUM(AJ448:AJ453)","v":29.120255885069341},{"$f":"SUM(AK448:AK453)","v":29.602169096509687},{"$f":"SUM(AL448:AL453)","v":30.092730187811895}]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W13-W65","v":20.92521506487218},23.614977299654864,{"$f":"+Y13-Y65","v":23.867950715036464},{"$f":"+Z13-Z65","v":24.083174212282696},25.256301322252593,25.149974606435897,{"$f":"+AC13","v":25.775078875907294},{"$f":"+AD13","v":26.293164073643915},26.822672829902007,27.304428889929007,27.795108382546601,{"$f":"+AH13","v":28.177537405319161},{"$f":"+AI13","v":28.649246658528234},{"$f":"+AJ13","v":29.120255885069341},{"$f":"+AK13","v":29.602169096509687},{"$f":"+AL13","v":30.092730187811899}]
[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":17.043418272597041},19.178626907104796,19.385597886625767,19.172023812298463,20.206997483638681,20.241058829999993,20.562918063950402,20.985092720292805,21.416603821627199,21.807493030753601,22.205878181790403,22.511877751721148,22.892614193854119,23.272845803401179,{"$f":"+SUMIFS(AK$69:AK$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":23.662731585729134},24.0599929391825]
[null,null,null,null,null,null,null,null,"Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,3.8817967922751437,4.4363503925500671,4.4823528284106935,4.9111503999842343,5.0493038386139135,4.9089157764359097,5.212160811956891,5.3080713533511119,5.4060690082748106,5.4969358591754043,5.5892302007561998,5.6656596535980084,5.7566324646741087,5.8474100816681647,5.9394375107805502,6.0327372486293971]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W461:W462)","v":20.925215064872184},23.614977299654864,23.867950715036461,24.083174212282696,25.256301322252593,25.149974606435904,25.775078875907294,26.293164073643915,26.822672829902011,27.304428889929007,27.795108382546601,{"$f":"SUM(AH461:AH462)","v":28.177537405319157},{"$f":"SUM(AI461:AI462)","v":28.649246658528227},{"$f":"SUM(AJ461:AJ462)","v":29.120255885069344},{"$f":"SUM(AK461:AK462)","v":29.602169096509684},{"$f":"SUM(AL461:AL462)","v":30.092730187811895}]
[null,null,null,null,null,null,null,null,"Fixed %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W461/W463,\"\")","v":0.81449190461169318},0.81213827410221962,0.81220202429918387,0.79607545265027857,0.80007746287992221,0.80481428497427931,0.79778293455276883,0.7981197189321203,0.79845151739508569,0.79867969839856634,0.79891317120152527,{"$f":"IFERROR(AH461/AH463,\"\")","v":0.79892992165708254},{"$f":"IFERROR(AI461/AI463,\"\")","v":0.79906513657103473},{"$f":"IFERROR(AJ461/AJ463,\"\")","v":0.7991978468614257},{"$f":"IFERROR(AK461/AK463,\"\")","v":0.79935803043970677},{"$f":"IFERROR(AL461/AL463,\"\")","v":0.79952841729618929}]
[null,null,null,null,null,null,null,null,"Variable %",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W462/W463,\"\")","v":0.18550809538830682},0.18786172589778036,0.18779797570081611,0.20392454734972149,0.19992253712007776,0.19518571502572066,0.20221706544723117,0.20188028106787975,0.2015484826049142,0.2013203016014336,0.20108682879847478,{"$f":"IFERROR(AH462/AH463,\"\")","v":0.2010700783429174},{"$f":"IFERROR(AI462/AI463,\"\")","v":0.20093486342896527},{"$f":"IFERROR(AJ462/AJ463,\"\")","v":0.20080215313857433},{"$f":"IFERROR(AK462/AK463,\"\")","v":0.20064196956029326},{"$f":"IFERROR(AL462/AL463,\"\")","v":0.20047158270381082}]
[]
[]
[]
[]
[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":10.91617093583292},12.335757366027764,12.474480184942529,12.903602323645309,13.18598620929775,13.1207179694408,13.443396449894575,13.702617351341356,13.967783737159362,14.210402637525503,14.4571833769515,{"$f":"SUM(AH472:AH473)","v":14.66078400125285},{"$f":"SUM(AI472:AI473)","v":14.907850843563752},{"$f":"SUM(AJ472:AJ473)","v":15.150350236649878},{"$f":"SUM(AK472:AK473)","v":15.399183390887627},{"$f":"SUM(AL472:AL473)","v":15.652657581565101}]
[null,null,null,null,null,null,null,null,{"$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":7.0803901873844728},7.9671403795737135,8.0439420542944795,8.039410614802744,8.1975314485496185,8.2733973800000005,8.2984301021103981,8.4637274026927987,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":8.6330406711471976},8.7862900681135976,8.9423506425903962,9.0692874620307951,9.225381493265596,9.377103269357665,9.5339089944830295,9.6940834473116571]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,3.835780748448447,4.3686169864540494,4.4305381306480491,4.8641917088425641,4.988454760748132,4.8473205894408,5.1449663477841758,5.2388899486485583,5.3347430660121633,5.4241125694119052,5.5148327343611037,5.5914965392220557,5.682469350298156,5.773246967292212,5.8652743964045975,5.9585741342534444]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":9.9496721891866926},11.192698115861456,11.320664392453988,11.106858467907378,11.979485902697201,11.936194560000001,12.231370861200002,12.486753762959999,12.74745714184,12.983602500000002,13.224432622560002,{"$f":"SUM(AH476:AH477)","v":13.402128775567874},{"$f":"SUM(AI476:AI477)","v":13.625281439996138},{"$f":"SUM(AJ476:AJ477)","v":13.852301526981226},{"$f":"SUM(AK476:AK477)","v":14.083891837713921},{"$f":"SUM(AL476:AL477)","v":14.319488991868758}]
[null,null,null,null,null,null,null,null,{"$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":9.9496721891866926},11.192698115861456,11.320664392453988,11.106858467907378,11.979485902697201,11.936194560000001,12.231370861200002,12.486753762959999,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":12.74745714184},12.983602500000002,13.224432622560002,13.402128775567874,13.625281439996138,13.852301526981226,14.083891837713921,14.319488991868758]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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":5.9371939852574954E-2},8.6521817765644882E-2,7.2806137639945576E-2,7.2713420730006445E-2,9.0829210257639126E-2,9.3062076995109502E-2,0.10031156481271633,0.10379295934255413,0.10743195090264798,0.1104237524035,0.11349238303509709,{"$f":"SUM(AH480:AH481)","v":0.11462462849843653},{"$f":"SUM(AI480:AI481)","v":0.11611437496833654},{"$f":"SUM(AJ480:AJ481)","v":0.11760412143823654},{"$f":"SUM(AK480:AK481)","v":0.11909386790813653},{"$f":"SUM(AL480:AL481)","v":0.12058361437803652}]
[null,null,null,null,null,null,null,null,{"$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":1.3355896025878004E-2},1.8788411669626998E-2,2.0991439877300618E-2,2.5754729588336196E-2,2.9980132391857508E-2,3.1466889999999997E-2,3.3117100640000001E-2,3.461155464E-2,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":3.6106008639999999E-2},3.7600462640000006E-2,3.9094916640000005E-2,4.0461514122483999E-2,4.1951260592384E-2,4.3441007062283994E-2,4.4930753532184002E-2,4.6420500002083996E-2]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,4.6016043826696953E-2,6.7733406096017884E-2,5.1814697762644954E-2,4.6958691141670242E-2,6.0849077865781621E-2,6.1595186995109505E-2,6.7194464172716323E-2,6.9181404702554128E-2,7.132594226264799E-2,7.2823289763499985E-2,7.4397466395097089E-2,7.4163114375952535E-2,7.4163114375952535E-2,7.4163114375952535E-2,7.4163114375952535E-2,7.4163114375952535E-2]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W479-W450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W484:W485)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH484:AH485)","v":0},{"$f":"SUM(AI484:AI485)","v":0},{"$f":"SUM(AJ484:AJ485)","v":0},{"$f":"SUM(AK484:AK485)","v":0},{"$f":"SUM(AL484:AL485)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","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$483,$I$69:$I$445,$I484)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W483-W451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH488:AH489)","v":0},{"$f":"SUM(AI488:AI489)","v":0},{"$f":"SUM(AJ488:AJ489)","v":0},{"$f":"SUM(AK488:AK489)","v":0},{"$f":"SUM(AL488:AL489)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W487-W452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W492:W493)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH492:AH493)","v":0},{"$f":"SUM(AI492:AI493)","v":0},{"$f":"SUM(AJ492:AJ493)","v":0},{"$f":"SUM(AK492:AK493)","v":0},{"$f":"SUM(AL492:AL493)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS(W$69:W$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0,{"$f":"+SUMIFS(AE$69:AE$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W491-W453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W472:W473,W476:W477,W480:W481,W484:W485,W488:W489,W492:W493)","v":20.925215064872187},23.614977299654861,23.867950715036461,24.083174212282696,25.25630132225259,25.149974606435912,25.77507887590729,26.293164073643911,26.822672829902007,27.304428889929007,27.795108382546598,{"$f":"SUM(AH472:AH473,AH476:AH477,AH480:AH481,AH484:AH485,AH488:AH489,AH492:AH493)","v":28.177537405319161},{"$f":"SUM(AI472:AI473,AI476:AI477,AI480:AI481,AI484:AI485,AI488:AI489,AI492:AI493)","v":28.649246658528227},{"$f":"SUM(AJ472:AJ473,AJ476:AJ477,AJ480:AJ481,AJ484:AJ485,AJ488:AJ489,AJ492:AJ493)","v":29.120255885069341},{"$f":"SUM(AK472:AK473,AK476:AK477,AK480:AK481,AK484:AK485,AK488:AK489,AK492:AK493)","v":29.602169096509687},{"$f":"SUM(AL472:AL473,AL476:AL477,AL480:AL481,AL484:AL485,AL488:AL489,AL492:AL493)","v":30.092730187811899}]
[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$495,\"-\")","v":0.52167544763533813},0.52237007088751486,0.52264563195548197,0.53579325590163784,0.52208698498857242,0.52169905436338659,0.52156567646667829,0.52114752385684793,0.52074540914461098,0.52044313744159221,0.52013408899062286,{"$f":"IFERROR(AH471/AH$495,\"-\")","v":0.52030040064769068},{"$f":"IFERROR(AI471/AI$495,\"-\")","v":0.52035751659550267},{"$f":"IFERROR(AJ471/AJ$495,\"-\")","v":0.52026844463333954},{"$f":"IFERROR(AK471/AK$495,\"-\")","v":0.52020456138477045},{"$f":"IFERROR(AL471/AL$495,\"-\")","v":0.52014747362154301}]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W472/W$471,\"-\")","v":0.64861481457226999},0.6458574162227716,0.64483184349469058,0.62303614240116978,0.62168512225269468,0.63055980619882257,0.61728672014098607,0.61767231658587329,0.61806803667644017,0.61829986751477284,0.61854030687933459,{"$f":"IFERROR(AH472/AH$471,\"-\")","v":0.61860862701856678},0.61882705898204771,0.61893640231984348,0.61911782933403225,0.61932508245301754]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W473/W$471,\"-\")","v":0.35138518542772995},0.3541425837772284,0.35516815650530942,0.37696385759883017,0.37831487774730527,0.36944019380117737,0.38271327985901388,0.38232768341412676,0.38193196332355972,0.38170013248522711,0.38145969312066536,0.38139137298143327,0.38117294101795229,0.38106359768015646,0.3808821706659678,0.38067491754698241]
[]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W475/W$495,\"-\")","v":0.47548721283584405},0.47396607558987747,0.4743039956640322,0.46118748176653357,0.47431671604830061,0.47460066050903738,0.47454251915531548,0.47490494974230341,0.47524932443082596,0.47551269255036083,0.47578273272228105,{"$f":"IFERROR(AH475/AH$495,\"-\")","v":0.47563165591035339},{"$f":"IFERROR(AI475/AI$495,\"-\")","v":0.47558951906821617},{"$f":"IFERROR(AJ475/AJ$495,\"-\")","v":0.47569298778324387},{"$f":"IFERROR(AK475/AK$495,\"-\")","v":0.4757722919491908},{"$f":"IFERROR(AL475/AL$495,\"-\")","v":0.47584545843794557}]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W476/W$475,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AH476/AH$475,\"-\")","v":1},1,1,1,1]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W477/W$475,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W479/W$495,\"-\")","v":2.8373395288177699E-3},3.6638535226078501E-3,3.0503723804858863E-3,3.0192623318284085E-3,3.5962989631269627E-3,3.700285127576025E-3,3.8918043780064022E-3,3.9475264008486327E-3,4.0052664245631212E-3,4.0441700080468927E-3,4.083178287096101E-3,{"$f":"IFERROR(AH479/AH$495,\"-\")","v":4.0679434419559493E-3},{"$f":"IFERROR(AI479/AI$495,\"-\")","v":4.052964336281141E-3},{"$f":"IFERROR(AJ479/AJ$495,\"-\")","v":4.0385675834165666E-3},{"$f":"IFERROR(AK479/AK$495,\"-\")","v":4.0231466660386912E-3},{"$f":"IFERROR(AL479/AL$495,\"-\")","v":4.0070679405112622E-3}]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W480/W$479,\"-\")","v":0.22495300067745319},0.21715229932544586,0.28831964663626825,0.3541949935757604,0.3300714858889357,0.33812795733812828,0.33014239885331548,0.33346726848561481,0.33608259308925997,0.34051064034306644,0.34447172219399119,{"$f":"IFERROR(AH480/AH$479,\"-\")","v":0.35299145264436682},0.36129256695240164,0.36938337305719671,0.37727176320145633,0.38496523961002754]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W481/W$479,\"-\")","v":0.77504699932254684},0.78284770067455411,0.7116803533637317,0.64580500642423955,0.66992851411106435,0.66187204266187172,0.66985760114668447,0.66653273151438519,0.66391740691074008,0.65948935965693345,0.65552827780600886,0.64700854735563318,0.63870743304759825,0.63061662694280318,0.62272823679854372,0.61503476038997251]
[]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Trade Waste"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W483/W$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH483/AH$495,\"-\")","v":0},{"$f":"IFERROR(AI483/AI$495,\"-\")","v":0},{"$f":"IFERROR(AJ483/AJ$495,\"-\")","v":0},{"$f":"IFERROR(AK483/AK$495,\"-\")","v":0},{"$f":"IFERROR(AL483/AL$495,\"-\")","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W484/W$483,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AH484/AH$483,\"-\")","v":"-"},"-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(W485/W$483,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$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":"RollForward_FO","index":11,"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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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,{"$f":"+W24","v":131.28645633985425},132.50223654379556,133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,{"$f":"+AC24","v":145.98536798301475},151.97928316829726,154.77924158335153,157.95015521541714,161.58020038876629,159.35818221787019,170.99891314455846,174.62635403673048,171.83258586741024,169.16634765848903]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,{"$f":"+AC30","v":151.97928316829726},154.77924158335153,157.95015521541714,161.58020038876629,159.35818221787019,170.99891314455846,174.62635403673048,171.83258586741024,169.16634765848903,167.01757729687478]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M11","v":1.8369977769995665},{"$f":"Determination_Lookup!N11","v":2.4474840944086926},{"$f":"Determination_Lookup!O11","v":2.4474840944086926},{"$f":"Determination_Lookup!P11","v":2.4474840944086926},{"$f":"Determination_Lookup!Q11","v":2.4474840944086926},{"$f":"Determination_Lookup!R11","v":2.4474840944086926},{"$f":"IF(AC37=\"\",AC82,AC37)","v":3.8661101469990182},3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M12","v":1.0784030634120871},{"$f":"Determination_Lookup!N12","v":0.1104472649344929},{"$f":"Determination_Lookup!O12","v":0.38141959224481314},{"$f":"Determination_Lookup!P12","v":0.67477374065029017},{"$f":"Determination_Lookup!Q12","v":0.97057344635580833},{"$f":"Determination_Lookup!R12","v":1.2958498917604342},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC29,AC34)","v":9.2124957497342189E-2},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD29,AD34)","v":0.36123277451564778},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE29,AE34)","v":0.74396970339821289},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF29,AF34)","v":1.1818367656159616},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG29,AG34)","v":2.1581673035299715},{"$f":"IF(AH34=\"\",ExpSummary_FO!AH29,AH34)","v":3.2198390689815279},{"$f":"IF(AI34=\"\",ExpSummary_FO!AI29,AI34)","v":3.7913390184125197},{"$f":"IF(AJ34=\"\",ExpSummary_FO!AJ29,AJ34)","v":4.1654910389299609},{"$f":"IF(AK34=\"\",ExpSummary_FO!AK29,AK34)","v":3.9523134860087596},{"$f":"IF(AL34=\"\",ExpSummary_FO!AL29,AL34)","v":3.6252914164518888}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:W16)","v":2.9154008404116536},{"$f":"SUM(X15:X16)","v":2.5579313593431854},{"$f":"SUM(Y15:Y16)","v":2.828903686653506},3.1222578350589827,3.4180575407645009,3.7433339861691266,{"$f":"SUM(AC15:AC16)","v":3.9582351044963606},4.2273429215146656,4.6100798503972307,5.0479469126149796,6.0242774505289898,7.0859492159805466,7.6574491654115384,8.0316011859289791,7.8184236330077779,7.491401563450907]
[]
[]
[]
[]
[null,null,"Rolled forward asset base"]
[]
[null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!M8","v":131.28645633985425},{"$f":"+W30","v":132.50223654379556},{"$f":"+X30","v":133.91722061288337},{"$f":"+Y30","v":136.00080412794637},141.00466939104044,144.33864405063184,145.98536798301475,151.97928316829726,154.77924158335153,157.95015521541714,161.58020038876629,{"$f":"+AG30","v":159.35818221787019},{"$f":"+AH30","v":170.99891314455846},{"$f":"+AI30","v":174.62635403673048},{"$f":"+AJ30","v":171.83258586741024},{"$f":"+AK30","v":169.16634765848903}]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W19","v":5.1651042787065879},{"$f":"ExpSummary_FO!X19","v":5.1507628774422738},{"$f":"ExpSummary_FO!Y19","v":6.162423312883436},{"$f":"ExpSummary_FO!Z19","v":8.8671974767740576},{"$f":"ExpSummary_FO!AA19","v":7.3930295303558928},{"$f":"ExpSummary_FO!AB19","v":6.1400579185520368},{"$f":"ExpSummary_FO!AC19","v":10.967684289778882},{"$f":"ExpSummary_FO!AD19","v":8.0632833365689311},{"$f":"ExpSummary_FO!AE19","v":8.8396894824628163},{"$f":"ExpSummary_FO!AF19","v":9.634738085964127},{"$f":"ExpSummary_FO!AG19","v":4.7768972796328981},{"$f":"ExpSummary_FO!AH19","v":19.638159980668803},{"$f":"ExpSummary_FO!AI19","v":12.211876532667555},{"$f":"ExpSummary_FO!AJ19","v":6.1806052482442686},{"$f":"ExpSummary_FO!AK19","v":6.1110275558915141},{"$f":"ExpSummary_FO!AL19","v":6.3178324920141176}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W20","v":0},{"$f":"ExpSummary_FO!X20","v":0},{"$f":"ExpSummary_FO!Y20","v":0},{"$f":"ExpSummary_FO!Z20","v":0},{"$f":"ExpSummary_FO!AA20","v":0},{"$f":"ExpSummary_FO!AB20","v":0},{"$f":"ExpSummary_FO!AC20","v":0},{"$f":"ExpSummary_FO!AD20","v":0},{"$f":"ExpSummary_FO!AE20","v":0},{"$f":"ExpSummary_FO!AF20","v":0},{"$f":"ExpSummary_FO!AG20","v":0},{"$f":"ExpSummary_FO!AH20","v":0},{"$f":"ExpSummary_FO!AI20","v":0},{"$f":"ExpSummary_FO!AJ20","v":0},{"$f":"ExpSummary_FO!AK20","v":0},{"$f":"ExpSummary_FO!AL20","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W21","v":0.98392323435363838},{"$f":"ExpSummary_FO!X21","v":1.1278474490112873},{"$f":"ExpSummary_FO!Y21","v":1.1999361111669355},{"$f":"ExpSummary_FO!Z21","v":0.69107437862099985},{"$f":"ExpSummary_FO!AA21","v":0.59099732999999999},{"$f":"ExpSummary_FO!AB21","v":0.7},{"$f":"ExpSummary_FO!AC21","v":0.965534},{"$f":"ExpSummary_FO!AD21","v":0.98598199999999991},{"$f":"ExpSummary_FO!AE21","v":1.008696},{"$f":"ExpSummary_FO!AF21","v":0.90674600000000005},{"$f":"ExpSummary_FO!AG21","v":0.92463800000000007},{"$f":"ExpSummary_FO!AH21","v":0.86147983799999817},{"$f":"ExpSummary_FO!AI21","v":0.87698647508400263},{"$f":"ExpSummary_FO!AJ21","v":0.89277223163550956},{"$f":"ExpSummary_FO!AK21","v":0.90884213180495133},{"$f":"ExpSummary_FO!AL21","v":0.92520129017744068}]
[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,{"$f":"ExpSummary_FO!W25","v":0.05},{"$f":"ExpSummary_FO!X25","v":0.05},{"$f":"ExpSummary_FO!Y25","v":0.05},{"$f":"ExpSummary_FO!Z25","v":0.05},{"$f":"ExpSummary_FO!AA25","v":0.05},{"$f":"ExpSummary_FO!AB25","v":0.05},{"$f":"ExpSummary_FO!AC25","v":0.05},{"$f":"ExpSummary_FO!AD25","v":0.05},{"$f":"ExpSummary_FO!AE25","v":0.05},{"$f":"ExpSummary_FO!AF25","v":0.05},{"$f":"ExpSummary_FO!AG25","v":0.05},{"$f":"ExpSummary_FO!AH25","v":0.05},{"$f":"ExpSummary_FO!AI25","v":0.05},{"$f":"ExpSummary_FO!AJ25","v":0.05},{"$f":"ExpSummary_FO!AK25","v":0.05},{"$f":"ExpSummary_FO!AL25","v":0.05}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W17","v":2.9154008404116536},2.5579313593431854,2.828903686653506,3.1222578350589827,3.4180575407645009,3.7433339861691266,{"$f":"AC17","v":3.9582351044963606},4.2273429215146656,4.6100798503972307,5.0479469126149796,6.0242774505289898,7.0859492159805466,7.6574491654115384,8.0316011859289791,7.8184236330077779,7.491401563450907]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":151.97928316829726},154.77924158335153,157.95015521541714,161.58020038876629,159.35818221787019,170.99891314455846,174.62635403673048,171.83258586741024,169.16634765848903,167.01757729687478]
[]
[]
[null,null,null,null,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,"Sewerage",null,39.94,71.087662701826304,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":0.48692079315798265},{"$f":"G41/$G$82*F41","v":19.447616478729827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<<Enter a breakdown of each asset class with its",null,null,null,null,{"$f":"IF(F41<=0,0,($AB$30*H41)/MAX(F41,1))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AC41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AC41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AD41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AD41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AE41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AE41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AF41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AF41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AG41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AG41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AH41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AH41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AI41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AI41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AJ41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AJ41)))","v":1.7797524078054461},{"$f":"IF($F41<=0,0,IF(SUM($AC41:AK41)+($AB$30*$H41)/$F41<($AB$30*$H41),($AB$30*$H41)/$F41,($AB$30*$H41)-SUM($AC41:AK41)))","v":1.7797524078054461}]
[null,null,2,"Water",null,35.93,74.826801705631468,0.51253233333616299,18.415286736768337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"respective remaining asset life",null,null,null,null,2.082444232821401,{"$f":"IF($F42<=0,0,IF(SUM($AC42:AC42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AC42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AD42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AD42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AE42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AE42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AF42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AF42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AG42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AG42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AH42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AH42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AI42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AI42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AJ42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AJ42)))","v":2.082444232821401},{"$f":"IF($F42<=0,0,IF(SUM($AC42:AK42)+($AB$30*$H42)/$F42<($AB$30*$H42),($AB$30*$H42)/$F42,($AB$30*$H42)-SUM($AC42:AK42)))","v":2.082444232821401}]
[null,null,3,"Recycled Water",null,20.399999999999999,7.9840417314277073E-2,5.4687350585424957E-4,1.1156219519426691E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9135063721712745E-3,{"$f":"IF($F43<=0,0,IF(SUM($AC43:AC43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AC43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AD43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AD43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AE43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AE43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AF43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AF43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AG43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AG43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AH43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AH43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AI43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AI43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AJ43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AJ43)))","v":3.9135063721712745E-3},{"$f":"IF($F43<=0,0,IF(SUM($AC43:AK43)+($AB$30*$H43)/$F43<($AB$30*$H43),($AB$30*$H43)/$F43,($AB$30*$H43)-SUM($AC43:AK43)))","v":3.9135063721712745E-3}]
[null,null,4,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F44<=0,0,IF(SUM($AC44:AC44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AC44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AD44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AD44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AE44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AE44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AF44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AF44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AG44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AG44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AH44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AH44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AI44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AI44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AJ44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AJ44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($AC44:AK44)+($AB$30*$H44)/$F44<($AB$30*$H44),($AB$30*$H44)/$F44,($AB$30*$H44)-SUM($AC44:AK44)))","v":0}]
[null,null,5,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F45<=0,0,IF(SUM($AC45:AC45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AC45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AD45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AD45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AE45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AE45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AF45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AF45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AG45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AG45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AH45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AH45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AI45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AI45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AJ45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AJ45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($AC45:AK45)+($AB$30*$H45)/$F45<($AB$30*$H45),($AB$30*$H45)/$F45,($AB$30*$H45)-SUM($AC45:AK45)))","v":0}]
[null,null,6,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F46<=0,0,IF(SUM($AC46:AC46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AC46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AD46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AD46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AE46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AE46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AF46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AF46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AG46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AG46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AH46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AH46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AI46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AI46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AJ46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AJ46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($AC46:AK46)+($AB$30*$H46)/$F46<($AB$30*$H46),($AB$30*$H46)/$F46,($AB$30*$H46)-SUM($AC46:AK46)))","v":0}]
[null,null,7,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F47<=0,0,IF(SUM($AC47:AC47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AC47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AD47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AD47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AE47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AE47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AF47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AF47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AG47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AG47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AH47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AH47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AI47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AI47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AJ47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AJ47)))","v":0},{"$f":"IF($F47<=0,0,IF(SUM($AC47:AK47)+($AB$30*$H47)/$F47<($AB$30*$H47),($AB$30*$H47)/$F47,($AB$30*$H47)-SUM($AC47:AK47)))","v":0}]
[null,null,8,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F48<=0,0,IF(SUM($AC48:AC48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AC48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AD48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AD48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AE48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AE48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AF48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AF48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AG48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AG48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AH48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AH48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AI48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AI48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AJ48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AJ48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($AC48:AK48)+($AB$30*$H48)/$F48<($AB$30*$H48),($AB$30*$H48)/$F48,($AB$30*$H48)-SUM($AC48:AK48)))","v":0}]
[null,null,9,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F49<=0,0,IF(SUM($AC49:AC49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AC49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AD49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AD49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AE49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AE49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AF49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AF49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AG49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AG49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AH49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AH49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AI49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AI49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AJ49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AJ49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($AC49:AK49)+($AB$30*$H49)/$F49<($AB$30*$H49),($AB$30*$H49)/$F49,($AB$30*$H49)-SUM($AC49:AK49)))","v":0}]
[null,null,10,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F50<=0,0,IF(SUM($AC50:AC50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AC50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AD50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AD50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AE50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AE50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AF50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AF50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AG50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AG50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AH50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AH50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AI50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AI50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AJ50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AJ50)))","v":0},{"$f":"IF($F50<=0,0,IF(SUM($AC50:AK50)+($AB$30*$H50)/$F50<($AB$30*$H50),($AB$30*$H50)/$F50,($AB$30*$H50)-SUM($AC50:AK50)))","v":0}]
[null,null,11,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F51<=0,0,IF(SUM($AC51:AC51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AC51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AD51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AD51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AE51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AE51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AF51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AF51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AG51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AG51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AH51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AH51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AI51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AI51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AJ51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AJ51)))","v":0},{"$f":"IF($F51<=0,0,IF(SUM($AC51:AK51)+($AB$30*$H51)/$F51<($AB$30*$H51),($AB$30*$H51)/$F51,($AB$30*$H51)-SUM($AC51:AK51)))","v":0}]
[null,null,12,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F52<=0,0,IF(SUM($AC52:AC52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AC52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AD52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AD52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AE52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AE52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AF52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AF52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AG52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AG52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AH52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AH52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AI52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AI52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AJ52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AJ52)))","v":0},{"$f":"IF($F52<=0,0,IF(SUM($AC52:AK52)+($AB$30*$H52)/$F52<($AB$30*$H52),($AB$30*$H52)/$F52,($AB$30*$H52)-SUM($AC52:AK52)))","v":0}]
[null,null,13,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F53<=0,0,IF(SUM($AC53:AC53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AC53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AD53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AD53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AE53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AE53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AF53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AF53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AG53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AG53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AH53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AH53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AI53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AI53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AJ53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AJ53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($AC53:AK53)+($AB$30*$H53)/$F53<($AB$30*$H53),($AB$30*$H53)/$F53,($AB$30*$H53)-SUM($AC53:AK53)))","v":0}]
[null,null,14,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F54<=0,0,IF(SUM($AC54:AC54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AC54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AD54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AD54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AE54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AE54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AF54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AF54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AG54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AG54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AH54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AH54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AI54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AI54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AJ54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AJ54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($AC54:AK54)+($AB$30*$H54)/$F54<($AB$30*$H54),($AB$30*$H54)/$F54,($AB$30*$H54)-SUM($AC54:AK54)))","v":0}]
[null,null,15,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F55<=0,0,IF(SUM($AC55:AC55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AC55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AD55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AD55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AE55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AE55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AF55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AF55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AG55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AG55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AH55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AH55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AI55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AI55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AJ55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AJ55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($AC55:AK55)+($AB$30*$H55)/$F55<($AB$30*$H55),($AB$30*$H55)/$F55,($AB$30*$H55)-SUM($AC55:AK55)))","v":0}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F56<=0,0,IF(SUM($AC56:AC56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AC56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AD56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AD56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AE56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AE56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AF56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AF56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AG56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AG56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AH56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AH56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AI56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AI56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AJ56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AJ56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($AC56:AK56)+($AB$30*$H56)/$F56<($AB$30*$H56),($AB$30*$H56)/$F56,($AB$30*$H56)-SUM($AC56:AK56)))","v":0}]
[null,null,17,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F57<=0,0,IF(SUM($AC57:AC57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AC57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AD57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AD57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AE57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AE57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AF57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AF57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AG57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AG57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AH57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AH57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AI57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AI57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AJ57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AJ57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($AC57:AK57)+($AB$30*$H57)/$F57<($AB$30*$H57),($AB$30*$H57)/$F57,($AB$30*$H57)-SUM($AC57:AK57)))","v":0}]
[null,null,18,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F58<=0,0,IF(SUM($AC58:AC58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AC58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AD58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AD58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AE58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AE58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AF58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AF58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AG58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AG58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AH58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AH58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AI58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AI58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AJ58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AJ58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($AC58:AK58)+($AB$30*$H58)/$F58<($AB$30*$H58),($AB$30*$H58)/$F58,($AB$30*$H58)-SUM($AC58:AK58)))","v":0}]
[null,null,19,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F59<=0,0,IF(SUM($AC59:AC59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AC59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AD59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AD59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AE59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AE59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AF59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AF59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AG59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AG59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AH59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AH59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AI59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AI59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AJ59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AJ59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($AC59:AK59)+($AB$30*$H59)/$F59<($AB$30*$H59),($AB$30*$H59)/$F59,($AB$30*$H59)-SUM($AC59:AK59)))","v":0}]
[null,null,20,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F60<=0,0,IF(SUM($AC60:AC60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AC60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AD60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AD60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AE60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AE60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AF60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AF60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AG60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AG60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AH60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AH60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AI60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AI60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AJ60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AJ60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($AC60:AK60)+($AB$30*$H60)/$F60<($AB$30*$H60),($AB$30*$H60)/$F60,($AB$30*$H60)-SUM($AC60:AK60)))","v":0}]
[null,null,21,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F61<=0,0,IF(SUM($AC61:AC61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AC61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AD61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AD61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AE61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AE61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AF61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AF61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AG61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AG61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AH61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AH61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AI61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AI61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AJ61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AJ61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($AC61:AK61)+($AB$30*$H61)/$F61<($AB$30*$H61),($AB$30*$H61)/$F61,($AB$30*$H61)-SUM($AC61:AK61)))","v":0}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($AC62:AC62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AD62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AE62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AF62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AF62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AG62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AG62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AH62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AH62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AI62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AI62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AJ62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AJ62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($AC62:AK62)+($AB$30*$H62)/$F62<($AB$30*$H62),($AB$30*$H62)/$F62,($AB$30*$H62)-SUM($AC62:AK62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($AC63:AC63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AD63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AE63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AF63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AF63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AG63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AG63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AH63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AH63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AI63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AI63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AJ63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AJ63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($AC63:AK63)+($AB$30*$H63)/$F63<($AB$30*$H63),($AB$30*$H63)/$F63,($AB$30*$H63)-SUM($AC63:AK63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($AC64:AC64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AD64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AE64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AF64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AF64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AG64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AG64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AH64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AH64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AI64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AI64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AJ64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AJ64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($AC64:AK64)+($AB$30*$H64)/$F64<($AB$30*$H64),($AB$30*$H64)/$F64,($AB$30*$H64)-SUM($AC64:AK64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($AC65:AC65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AD65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AE65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AF65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AF65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AG65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AG65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AH65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AH65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AI65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AI65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AJ65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AJ65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($AC65:AK65)+($AB$30*$H65)/$F65<($AB$30*$H65),($AB$30*$H65)/$F65,($AB$30*$H65)-SUM($AC65:AK65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($AC66:AC66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AD66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AE66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AF66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AF66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AG66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AG66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AH66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AH66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AI66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AI66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AJ66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AJ66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($AC66:AK66)+($AB$30*$H66)/$F66<($AB$30*$H66),($AB$30*$H66)/$F66,($AB$30*$H66)-SUM($AC66:AK66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($AC67:AC67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AD67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AE67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AF67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AF67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AG67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AG67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AH67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AH67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AI67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AI67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AJ67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AJ67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($AC67:AK67)+($AB$30*$H67)/$F67<($AB$30*$H67),($AB$30*$H67)/$F67,($AB$30*$H67)-SUM($AC67:AK67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($AC68:AC68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AD68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AE68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AF68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AF68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AG68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AG68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AH68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AH68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AI68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AI68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AJ68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AJ68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($AC68:AK68)+($AB$30*$H68)/$F68<($AB$30*$H68),($AB$30*$H68)/$F68,($AB$30*$H68)-SUM($AC68:AK68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($AC69:AC69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AD69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AE69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AF69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AF69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AG69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AG69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AH69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AH69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AI69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AI69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AJ69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AJ69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($AC69:AK69)+($AB$30*$H69)/$F69<($AB$30*$H69),($AB$30*$H69)/$F69,($AB$30*$H69)-SUM($AC69:AK69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($AC70:AC70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AD70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AE70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AF70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AF70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AG70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AG70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AH70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AH70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AI70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AI70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AJ70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AJ70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($AC70:AK70)+($AB$30*$H70)/$F70<($AB$30*$H70),($AB$30*$H70)/$F70,($AB$30*$H70)-SUM($AC70:AK70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($AC71:AC71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AD71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AE71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AF71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AF71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AG71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AG71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AH71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AH71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AI71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AI71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AJ71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AJ71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($AC71:AK71)+($AB$30*$H71)/$F71<($AB$30*$H71),($AB$30*$H71)/$F71,($AB$30*$H71)-SUM($AC71:AK71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($AC72:AC72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AD72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AE72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AF72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AF72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AG72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AG72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AH72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AH72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AI72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AI72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AJ72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AJ72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($AC72:AK72)+($AB$30*$H72)/$F72<($AB$30*$H72),($AB$30*$H72)/$F72,($AB$30*$H72)-SUM($AC72:AK72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($AC73:AC73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AD73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AE73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AF73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AF73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AG73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AG73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AH73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AH73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AI73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AI73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AJ73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AJ73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($AC73:AK73)+($AB$30*$H73)/$F73<($AB$30*$H73),($AB$30*$H73)/$F73,($AB$30*$H73)-SUM($AC73:AK73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($AC74:AC74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AD74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AE74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AF74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AF74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AG74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AG74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AH74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AH74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AI74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AI74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AJ74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AJ74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($AC74:AK74)+($AB$30*$H74)/$F74<($AB$30*$H74),($AB$30*$H74)/$F74,($AB$30*$H74)-SUM($AC74:AK74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($AC75:AC75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AD75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AE75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AF75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AF75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AG75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AG75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AH75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AH75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AI75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AI75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AJ75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AJ75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($AC75:AK75)+($AB$30*$H75)/$F75<($AB$30*$H75),($AB$30*$H75)/$F75,($AB$30*$H75)-SUM($AC75:AK75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($AC76:AC76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AD76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AE76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AF76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AF76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AG76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AG76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AH76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AH76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AI76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AI76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AJ76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AJ76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($AC76:AK76)+($AB$30*$H76)/$F76<($AB$30*$H76),($AB$30*$H76)/$F76,($AB$30*$H76)-SUM($AC76:AK76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($AC77:AC77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AD77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AE77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AF77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AF77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AG77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AG77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AH77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AH77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AI77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AI77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AJ77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AJ77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($AC77:AK77)+($AB$30*$H77)/$F77<($AB$30*$H77),($AB$30*$H77)/$F77,($AB$30*$H77)-SUM($AC77:AK77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($AC78:AC78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AD78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AE78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AF78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AF78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AG78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AG78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AH78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AH78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AI78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AI78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AJ78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AJ78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($AC78:AK78)+($AB$30*$H78)/$F78<($AB$30*$H78),($AB$30*$H78)/$F78,($AB$30*$H78)-SUM($AC78:AK78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($AC79:AC79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AD79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AE79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AF79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AF79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AG79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AG79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AH79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AH79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AI79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AI79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AJ79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AJ79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($AC79:AK79)+($AB$30*$H79)/$F79<($AB$30*$H79),($AB$30*$H79)/$F79,($AB$30*$H79)-SUM($AC79:AK79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($AC80:AC80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AD80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AE80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AF80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AF80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AG80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AG80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AH80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AH80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AI80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AI80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AJ80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AJ80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($AC80:AK80)+($AB$30*$H80)/$F80<($AB$30*$H80),($AB$30*$H80)/$F80,($AB$30*$H80)-SUM($AC80:AK80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":145.99430482477206},null,{"$f":"SUM(I41:I81)","v":37.874059435017593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(AC41:AC81)","v":3.8661101469990182},3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182,3.8661101469990182]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+AB30","v":145.98536798301475}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":8.936841757304137E-3}]

{"sheet":"PrevPerAdj_FO","index":12,"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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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":"RevenueTariffBasket_FO","index":13,"n_rows":564,"n_cols":78,"rows_kept":564,"cut":false,"hidden":true,"merged":[[2,2,2,6],[33,29,33,31],[28,18,28,22],[33,7,33,8],[28,23,28,27],[471,8,471,32],[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],[54,68,54,72],[65,68,65,72],[54,44,54,48],[54,63,54,67],[65,44,65,48],[65,63,65,67],[66,44,66,47],[66,48,66,58],[66,63,66,66],[66,67,66,77]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,{"$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":24.292928639239168},{"$f":"+Determination_Lookup!N10","v":24.622583236604317},{"$f":"+Determination_Lookup!O10","v":24.976051554035237},{"$f":"+Determination_Lookup!P10","v":25.310875356760505},{"$f":"+Determination_Lookup!Q10","v":25.395351410929699},{"$f":"+Determination_Lookup!R10","v":25.731197889694005},{"$f":"+'Rev&RAV_FO'!AC23","v":26.730921701159268},{"$f":"+'Rev&RAV_FO'!AD23","v":26.987578406365383},{"$f":"+'Rev&RAV_FO'!AE23","v":27.216248923299954},{"$f":"+'Rev&RAV_FO'!AF23","v":27.888070056205876},{"$f":"+'Rev&RAV_FO'!AG23","v":28.845885879344781},{"$f":"+'Rev&RAV_FO'!AH23","v":29.160233759614471},{"$f":"+'Rev&RAV_FO'!AI23","v":29.869883651564997},{"$f":"+'Rev&RAV_FO'!AJ23","v":30.355768371294293},{"$f":"+'Rev&RAV_FO'!AK23","v":30.131108535917939},{"$f":"+'Rev&RAV_FO'!AL23","v":29.725366100403619}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12","v":0.05},{"$f":"+NotPres_FO!X12","v":0.05},{"$f":"+NotPres_FO!Y12","v":0.05},{"$f":"+NotPres_FO!Z12","v":0.05},{"$f":"+NotPres_FO!AA12","v":0.05},{"$f":"+NotPres_FO!AB12","v":0.05},{"$f":"+NotPres_FO!AC12","v":0.05},{"$f":"+NotPres_FO!AD12","v":0.05},{"$f":"+NotPres_FO!AE12","v":0.05},{"$f":"+NotPres_FO!AF12","v":0.05},{"$f":"+NotPres_FO!AG12","v":0.05},{"$f":"+NotPres_FO!AH12","v":0.05},{"$f":"+NotPres_FO!AI12","v":0.05},{"$f":"+NotPres_FO!AJ12","v":0.05},{"$f":"+NotPres_FO!AK12","v":0.05},{"$f":"+NotPres_FO!AL12","v":0.05}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W17+W20","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"+AH17+AH20","v":0.05},{"$f":"+AI17+AI20","v":0.05},{"$f":"+AJ17+AJ20","v":0.05},{"$f":"+AK17+AK20","v":0.05},{"$f":"+AL17+AL20","v":0.05}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,"Price control - Sixth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$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":129.23067771405468},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AH18:AL18)*(1+RRR)^0.5","v":140.19212373554959}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"+AF30-AF31","v":-129.23067771405468},null,null,null,"Variance",{"$f":"+AK30-AK31","v":-140.19212373554959}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,{"$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$1619)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E14,W$31:W$1619)","v":4.2999999999999997E-2},4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E16,W$31:W$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W16-W17-W18","v":0},{"$f":"+X16-X17-X18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH16-AH17-AH18","v":0},{"$f":"+AI16-AI17-AI18","v":0},{"$f":"+AJ16-AJ17-AJ18","v":0},{"$f":"+AK16-AK17-AK18","v":0},{"$f":"+AL16-AL17-AL18","v":0}]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1619,$E21,W$31:W$1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"Farm/Rental"]
[]
[null,null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,"Operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+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},{"$f":"+AL35-AL36-AL37","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 2]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W50-W51-W52","v":0},{"$f":"+X50-X51-X52","v":0},0,0,0,0,0,0,0,0,0,{"$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,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W65-W66-W67","v":0},{"$f":"+X65-X66-X67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH65-AH66-AH67","v":0},{"$f":"+AI65-AI66-AI67","v":0},{"$f":"+AJ65-AJ66-AJ67","v":0},{"$f":"+AK65-AK66-AK67","v":0},{"$f":"+AL65-AL66-AL67","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 4]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W80-W81-W82","v":0},{"$f":"+X80-X81-X82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH80-AH81-AH82","v":0},{"$f":"+AI80-AI81-AI82","v":0},{"$f":"+AJ80-AJ81-AJ82","v":0},{"$f":"+AK80-AK81-AK82","v":0},{"$f":"+AL80-AL81-AL82","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 5]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W95-W96-W97","v":0},{"$f":"+X95-X96-X97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH95-AH96-AH97","v":0},{"$f":"+AI95-AI96-AI97","v":0},{"$f":"+AJ95-AJ96-AJ97","v":0},{"$f":"+AK95-AK96-AK97","v":0},{"$f":"+AL95-AL96-AL97","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 6]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W110-W111-W112","v":0},{"$f":"+X110-X111-X112","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH110-AH111-AH112","v":0},{"$f":"+AI110-AI111-AI112","v":0},{"$f":"+AJ110-AJ111-AJ112","v":0},{"$f":"+AK110-AK111-AK112","v":0},{"$f":"+AL110-AL111-AL112","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 7]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W125-W126-W127","v":0},{"$f":"+X125-X126-X127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH125-AH126-AH127","v":0},{"$f":"+AI125-AI126-AI127","v":0},{"$f":"+AJ125-AJ126-AJ127","v":0},{"$f":"+AK125-AK126-AK127","v":0},{"$f":"+AL125-AL126-AL127","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 8]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W140-W141-W142","v":0},{"$f":"+X140-X141-X142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH140-AH141-AH142","v":0},{"$f":"+AI140-AI141-AI142","v":0},{"$f":"+AJ140-AJ141-AJ142","v":0},{"$f":"+AK140-AK141-AK142","v":0},{"$f":"+AL140-AL141-AL142","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 9]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155-W156-W157","v":0},{"$f":"+X155-X156-X157","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH155-AH156-AH157","v":0},{"$f":"+AI155-AI156-AI157","v":0},{"$f":"+AJ155-AJ156-AJ157","v":0},{"$f":"+AK155-AK156-AK157","v":0},{"$f":"+AL155-AL156-AL157","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 10]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W170-W171-W172","v":0},{"$f":"+X170-X171-X172","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH170-AH171-AH172","v":0},{"$f":"+AI170-AI171-AI172","v":0},{"$f":"+AJ170-AJ171-AJ172","v":0},{"$f":"+AK170-AK171-AK172","v":0},{"$f":"+AL170-AL171-AL172","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W185-W186-W187","v":0},{"$f":"+X185-X186-X187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH185-AH186-AH187","v":0},{"$f":"+AI185-AI186-AI187","v":0},{"$f":"+AJ185-AJ186-AJ187","v":0},{"$f":"+AK185-AK186-AK187","v":0},{"$f":"+AL185-AL186-AL187","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 12]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W200-W201-W202","v":0},{"$f":"+X200-X201-X202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH200-AH201-AH202","v":0},{"$f":"+AI200-AI201-AI202","v":0},{"$f":"+AJ200-AJ201-AJ202","v":0},{"$f":"+AK200-AK201-AK202","v":0},{"$f":"+AL200-AL201-AL202","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 13]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W215-W216-W217","v":0},{"$f":"+X215-X216-X217","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH215-AH216-AH217","v":0},{"$f":"+AI215-AI216-AI217","v":0},{"$f":"+AJ215-AJ216-AJ217","v":0},{"$f":"+AK215-AK216-AK217","v":0},{"$f":"+AL215-AL216-AL217","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 14]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W230-W231-W232","v":0},{"$f":"+X230-X231-X232","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH230-AH231-AH232","v":0},{"$f":"+AI230-AI231-AI232","v":0},{"$f":"+AJ230-AJ231-AJ232","v":0},{"$f":"+AK230-AK231-AK232","v":0},{"$f":"+AL230-AL231-AL232","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 15]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W245-W246-W247","v":0},{"$f":"+X245-X246-X247","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH245-AH246-AH247","v":0},{"$f":"+AI245-AI246-AI247","v":0},{"$f":"+AJ245-AJ246-AJ247","v":0},{"$f":"+AK245-AK246-AK247","v":0},{"$f":"+AL245-AL246-AL247","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":15,"n_rows":146,"n_cols":38,"rows_kept":146,"cut":false,"hidden":false,"merged":[[72,3,72,7],[86,3,86,7],[85,3,85,7],[83,3,83,7],[81,3,81,7],[80,3,80,7],[79,3,79,7],[75,3,75,7],[74,3,74,7],[73,3,73,7],[53,3,53,7],[52,3,52,7],[51,3,51,7],[66,3,66,7],[65,3,65,7],[64,3,64,7],[63,3,63,7],[62,3,62,7],[61,3,61,7],[60,3,60,7],[59,3,59,7],[54,3,54,7],[143,3,143,7],[144,3,144,7],[145,3,145,7],[131,3,131,7],[132,3,132,7],[133,3,133,7],[134,3,134,7],[135,3,135,7],[136,3,136,7],[139,3,139,7],[140,3,140,7],[141,3,141,7],[142,3,142,7],[137,3,137,7],[138,3,138,7],[128,3,128,7],[129,3,129,7],[130,3,130,7],[125,3,125,7],[126,3,126,7],[115,3,115,7],[116,3,116,7],[117,3,117,7],[118,3,118,7],[119,3,119,7],[120,3,120,7],[121,3,121,7],[122,3,122,7],[123,3,123,7],[124,3,124,7],[127,3,127,7],[110,3,110,7],[111,3,111,7],[112,3,112,7],[113,3,113,7],[114,3,114,7],[76,3,76,7],[56,3,56,7],[57,3,57,7],[58,3,58,7],[88,3,88,7],[89,3,89,7],[90,3,90,7],[82,3,82,7],[77,3,77,7],[78,3,78,7],[107,3,107,7],[108,3,108,7],[67,3,67,7],[68,3,68,7],[69,3,69,7],[70,3,70,7],[71,3,71,7],[84,3,84,7],[106,3,106,7],[2,1,2,5],[45,3,45,7],[46,3,46,7],[47,3,47,7],[48,3,48,7],[49,3,49,7],[50,3,50,7],[109,3,109,7],[105,3,105,7],[104,3,104,7],[103,3,103,7],[102,3,102,7],[101,3,101,7],[100,3,100,7],[99,3,99,7],[98,3,98,7],[97,3,97,7],[96,3,96,7],[95,3,95,7],[94,3,94,7],[93,3,93,7],[92,3,92,7],[91,3,91,7],[87,3,87,7]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$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,{"$f":"+W26","v":0},{"$f":"+X26","v":0},0,0,0,1.5,1.5,1.4,1.2,1,1,{"$f":"+AH26","v":1},1,1,1,1]
[null,null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W27","v":0},0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W29","v":0},{"$f":"+X29","v":0},0,0,0,10.14,10.14,10.14,10.14,10.14,10.14,{"$f":"+AH29","v":10.14},10.14,10.14,10.14,10.14]
[null,null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W30","v":0},0,0,0,0,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W37","v":0},{"$f":"+X37","v":6.242},6.6669999999999998,6.75,7.3090000000000002,7.7249999999999996,8.125,8.5250000000000004,8.9250000000000007,9.3250000000000011,9.7250000000000014,{"$f":"+AH37","v":10.125000000000002},{"$f":"+AI37","v":10.525000000000002},{"$f":"+AJ37","v":10.925000000000002},{"$f":"+AK37","v":11.325000000000003},{"$f":"+AL37","v":11.725000000000003}]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W39","v":0},6,6.3,5.2,5.58,5.71,{"$f":"+AC39","v":5.31},4.9099999999999993,4.5099999999999989,4.1099999999999985,3.7099999999999986,3.3099999999999987,2.9099999999999988,2.5099999999999989,2.109999999999999,1.7099999999999991]
[null,null,null,null,"Tax depreciation - new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC42+AC45","v":0.36869954027117824},1.163962076439671,1.952427662964386,2.6008052308164022,2.8660303804307112,{"$f":"AH42+AH45","v":3.0835684382172013},{"$f":"AI42+AI45","v":3.5781167058075742},{"$f":"AJ42+AJ45","v":3.9901685426757112},{"$f":"AK42+AK45","v":4.3206781002998733},{"$f":"AL42+AL45","v":4.5442196124422045}]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X35","v":8.9600000000000009},null,null,null,null,{"$f":"+AC35","v":0}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/23"}]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.4,1.2,1,1,1,1,1,1,1]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.14,10.14,10.14,10.14,10.14,10.14,10.14,10.14,10.14,10.14,10.14]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter positive values"]
[null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9600000000000009]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.242,6.6669999999999998,6.75,7.3090000000000002,7.7249999999999996,8.125,8.5250000000000004,8.9250000000000007,9.3250000000000011,9.7250000000000014,10.125000000000002,10.525000000000002,10.925000000000002,11.325000000000003,11.725000000000003]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6.3,5.2,5.58,5.71,5.31,4.9099999999999993,4.5099999999999989,4.1099999999999985,3.7099999999999986,3.3099999999999987,2.9099999999999988,2.5099999999999989,2.109999999999999,1.7099999999999991]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!M41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC46:AC808)","v":0.36869954027117824},1.163962076439671,1.952427662964386,2.6008052308164022,2.8660303804307112,{"$f":"SUM(AH46:AH808)","v":3.0835684382172013},{"$f":"SUM(AI46:AI808)","v":3.5781167058075742},{"$f":"SUM(AJ46:AJ808)","v":3.9901685426757112},{"$f":"SUM(AK46:AK808)","v":4.3206781002998733},{"$f":"SUM(AL46:AL808)","v":4.5442196124422045}]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Recycled water wetland storage"},null,null,null,null,{"$f":"+'Capex_FO input'!M42","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP42","v":4.7071000000000005E-3},{"$f":"+'Capex_FO input'!CQ42","v":9.414200000000001E-3},{"$f":"+'Capex_FO input'!CR42","v":1.9399539325999998E-2},{"$f":"+'Capex_FO input'!CS42","v":0.10888181691992001},{"$f":"+'Capex_FO input'!CT42","v":0.19113319038837684},{"$f":"+'Capex_FO input'!CU42","v":0.24284376974660263},{"$f":"+'Capex_FO input'!CV42","v":0.3422247423867113},{"$f":"+'Capex_FO input'!CW42","v":0.39264957086913099},{"$f":"+'Capex_FO input'!CX42","v":0.39264957086913099},{"$f":"+'Capex_FO input'!CY42","v":0.39264957086913099}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Water quality improvement program - stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M43","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP43","v":2.7459800000000003E-3},{"$f":"+'Capex_FO input'!CQ43","v":5.4919600000000006E-3},{"$f":"+'Capex_FO input'!CR43","v":1.3864434274000002E-2},{"$f":"+'Capex_FO input'!CS43","v":5.7987570388840004E-2},{"$f":"+'Capex_FO input'!CT43","v":9.3738232229680016E-2},{"$f":"+'Capex_FO input'!CU43","v":0.11761927816026002},{"$f":"+'Capex_FO input'!CV43","v":0.19069527870783481},{"$f":"+'Capex_FO input'!CW43","v":0.23989023332482964},{"$f":"+'Capex_FO input'!CX43","v":0.23989023332482964},{"$f":"+'Capex_FO input'!CY43","v":0.23989023332482964}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Bio-gas waste to energy "},null,null,null,null,{"$f":"+'Capex_FO input'!M44","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP44","v":3.8728E-3},{"$f":"+'Capex_FO input'!CQ44","v":7.7456000000000001E-3},{"$f":"+'Capex_FO input'!CR44","v":2.4182399533999997E-2},{"$f":"+'Capex_FO input'!CS44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CT44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CU44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CV44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CW44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CX44","v":4.0619199068000003E-2},{"$f":"+'Capex_FO input'!CY44","v":4.0619199068000003E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Renewable energy generation"},null,null,null,null,{"$f":"+'Capex_FO input'!M45","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP45","v":0},{"$f":"+'Capex_FO input'!CQ45","v":0},{"$f":"+'Capex_FO input'!CR45","v":1.3370607571999999E-2},{"$f":"+'Capex_FO input'!CS45","v":3.0524050254409997E-2},{"$f":"+'Capex_FO input'!CT45","v":3.4306885364820003E-2},{"$f":"+'Capex_FO input'!CU45","v":3.4306885364820003E-2},{"$f":"+'Capex_FO input'!CV45","v":3.4306885364820003E-2},{"$f":"+'Capex_FO input'!CW45","v":3.4306885364820003E-2},{"$f":"+'Capex_FO input'!CX45","v":3.4306885364820003E-2},{"$f":"+'Capex_FO input'!CY45","v":3.4306885364820003E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Wastewater systems future - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M46","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP46","v":2.8759071428571428E-3},{"$f":"+'Capex_FO input'!CQ46","v":8.6154865000000001E-3},{"$f":"+'Capex_FO input'!CR46","v":1.1479158714285715E-2},{"$f":"+'Capex_FO input'!CS46","v":1.7464453778892858E-2},{"$f":"+'Capex_FO input'!CT46","v":2.3449748843500005E-2},{"$f":"+'Capex_FO input'!CU46","v":4.0678217693418436E-2},{"$f":"+'Capex_FO input'!CV46","v":7.5652009458752847E-2},{"$f":"+'Capex_FO input'!CW46","v":0.11167501497704729},{"$f":"+'Capex_FO input'!CX46","v":0.1487787106608906},{"$f":"+'Capex_FO input'!CY46","v":0.18699551721524918}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"Cowes Wastewater Treatment Plant - master plan upgrades - stage 3"},null,null,null,null,{"$f":"+'Capex_FO input'!M47","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP47","v":2.0785400000000002E-3},{"$f":"+'Capex_FO input'!CQ47","v":2.8434715600000004E-2},{"$f":"+'Capex_FO input'!CR47","v":5.2712351200000007E-2},{"$f":"+'Capex_FO input'!CS47","v":5.2712351200000007E-2},{"$f":"+'Capex_FO input'!CT47","v":5.5051766281937406E-2},{"$f":"+'Capex_FO input'!CU47","v":5.7749397052833509E-2},{"$f":"+'Capex_FO input'!CV47","v":5.8476574901419671E-2},{"$f":"+'Capex_FO input'!CW47","v":5.9225568085463413E-2},{"$f":"+'Capex_FO input'!CX47","v":5.9997031065028468E-2},{"$f":"+'Capex_FO input'!CY47","v":6.0791637933980472E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Asset management information system upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M48","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP48","v":2.2840249999999999E-2},{"$f":"+'Capex_FO input'!CQ48","v":0.19464412124999997},{"$f":"+'Capex_FO input'!CR48","v":0.34360774249999998},{"$f":"+'Capex_FO input'!CS48","v":0.34360774249999998},{"$f":"+'Capex_FO input'!CT48","v":0.32076749249999997},{"$f":"+'Capex_FO input'!CU48","v":0.14896362124999998},{"$f":"+'Capex_FO input'!CV48","v":0},{"$f":"+'Capex_FO input'!CW48","v":0},{"$f":"+'Capex_FO input'!CX48","v":0},{"$f":"+'Capex_FO input'!CY48","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Treatment plant energy efficiency "},null,null,null,null,{"$f":"+'Capex_FO input'!M49","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP49","v":7.0884600000000013E-3},{"$f":"+'Capex_FO input'!CQ49","v":3.4126083600000003E-2},{"$f":"+'Capex_FO input'!CR49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CS49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CT49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CU49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CV49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CW49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CX49","v":5.4075247199999996E-2},{"$f":"+'Capex_FO input'!CY49","v":5.4075247199999996E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Sustainable reuse and afforestation"},null,null,null,null,{"$f":"+'Capex_FO input'!M50","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP50","v":9.6016600000000014E-3},{"$f":"+'Capex_FO input'!CQ50","v":3.05040268E-2},{"$f":"+'Capex_FO input'!CR50","v":4.1804733599999998E-2},{"$f":"+'Capex_FO input'!CS50","v":4.1804733599999998E-2},{"$f":"+'Capex_FO input'!CT50","v":4.48930397339352E-2},{"$f":"+'Capex_FO input'!CU50","v":5.0488855690581293E-2},{"$f":"+'Capex_FO input'!CV50","v":5.299636551329219E-2},{"$f":"+'Capex_FO input'!CW50","v":5.299636551329219E-2},{"$f":"+'Capex_FO input'!CX50","v":5.299636551329219E-2},{"$f":"+'Capex_FO input'!CY50","v":5.299636551329219E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"King Road Wastewater Treatment Plant effluent pump station upgrade"},null,null,null,null,{"$f":"+'Capex_FO input'!M51","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP51","v":2.0472279999999999E-2},{"$f":"+'Capex_FO input'!CQ51","v":4.0944559999999998E-2},{"$f":"+'Capex_FO input'!CR51","v":4.0944559999999998E-2},{"$f":"+'Capex_FO input'!CS51","v":4.0944559999999998E-2},{"$f":"+'Capex_FO input'!CT51","v":4.0944559999999998E-2},{"$f":"+'Capex_FO input'!CU51","v":4.1433158537068165E-2},{"$f":"+'Capex_FO input'!CV51","v":4.2589488031337018E-2},{"$f":"+'Capex_FO input'!CW51","v":4.4154451229558425E-2},{"$f":"+'Capex_FO input'!CX51","v":4.6220049047039573E-2},{"$f":"+'Capex_FO input'!CY51","v":4.8843573513775156E-2}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"San Remo to Newhaven bridge pipeline and fittings renewal project - stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M53","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP53","v":1.1568003571428571E-2},{"$f":"+'Capex_FO input'!CQ53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CR53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CS53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CT53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CU53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CV53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CW53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CX53","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CY53","v":2.3136007142857143E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"San Remo to Newhaven bridge pipeline and fittings renewal project - stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M54","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP54","v":1.1568003571428571E-2},{"$f":"+'Capex_FO input'!CQ54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CR54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CS54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CT54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CU54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CV54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CW54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CX54","v":2.3136007142857143E-2},{"$f":"+'Capex_FO input'!CY54","v":2.3136007142857143E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Sewage pump station civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M55","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP55","v":1.7424166666666668E-2},{"$f":"+'Capex_FO input'!CQ55","v":5.202430433333334E-2},{"$f":"+'Capex_FO input'!CR55","v":7.9737806036666664E-2},{"$f":"+'Capex_FO input'!CS55","v":0.10817467851503335},{"$f":"+'Capex_FO input'!CT55","v":0.14939861466498267},{"$f":"+'Capex_FO input'!CU55","v":0.17690251534020821},{"$f":"+'Capex_FO input'!CV55","v":0.18559067163633003},{"$f":"+'Capex_FO input'!CW55","v":0.19550789074401781},{"$f":"+'Capex_FO input'!CX55","v":0.20785672981626946},{"$f":"+'Capex_FO input'!CY55","v":0.22381103812398354}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Informations and communications technology road map"},null,null,null,null,{"$f":"+'Capex_FO input'!M56","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP56","v":5.766828375E-2},{"$f":"+'Capex_FO input'!CQ56","v":0.15508490996250002},{"$f":"+'Capex_FO input'!CR56","v":0.23772838740087499},{"$f":"+'Capex_FO input'!CS56","v":0.28939925525692123},{"$f":"+'Capex_FO input'!CT56","v":0.24050670438709248},{"$f":"+'Capex_FO input'!CU56","v":0.14309007817459252},{"$f":"+'Capex_FO input'!CV56","v":6.04466007362175E-2},{"$f":"+'Capex_FO input'!CW56","v":8.7757328801712498E-3},{"$f":"+'Capex_FO input'!CX56","v":0},{"$f":"+'Capex_FO input'!CY56","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Informations and communications technology road map"},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":5.766828375E-2},{"$f":"+'Capex_FO input'!CQ57","v":0.15508490996250002},{"$f":"+'Capex_FO input'!CR57","v":0.23772838740087499},{"$f":"+'Capex_FO input'!CS57","v":0.28939925525692123},{"$f":"+'Capex_FO input'!CT57","v":0.24050670438709248},{"$f":"+'Capex_FO input'!CU57","v":0.14309007817459252},{"$f":"+'Capex_FO input'!CV57","v":6.04466007362175E-2},{"$f":"+'Capex_FO input'!CW57","v":8.7757328801712498E-3},{"$f":"+'Capex_FO input'!CX57","v":0},{"$f":"+'Capex_FO input'!CY57","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Informations and communications technology road map"},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":2.3538075E-3},{"$f":"+'Capex_FO input'!CQ58","v":6.3299963250000001E-3},{"$f":"+'Capex_FO input'!CR58","v":9.7031994857500001E-3},{"$f":"+'Capex_FO input'!CS58","v":1.1812214500282501E-2},{"$f":"+'Capex_FO input'!CT58","v":9.8166001790650007E-3},{"$f":"+'Capex_FO input'!CU58","v":5.8404113540650006E-3},{"$f":"+'Capex_FO input'!CV58","v":2.4672081933150001E-3},{"$f":"+'Capex_FO input'!CW58","v":3.5819317878250007E-4},{"$f":"+'Capex_FO input'!CX58","v":0},{"$f":"+'Capex_FO input'!CY58","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Fleet and plant - renewal program - pricing submission 23"},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":2.9928710000000001E-2},{"$f":"+'Capex_FO input'!CQ59","v":8.5453091237500001E-2},{"$f":"+'Capex_FO input'!CR59","v":0.13335637440737499},{"$f":"+'Capex_FO input'!CS59","v":0.17520774338239373},{"$f":"+'Capex_FO input'!CT59","v":0.19651256161084299},{"$f":"+'Capex_FO input'!CU59","v":0.19681273360274093},{"$f":"+'Capex_FO input'!CV59","v":0.19790305798135857},{"$f":"+'Capex_FO input'!CW59","v":0.20651510478128721},{"$f":"+'Capex_FO input'!CX59","v":0.20725889480103371},{"$f":"+'Capex_FO input'!CY59","v":0.20497097936727748}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Fleet and plant - renewal program - pricing submission 23"},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":2.9928710000000001E-2},{"$f":"+'Capex_FO input'!CQ60","v":8.5453091237500001E-2},{"$f":"+'Capex_FO input'!CR60","v":0.13335637440737499},{"$f":"+'Capex_FO input'!CS60","v":0.17520774338239373},{"$f":"+'Capex_FO input'!CT60","v":0.19651256161084299},{"$f":"+'Capex_FO input'!CU60","v":0.19681273360274093},{"$f":"+'Capex_FO input'!CV60","v":0.19790305798135857},{"$f":"+'Capex_FO input'!CW60","v":0.20651510478128721},{"$f":"+'Capex_FO input'!CX60","v":0.20725889480103371},{"$f":"+'Capex_FO input'!CY60","v":0.20497097936727748}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Fleet and plant - renewal program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M61","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP61","v":1.2215800000000001E-3},{"$f":"+'Capex_FO input'!CQ61","v":3.4878812750000002E-3},{"$f":"+'Capex_FO input'!CR61","v":5.4431173227500003E-3},{"$f":"+'Capex_FO input'!CS61","v":7.1513364645875007E-3},{"$f":"+'Capex_FO input'!CT61","v":8.0209208820752262E-3},{"$f":"+'Capex_FO input'!CU61","v":8.0331728001118742E-3},{"$f":"+'Capex_FO input'!CV61","v":8.0776758359738174E-3},{"$f":"+'Capex_FO input'!CW61","v":8.4291879502566194E-3},{"$f":"+'Capex_FO input'!CX61","v":8.4595467265728072E-3},{"$f":"+'Capex_FO input'!CY61","v":8.3661624231541835E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":"Water mains renewals - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M62","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP62","v":2.7589285714285715E-3},{"$f":"+'Capex_FO input'!CQ62","v":5.5178571428571429E-3},{"$f":"+'Capex_FO input'!CR62","v":9.1082458571428576E-3},{"$f":"+'Capex_FO input'!CS62","v":1.5833980542142856E-2},{"$f":"+'Capex_FO input'!CT62","v":2.2074524926160716E-2},{"$f":"+'Capex_FO input'!CU62","v":2.8184929190432868E-2},{"$f":"+'Capex_FO input'!CV62","v":3.5002874737926695E-2},{"$f":"+'Capex_FO input'!CW62","v":4.2352226051633315E-2},{"$f":"+'Capex_FO input'!CX62","v":5.0250206426358572E-2},{"$f":"+'Capex_FO input'!CY62","v":5.9481653661404857E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Cowes Wastewater Treatment Plant civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M63","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP63","v":6.7163658739879195E-3},{"$f":"+'Capex_FO input'!CQ63","v":1.7206550243874148E-2},{"$f":"+'Capex_FO input'!CR63","v":3.5315561885365471E-2},{"$f":"+'Capex_FO input'!CS63","v":5.3690384385511013E-2},{"$f":"+'Capex_FO input'!CT63","v":6.4726413168003538E-2},{"$f":"+'Capex_FO input'!CU63","v":7.3688722575102922E-2},{"$f":"+'Capex_FO input'!CV63","v":7.7889726955908609E-2},{"$f":"+'Capex_FO input'!CW63","v":8.2940046322892758E-2},{"$f":"+'Capex_FO input'!CX63","v":8.9241436085593248E-2},{"$f":"+'Capex_FO input'!CY63","v":9.7325912854919705E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Sewer mains and junction renewals - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M64","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP64","v":1.3242857142857143E-3},{"$f":"+'Capex_FO input'!CQ64","v":4.0125857142857147E-3},{"$f":"+'Capex_FO input'!CR64","v":6.7815347142857136E-3},{"$f":"+'Capex_FO input'!CS64","v":1.0839454480714286E-2},{"$f":"+'Capex_FO input'!CT64","v":1.6282977840279288E-2},{"$f":"+'Capex_FO input'!CU64","v":2.1504265465635466E-2},{"$f":"+'Capex_FO input'!CV64","v":2.6438686581041558E-2},{"$f":"+'Capex_FO input'!CW64","v":3.1521140329909832E-2},{"$f":"+'Capex_FO input'!CX64","v":3.6756067691244156E-2},{"$f":"+'Capex_FO input'!CY64","v":4.2148042873418508E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Candowie & Ian Bartlet Water Purification Plant civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M65","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP65","v":6.1465354985516417E-3},{"$f":"+'Capex_FO input'!CQ65","v":1.8456532677629974E-2},{"$f":"+'Capex_FO input'!CR65","v":3.1006737929677706E-2},{"$f":"+'Capex_FO input'!CS65","v":4.4407050234593834E-2},{"$f":"+'Capex_FO input'!CT65","v":7.1571714429095934E-2},{"$f":"+'Capex_FO input'!CU65","v":9.671068676079142E-2},{"$f":"+'Capex_FO input'!CV65","v":0.10682403391038051},{"$f":"+'Capex_FO input'!CW65","v":0.1176022195407037},{"$f":"+'Capex_FO input'!CX65","v":0.12986714924171733},{"$f":"+'Capex_FO input'!CY65","v":0.144493642118772}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Building asset management plan - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M66","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP66","v":3.6287930000000008E-4},{"$f":"+'Capex_FO input'!CQ66","v":4.1863401369999992E-3},{"$f":"+'Capex_FO input'!CR66","v":8.543241923019999E-3},{"$f":"+'Capex_FO input'!CS66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CT66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CU66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CV66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CW66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CX66","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CY66","v":9.4395621720399989E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Building asset management plan - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M67","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP67","v":3.6287930000000008E-4},{"$f":"+'Capex_FO input'!CQ67","v":4.1863401369999992E-3},{"$f":"+'Capex_FO input'!CR67","v":8.543241923019999E-3},{"$f":"+'Capex_FO input'!CS67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CT67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CU67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CV67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CW67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CX67","v":9.4395621720399989E-3},{"$f":"+'Capex_FO input'!CY67","v":9.4395621720399989E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Building asset management plan - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M68","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP68","v":1.4811400000000002E-5},{"$f":"+'Capex_FO input'!CQ68","v":1.7087102599999999E-4},{"$f":"+'Capex_FO input'!CR68","v":3.4870375195999998E-4},{"$f":"+'Capex_FO input'!CS68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CT68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CU68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CV68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CW68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CX68","v":3.8528825191999996E-4},{"$f":"+'Capex_FO input'!CY68","v":3.8528825191999996E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Informations and communications - hardware and minor software renewals program"},null,null,null,null,{"$f":"+'Capex_FO input'!M69","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP69","v":8.2013750000000003E-3},{"$f":"+'Capex_FO input'!CQ69","v":2.485016625E-2},{"$f":"+'Capex_FO input'!CR69","v":5.2037850550000007E-2},{"$f":"+'Capex_FO input'!CS69","v":8.5944349814750007E-2},{"$f":"+'Capex_FO input'!CT69","v":0.10213992584611375},{"$f":"+'Capex_FO input'!CU69","v":9.4721854412727513E-2},{"$f":"+'Capex_FO input'!CV69","v":6.7534170112727498E-2},{"$f":"+'Capex_FO input'!CW69","v":3.3627670847977506E-2},{"$f":"+'Capex_FO input'!CX69","v":9.2307198166137507E-3},{"$f":"+'Capex_FO input'!CY69","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Informations and communications - hardware and minor software renewals program"},null,null,null,null,{"$f":"+'Capex_FO input'!M70","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP70","v":8.2013750000000003E-3},{"$f":"+'Capex_FO input'!CQ70","v":2.485016625E-2},{"$f":"+'Capex_FO input'!CR70","v":5.2037850550000007E-2},{"$f":"+'Capex_FO input'!CS70","v":8.5944349814750007E-2},{"$f":"+'Capex_FO input'!CT70","v":0.10213992584611375},{"$f":"+'Capex_FO input'!CU70","v":9.4721854412727513E-2},{"$f":"+'Capex_FO input'!CV70","v":6.7534170112727498E-2},{"$f":"+'Capex_FO input'!CW70","v":3.3627670847977506E-2},{"$f":"+'Capex_FO input'!CX70","v":9.2307198166137507E-3},{"$f":"+'Capex_FO input'!CY70","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Informations and communications - hardware and minor software renewals program"},null,null,null,null,{"$f":"+'Capex_FO input'!M71","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP71","v":3.3475000000000003E-4},{"$f":"+'Capex_FO input'!CQ71","v":1.0142925000000001E-3},{"$f":"+'Capex_FO input'!CR71","v":2.1239939000000001E-3},{"$f":"+'Capex_FO input'!CS71","v":3.5079326455000003E-3},{"$f":"+'Capex_FO input'!CT71","v":4.1689765651475013E-3},{"$f":"+'Capex_FO input'!CU71","v":3.8661981392950008E-3},{"$f":"+'Capex_FO input'!CV71","v":2.7564967392950004E-3},{"$f":"+'Capex_FO input'!CW71","v":1.3725579937950002E-3},{"$f":"+'Capex_FO input'!CX71","v":3.7676407414750007E-4},{"$f":"+'Capex_FO input'!CY71","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":"Recycled water improvement program"},null,null,null,null,{"$f":"+'Capex_FO input'!M72","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP72","v":0},{"$f":"+'Capex_FO input'!CQ72","v":0},{"$f":"+'Capex_FO input'!CR72","v":5.9061894349999996E-3},{"$f":"+'Capex_FO input'!CS72","v":1.1812378869999999E-2},{"$f":"+'Capex_FO input'!CT72","v":1.4710564055749999E-2},{"$f":"+'Capex_FO input'!CU72","v":1.76087492415E-2},{"$f":"+'Capex_FO input'!CV72","v":1.76087492415E-2},{"$f":"+'Capex_FO input'!CW72","v":1.76087492415E-2},{"$f":"+'Capex_FO input'!CX72","v":1.76087492415E-2},{"$f":"+'Capex_FO input'!CY72","v":1.76087492415E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Water distribution civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M73","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP73","v":6.4316150954238779E-3},{"$f":"+'Capex_FO input'!CQ73","v":2.7398461915957913E-2},{"$f":"+'Capex_FO input'!CR73","v":4.3732125075728191E-2},{"$f":"+'Capex_FO input'!CS73","v":4.7730359897049858E-2},{"$f":"+'Capex_FO input'!CT73","v":5.2174963301050661E-2},{"$f":"+'Capex_FO input'!CU73","v":5.5820616504361979E-2},{"$f":"+'Capex_FO input'!CV73","v":5.9109305401234893E-2},{"$f":"+'Capex_FO input'!CW73","v":6.3447394886222516E-2},{"$f":"+'Capex_FO input'!CX73","v":6.8931747723639747E-2},{"$f":"+'Capex_FO input'!CY73","v":7.5515182025202868E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Water meter and connections renewal program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M74","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP74","v":3.0899999999999999E-3},{"$f":"+'Capex_FO input'!CQ74","v":9.1929559999999987E-3},{"$f":"+'Capex_FO input'!CR74","v":1.6314565519999998E-2},{"$f":"+'Capex_FO input'!CS74","v":2.36196640604E-2},{"$f":"+'Capex_FO input'!CT74","v":3.0015705525867999E-2},{"$f":"+'Capex_FO input'!CU74","v":3.5412358196549358E-2},{"$f":"+'Capex_FO input'!CV74","v":3.987238233454448E-2},{"$f":"+'Capex_FO input'!CW74","v":4.4466207196679458E-2},{"$f":"+'Capex_FO input'!CX74","v":4.919784680467848E-2},{"$f":"+'Capex_FO input'!CY74","v":5.4071435600917477E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Plant improvement program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M75","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP75","v":1.892625E-3},{"$f":"+'Capex_FO input'!CQ75","v":3.78525E-3},{"$f":"+'Capex_FO input'!CR75","v":4.1098462278124998E-2},{"$f":"+'Capex_FO input'!CS75","v":8.5650103090562507E-2},{"$f":"+'Capex_FO input'!CT75","v":9.2771045051146875E-2},{"$f":"+'Capex_FO input'!CU75","v":9.2653558477418754E-2},{"$f":"+'Capex_FO input'!CV75","v":5.5340346199293747E-2},{"$f":"+'Capex_FO input'!CW75","v":1.0788705386856251E-2},{"$f":"+'Capex_FO input'!CX75","v":1.7751384262718751E-3},{"$f":"+'Capex_FO input'!CY75","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Plant improvement program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M76","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP76","v":1.892625E-3},{"$f":"+'Capex_FO input'!CQ76","v":3.78525E-3},{"$f":"+'Capex_FO input'!CR76","v":4.1098462278124998E-2},{"$f":"+'Capex_FO input'!CS76","v":8.5650103090562507E-2},{"$f":"+'Capex_FO input'!CT76","v":9.2771045051146875E-2},{"$f":"+'Capex_FO input'!CU76","v":9.2653558477418754E-2},{"$f":"+'Capex_FO input'!CV76","v":5.5340346199293747E-2},{"$f":"+'Capex_FO input'!CW76","v":1.0788705386856251E-2},{"$f":"+'Capex_FO input'!CX76","v":1.7751384262718751E-3},{"$f":"+'Capex_FO input'!CY76","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Plant improvement program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M77","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP77","v":7.7249999999999994E-5},{"$f":"+'Capex_FO input'!CQ77","v":1.5449999999999999E-4},{"$f":"+'Capex_FO input'!CR77","v":1.6774882562499999E-3},{"$f":"+'Capex_FO input'!CS77","v":3.495922575125E-3},{"$f":"+'Capex_FO input'!CT77","v":3.78657326739375E-3},{"$f":"+'Capex_FO input'!CU77","v":3.7817778970374999E-3},{"$f":"+'Capex_FO input'!CV77","v":2.2587896407875001E-3},{"$f":"+'Capex_FO input'!CW77","v":4.4035532191250004E-4},{"$f":"+'Capex_FO input'!CX77","v":7.2454629643750002E-5},{"$f":"+'Capex_FO input'!CY77","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Corporate improvement and renewals - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M78","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP78","v":2.0087060000000003E-3},{"$f":"+'Capex_FO input'!CQ78","v":5.8056650400000005E-3},{"$f":"+'Capex_FO input'!CR78","v":9.1770245333666674E-3},{"$f":"+'Capex_FO input'!CS78","v":1.3153638022079334E-2},{"$f":"+'Capex_FO input'!CT78","v":2.0153984301286103E-2},{"$f":"+'Capex_FO input'!CU78","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CV78","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CW78","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CX78","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CY78","v":2.4760823545146873E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Corporate improvement and renewals - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M79","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP79","v":2.0087060000000003E-3},{"$f":"+'Capex_FO input'!CQ79","v":5.8056650400000005E-3},{"$f":"+'Capex_FO input'!CR79","v":9.1770245333666674E-3},{"$f":"+'Capex_FO input'!CS79","v":1.3153638022079334E-2},{"$f":"+'Capex_FO input'!CT79","v":2.0153984301286103E-2},{"$f":"+'Capex_FO input'!CU79","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CV79","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CW79","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CX79","v":2.4760823545146873E-2},{"$f":"+'Capex_FO input'!CY79","v":2.4760823545146873E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Corporate improvement and renewals - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M80","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP80","v":8.1988000000000015E-5},{"$f":"+'Capex_FO input'!CQ80","v":2.3696592000000002E-4},{"$f":"+'Capex_FO input'!CR80","v":3.7457242993333334E-4},{"$f":"+'Capex_FO input'!CS80","v":5.3688318457466668E-4},{"$f":"+'Capex_FO input'!CT80","v":8.2261160413412662E-4},{"$f":"+'Capex_FO input'!CU80","v":1.0106458589855866E-3},{"$f":"+'Capex_FO input'!CV80","v":1.0106458589855866E-3},{"$f":"+'Capex_FO input'!CW80","v":1.0106458589855866E-3},{"$f":"+'Capex_FO input'!CX80","v":1.0106458589855866E-3},{"$f":"+'Capex_FO input'!CY80","v":1.0106458589855866E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Odour & corrosion mitigation program - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M81","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP81","v":0},{"$f":"+'Capex_FO input'!CQ81","v":0},{"$f":"+'Capex_FO input'!CR81","v":1.0927270000000002E-3},{"$f":"+'Capex_FO input'!CS81","v":2.9357932066666672E-3},{"$f":"+'Capex_FO input'!CT81","v":2.1075243527833333E-2},{"$f":"+'Capex_FO input'!CU81","v":5.0325274121188063E-2},{"$f":"+'Capex_FO input'!CV81","v":6.2678143146212756E-2},{"$f":"+'Capex_FO input'!CW81","v":6.367680072493774E-2},{"$f":"+'Capex_FO input'!CX81","v":6.4705418031024489E-2},{"$f":"+'Capex_FO input'!CY81","v":6.5764893856293832E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":"King Road Master Plan Stage 2"},null,null,null,null,{"$f":"+'Capex_FO input'!M82","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP82","v":1.8601800000000001E-3},{"$f":"+'Capex_FO input'!CQ82","v":4.6327340000000003E-3},{"$f":"+'Capex_FO input'!CR82","v":5.545108E-3},{"$f":"+'Capex_FO input'!CS82","v":5.545108E-3},{"$f":"+'Capex_FO input'!CT82","v":8.1036258819800998E-3},{"$f":"+'Capex_FO input'!CU82","v":1.1080062067745351E-2},{"$f":"+'Capex_FO input'!CV82","v":1.14979803715305E-2},{"$f":"+'Capex_FO input'!CW82","v":1.14979803715305E-2},{"$f":"+'Capex_FO input'!CX82","v":1.14979803715305E-2},{"$f":"+'Capex_FO input'!CY82","v":1.14979803715305E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"King road wastewater treatment plant civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M83","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP83","v":1.1638766898452909E-2},{"$f":"+'Capex_FO input'!CQ83","v":2.6407504623637779E-2},{"$f":"+'Capex_FO input'!CR83","v":3.0966581018305024E-2},{"$f":"+'Capex_FO input'!CS83","v":3.4012716876901557E-2},{"$f":"+'Capex_FO input'!CT83","v":3.7607183330339744E-2},{"$f":"+'Capex_FO input'!CU83","v":3.9584619493116688E-2},{"$f":"+'Capex_FO input'!CV83","v":3.9584619493116688E-2},{"$f":"+'Capex_FO input'!CW83","v":3.9584619493116688E-2},{"$f":"+'Capex_FO input'!CX83","v":3.9584619493116688E-2},{"$f":"+'Capex_FO input'!CY83","v":3.9584619493116688E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Minor compliance projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M84","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP84","v":1.2617499999999999E-3},{"$f":"+'Capex_FO input'!CQ84","v":3.3032614999999998E-3},{"$f":"+'Capex_FO input'!CR84","v":5.8678104333333338E-3},{"$f":"+'Capex_FO input'!CS84","v":8.3879302891999991E-3},{"$f":"+'Capex_FO input'!CT84","v":1.1073548129397367E-2},{"$f":"+'Capex_FO input'!CU84","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CV84","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CW84","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CX84","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CY84","v":1.30238335470614E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"Minor compliance projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M85","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP85","v":1.2617499999999999E-3},{"$f":"+'Capex_FO input'!CQ85","v":3.3032614999999998E-3},{"$f":"+'Capex_FO input'!CR85","v":5.8678104333333338E-3},{"$f":"+'Capex_FO input'!CS85","v":8.3879302891999991E-3},{"$f":"+'Capex_FO input'!CT85","v":1.1073548129397367E-2},{"$f":"+'Capex_FO input'!CU85","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CV85","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CW85","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CX85","v":1.30238335470614E-2},{"$f":"+'Capex_FO input'!CY85","v":1.30238335470614E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"Minor compliance projects"},null,null,null,null,{"$f":"+'Capex_FO input'!M86","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP86","v":5.1500000000000005E-5},{"$f":"+'Capex_FO input'!CQ86","v":1.3482700000000002E-4},{"$f":"+'Capex_FO input'!CR86","v":2.3950246666666665E-4},{"$f":"+'Capex_FO input'!CS86","v":3.4236450159999998E-4},{"$f":"+'Capex_FO input'!CT86","v":4.5198155630193335E-4},{"$f":"+'Capex_FO input'!CU86","v":5.3158504273720006E-4},{"$f":"+'Capex_FO input'!CV86","v":5.3158504273720006E-4},{"$f":"+'Capex_FO input'!CW86","v":5.3158504273720006E-4},{"$f":"+'Capex_FO input'!CX86","v":5.3158504273720006E-4},{"$f":"+'Capex_FO input'!CY86","v":5.3158504273720006E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":"Water distribution and storage improvement"},null,null,null,null,{"$f":"+'Capex_FO input'!M87","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP87","v":2.0600000000000002E-3},{"$f":"+'Capex_FO input'!CQ87","v":4.2905017857142857E-3},{"$f":"+'Capex_FO input'!CR87","v":7.3684379107142855E-3},{"$f":"+'Capex_FO input'!CS87","v":1.4858300976428571E-2},{"$f":"+'Capex_FO input'!CT87","v":1.9440729702857144E-2},{"$f":"+'Capex_FO input'!CU87","v":1.9440729702857144E-2},{"$f":"+'Capex_FO input'!CV87","v":1.9440729702857144E-2},{"$f":"+'Capex_FO input'!CW87","v":1.9440729702857144E-2},{"$f":"+'Capex_FO input'!CX87","v":1.9440729702857144E-2},{"$f":"+'Capex_FO input'!CY87","v":1.9440729702857144E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"Sewage pump station improvement program"},null,null,null,null,{"$f":"+'Capex_FO input'!M88","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP88","v":2.0599999999999999E-4},{"$f":"+'Capex_FO input'!CQ88","v":3.3825200000000004E-3},{"$f":"+'Capex_FO input'!CR88","v":7.0086762000000011E-3},{"$f":"+'Capex_FO input'!CS88","v":8.3396176860000004E-3},{"$f":"+'Capex_FO input'!CT88","v":1.040605186116E-2},{"$f":"+'Capex_FO input'!CU88","v":1.1797180750320001E-2},{"$f":"+'Capex_FO input'!CV88","v":1.1797180750320001E-2},{"$f":"+'Capex_FO input'!CW88","v":1.1797180750320001E-2},{"$f":"+'Capex_FO input'!CX88","v":1.1797180750320001E-2},{"$f":"+'Capex_FO input'!CY88","v":1.1797180750320001E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"OH&S compliance program - pricing submission 2023"},null,null,null,null,{"$f":"+'Capex_FO input'!M89","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP89","v":8.4116666666666671E-4},{"$f":"+'Capex_FO input'!CQ89","v":2.5487349999999999E-3},{"$f":"+'Capex_FO input'!CR89","v":4.3075303833333333E-3},{"$f":"+'Capex_FO input'!CS89","v":6.1190896281666674E-3},{"$f":"+'Capex_FO input'!CT89","v":7.984995650345E-3},{"$f":"+'Capex_FO input'!CU89","v":9.9068788531886838E-3},{"$f":"+'Capex_FO input'!CV89","v":1.1886418552117679E-2},{"$f":"+'Capex_FO input'!CW89","v":1.3925344442014544E-2},{"$f":"+'Capex_FO input'!CX89","v":1.6025438108608313E-2},{"$f":"+'Capex_FO input'!CY89","v":1.8188534585199895E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"OH&S compliance program - pricing submission 2023"},null,null,null,null,{"$f":"+'Capex_FO input'!M90","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP90","v":8.4116666666666671E-4},{"$f":"+'Capex_FO input'!CQ90","v":2.5487349999999999E-3},{"$f":"+'Capex_FO input'!CR90","v":4.3075303833333333E-3},{"$f":"+'Capex_FO input'!CS90","v":6.1190896281666674E-3},{"$f":"+'Capex_FO input'!CT90","v":7.984995650345E-3},{"$f":"+'Capex_FO input'!CU90","v":9.9068788531886838E-3},{"$f":"+'Capex_FO input'!CV90","v":1.1886418552117679E-2},{"$f":"+'Capex_FO input'!CW90","v":1.3925344442014544E-2},{"$f":"+'Capex_FO input'!CX90","v":1.6025438108608313E-2},{"$f":"+'Capex_FO input'!CY90","v":1.8188534585199895E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"OH&S compliance program - pricing submission 2023"},null,null,null,null,{"$f":"+'Capex_FO input'!M91","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP91","v":3.4333333333333339E-5},{"$f":"+'Capex_FO input'!CQ91","v":1.0403000000000002E-4},{"$f":"+'Capex_FO input'!CR91","v":1.7581756666666668E-4},{"$f":"+'Capex_FO input'!CS91","v":2.4975876033333334E-4},{"$f":"+'Capex_FO input'!CT91","v":3.2591818980999999E-4},{"$f":"+'Capex_FO input'!CU91","v":4.0436240217096668E-4},{"$f":"+'Capex_FO input'!CV91","v":4.8515994090276237E-4},{"$f":"+'Capex_FO input'!CW91","v":5.6838140579651192E-4},{"$f":"+'Capex_FO input'!CX91","v":6.5409951463707384E-4},{"$f":"+'Capex_FO input'!CY91","v":7.423891667428528E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":"Minor storages civil, mechanical and electrical - pricing submission 23"},null,null,null,null,{"$f":"+'Capex_FO input'!M92","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP92","v":1.1227000000000001E-3},{"$f":"+'Capex_FO input'!CQ92","v":3.578597666666667E-3},{"$f":"+'Capex_FO input'!CR92","v":6.5108191766666667E-3},{"$f":"+'Capex_FO input'!CS92","v":1.0026959693033334E-2},{"$f":"+'Capex_FO input'!CT92","v":1.4247167527009335E-2},{"$f":"+'Capex_FO input'!CU92","v":1.6550258687952003E-2},{"$f":"+'Capex_FO input'!CV92","v":1.6550258687952003E-2},{"$f":"+'Capex_FO input'!CW92","v":1.6550258687952003E-2},{"$f":"+'Capex_FO input'!CX92","v":1.6550258687952003E-2},{"$f":"+'Capex_FO input'!CY92","v":1.6550258687952003E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Candowie & San Remo Basin Dam Safety Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M93","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP93","v":0},{"$f":"+'Capex_FO input'!CQ93","v":0},{"$f":"+'Capex_FO input'!CR93","v":0},{"$f":"+'Capex_FO input'!CS93","v":0},{"$f":"+'Capex_FO input'!CT93","v":0},{"$f":"+'Capex_FO input'!CU93","v":1.9900871608816667E-3},{"$f":"+'Capex_FO input'!CV93","v":4.8000902320465798E-3},{"$f":"+'Capex_FO input'!CW93","v":5.6200061423298271E-3},{"$f":"+'Capex_FO input'!CX93","v":5.6200061423298271E-3},{"$f":"+'Capex_FO input'!CY93","v":5.6200061423298271E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Class A Recycled Water Network Extension"},null,null,null,null,{"$f":"+'Capex_FO input'!M94","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP94","v":0},{"$f":"+'Capex_FO input'!CQ94","v":0},{"$f":"+'Capex_FO input'!CR94","v":0},{"$f":"+'Capex_FO input'!CS94","v":0},{"$f":"+'Capex_FO input'!CT94","v":0},{"$f":"+'Capex_FO input'!CU94","v":1.9104836744464001E-3},{"$f":"+'Capex_FO input'!CV94","v":5.7887655335725928E-3},{"$f":"+'Capex_FO input'!CW94","v":9.7833958484725703E-3},{"$f":"+'Capex_FO input'!CX94","v":1.389786507281955E-2},{"$f":"+'Capex_FO input'!CY94","v":1.8135768373896938E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Class-A Recycled Water Futures"},null,null,null,null,{"$f":"+'Capex_FO input'!M95","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP95","v":0},{"$f":"+'Capex_FO input'!CQ95","v":0},{"$f":"+'Capex_FO input'!CR95","v":0},{"$f":"+'Capex_FO input'!CS95","v":0},{"$f":"+'Capex_FO input'!CT95","v":0},{"$f":"+'Capex_FO input'!CU95","v":0.11200210541442022},{"$f":"+'Capex_FO input'!CV95","v":0.22400421082884045},{"$f":"+'Capex_FO input'!CW95","v":0.22400421082884045},{"$f":"+'Capex_FO input'!CX95","v":0.22400421082884045},{"$f":"+'Capex_FO input'!CY95","v":0.22400421082884045}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Data Analytic Stategy"},null,null,null,null,{"$f":"+'Capex_FO input'!M96","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU96","v":6.5822132846161136E-3},{"$f":"+'Capex_FO input'!CV96","v":1.9944106252386823E-2},{"$f":"+'Capex_FO input'!CW96","v":3.3706856009190655E-2},{"$f":"+'Capex_FO input'!CX96","v":4.7882488258698605E-2},{"$f":"+'Capex_FO input'!CY96","v":5.590117619107568E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":"Data Analytic Stategy"},null,null,null,null,{"$f":"+'Capex_FO input'!M97","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP97","v":0},{"$f":"+'Capex_FO input'!CQ97","v":0},{"$f":"+'Capex_FO input'!CR97","v":0},{"$f":"+'Capex_FO input'!CS97","v":0},{"$f":"+'Capex_FO input'!CT97","v":0},{"$f":"+'Capex_FO input'!CU97","v":6.5822132846161136E-3},{"$f":"+'Capex_FO input'!CV97","v":1.9944106252386823E-2},{"$f":"+'Capex_FO input'!CW97","v":3.3706856009190655E-2},{"$f":"+'Capex_FO input'!CX97","v":4.7882488258698605E-2},{"$f":"+'Capex_FO input'!CY97","v":5.590117619107568E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":"Data Analytic Stategy"},null,null,null,null,{"$f":"+'Capex_FO input'!M98","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU98","v":2.6866176671902503E-4},{"$f":"+'Capex_FO input'!CV98","v":8.1404515315864593E-4},{"$f":"+'Capex_FO input'!CW98","v":1.3757900411914554E-3},{"$f":"+'Capex_FO input'!CX98","v":1.9543872758652492E-3},{"$f":"+'Capex_FO input'!CY98","v":2.2816806608602315E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"Data Integration"},null,null,null,null,{"$f":"+'Capex_FO input'!M99","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU99","v":7.3135703162401262E-3},{"$f":"+'Capex_FO input'!CV99","v":2.2160118058207584E-2},{"$f":"+'Capex_FO input'!CW99","v":3.7452062232434066E-2},{"$f":"+'Capex_FO input'!CX99","v":5.3202764731887342E-2},{"$f":"+'Capex_FO input'!CY99","v":6.2112417990084087E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"Data Integration"},null,null,null,null,{"$f":"+'Capex_FO input'!M100","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP100","v":0},{"$f":"+'Capex_FO input'!CQ100","v":0},{"$f":"+'Capex_FO input'!CR100","v":0},{"$f":"+'Capex_FO input'!CS100","v":0},{"$f":"+'Capex_FO input'!CT100","v":0},{"$f":"+'Capex_FO input'!CU100","v":7.3135703162401262E-3},{"$f":"+'Capex_FO input'!CV100","v":2.2160118058207584E-2},{"$f":"+'Capex_FO input'!CW100","v":3.7452062232434066E-2},{"$f":"+'Capex_FO input'!CX100","v":5.3202764731887342E-2},{"$f":"+'Capex_FO input'!CY100","v":6.2112417990084087E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"Data Integration"},null,null,null,null,{"$f":"+'Capex_FO input'!M101","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP101","v":0},{"$f":"+'Capex_FO input'!CQ101","v":0},{"$f":"+'Capex_FO input'!CR101","v":0},{"$f":"+'Capex_FO input'!CS101","v":0},{"$f":"+'Capex_FO input'!CT101","v":0},{"$f":"+'Capex_FO input'!CU101","v":2.9851307413225001E-4},{"$f":"+'Capex_FO input'!CV101","v":9.0449461462071765E-4},{"$f":"+'Capex_FO input'!CW101","v":1.5286556013238393E-3},{"$f":"+'Capex_FO input'!CX101","v":2.1715414176280549E-3},{"$f":"+'Capex_FO input'!CY101","v":2.5352007342891465E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"Digital/Remote Metering"},null,null,null,null,{"$f":"+'Capex_FO input'!M102","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP102","v":0},{"$f":"+'Capex_FO input'!CQ102","v":0},{"$f":"+'Capex_FO input'!CR102","v":0},{"$f":"+'Capex_FO input'!CS102","v":0},{"$f":"+'Capex_FO input'!CT102","v":0},{"$f":"+'Capex_FO input'!CU102","v":1.0348453236584668E-4},{"$f":"+'Capex_FO input'!CV102","v":3.1355813306851543E-4},{"$f":"+'Capex_FO input'!CW102","v":5.299339417922643E-4},{"$f":"+'Capex_FO input'!CX102","v":7.5280102477772565E-4},{"$f":"+'Capex_FO input'!CY102","v":9.8235412025275085E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"Emissions LGC Retirement"},null,null,null,null,{"$f":"+'Capex_FO input'!M103","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP103","v":0},{"$f":"+'Capex_FO input'!CQ103","v":0},{"$f":"+'Capex_FO input'!CR103","v":0},{"$f":"+'Capex_FO input'!CS103","v":0},{"$f":"+'Capex_FO input'!CT103","v":0},{"$f":"+'Capex_FO input'!CU103","v":0},{"$f":"+'Capex_FO input'!CV103","v":3.0734547896967508E-2},{"$f":"+'Capex_FO input'!CW103","v":6.1469095793935016E-2},{"$f":"+'Capex_FO input'!CX103","v":6.1469095793935016E-2},{"$f":"+'Capex_FO input'!CY103","v":6.1469095793935016E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"Emissions LGC Retirement"},null,null,null,null,{"$f":"+'Capex_FO input'!M104","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP104","v":0},{"$f":"+'Capex_FO input'!CQ104","v":0},{"$f":"+'Capex_FO input'!CR104","v":0},{"$f":"+'Capex_FO input'!CS104","v":0},{"$f":"+'Capex_FO input'!CT104","v":0},{"$f":"+'Capex_FO input'!CU104","v":0},{"$f":"+'Capex_FO input'!CV104","v":3.0734547896967508E-2},{"$f":"+'Capex_FO input'!CW104","v":6.1469095793935016E-2},{"$f":"+'Capex_FO input'!CX104","v":6.1469095793935016E-2},{"$f":"+'Capex_FO input'!CY104","v":6.1469095793935016E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"Emissions LGC Retirement"},null,null,null,null,{"$f":"+'Capex_FO input'!M105","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP105","v":0},{"$f":"+'Capex_FO input'!CQ105","v":0},{"$f":"+'Capex_FO input'!CR105","v":0},{"$f":"+'Capex_FO input'!CS105","v":0},{"$f":"+'Capex_FO input'!CT105","v":0},{"$f":"+'Capex_FO input'!CU105","v":0},{"$f":"+'Capex_FO input'!CV105","v":1.2544713427333676E-3},{"$f":"+'Capex_FO input'!CW105","v":2.5089426854667351E-3},{"$f":"+'Capex_FO input'!CX105","v":2.5089426854667351E-3},{"$f":"+'Capex_FO input'!CY105","v":2.5089426854667351E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"Fluoride Media Replacement - IBWPP"},null,null,null,null,{"$f":"+'Capex_FO input'!M106","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP106","v":0},{"$f":"+'Capex_FO input'!CQ106","v":0},{"$f":"+'Capex_FO input'!CR106","v":0},{"$f":"+'Capex_FO input'!CS106","v":0},{"$f":"+'Capex_FO input'!CT106","v":0},{"$f":"+'Capex_FO input'!CU106","v":0},{"$f":"+'Capex_FO input'!CV106","v":1.3528612519673573E-3},{"$f":"+'Capex_FO input'!CW106","v":2.7057225039347145E-3},{"$f":"+'Capex_FO input'!CX106","v":2.7057225039347145E-3},{"$f":"+'Capex_FO input'!CY106","v":2.7057225039347145E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"GIS Preliminary Development"},null,null,null,null,{"$f":"+'Capex_FO input'!M107","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP107","v":0},{"$f":"+'Capex_FO input'!CQ107","v":0},{"$f":"+'Capex_FO input'!CR107","v":0},{"$f":"+'Capex_FO input'!CS107","v":0},{"$f":"+'Capex_FO input'!CT107","v":0},{"$f":"+'Capex_FO input'!CU107","v":4.607549299231279E-2},{"$f":"+'Capex_FO input'!CV107","v":0.13960874376670776},{"$f":"+'Capex_FO input'!CW107","v":0.18706650154878993},{"$f":"+'Capex_FO input'!CX107","v":0.18706650154878993},{"$f":"+'Capex_FO input'!CY107","v":0.14099100855647714}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"GIS Preliminary Development"},null,null,null,null,{"$f":"+'Capex_FO input'!M108","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CP108","v":0},{"$f":"+'Capex_FO input'!CQ108","v":0},{"$f":"+'Capex_FO input'!CR108","v":0},{"$f":"+'Capex_FO input'!CS108","v":0},{"$f":"+'Capex_FO input'!CT108","v":0},{"$f":"+'Capex_FO input'!CU108","v":4.607549299231279E-2},{"$f":"+'Capex_FO input'!CV108","v":0.13960874376670776},{"$f":"+'Capex_FO input'!CW108","v":0.18706650154878993},{"$f":"+'Capex_FO input'!CX108","v":0.18706650154878993},{"$f":"+'Capex_FO input'!CY108","v":0.14099100855647714}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"GIS Preliminary Development"},null,null,null,null,{"$f":"+'Capex_FO input'!M109","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU109","v":1.8806323670331753E-3},{"$f":"+'Capex_FO input'!CV109","v":5.6983160721105208E-3},{"$f":"+'Capex_FO input'!CW109","v":7.635367410154692E-3},{"$f":"+'Capex_FO input'!CX109","v":7.635367410154692E-3},{"$f":"+'Capex_FO input'!CY109","v":5.7547350431215163E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"HVAC & AC Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M110","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU110","v":5.8508562529921014E-4},{"$f":"+'Capex_FO input'!CV110","v":1.7728094446566069E-3},{"$f":"+'Capex_FO input'!CW110","v":2.9961649785947252E-3},{"$f":"+'Capex_FO input'!CX110","v":4.2562211785509866E-3},{"$f":"+'Capex_FO input'!CY110","v":5.554079064505937E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"HVAC & AC Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M111","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU111","v":5.8508562529921014E-4},{"$f":"+'Capex_FO input'!CV111","v":1.7728094446566069E-3},{"$f":"+'Capex_FO input'!CW111","v":2.9961649785947252E-3},{"$f":"+'Capex_FO input'!CX111","v":4.2562211785509866E-3},{"$f":"+'Capex_FO input'!CY111","v":5.554079064505937E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"HVAC & AC Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M112","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU112","v":2.3881045930579998E-5},{"$f":"+'Capex_FO input'!CV112","v":7.2359569169657399E-5},{"$f":"+'Capex_FO input'!CW112","v":1.2229244810590714E-4},{"$f":"+'Capex_FO input'!CX112","v":1.7372331341024435E-4},{"$f":"+'Capex_FO input'!CY112","v":2.2669710467371169E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"ICT BAU - Hardware & Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M113","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU113","v":9.5076414111121641E-3},{"$f":"+'Capex_FO input'!CV113","v":2.8808153475669861E-2},{"$f":"+'Capex_FO input'!CW113","v":4.8687680902164285E-2},{"$f":"+'Capex_FO input'!CX113","v":6.9163594151453553E-2},{"$f":"+'Capex_FO input'!CY113","v":8.0746143387109323E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"ICT BAU - Hardware & Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M114","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU114","v":9.5076414111121641E-3},{"$f":"+'Capex_FO input'!CV114","v":2.8808153475669861E-2},{"$f":"+'Capex_FO input'!CW114","v":4.8687680902164285E-2},{"$f":"+'Capex_FO input'!CX114","v":6.9163594151453553E-2},{"$f":"+'Capex_FO input'!CY114","v":8.0746143387109323E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"ICT BAU - Hardware & Software"},null,null,null,null,{"$f":"+'Capex_FO input'!M115","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU115","v":3.8806699637192508E-4},{"$f":"+'Capex_FO input'!CV115","v":1.175842999006933E-3},{"$f":"+'Capex_FO input'!CW115","v":1.9872522817209913E-3},{"$f":"+'Capex_FO input'!CX115","v":2.8230038429164711E-3},{"$f":"+'Capex_FO input'!CY115","v":3.2957609545758906E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"Implementation HR – E-Learning and Succession Planning Modules"},null,null,null,null,{"$f":"+'Capex_FO input'!M116","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU116","v":1.4627140632480252E-2},{"$f":"+'Capex_FO input'!CV116","v":4.4320236116415168E-2},{"$f":"+'Capex_FO input'!CW116","v":7.4904124464868133E-2},{"$f":"+'Capex_FO input'!CX116","v":0.10640552946377468},{"$f":"+'Capex_FO input'!CY116","v":0.12422483598016817}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"Implementation HR – E-Learning and Succession Planning Modules"},null,null,null,null,{"$f":"+'Capex_FO input'!M117","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU117","v":1.4627140632480252E-2},{"$f":"+'Capex_FO input'!CV117","v":4.4320236116415168E-2},{"$f":"+'Capex_FO input'!CW117","v":7.4904124464868133E-2},{"$f":"+'Capex_FO input'!CX117","v":0.10640552946377468},{"$f":"+'Capex_FO input'!CY117","v":0.12422483598016817}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"Implementation HR – E-Learning and Succession Planning Modules"},null,null,null,null,{"$f":"+'Capex_FO input'!M118","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU118","v":5.9702614826450003E-4},{"$f":"+'Capex_FO input'!CV118","v":1.8089892292414353E-3},{"$f":"+'Capex_FO input'!CW118","v":3.0573112026476786E-3},{"$f":"+'Capex_FO input'!CX118","v":4.3430828352561098E-3},{"$f":"+'Capex_FO input'!CY118","v":5.0704014685782929E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"Main to Meter Replacements"},null,null,null,null,{"$f":"+'Capex_FO input'!M119","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU119","v":6.8231559801657145E-4},{"$f":"+'Capex_FO input'!CV119","v":2.0674162619902115E-3},{"$f":"+'Capex_FO input'!CW119","v":3.4940699458830614E-3},{"$f":"+'Capex_FO input'!CX119","v":4.9635232402926964E-3},{"$f":"+'Capex_FO input'!CY119","v":6.4770601335346206E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"Newhaven HQ Equipment & Furniture BAU"},null,null,null,null,{"$f":"+'Capex_FO input'!M120","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU120","v":3.9005708353280667E-4},{"$f":"+'Capex_FO input'!CV120","v":1.1818729631044042E-3},{"$f":"+'Capex_FO input'!CW120","v":1.9974433190631498E-3},{"$f":"+'Capex_FO input'!CX120","v":2.8374807857006576E-3},{"$f":"+'Capex_FO input'!CY120","v":3.7027193763372913E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"Newhaven HQ Equipment & Furniture BAU"},null,null,null,null,{"$f":"+'Capex_FO input'!M121","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU121","v":3.9005708353280667E-4},{"$f":"+'Capex_FO input'!CV121","v":1.1818729631044042E-3},{"$f":"+'Capex_FO input'!CW121","v":1.9974433190631498E-3},{"$f":"+'Capex_FO input'!CX121","v":2.8374807857006576E-3},{"$f":"+'Capex_FO input'!CY121","v":3.7027193763372913E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"Newhaven HQ Equipment & Furniture BAU"},null,null,null,null,{"$f":"+'Capex_FO input'!M122","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU122","v":1.5920697287053337E-5},{"$f":"+'Capex_FO input'!CV122","v":4.823971277977161E-5},{"$f":"+'Capex_FO input'!CW122","v":8.1528298737271434E-5},{"$f":"+'Capex_FO input'!CX122","v":1.1581554227349625E-4},{"$f":"+'Capex_FO input'!CY122","v":1.5113140311580784E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"Plant and Equipment Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M123","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU123","v":5.0707420859264878E-3},{"$f":"+'Capex_FO input'!CV123","v":1.0141484171852976E-2},{"$f":"+'Capex_FO input'!CW123","v":1.44865055510125E-2},{"$f":"+'Capex_FO input'!CX123","v":1.8831526930172024E-2},{"$f":"+'Capex_FO input'!CY123","v":1.8831526930172024E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"Plant and Equipment Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M124","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU124","v":5.0707420859264878E-3},{"$f":"+'Capex_FO input'!CV124","v":1.0141484171852976E-2},{"$f":"+'Capex_FO input'!CW124","v":1.44865055510125E-2},{"$f":"+'Capex_FO input'!CX124","v":1.8831526930172024E-2},{"$f":"+'Capex_FO input'!CY124","v":1.8831526930172024E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"Plant and Equipment Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M125","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU125","v":2.0696906473169338E-4},{"$f":"+'Capex_FO input'!CV125","v":4.1393812946338677E-4},{"$f":"+'Capex_FO input'!CW125","v":5.9128594085765306E-4},{"$f":"+'Capex_FO input'!CX125","v":7.686337522519194E-4},{"$f":"+'Capex_FO input'!CY125","v":7.686337522519194E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"Security Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M126","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU126","v":5.8508562529921014E-4},{"$f":"+'Capex_FO input'!CV126","v":1.7728094446566069E-3},{"$f":"+'Capex_FO input'!CW126","v":2.9961649785947252E-3},{"$f":"+'Capex_FO input'!CX126","v":4.2562211785509866E-3},{"$f":"+'Capex_FO input'!CY126","v":5.554079064505937E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"Security Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M127","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU127","v":5.8508562529921014E-4},{"$f":"+'Capex_FO input'!CV127","v":1.7728094446566069E-3},{"$f":"+'Capex_FO input'!CW127","v":2.9961649785947252E-3},{"$f":"+'Capex_FO input'!CX127","v":4.2562211785509866E-3},{"$f":"+'Capex_FO input'!CY127","v":5.554079064505937E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"Security Upgrades"},null,null,null,null,{"$f":"+'Capex_FO input'!M128","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU128","v":2.3881045930579998E-5},{"$f":"+'Capex_FO input'!CV128","v":7.2359569169657399E-5},{"$f":"+'Capex_FO input'!CW128","v":1.2229244810590714E-4},{"$f":"+'Capex_FO input'!CX128","v":1.7372331341024435E-4},{"$f":"+'Capex_FO input'!CY128","v":2.2669710467371169E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"Site sentinel upgrades - PS23"},null,null,null,null,{"$f":"+'Capex_FO input'!M129","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CY129","v":3.0014132472018732E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"SPS Generator Installation"},null,null,null,null,{"$f":"+'Capex_FO input'!M130","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU130","v":8.3583660757030013E-4},{"$f":"+'Capex_FO input'!CV130","v":1.6716732151406003E-3},{"$f":"+'Capex_FO input'!CW130","v":1.6716732151406003E-3},{"$f":"+'Capex_FO input'!CX130","v":1.6716732151406003E-3},{"$f":"+'Capex_FO input'!CY130","v":1.6716732151406003E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"SPS Pit, Lid and Valves Surround Improvements"},null,null,null,null,{"$f":"+'Capex_FO input'!M131","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU131","v":1.1940522965290001E-3},{"$f":"+'Capex_FO input'!CV131","v":3.6179784584828706E-3},{"$f":"+'Capex_FO input'!CW131","v":6.1146224052953573E-3},{"$f":"+'Capex_FO input'!CX131","v":8.6861656705122196E-3},{"$f":"+'Capex_FO input'!CY131","v":1.1334855233685588E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"Sustainable Options for Sludge Management"},null,null,null,null,{"$f":"+'Capex_FO input'!M132","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU132","v":1.5920697287053335E-3},{"$f":"+'Capex_FO input'!CV132","v":4.8239712779771602E-3},{"$f":"+'Capex_FO input'!CW132","v":8.152829873727143E-3},{"$f":"+'Capex_FO input'!CX132","v":1.1581554227349624E-2},{"$f":"+'Capex_FO input'!CY132","v":1.5113140311580781E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"Telemetry Upgrade MW"},null,null,null,null,{"$f":"+'Capex_FO input'!M133","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU133","v":5.9702614826450005E-3},{"$f":"+'Capex_FO input'!CV133","v":1.8089892292414353E-2},{"$f":"+'Capex_FO input'!CW133","v":3.0573112026476786E-2},{"$f":"+'Capex_FO input'!CX133","v":4.3430828352561096E-2},{"$f":"+'Capex_FO input'!CY133","v":5.0704014685782922E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"Customer Contributions"},null,null,null,null,{"$f":"+'Capex_FO input'!M134","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Customer Contributions"},null,null,null,null,{"$f":"+'Capex_FO input'!M135","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Treatment Plant BAMP"},null,null,null,null,{"$f":"+'Capex_FO input'!M136","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU136","v":4.8717333698383199E-4},{"$f":"+'Capex_FO input'!CV136","v":1.4761352110610111E-3},{"$f":"+'Capex_FO input'!CW136","v":2.4947659413605051E-3},{"$f":"+'Capex_FO input'!CX136","v":3.5439555935689844E-3},{"$f":"+'Capex_FO input'!CY136","v":4.6246209353437186E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"Treatment Plant BAMP"},null,null,null,null,{"$f":"+'Capex_FO input'!M137","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+'Capex_FO input'!CU137","v":4.6806850023936803E-4},{"$f":"+'Capex_FO input'!CV137","v":1.4182475557252851E-3},{"$f":"+'Capex_FO input'!CW137","v":2.39693198287578E-3},{"$f":"+'Capex_FO input'!CX137","v":3.4049769428407895E-3},{"$f":"+'Capex_FO input'!CY137","v":4.4432632516047494E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"Water Headworks, Zone Monitoring Stations, Water Pump Stations & Pressure Reducing Station Renewals"},null,null,null,null,{"$f":"+'Capex_FO input'!M138","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU138","v":1.954792873930406E-4},{"$f":"+'Capex_FO input'!CV138","v":6.3467058831649366E-4},{"$f":"+'Capex_FO input'!CW138","v":1.1802904801309114E-3},{"$f":"+'Capex_FO input'!CX138","v":1.8492714169085684E-3},{"$f":"+'Capex_FO input'!CY138","v":2.6521589469825201E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"Water Refill Station Program"},null,null,null,null,{"$f":"+'Capex_FO input'!M139","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU139","v":8.756383507879334E-4},{"$f":"+'Capex_FO input'!CV139","v":2.653184202887438E-3},{"$f":"+'Capex_FO input'!CW139","v":4.4840564305499283E-3},{"$f":"+'Capex_FO input'!CX139","v":6.3698548250422935E-3},{"$f":"+'Capex_FO input'!CY139","v":8.3122271713694292E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"Asset Renewals Water"},null,null,null,null,{"$f":"+'Capex_FO input'!M140","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU140","v":2.2920514782220406E-2},{"$f":"+'Capex_FO input'!CV140","v":6.9991491900863664E-2},{"$f":"+'Capex_FO input'!CW140","v":0.11892444433049684},{"$f":"+'Capex_FO input'!CX140","v":0.16856351539802403},{"$f":"+'Capex_FO input'!CY140","v":0.21845182892755322}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"Asset Renewals Sewerage"},null,null,null,null,{"$f":"+'Capex_FO input'!M141","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU141","v":2.2920514782220406E-2},{"$f":"+'Capex_FO input'!CV141","v":6.9991491900863664E-2},{"$f":"+'Capex_FO input'!CW141","v":0.11892444433049684},{"$f":"+'Capex_FO input'!CX141","v":0.16856351539802403},{"$f":"+'Capex_FO input'!CY141","v":0.21845182892755322}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"Asset Renewals Recycled"},null,null,null,null,{"$f":"+'Capex_FO input'!M142","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!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},{"$f":"+'Capex_FO input'!CU142","v":1.9100428985183672E-3},{"$f":"+'Capex_FO input'!CV142","v":5.8326243250719717E-3},{"$f":"+'Capex_FO input'!CW142","v":9.910370360874738E-3},{"$f":"+'Capex_FO input'!CX142","v":1.4046959616502002E-2},{"$f":"+'Capex_FO input'!CY142","v":1.82043190772961E-2}]

{"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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$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,{"$f":"ExpSummary_FO!AC15","v":18.811611522606377},{"$f":"ExpSummary_FO!AD15","v":18.966800960573117},{"$f":"ExpSummary_FO!AE15","v":18.869234522353864},{"$f":"ExpSummary_FO!AF15","v":19.129705278365222},{"$f":"ExpSummary_FO!AG15","v":19.006794433899707},{"$f":"ExpSummary_FO!AH15","v":18.128018039661306},{"$f":"ExpSummary_FO!AI15","v":18.101662028049287},{"$f":"ExpSummary_FO!AJ15","v":18.076073487612344},{"$f":"ExpSummary_FO!AK15","v":18.051230067742484},{"$f":"ExpSummary_FO!AL15","v":18.027110068772178}]
[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,{"$f":"+AC47+AC64","v":3.7990493021792284},3.6197505920694559,3.5338421838260858,3.4669043583053902,3.3858999365000151,{"$f":"+AH47+AH64","v":3.4026780822330145},{"$f":"+AI47+AI64","v":3.4735339351719539},{"$f":"+AJ47+AJ64","v":3.5338811870222351},{"$f":"+AK47+AK64","v":3.5463889086693525},{"$f":"+AL47+AL64","v":3.4963128195357838}]
[null,null,null,null,null,"Regulatory depreciation of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!AC17","v":3.9582351044963606},{"$f":"RollForward_FO!AD17","v":4.2273429215146656},{"$f":"RollForward_FO!AE17","v":4.6100798503972307},{"$f":"RollForward_FO!AF17","v":5.0479469126149796},{"$f":"RollForward_FO!AG17","v":6.0242774505289898},{"$f":"RollForward_FO!AH17","v":7.0859492159805466},{"$f":"RollForward_FO!AI17","v":7.6574491654115384},{"$f":"RollForward_FO!AJ17","v":8.0316011859289791},{"$f":"RollForward_FO!AK17","v":7.8184236330077779},{"$f":"RollForward_FO!AL17","v":7.491401563450907}]
[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,{"$f":"AC122","v":0.16202577187730233},{"$f":"AD122","v":0.17368393220814435},0.20309236672277603,0.24351350692028328,0.428914058416074,0.54358842173960609,0.63723852293221794,0.71421251073073644,0.71506592649832301,0.71054164864474778]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Determination_Lookup!M10","v":24.292928639239168},{"$f":"Determination_Lookup!N10","v":24.622583236604317},{"$f":"Determination_Lookup!O10","v":24.976051554035237},{"$f":"Determination_Lookup!P10","v":25.310875356760505},{"$f":"Determination_Lookup!Q10","v":25.395351410929699},{"$f":"Determination_Lookup!R10","v":25.731197889694005},{"$f":"+SUM(AC15:AC20)","v":26.730921701159268},26.987578406365383,27.216248923299954,27.888070056205876,28.845885879344781,29.160233759614471,29.869883651564997,30.355768371294293,30.131108535917939,29.725366100403619]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W24","v":131.28645633985425},{"$f":"+RollForward_FO!X24","v":132.50223654379556},{"$f":"+RollForward_FO!Y24","v":133.91722061288337},{"$f":"+RollForward_FO!Z24","v":136.00080412794637},{"$f":"+RollForward_FO!AA24","v":141.00466939104044},{"$f":"+RollForward_FO!AB24","v":144.33864405063184},{"$f":"AB43","v":145.98536798301475},{"$f":"AC43","v":142.06925783601574},138.15314768901672,134.2370375420177,130.32092739501869,{"$f":"AG43","v":126.40481724801967},{"$f":"AH43","v":122.48870710102065},{"$f":"AI43","v":118.57259695402163},{"$f":"AJ43","v":114.65648680702262},{"$f":"AK43","v":110.7403766600236}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W25","v":5.1651042787065879},{"$f":"+RollForward_FO!X25","v":5.1507628774422738},{"$f":"+RollForward_FO!Y25","v":6.162423312883436},{"$f":"+RollForward_FO!Z25","v":8.8671974767740576},{"$f":"+RollForward_FO!AA25","v":7.3930295303558928},{"$f":"+RollForward_FO!AB25","v":6.1400579185520368}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W27","v":0.98392323435363838},{"$f":"+RollForward_FO!X27","v":1.1278474490112873},{"$f":"+RollForward_FO!Y27","v":1.1999361111669355},{"$f":"+RollForward_FO!Z27","v":0.69107437862099985},{"$f":"+RollForward_FO!AA27","v":0.59099732999999999},{"$f":"+RollForward_FO!AB27","v":0.7}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W26","v":0},{"$f":"+RollForward_FO!X26","v":0},{"$f":"+RollForward_FO!Y26","v":0},{"$f":"+RollForward_FO!Z26","v":0},{"$f":"+RollForward_FO!AA26","v":0},{"$f":"+RollForward_FO!AB26","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!W17","v":2.9154008404116536},{"$f":"RollForward_FO!X17","v":2.5579313593431854},{"$f":"RollForward_FO!Y17","v":2.828903686653506},{"$f":"RollForward_FO!Z17","v":3.1222578350589827},{"$f":"RollForward_FO!AA17","v":3.4180575407645009},{"$f":"RollForward_FO!AB17","v":3.7433339861691266},{"$f":"+RollForward_FO!AC15","v":3.8661101469990182},{"$f":"+RollForward_FO!AD15","v":3.8661101469990182},{"$f":"+RollForward_FO!AE15","v":3.8661101469990182},{"$f":"+RollForward_FO!AF15","v":3.8661101469990182},{"$f":"+RollForward_FO!AG15","v":3.8661101469990182},{"$f":"+RollForward_FO!AH15","v":3.8661101469990182},{"$f":"+RollForward_FO!AI15","v":3.8661101469990182},{"$f":"+RollForward_FO!AJ15","v":3.8661101469990182},{"$f":"+RollForward_FO!AK15","v":3.8661101469990182},{"$f":"+RollForward_FO!AL15","v":3.8661101469990182}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!W25","v":0.05},{"$f":"ExpSummary_FO!X25","v":0.05},{"$f":"ExpSummary_FO!Y25","v":0.05},{"$f":"ExpSummary_FO!Z25","v":0.05},{"$f":"ExpSummary_FO!AA25","v":0.05},{"$f":"ExpSummary_FO!AB25","v":0.05},{"$f":"ExpSummary_FO!AC25","v":0.05},{"$f":"ExpSummary_FO!AD25","v":0.05},{"$f":"ExpSummary_FO!AE25","v":0.05},{"$f":"ExpSummary_FO!AF25","v":0.05},{"$f":"ExpSummary_FO!AG25","v":0.05},{"$f":"ExpSummary_FO!AH25","v":0.05},{"$f":"ExpSummary_FO!AI25","v":0.05},{"$f":"ExpSummary_FO!AJ25","v":0.05},{"$f":"ExpSummary_FO!AK25","v":0.05},{"$f":"ExpSummary_FO!AL25","v":0.05}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W37:W38)-SUM(W39:W42)","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":142.06925783601574},138.15314768901672,134.2370375420177,130.32092739501869,126.40481724801967,122.48870710102065,118.57259695402163,114.65648680702262,110.7403766600236,106.82426651302458]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(W37,W43)","v":131.89434644182489},133.20972857833948,134.95901237041488,138.50273675949342,142.67165672083615,145.16200601682328,{"$f":"+AVERAGE(AC37,AC43)","v":144.02731290951525},140.11120276251623,136.19509261551721,132.27898246851819,128.36287232151918,124.44676217452016,120.53065202752114,116.61454188052213,112.69843173352311,108.78232158652409]
[]
[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,{"$f":"+Determination_Lookup!M9","v":6.0231542797196074},{"$f":"+Determination_Lookup!N9","v":5.4138647033571505},{"$f":"+Determination_Lookup!O9","v":5.519565530019868},{"$f":"+Determination_Lookup!P9","v":5.616327208368733},{"$f":"+Determination_Lookup!Q9","v":5.6857374966307743},{"$f":"+Determination_Lookup!R9","v":5.7455573735878245},{"$f":"+AC45*KeyAssumptionsPriceControl_FO!AC42","v":3.6726964791926386},{"$f":"+AD45*KeyAssumptionsPriceControl_FO!AD42","v":3.3066243851953829},{"$f":"+AE45*KeyAssumptionsPriceControl_FO!AE42","v":3.0780090931106887},{"$f":"+AF45*KeyAssumptionsPriceControl_FO!AF42","v":2.8704539195668448},{"$f":"+AG45*KeyAssumptionsPriceControl_FO!AG42","v":2.7084566059840549},{"$f":"+AH45*KeyAssumptionsPriceControl_FO!AH42","v":2.5636033007951151},{"$f":"+AI45*KeyAssumptionsPriceControl_FO!AI42","v":2.4226661057531751},{"$f":"+AJ45*KeyAssumptionsPriceControl_FO!AJ42","v":2.3789366543626516},{"$f":"+AK45*KeyAssumptionsPriceControl_FO!AK42","v":2.3441273800572806},{"$f":"+AL45*KeyAssumptionsPriceControl_FO!AL42","v":2.2626722889997009}]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W47+W41","v":8.9385551201312605},7.9717960627003359,8.348469216673374,8.7385850434277152,9.1037950373952761,9.488891359756952,{"$f":"+AC47+AC41","v":7.5388066261916569},7.1727345321944007,6.9441192401097069,6.7365640665658635,6.5745667529830731,6.4297134477941338,6.2887762527521929,6.2450468013616698,6.2102375270562984,6.1287824359987191]
[]
[]
[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,{"$f":"+AB60","v":0},9.9100253322815401,16.626093894334822,23.713117673399424,31.259272993747594,{"$f":"+AG60","v":32.953364969850519},{"$f":"+AH60","v":48.510206043537792},{"$f":"+AI60","v":56.05375708270882},{"$f":"+AJ60","v":57.176099060387621},{"$f":"+AK60","v":58.425970998465431}]
[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,{"$f":"+ExpSummary_FO!AC19","v":10.967684289778882},{"$f":"+ExpSummary_FO!AD19","v":8.0632833365689311},{"$f":"+ExpSummary_FO!AE19","v":8.8396894824628163},{"$f":"+ExpSummary_FO!AF19","v":9.634738085964127},{"$f":"+ExpSummary_FO!AG19","v":4.7768972796328981},{"$f":"+ExpSummary_FO!AH19","v":19.638159980668803},{"$f":"+ExpSummary_FO!AI19","v":12.211876532667555},{"$f":"+ExpSummary_FO!AJ19","v":6.1806052482442686},{"$f":"+ExpSummary_FO!AK19","v":6.1110275558915141},{"$f":"+ExpSummary_FO!AL19","v":6.3178324920141176}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC21","v":0.965534},{"$f":"+ExpSummary_FO!AD21","v":0.98598199999999991},{"$f":"+ExpSummary_FO!AE21","v":1.008696},{"$f":"+ExpSummary_FO!AF21","v":0.90674600000000005},{"$f":"+ExpSummary_FO!AG21","v":0.92463800000000007},{"$f":"+ExpSummary_FO!AH21","v":0.86147983799999817},{"$f":"+ExpSummary_FO!AI21","v":0.87698647508400263},{"$f":"+ExpSummary_FO!AJ21","v":0.89277223163550956},{"$f":"+ExpSummary_FO!AK21","v":0.90884213180495133},{"$f":"+ExpSummary_FO!AL21","v":0.92520129017744068}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!AC20","v":0},{"$f":"+ExpSummary_FO!AD20","v":0},{"$f":"+ExpSummary_FO!AE20","v":0},{"$f":"+ExpSummary_FO!AF20","v":0},{"$f":"+ExpSummary_FO!AG20","v":0},{"$f":"+ExpSummary_FO!AH20","v":0},{"$f":"+ExpSummary_FO!AI20","v":0},{"$f":"+ExpSummary_FO!AJ20","v":0},{"$f":"+ExpSummary_FO!AK20","v":0},{"$f":"+ExpSummary_FO!AL20","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!AC16","v":9.2124957497342189E-2},{"$f":"+RollForward_FO!AD16","v":0.36123277451564778},{"$f":"+RollForward_FO!AE16","v":0.74396970339821289},{"$f":"+RollForward_FO!AF16","v":1.1818367656159616},{"$f":"+RollForward_FO!AG16","v":2.1581673035299715},{"$f":"+RollForward_FO!AH16","v":3.2198390689815279},{"$f":"+RollForward_FO!AI16","v":3.7913390184125197},{"$f":"+RollForward_FO!AJ16","v":4.1654910389299609},{"$f":"+RollForward_FO!AK16","v":3.9523134860087596},{"$f":"+RollForward_FO!AL16","v":3.6252914164518888}]
[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,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":9.9100253322815401},16.626093894334822,23.713117673399424,31.259272993747594,32.953364969850519,{"$f":"+SUM(AH54:AH55)-SUM(AH56:AH59)","v":48.510206043537792},{"$f":"+SUM(AI54:AI55)-SUM(AI56:AI59)","v":56.05375708270882},{"$f":"+SUM(AJ54:AJ55)-SUM(AJ56:AJ59)","v":57.176099060387621},{"$f":"+SUM(AK54:AK55)-SUM(AK56:AK59)","v":58.425970998465431},{"$f":"+SUM(AL54:AL55)-SUM(AL56:AL59)","v":60.193310783850222}]
[]
[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,{"$f":"+AVERAGE(AC54,AC60)","v":4.9550126661407701},13.268059613308182,20.169605783867123,27.486195333573509,32.106318981799056,{"$f":"+AVERAGE(AH54,AH60)","v":40.731785506694152},{"$f":"+AVERAGE(AI54,AI60)","v":52.28198156312331},{"$f":"+AVERAGE(AJ54,AJ60)","v":56.614928071548221},{"$f":"+AVERAGE(AK54,AK60)","v":57.801035029426529},{"$f":"+AVERAGE(AL54,AL60)","v":59.309640891157827}]
[]
[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,{"$f":"+AC62*KeyAssumptionsPriceControl_FO!AC42","v":0.12635282298658962},{"$f":"+AD62*KeyAssumptionsPriceControl_FO!AD42","v":0.31312620687407311},{"$f":"+AE62*KeyAssumptionsPriceControl_FO!AE42","v":0.45583309071539696},{"$f":"+AF62*KeyAssumptionsPriceControl_FO!AF42","v":0.5964504387385452},{"$f":"+AG62*KeyAssumptionsPriceControl_FO!AG42","v":0.67744333051596006},{"$f":"+AH62*KeyAssumptionsPriceControl_FO!AH42","v":0.83907478143789949},{"$f":"+AI62*KeyAssumptionsPriceControl_FO!AI42","v":1.0508678294187785},{"$f":"+AJ62*KeyAssumptionsPriceControl_FO!AJ42","v":1.1549445326595837},{"$f":"+AK62*KeyAssumptionsPriceControl_FO!AK42","v":1.2022615286120717},{"$f":"+AL62*KeyAssumptionsPriceControl_FO!AL42","v":1.2336405305360827}]
[]
[null,null,null,null,"Return on and of new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC64+AC58","v":0.21847778048393179},0.67435898138972084,1.1998027941136098,1.7782872043545068,2.8356106340459317,{"$f":"+AH64+AH58","v":4.0589138504194278},{"$f":"+AI64+AI58","v":4.8422068478312985},{"$f":"+AJ64+AJ58","v":5.3204355715895444},{"$f":"+AK64+AK58","v":5.1545750146208311},{"$f":"+AL64+AL58","v":4.8589319469879717}]
[]
[]
[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,{"$f":"W37","v":131.28645633985425},{"$f":"+W78","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,151.97928316829726,154.77924158335153,157.95015521541714,161.58020038876629,{"$f":"+AG78","v":159.35818221787019},{"$f":"+AH78","v":170.99891314455846},{"$f":"+AI78","v":174.62635403673048},{"$f":"+AJ78","v":171.83258586741024},{"$f":"+AK78","v":169.16634765848903}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W55+W38","v":5.1651042787065879},{"$f":"+X55+X38","v":5.1507628774422738},6.162423312883436,8.8671974767740576,7.3930295303558928,{"$f":"+AB55+AB38","v":6.1400579185520368},{"$f":"+AC55+AC38","v":10.967684289778882},8.0632833365689311,8.8396894824628163,9.634738085964127,4.7768972796328981,{"$f":"+AH55+AH38","v":19.638159980668803},12.211876532667555,6.1806052482442686,6.1110275558915141,6.3178324920141176]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W56+W39","v":0.98392323435363838},1.1278474490112873,1.1999361111669355,0.69107437862099985,0.59099732999999999,0.7,0.965534,0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,0.86147983799999817,0.87698647508400263,0.89277223163550956,0.90884213180495133,0.92520129017744068]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W57+W40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58+W41","v":2.9154008404116536},2.5579313593431854,2.828903686653506,3.1222578350589827,3.4180575407645009,3.7433339861691266,3.9582351044963606,4.2273429215146656,4.6100798503972307,5.0479469126149796,6.0242774505289898,7.0859492159805466,7.6574491654115384,8.0316011859289791,7.8184236330077779,7.491401563450907]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W59+W42","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W71:W72)-SUM(W73:W76)","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,151.97928316829726,154.77924158335153,157.95015521541714,161.58020038876629,159.35818221787019,{"$f":"+SUM(AH71:AH72)-SUM(AH73:AH76)","v":170.99891314455846},{"$f":"+SUM(AI71:AI72)-SUM(AI73:AI76)","v":174.62635403673048},{"$f":"+SUM(AJ71:AJ72)-SUM(AJ73:AJ76)","v":171.83258586741024},{"$f":"+SUM(AK71:AK72)-SUM(AK73:AK76)","v":169.16634765848903},{"$f":"+SUM(AL71:AL72)-SUM(AL73:AL76)","v":167.01757729687478}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!W30","v":132.50223654379556},{"$f":"+RollForward_FO!X30","v":133.91722061288337},{"$f":"+RollForward_FO!Y30","v":136.00080412794637},{"$f":"+RollForward_FO!Z30","v":141.00466939104044},{"$f":"+RollForward_FO!AA30","v":144.33864405063184},{"$f":"+RollForward_FO!AB30","v":145.98536798301475},{"$f":"+RollForward_FO!AC30","v":151.97928316829726},{"$f":"+RollForward_FO!AD30","v":154.77924158335153},{"$f":"+RollForward_FO!AE30","v":157.95015521541714},{"$f":"+RollForward_FO!AF30","v":161.58020038876629},{"$f":"+RollForward_FO!AG30","v":159.35818221787019},{"$f":"+RollForward_FO!AH30","v":170.99891314455846},{"$f":"+RollForward_FO!AI30","v":174.62635403673048},{"$f":"+RollForward_FO!AJ30","v":171.83258586741024},{"$f":"+RollForward_FO!AK30","v":169.16634765848903},{"$f":"+RollForward_FO!AL30","v":167.01757729687478}]
[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,{"$f":"+AC28","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[]
[null,null,null,null,null,{"$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,{"$f":"SUM(AC15:AC19)","v":26.568895929281965},26.813894474157237,27.013156556577179,27.644556549285593,28.416971820928708,{"$f":"SUM(AH15:AH19)","v":28.616645337874864},{"$f":"SUM(AI15:AI19)","v":29.232645128632779},{"$f":"SUM(AJ15:AJ19)","v":29.641555860563557},{"$f":"SUM(AK15:AK19)","v":29.416042609419616},{"$f":"SUM(AL15:AL19)","v":29.014824451758869}]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC73","v":0.965534},0.98598199999999991,1.008696,0.90674600000000005,0.92463800000000007,{"$f":"+AH73","v":0.86147983799999817},0.87698647508400263,0.89277223163550956,0.90884213180495133,0.92520129017744068]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!AC24","v":2},{"$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":1.5},{"$f":"ExpSummary_FO!AI24","v":1.5},{"$f":"ExpSummary_FO!AJ24","v":1.5},{"$f":"ExpSummary_FO!AK24","v":1.5},{"$f":"ExpSummary_FO!AL24","v":1.5}]
[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,{"$f":"+AC15","v":18.811611522606377},18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,{"$f":"+AH15","v":18.128018039661306},{"$f":"+AI15","v":18.101662028049287},{"$f":"+AJ15","v":18.076073487612344},{"$f":"+AK15","v":18.051230067742484},{"$f":"+AL15","v":18.027110068772178}]
[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,{"$f":"+AC62+AC45","v":148.98232557565601},153.3792623758244,156.36469839938434,159.7651778020917,160.46919130331824,{"$f":"+AH62+AH45","v":165.1785476812143},{"$f":"+AI62+AI45","v":172.81263359064445},{"$f":"+AJ62+AJ45","v":173.22946995207036},{"$f":"+AK62+AK45","v":170.49946676294962},{"$f":"+AL62+AL45","v":168.09196247768193}]
[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,{"$f":"+AC103*AC86","v":89.389395345393595},92.027557425494635,93.818819039630597,95.859106681255014,96.281514781990936,{"$f":"+AH103*AH86","v":99.107128608728573},{"$f":"+AI103*AI86","v":103.68758015438667},{"$f":"+AJ103*AJ86","v":103.93768197124221},{"$f":"+AK103*AK86","v":102.29968005776978},{"$f":"+AL103*AL86","v":100.85517748660915}]
[]
[null,null,null,null,null,"$m (MOD)"]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC98*AC$85","v":27.365962807160425},28.446860647633411,29.518005524598912,31.114191944764137,32.943058702116318,{"$f":"+AH98*AH$85","v":34.169771084645383},35.952466260945101,37.549036129941676,38.381263571149162,38.993497824513085]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99450002000000004,1.0460283037999998,1.1022293539920001,1.0205506114322602,1.0719088615126036,1.0286519789773287,1.078582746036894,1.1309371525295184,1.1858328419133046,1.2433931680597767]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC101*AC$85","v":2.06},2.1217999999999999,2.185454,2.2510176200000003,2.3185481486000001,1.7910784447935002,1.8448107981373054,1.9001551220814246,1.9571597757438672,2.0158745690161832]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC102*AC$85","v":19.375959868284568},{"$f":"+AD102*AD$85","v":20.121879139072018},{"$f":"+AE102*AE$85","v":20.61892203190817},{"$f":"+AF102*AF$85","v":21.530651823503561},{"$f":"+AG102*AG$85","v":22.034084022769477},21.645801571776726,22.262761049051573,22.898229083071225,23.552760927522556,24.226928493662275]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC19","v":0.36869954027117824},{"$f":"+'Finance&Tax_FO'!AD19","v":1.163962076439671},{"$f":"+'Finance&Tax_FO'!AE19","v":1.952427662964386},{"$f":"+'Finance&Tax_FO'!AF19","v":2.6008052308164022},{"$f":"+'Finance&Tax_FO'!AG19","v":2.8660303804307112},{"$f":"+'Finance&Tax_FO'!AH19","v":3.0835684382172013},{"$f":"+'Finance&Tax_FO'!AI19","v":3.5781167058075742},{"$f":"+'Finance&Tax_FO'!AJ19","v":3.9901685426757112},{"$f":"+'Finance&Tax_FO'!AK19","v":4.3206781002998733},{"$f":"+'Finance&Tax_FO'!AL19","v":4.5442196124422045}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!AC18","v":5.31},{"$f":"+'Finance&Tax_FO'!AD18","v":4.9099999999999993},{"$f":"+'Finance&Tax_FO'!AE18","v":4.5099999999999989},{"$f":"+'Finance&Tax_FO'!AF18","v":4.1099999999999985},{"$f":"+'Finance&Tax_FO'!AG18","v":3.7099999999999986},{"$f":"+'Finance&Tax_FO'!AH18","v":3.3099999999999987},{"$f":"+'Finance&Tax_FO'!AI18","v":2.9099999999999988},{"$f":"+'Finance&Tax_FO'!AJ18","v":2.5099999999999989},{"$f":"+'Finance&Tax_FO'!AK18","v":2.109999999999999},{"$f":"+'Finance&Tax_FO'!AL18","v":1.7099999999999991}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104*AC$91*AC$85","v":4.1975976033693296},{"$f":"AD104*AD$91*AD$85","v":4.1290187501643816},{"$f":"AE104*AE$91*AE$85","v":4.1708675954352072},4.2257669401270128,4.2427986728568854,4.4066204750090208,4.6389210124861782,4.8485294963806798,5.0098252420287244,5.0872575367455983]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!AC20","v":0},{"$f":"IF(AC116<0,-AC116,0)","v":0},0,0,0,{"$f":"IF(AG116<0,-AG116,0)","v":0},{"$f":"IF(AH116<0,-AH116,0)","v":0},{"$f":"IF(AI116<0,-AI116,0)","v":0},{"$f":"IF(AJ116<0,-AJ116,0)","v":0},{"$f":"IF(AK116<0,-AK116,0)","v":0}]
[null,null,null,null,null,"Before tax net income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":1.1682058152353498},1.2898289857573424,1.553471588283152,1.918536181749424,3.4806026361718523,{"$f":"SUM(AH107:AH108,AH110)-SUM(AH111:AH115)","v":4.5435110234132594},{"$f":"SUM(AI107:AI108,AI110)-SUM(AI111:AI115)","v":5.4860610377739718},{"$f":"SUM(AJ107:AJ108,AJ110)-SUM(AJ111:AJ115)","v":6.3332012824250015},{"$f":"SUM(AK107:AK108,AK110)-SUM(AK111:AK115)","v":6.5309919189551806},{"$f":"SUM(AL107:AL108,AL110)-SUM(AL111:AL115)","v":6.68435991873897}]
[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$92)))","v":0.33377309006724282},0.36852256735924066,0.44384902522375774,0.54815319478554969,0.99445789604910062,{"$f":"IF(AH116<0,0,AH116*AH$87/(1-AH87*(1-$H$92)))","v":1.2981460066895028},{"$f":"IF(AI116<0,0,AI116*AI$87/(1-AI87*(1-$H$92)))","v":1.5674460107925634},{"$f":"IF(AJ116<0,0,AJ116*AJ$87/(1-AJ87*(1-$H$92)))","v":1.8094860806928577},{"$f":"IF(AK116<0,0,AK116*AK$87/(1-AK87*(1-$H$92)))","v":1.8659976911300515},{"$f":"IF(AL116<0,0,AL116*AL$87/(1-AL87*(1-$H$92)))","v":1.9098171196397058}]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC117*$H92","v":0.16688654503362141},0.18426128367962033,0.22192451261187887,0.27407659739277485,0.49722894802455031,{"$f":"+AH117*$H92","v":0.64907300334475138},{"$f":"+AI117*$H92","v":0.7837230053962817},{"$f":"+AJ117*$H92","v":0.90474304034642883},{"$f":"+AK117*$H92","v":0.93299884556502577},{"$f":"+AL117*$H92","v":0.9549085598198529}]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117-AC118","v":0.16688654503362141},0.18426128367962033,0.22192451261187887,0.27407659739277485,0.49722894802455031,{"$f":"AH117-AH118","v":0.64907300334475138},{"$f":"AI117-AI118","v":0.7837230053962817},{"$f":"AJ117-AJ118","v":0.90474304034642883},{"$f":"AK117-AK118","v":0.93299884556502577},{"$f":"AL117-AL118","v":0.9549085598198529}]
[]
[null,null,null,null,"Benchmark tax liability (real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC120/AC85","v":0.16202577187730233},0.17368393220814435,0.20309236672277603,0.24351350692028328,0.428914058416074,{"$f":"+AH120/AH85","v":0.54358842173960609},{"$f":"+AI120/AI85","v":0.63723852293221794},{"$f":"+AJ120/AJ85","v":0.71421251073073644},{"$f":"+AK120/AK85","v":0.71506592649832301},{"$f":"+AL120/AL85","v":0.71054164864474778}]

{"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,{"$f":"Model_Name","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"+CONCATENATE(AH6-1,\"-\",RIGHT(AH6,2))","v":"2028-29"},{"$f":"+CONCATENATE(AI6-1,\"-\",RIGHT(AI6,2))","v":"2029-30"},{"$f":"+CONCATENATE(AJ6-1,\"-\",RIGHT(AJ6,2))","v":"2030-31"},{"$f":"+CONCATENATE(AK6-1,\"-\",RIGHT(AK6,2))","v":"2031-32"},{"$f":"+CONCATENATE(AL6-1,\"-\",RIGHT(AL6,2))","v":"2032-33"}]
[]
[]
[null,null,null,"Adjustments to financial indicator inputs"]
[]
[null,null,null,"All adjustments must be defined and explained"]
[null,null,null,"[Note: any adjustments due to non-prescribed services should be included on the Non Prescribed worksheet, rather than below]"]
[]
[null,null,1,"Revenue adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W16:W19)","v":0},{"$f":"+SUM(X16:X19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH16:AH19)","v":0},{"$f":"+SUM(AI16:AI19)","v":0},{"$f":"+SUM(AJ16:AJ19)","v":0},{"$f":"+SUM(AK16:AK19)","v":0},{"$f":"+SUM(AL16:AL19)","v":0}]
[]
[]
[null,null,2,"Operating expenditure adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W24:W27)","v":0},{"$f":"+SUM(X24:X27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH24:AH27)","v":0},{"$f":"+SUM(AI24:AI27)","v":0},{"$f":"+SUM(AJ24:AJ27)","v":0},{"$f":"+SUM(AK24:AK27)","v":0},{"$f":"+SUM(AL24:AL27)","v":0}]
[]
[]
[null,null,3,"Operating cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,null,"[Adjustment 7]"]
[null,null,null,null,"[Adjustment 8]"]
[null,null,null,null,"[Adjustment 9]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W32:W40)","v":0},{"$f":"+SUM(X32:X40)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH32:AH40)","v":0},{"$f":"+SUM(AI32:AI40)","v":0},{"$f":"+SUM(AJ32:AJ40)","v":0},{"$f":"+SUM(AK32:AK40)","v":0},{"$f":"+SUM(AL32:AL40)","v":0}]
[]
[]
[null,null,4,"Investing cash flow adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W45:W50)","v":0},{"$f":"+SUM(X45:X50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH45:AH50)","v":0},{"$f":"+SUM(AI45:AI50)","v":0},{"$f":"+SUM(AJ45:AJ50)","v":0},{"$f":"+SUM(AK45:AK50)","v":0},{"$f":"+SUM(AL45:AL50)","v":0}]
[]
[]
[null,null,5,"Interest payment adjustments"]
[null,null,null,null,"[Adjustment 1]"]
[null,null,null,null,"[Adjustment 2]"]
[null,null,null,null,"[Adjustment 3]"]
[null,null,null,null,"[Adjustment 4]"]
[null,null,null,null,"[Adjustment 5]"]
[null,null,null,null,"[Adjustment 6]"]
[null,null,null,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W55:W60)","v":0},{"$f":"+SUM(X55:X60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AH55:AH60)","v":0},{"$f":"+SUM(AI55:AI60)","v":0},{"$f":"+SUM(AJ55:AJ60)","v":0},{"$f":"+SUM(AK55:AK60)","v":0},{"$f":"+SUM(AL55:AL60)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP3",null,"RP4",null,"RP5"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"Determination_Lookup!W20","v":6.5000000000000002E-2},null,{"$f":"Determination_Lookup!X20","v":0.05},null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"Determination_Lookup!W21","v":4.4999999999999998E-2},null,{"$f":"Determination_Lookup!X21","v":3.5000000000000003E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4"},null,{"$f":"J$68","v":"RP5"}]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$f":"F69","v":0},null,{"$f":"H69","v":0},null,{"$f":"J69","v":0}]
[]
[null,null,null,null,"Revenue from ordinary activities"]
[null,null,null,null,"Prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":18.66211674470037},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":22.233708183544291},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":22.799694726276517},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":23.567668387023101},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":24.965778255799684},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":25.209974606435896},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":27.306411242184513},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":28.67524016572883},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":30.114105885400331},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":31.559749751793621},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":33.075374258929685},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AH17+RevenuePriceCap_FO!AH15)*'Rev&RAV_FO'!AH85,(RevenueTariffBasket_FO!AH17+RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85)","v":34.524275739598494},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AI17+RevenuePriceCap_FO!AI15)*'Rev&RAV_FO'!AI85,(RevenueTariffBasket_FO!AI17+RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85)","v":36.140146894387371},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AJ17+RevenuePriceCap_FO!AJ15)*'Rev&RAV_FO'!AJ85,(RevenueTariffBasket_FO!AJ17+RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85)","v":37.821011697458793},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AK17+RevenuePriceCap_FO!AK15)*'Rev&RAV_FO'!AK85,(RevenueTariffBasket_FO!AK17+RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85)","v":39.584429483602953},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AL17+RevenuePriceCap_FO!AL15)*'Rev&RAV_FO'!AL85,(RevenueTariffBasket_FO!AL17+RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85)","v":41.431235453781007}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH15,RevenueTariffBasket_FO!AH15)*'Rev&RAV_FO'!AH85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI15,RevenueTariffBasket_FO!AI15)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ15,RevenueTariffBasket_FO!AJ15)*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK15,RevenueTariffBasket_FO!AK15)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL15,RevenueTariffBasket_FO!AL15)*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":0.72310490504945424},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":1.8277818852287706},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":5.8929177636707264},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":3.2266901897934472},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":1.8662290199782081},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":1.4},{"$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},{"$f":"+(ExpSummary_FO!AH24+NotPres_FO!AH21)*'Rev&RAV_FO'!AH85","v":1.7910784447935002},{"$f":"+(ExpSummary_FO!AI24+NotPres_FO!AI21)*'Rev&RAV_FO'!AI85","v":1.8448107981373054},{"$f":"+(ExpSummary_FO!AJ24+NotPres_FO!AJ21)*'Rev&RAV_FO'!AJ85","v":1.9001551220814246},{"$f":"+(ExpSummary_FO!AK24+NotPres_FO!AK21)*'Rev&RAV_FO'!AK85","v":1.9571597757438672},{"$f":"+(ExpSummary_FO!AL24+NotPres_FO!AL21)*'Rev&RAV_FO'!AL85","v":2.0158745690161832}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W21+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":0.8775102291854483},{"$f":"+(ExpSummary_FO!X21+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":1.0249848487382642},{"$f":"+(ExpSummary_FO!Y21+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":1.105025910283675},{"$f":"+(ExpSummary_FO!Z21+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":0.65035732483622744},{"$f":"+(ExpSummary_FO!AA21+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":0.56237760457627117},{"$f":"+(ExpSummary_FO!AB21+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":0.7},{"$f":"+(ExpSummary_FO!AC21+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":0.99450002000000004},{"$f":"+(ExpSummary_FO!AD21+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":1.0460283037999998},{"$f":"+(ExpSummary_FO!AE21+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":1.1022293539920001},{"$f":"+(ExpSummary_FO!AF21+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":1.0205506114322602},{"$f":"+(ExpSummary_FO!AG21+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":1.0719088615126036},{"$f":"+(ExpSummary_FO!AH21+NotPres_FO!AH18)*'Rev&RAV_FO'!AH85","v":1.0286519789773287},{"$f":"+(ExpSummary_FO!AI21+NotPres_FO!AI18)*'Rev&RAV_FO'!AI85","v":1.078582746036894},{"$f":"+(ExpSummary_FO!AJ21+NotPres_FO!AJ18)*'Rev&RAV_FO'!AJ85","v":1.1309371525295184},{"$f":"+(ExpSummary_FO!AK21+NotPres_FO!AK18)*'Rev&RAV_FO'!AK85","v":1.1858328419133046},{"$f":"+(ExpSummary_FO!AL21+NotPres_FO!AL18)*'Rev&RAV_FO'!AL85","v":1.2433931680597767}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W20+NotPres_FO!W17)*'Rev&RAV_FO'!W85","v":0},{"$f":"+(ExpSummary_FO!X20+NotPres_FO!X17)*'Rev&RAV_FO'!X85","v":0},{"$f":"+(ExpSummary_FO!Y20+NotPres_FO!Y17)*'Rev&RAV_FO'!Y85","v":0},{"$f":"+(ExpSummary_FO!Z20+NotPres_FO!Z17)*'Rev&RAV_FO'!Z85","v":0},{"$f":"+(ExpSummary_FO!AA20+NotPres_FO!AA17)*'Rev&RAV_FO'!AA85","v":0},{"$f":"+(ExpSummary_FO!AB20+NotPres_FO!AB17)*'Rev&RAV_FO'!AB85","v":0},{"$f":"+(ExpSummary_FO!AC20+NotPres_FO!AC17)*'Rev&RAV_FO'!AC85","v":0},{"$f":"+(ExpSummary_FO!AD20+NotPres_FO!AD17)*'Rev&RAV_FO'!AD85","v":0},{"$f":"+(ExpSummary_FO!AE20+NotPres_FO!AE17)*'Rev&RAV_FO'!AE85","v":0},{"$f":"+(ExpSummary_FO!AF20+NotPres_FO!AF17)*'Rev&RAV_FO'!AF85","v":0},{"$f":"+(ExpSummary_FO!AG20+NotPres_FO!AG17)*'Rev&RAV_FO'!AG85","v":0},{"$f":"+(ExpSummary_FO!AH20+NotPres_FO!AH17)*'Rev&RAV_FO'!AH85","v":0},{"$f":"+(ExpSummary_FO!AI20+NotPres_FO!AI17)*'Rev&RAV_FO'!AI85","v":0},{"$f":"+(ExpSummary_FO!AJ20+NotPres_FO!AJ17)*'Rev&RAV_FO'!AJ85","v":0},{"$f":"+(ExpSummary_FO!AK20+NotPres_FO!AK17)*'Rev&RAV_FO'!AK85","v":0},{"$f":"+(ExpSummary_FO!AL20+NotPres_FO!AL17)*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.289935},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,-7.5000000000000015E-3,{"$f":"+AC189","v":-8.7749999999999981E-3},1.1124900000000007E-2,1.7532736E-2,2.436227975E-2,2.3518148142500001E-2,2.2648692586774998E-2,2.1753153364378247E-2,2.0830747965309593E-2,1.9880670404268878E-2,1.8902090516396946E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!W25+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":4.4592413236481034E-2},{"$f":"+(ExpSummary_FO!X25+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":4.5439870863599678E-2},{"$f":"+(ExpSummary_FO!Y25+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":4.6045197740112995E-2},{"$f":"+(ExpSummary_FO!Z25+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":4.7054075867635187E-2},{"$f":"+(ExpSummary_FO!AA25+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":4.7578692493946736E-2},{"$f":"+(ExpSummary_FO!AB25+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.05},{"$f":"+(ExpSummary_FO!AC25+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":5.1500000000000004E-2},{"$f":"+(ExpSummary_FO!AD25+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":5.3045000000000002E-2},{"$f":"+(ExpSummary_FO!AE25+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":5.463635E-2},{"$f":"+(ExpSummary_FO!AF25+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":5.627544050000001E-2},{"$f":"+(ExpSummary_FO!AG25+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":5.7963703715000009E-2},{"$f":"+(ExpSummary_FO!AH25+NotPres_FO!AH22)*'Rev&RAV_FO'!AH85","v":5.9702614826450007E-2},{"$f":"+(ExpSummary_FO!AI25+NotPres_FO!AI22)*'Rev&RAV_FO'!AI85","v":6.1493693271243516E-2},{"$f":"+(ExpSummary_FO!AJ25+NotPres_FO!AJ22)*'Rev&RAV_FO'!AJ85","v":6.3338504069380824E-2},{"$f":"+(ExpSummary_FO!AK25+NotPres_FO!AK22)*'Rev&RAV_FO'!AK85","v":6.5238659191462253E-2},{"$f":"+(ExpSummary_FO!AL25+NotPres_FO!AL22)*'Rev&RAV_FO'!AL85","v":6.7195818967206111E-2}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":4.4592413236481034E-2},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":4.5439870863599678E-2},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":4.6045197740112995E-2},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":4.7054075867635187E-2},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":4.7578692493946736E-2},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":0.05},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":5.1500000000000004E-2},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":5.3045000000000002E-2},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":5.463635E-2},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":5.627544050000001E-2},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":5.7963703715000009E-2},{"$f":"+NotPres_FO!AH12*'Rev&RAV_FO'!AH85","v":5.9702614826450007E-2},{"$f":"+NotPres_FO!AI12*'Rev&RAV_FO'!AI85","v":6.1493693271243516E-2},{"$f":"+NotPres_FO!AJ12*'Rev&RAV_FO'!AJ85","v":6.3338504069380824E-2},{"$f":"+NotPres_FO!AK12*'Rev&RAV_FO'!AK85","v":6.5238659191462253E-2},{"$f":"+NotPres_FO!AL12*'Rev&RAV_FO'!AL85","v":6.7195818967206111E-2}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":20.641851705408236},25.212354659238525,29.924728795711143,27.573824053388044,27.524542265342056,27.402474606435895,30.455136262184514,31.960283369528831,33.528594675392334,34.968231143975885,36.605276824614791,{"$f":"+(AH83-AH84)+SUM(AH85:AH91)","v":37.486060085608997},{"$f":"+(AI83-AI84)+SUM(AI85:AI91)","v":39.208280978468437},{"$f":"+(AJ83-AJ84)+SUM(AJ85:AJ91)","v":40.999611728173804},{"$f":"+(AK83-AK84)+SUM(AK85:AK91)","v":42.877780090047317},{"$f":"+(AL83-AL84)+SUM(AL85:AL91)","v":44.843796919307778}]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":15.106832684609053},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":16.80356928992973},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":17.467250301887972},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":17.148099421317188},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":19.456900031411621},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":18.028086972449994},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":19.375959868284568},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":20.121879139072018},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":20.61892203190817},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":21.530651823503561},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":22.034084022769477},{"$f":"+ExpSummary_FO!AH15*'Rev&RAV_FO'!AH85","v":21.645801571776726},{"$f":"+ExpSummary_FO!AI15*'Rev&RAV_FO'!AI85","v":22.262761049051573},{"$f":"+ExpSummary_FO!AJ15*'Rev&RAV_FO'!AJ85","v":22.898229083071225},{"$f":"+ExpSummary_FO!AK15*'Rev&RAV_FO'!AK85","v":23.552760927522556},{"$f":"+ExpSummary_FO!AL15*'Rev&RAV_FO'!AL85","v":24.226928493662275}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":3.8349475383373688E-2},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":3.9078288942695716E-2},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":3.9598870056497169E-2},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":4.0466505246166254E-2},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":4.091767554479419E-2},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":4.2999999999999997E-2},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":4.4289999999999996E-2},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":4.5618699999999991E-2},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":4.6987260999999995E-2},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":4.8396878830000004E-2},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":4.9848785194899999E-2},{"$f":"+NotPres_FO!AH14*'Rev&RAV_FO'!AH85","v":5.1344248750747001E-2},{"$f":"+NotPres_FO!AI14*'Rev&RAV_FO'!AI85","v":5.2884576213269412E-2},{"$f":"+NotPres_FO!AJ14*'Rev&RAV_FO'!AJ85","v":5.4471113499667496E-2},{"$f":"+NotPres_FO!AK14*'Rev&RAV_FO'!AK85","v":5.6105246904657527E-2},{"$f":"+NotPres_FO!AL14*'Rev&RAV_FO'!AL85","v":5.7788404311797249E-2}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!W17","v":0},{"$f":"+'Finance&Tax_FO'!X17","v":6.242},{"$f":"+'Finance&Tax_FO'!Y17","v":6.6669999999999998},{"$f":"+'Finance&Tax_FO'!Z17","v":6.75},{"$f":"+'Finance&Tax_FO'!AA17","v":7.3090000000000002},{"$f":"+'Finance&Tax_FO'!AB17","v":7.7249999999999996},{"$f":"+'Finance&Tax_FO'!AC17","v":8.125},{"$f":"+'Finance&Tax_FO'!AD17","v":8.5250000000000004},{"$f":"+'Finance&Tax_FO'!AE17","v":8.9250000000000007},{"$f":"+'Finance&Tax_FO'!AF17","v":9.3250000000000011},{"$f":"+'Finance&Tax_FO'!AG17","v":9.7250000000000014},{"$f":"+'Finance&Tax_FO'!AH17","v":10.125000000000002},{"$f":"+'Finance&Tax_FO'!AI17","v":10.525000000000002},{"$f":"+'Finance&Tax_FO'!AJ17","v":10.925000000000002},{"$f":"+'Finance&Tax_FO'!AK17","v":11.325000000000003},{"$f":"+'Finance&Tax_FO'!AL17","v":11.725000000000003}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W195","v":0.5161},0.21700977556852005,0.13481400459007964,9.90566118147862E-2,0.22724829494415422,0.15862875534608298,0.12422509052129113,0.33207598831481416,0.35518488011729221,0.39246758977663715,0.4706545818411273,{"$f":"+AH195","v":0.24890723341407328},{"$f":"+AI195","v":0.84261680139792672},{"$f":"+AJ195","v":0.99704087064948888},{"$f":"+AK195","v":0.75693017376818061},{"$f":"+AL195","v":0.47273505831478368}]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":0},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":0},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":0},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":0},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":0},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":0},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":0},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":0},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":0},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":0},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":0},{"$f":"Capex_FO_AC!AH25*'Rev&RAV_FO'!AH85","v":0},{"$f":"Capex_FO_AC!AI25*'Rev&RAV_FO'!AI85","v":0},{"$f":"Capex_FO_AC!AJ25*'Rev&RAV_FO'!AJ85","v":0},{"$f":"Capex_FO_AC!AK25*'Rev&RAV_FO'!AK85","v":0},{"$f":"Capex_FO_AC!AL25*'Rev&RAV_FO'!AL85","v":0}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":15.661282159992426},23.301657354440948,24.308663176534548,24.037622538378137,27.03406600190057,25.954715727796074,27.669474958805861,29.024573827386831,29.946094173025465,31.296516292110198,32.279587389805506,{"$f":"+SUM(AH95:AH100)","v":32.071053053941547},{"$f":"+SUM(AI95:AI100)","v":33.683262426662765},{"$f":"+SUM(AJ95:AJ100)","v":34.874741067220384},{"$f":"+SUM(AK95:AK100)","v":35.690796348195398},{"$f":"+SUM(AL95:AL100)","v":36.482451956288855}]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W92-W101","v":4.9805695454158094},1.9106973047975764,5.6160656191765952,3.5362015150099069,0.49047626344148654,1.4477588786398208,2.785661303378653,2.9357095421419999,3.5825005023668695,3.671714851865687,4.3256894348092843,{"$f":"+AH92-AH101","v":5.4150070316674501},{"$f":"+AI92-AI101","v":5.5250185518056725},{"$f":"+AJ92-AJ101","v":6.1248706609534196},{"$f":"+AK92-AK101","v":7.1869837418519182},{"$f":"+AL92-AL101","v":8.3613449630189223}]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!W87*W103","v":1.4941708636247428},{"$f":"'Rev&RAV_FO'!X87*X103","v":0.57320919143927285},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":1.6848196857529785},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":1.0608604545029721},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":0.14714287903244597},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":0.43432766359194624},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":0.69641532584466326},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":0.73392738553549997},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":0.89562512559171736},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":0.91792871296642176},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":1.0814223587023211},{"$f":"'Rev&RAV_FO'!AH87*AH103","v":1.3537517579168625},{"$f":"'Rev&RAV_FO'!AI87*AI103","v":1.3812546379514181},{"$f":"'Rev&RAV_FO'!AJ87*AJ103","v":1.5312176652383549},{"$f":"'Rev&RAV_FO'!AK87*AK103","v":1.7967459354629796},{"$f":"'Rev&RAV_FO'!AL87*AL103","v":2.0903362407547306}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3.4863986817910666},1.3374881133583036,3.9312459334236167,2.4753410605069348,0.3433333844090406,1.0134312150478746,2.0892459775339898,2.2017821566064999,2.6868753767751521,2.7537861388992653,3.2442670761069632,{"$f":"AH103-AH105-AH109","v":4.0612552737505876},{"$f":"AI103-AI105-AI109","v":4.1437639138542544},{"$f":"AJ103-AJ105-AJ109","v":4.5936529957150647},{"$f":"AK103-AK105-AK109","v":5.3902378063889387},{"$f":"AL103-AL105-AL109","v":6.2710087222641917}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+W83","v":18.66211674470037},22.233708183544291,22.799694726276517,23.567668387023101,24.965778255799684,25.209974606435896,{"$f":"+AC83","v":27.306411242184513},28.67524016572883,30.114105885400331,31.559749751793621,33.075374258929685,34.524275739598494,36.140146894387371,37.821011697458793,39.584429483602953,41.431235453781007]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W90","v":4.4592413236481034E-2},4.5439870863599678E-2,4.6045197740112995E-2,4.7054075867635187E-2,4.7578692493946736E-2,0.05,5.1500000000000004E-2,5.3045000000000002E-2,5.463635E-2,5.627544050000001E-2,5.7963703715000009E-2,{"$f":"+AH90","v":5.9702614826450007E-2},{"$f":"+AI90","v":6.1493693271243516E-2},{"$f":"+AJ90","v":6.3338504069380824E-2},{"$f":"+AK90","v":6.5238659191462253E-2},{"$f":"+AL90","v":6.7195818967206111E-2}]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.8775102291854483},{"$f":"+X86","v":1.0249848487382642},1.105025910283675,0.65035732483622744,0.56237760457627117,0.7,{"$f":"+AC86","v":0.99450002000000004},1.0460283037999998,1.1022293539920001,1.0205506114322602,1.0719088615126036,{"$f":"+AH86","v":1.0286519789773287},1.078582746036894,1.1309371525295184,1.1858328419133046,1.2433931680597767]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH84","v":0},{"$f":"-AI84","v":0},{"$f":"-AJ84","v":0},{"$f":"-AK84","v":0},{"$f":"-AL84","v":0}]
[]
[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,{"$f":"-SUM(W95:W96)","v":-15.145182159992427},-16.842647578872427,-17.50684917194447,-17.188565926563353,-19.497817706956415,-18.071086972449994,-19.420249868284568,-20.167497839072016,-20.665909292908172,-21.579048702333562,-22.083932807964377,{"$f":"-SUM(AH95:AH96)","v":-21.697145820527474},{"$f":"-SUM(AI95:AI96)","v":-22.315645625264843},{"$f":"-SUM(AJ95:AJ96)","v":-22.952700196570891},{"$f":"-SUM(AK95:AK96)","v":-23.608866174427213},{"$f":"-SUM(AL95:AL96)","v":-24.284716897974072}]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W174","v":-1.4941708636247406},0,0,-1.2785893316952246,-0.66584287903244521,-1.0388276635919456,-1.3079904407768692,-1.3466868664255824,-1.5112682098506214,-1.571477405262323,-1.8686647635946421,{"$f":"-AH174","v":-2.2866096483625626},{"$f":"-AI174","v":-2.3904754614995234},{"$f":"-AJ174","v":-2.6374255295694287},{"$f":"-AK174","v":-3.020326410388015},{"$f":"-AL174","v":-3.4580313376441802}]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.289935},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,-7.5000000000000015E-3,-8.7749999999999981E-3,1.1124900000000007E-2,1.7532736E-2,2.436227975E-2,2.3518148142500001E-2,{"$f":"+AH189","v":2.2648692586774998E-2},{"$f":"+AI189","v":2.1753153364378247E-2},{"$f":"+AJ189","v":2.0830747965309593E-2},{"$f":"+AK189","v":1.9880670404268878E-2},{"$f":"+AL189","v":1.8902090516396946E-2}]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-0.5161},-0.21700977556852005,-0.13481400459007964,-9.90566118147862E-2,-0.22724829494415422,-0.15862875534608298,-0.12422509052129113,-0.33207598831481416,-0.35518488011729221,-0.39246758977663715,-0.4706545818411273,{"$f":"-AH195","v":-0.24890723341407328},{"$f":"-AI195","v":-0.84261680139792672},{"$f":"-AJ195","v":-0.99704087064948888},{"$f":"-AK195","v":-0.75693017376818061},{"$f":"-AL195","v":-0.47273505831478368}]
[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,{"$f":"+SUM(W122:W132)","v":2.7187013635051285},6.2794755487052081,6.344102657765756,5.7338679176536012,5.2198256719368858,6.683931215047874,7.4911708626017859,7.9391776757164187,8.7561419425162459,9.1179443861033604,9.8055128188996381,{"$f":"+SUM(AH122:AH132)","v":11.402616323684938},{"$f":"+SUM(AI122:AI132)","v":11.753238598897594},{"$f":"+SUM(AJ122:AJ132)","v":12.448951505233191},{"$f":"+SUM(AK122:AK132)","v":13.469258896528581},{"$f":"+SUM(AL122:AL132)","v":14.54524323739135}]
[]
[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,{"$f":"-('Rev&RAV_FO'!W72+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-4.6064892881120096},{"$f":"-('Rev&RAV_FO'!X72+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-4.681},{"$f":"-('Rev&RAV_FO'!Y72+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-5.6749999999999998},{"$f":"-('Rev&RAV_FO'!Z72+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-8.344755656108596},{"$f":"-('Rev&RAV_FO'!AA72+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-7.0350135724694089},{"$f":"-('Rev&RAV_FO'!AB72+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-6.1400579185520368},{"$f":"-('Rev&RAV_FO'!AC72+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-11.296714818472248},{"$f":"-('Rev&RAV_FO'!AD72+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-8.5543372917659788},{"$f":"-('Rev&RAV_FO'!AE72+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-9.6593673691031459},{"$f":"-('Rev&RAV_FO'!AF72+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-10.843982597795163},{"$f":"-('Rev&RAV_FO'!AG72+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-5.5377331718726168},{"$f":"-('Rev&RAV_FO'!AH72+NotPres_FO!AH16)*'Rev&RAV_FO'!AH85","v":-23.448990024521489},{"$f":"-('Rev&RAV_FO'!AI72+NotPres_FO!AI16)*'Rev&RAV_FO'!AI85","v":-15.019067795323107},{"$f":"-('Rev&RAV_FO'!AJ72+NotPres_FO!AJ16)*'Rev&RAV_FO'!AJ85","v":-7.8294058133431212},{"$f":"-('Rev&RAV_FO'!AK72+NotPres_FO!AK16)*'Rev&RAV_FO'!AK85","v":-7.9735048805688198},{"$f":"-('Rev&RAV_FO'!AL72+NotPres_FO!AL16)*'Rev&RAV_FO'!AL85","v":-8.4906385679702652}]
[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,{"$f":"+W89","v":4.4592413236481034E-2},4.5439870863599678E-2,4.6045197740112995E-2,4.7054075867635187E-2,4.7578692493946736E-2,0.05,5.1500000000000004E-2,5.3045000000000002E-2,5.463635E-2,5.627544050000001E-2,5.7963703715000009E-2,{"$f":"+AH89","v":5.9702614826450007E-2},{"$f":"+AI89","v":6.1493693271243516E-2},{"$f":"+AJ89","v":6.3338504069380824E-2},{"$f":"+AK89","v":6.5238659191462253E-2},{"$f":"+AL89","v":6.7195818967206111E-2}]
[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,{"$f":"+SUM(W136:W138)","v":-4.5618968748755284},-4.6355601291364001,-5.6289548022598872,-8.2977015802409611,-6.9874348799754626,-6.0900579185520369,-11.245214818472247,-8.5012922917659797,-9.604731019103145,-10.787707157295163,-5.4797694681576168,{"$f":"+SUM(AH136:AH138)","v":-23.38928740969504},{"$f":"+SUM(AI136:AI138)","v":-14.957574102051863},{"$f":"+SUM(AJ136:AJ138)","v":-7.7660673092737404},{"$f":"+SUM(AK136:AK138)","v":-7.9082662213773576},{"$f":"+SUM(AL136:AL138)","v":-8.4234427490030583}]
[]
[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,{"$f":"W133+W139+W141","v":-1.8431955113703999},1.6439154195688079,0.71514785550586879,-2.5638336625873599,-1.7676092080385768,0.59387329649583709,-3.7540439558704612,-0.56211461604956092,-0.84858907658689908,-1.6697627711918024,4.3257433507420213,{"$f":"AH133+AH139+AH141","v":-11.986671086010102},{"$f":"AI133+AI139+AI141","v":-3.2043355031542688},{"$f":"AJ133+AJ139+AJ141","v":4.6828841959594509},{"$f":"AK133+AK139+AK141","v":5.5609926751512235},{"$f":"AL133+AL139+AL141","v":6.1218004883882919}]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,null,"Cash at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J157","v":6.4429999999999996},{"$f":"+W157","v":1},{"$f":"+X157","v":1},1,1,1,1,1.5,1.5,1.5,1.5,{"$f":"+AG157","v":1.5},{"$f":"+AH157","v":1.5},{"$f":"+AI157","v":1.5},{"$f":"+AJ157","v":1.5},{"$f":"+AK157","v":1.5}]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W159-W143+(W154-W155)>=0,W154-W155,W143-W159)","v":-5.4429999999999996},0,0,0,0,0,0.5,0,0,0,0,{"$f":"IF(AH159-AH143+(AH154-AH155)>=0,AH154-AH155,AH143-AH159)","v":0},{"$f":"IF(AI159-AI143+(AI154-AI155)>=0,AI154-AI155,AI143-AI159)","v":0},{"$f":"IF(AJ159-AJ143+(AJ154-AJ155)>=0,AJ154-AJ155,AJ143-AJ159)","v":0},{"$f":"IF(AK159-AK143+(AK154-AK155)>=0,AK154-AK155,AK143-AK159)","v":0},{"$f":"IF(AL159-AL143+(AL154-AL155)>=0,AL154-AL155,AL143-AL159)","v":0}]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",6.4429999999999996,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155+W156","v":1},1,1,1,1,1,1.5,1.5,1.5,1.5,1.5,{"$f":"+AH155+AH156","v":1.5},{"$f":"+AI155+AI156","v":1.5},{"$f":"+AJ155+AJ156","v":1.5},{"$f":"+AK155+AK156","v":1.5},{"$f":"+AL155+AL156","v":1.5}]
[]
[null,null,null,"Debt at the beginning of the financial year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J161","v":7.94},{"$f":"+W161","v":4.3401955113704007},2.6962800918015928,1.981132236295724,4.5449658988830839,6.3125751069216607,5.7187018104258236,9.9727457662962848,10.534860382345846,11.383449458932745,13.053212230124547,{"$f":"+AG161","v":8.7274688793825259},{"$f":"+AH161","v":20.714139965392626},{"$f":"+AI161","v":23.918475468546895},{"$f":"+AJ161","v":19.235591272587442},{"$f":"+AK161","v":13.674598597436219}]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(W143-W156)","v":-3.5998044886295997},-1.6439154195688079,-0.71514785550586879,2.5638336625873599,1.7676092080385768,-0.59387329649583709,4.2540439558704612,0.56211461604956092,0.84858907658689908,1.6697627711918024,-4.3257433507420213,{"$f":"-(AH143-AH156)","v":11.986671086010102},{"$f":"-(AI143-AI156)","v":3.2043355031542688},{"$f":"-(AJ143-AJ156)","v":-4.6828841959594509},{"$f":"-(AK143-AK156)","v":-5.5609926751512235},{"$f":"-(AL143-AL156)","v":-6.1218004883882919}]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2017-18 closing balance here>>>",7.94,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159+W160","v":4.3401955113704007},2.6962800918015928,1.981132236295724,4.5449658988830839,6.3125751069216607,5.7187018104258236,9.9727457662962848,10.534860382345846,11.383449458932745,13.053212230124547,8.7274688793825259,{"$f":"+AH159+AH160","v":20.714139965392626},{"$f":"+AI159+AI160","v":23.918475468546895},{"$f":"+AJ159+AJ160","v":19.235591272587442},{"$f":"+AK159+AK160","v":13.674598597436219},{"$f":"+AL159+AL160","v":7.5527981090479273}]
[]
[]
[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,{"$f":"+SUM(W83,W85:W86,W88:W90)-W84","v":20.641851705408229},25.212354659238525,29.924728795711147,27.573824053388048,27.524542265342053,27.402474606435895,30.455136262184514,31.960283369528831,33.528594675392334,34.968231143975892,36.605276824614783,{"$f":"+SUM(AH83,AH85:AH86,AH88:AH90)-AH84","v":37.486060085608997},{"$f":"+SUM(AI83,AI85:AI86,AI88:AI90)-AI84","v":39.208280978468437},{"$f":"+SUM(AJ83,AJ85:AJ86,AJ88:AJ90)-AJ84","v":40.999611728173804},{"$f":"+SUM(AK83,AK85:AK86,AK88:AK90)-AK84","v":42.877780090047324},{"$f":"+SUM(AL83,AL85:AL86,AL88:AL90)-AL84","v":44.843796919307778}]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W128","v":-15.145182159992427},-16.842647578872427,-17.50684917194447,-17.188565926563353,-19.497817706956415,-18.071086972449994,-19.420249868284568,-20.167497839072016,-20.665909292908172,-21.579048702333562,-22.083932807964377,{"$f":"+AH128","v":-21.697145820527474},{"$f":"+AI128","v":-22.315645625264843},{"$f":"+AJ128","v":-22.952700196570891},{"$f":"+AK128","v":-23.608866174427213},{"$f":"+AL128","v":-24.284716897974072}]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W195","v":-0.5161},-0.21700977556852005,-0.13481400459007964,-9.90566118147862E-2,-0.22724829494415422,-0.15862875534608298,-0.12422509052129113,-0.33207598831481416,-0.35518488011729221,-0.39246758977663715,-0.4706545818411273,{"$f":"-AH195","v":-0.24890723341407328},{"$f":"-AI195","v":-0.84261680139792672},{"$f":"-AJ195","v":-0.99704087064948888},{"$f":"-AK195","v":-0.75693017376818061},{"$f":"-AL195","v":-0.47273505831478368}]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Finance&Tax_FO'!W18:W19)","v":0},{"$f":"-SUM('Finance&Tax_FO'!X18:X19)","v":-6},{"$f":"-SUM('Finance&Tax_FO'!Y18:Y19)","v":-6.3},{"$f":"-SUM('Finance&Tax_FO'!Z18:Z19)","v":-5.2},{"$f":"-SUM('Finance&Tax_FO'!AA18:AA19)","v":-5.58},{"$f":"-SUM('Finance&Tax_FO'!AB18:AB19)","v":-5.71},{"$f":"-SUM('Finance&Tax_FO'!AC18:AC19)","v":-5.678699540271178},{"$f":"-SUM('Finance&Tax_FO'!AD18:AD19)","v":-6.0739620764396705},{"$f":"-SUM('Finance&Tax_FO'!AE18:AE19)","v":-6.4624276629643846},{"$f":"-SUM('Finance&Tax_FO'!AF18:AF19)","v":-6.7108052308164012},{"$f":"-SUM('Finance&Tax_FO'!AG18:AG19)","v":-6.5760303804307103},{"$f":"-SUM('Finance&Tax_FO'!AH18:AH19)","v":-6.3935684382171996},{"$f":"-SUM('Finance&Tax_FO'!AI18:AI19)","v":-6.488116705807573},{"$f":"-SUM('Finance&Tax_FO'!AJ18:AJ19)","v":-6.5001685426757101},{"$f":"-SUM('Finance&Tax_FO'!AK18:AK19)","v":-6.4306781002998719},{"$f":"-SUM('Finance&Tax_FO'!AL18:AL19)","v":-6.2542196124422036}]
[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":-8.9600000000000009},{"$f":"IF(X172<0,X172,0)","v":-6.8073026952024236},{"$f":"IF(Y172<0,Y172,0)","v":-0.82423707602582663},0,0,{"$f":"-'Finance&Tax_FO'!AC20","v":0},0,0,0,0,{"$f":"IF(AG172<0,AG172,0)","v":0},{"$f":"IF(AH172<0,AH172,0)","v":0},{"$f":"IF(AI172<0,AI172,0)","v":0},{"$f":"IF(AJ172<0,AJ172,0)","v":0},{"$f":"IF(AK172<0,AK172,0)","v":0}]
[null,null,null,null,"add taxable income adjustment"]
[]
[null,null,null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W165:W171)","v":4.9805695454158023},-6.8073026952024236,-0.82423707602582663,{"$f":"+SUM(Z165:Z171)","v":4.2619644389840818},2.219476263441484,3.4627588786398187,5.2319617631074768,5.3867474657023298,6.0450728394024855,6.2859096210492922,7.4746590543785683,{"$f":"+SUM(AH165:AH171)","v":9.1464385934502506},{"$f":"+SUM(AI165:AI171)","v":9.5619018459980936},{"$f":"+SUM(AJ165:AJ171)","v":10.549702118277715},{"$f":"+SUM(AK165:AK171)","v":12.08130564155206},{"$f":"+SUM(AL165:AL171)","v":13.832125350576721}]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":1.4941708636247406},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":1.2785893316952246},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":0.66584287903244521},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":1.0388276635919456},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":1.3079904407768692},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":1.3466868664255824},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":1.5112682098506214},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":1.571477405262323},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":1.8686647635946421},{"$f":"MAX('Rev&RAV_FO'!AH87*AH172,0)","v":2.2866096483625626},{"$f":"MAX('Rev&RAV_FO'!AI87*AI172,0)","v":2.3904754614995234},{"$f":"MAX('Rev&RAV_FO'!AJ87*AJ172,0)","v":2.6374255295694287},{"$f":"MAX('Rev&RAV_FO'!AK87*AK172,0)","v":3.020326410388015},{"$f":"MAX('Rev&RAV_FO'!AL87*AL172,0)","v":3.4580313376441802}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$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},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":0},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":0},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":0},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":0},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":1.5},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":1.5449999999999999},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":1.4852599999999998},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":1.3112724},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":1.1255088100000001},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":1.1592740743000001},{"$f":"'Finance&Tax_FO'!AH12*'Rev&RAV_FO'!AH85","v":1.1940522965290001},{"$f":"'Finance&Tax_FO'!AI12*'Rev&RAV_FO'!AI85","v":1.2298738654248702},{"$f":"'Finance&Tax_FO'!AJ12*'Rev&RAV_FO'!AJ85","v":1.2667700813876164},{"$f":"'Finance&Tax_FO'!AK12*'Rev&RAV_FO'!AK85","v":1.3047731838292449},{"$f":"'Finance&Tax_FO'!AL12*'Rev&RAV_FO'!AL85","v":1.3439163793441222}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W155","v":6.4429999999999996},1,1,1,1,1,1,1.5,1.5,1.5,1.5,{"$f":"+AH155","v":1.5},{"$f":"+AI155","v":1.5},{"$f":"+AJ155","v":1.5},{"$f":"+AK155","v":1.5},{"$f":"+AL155","v":1.5}]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":0},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":0},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":0},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":0},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":0},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":0.01},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":1.03E-2},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":1.0609E-2},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":1.0927270000000001E-2},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":1.1255088100000001E-2},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":1.1592740743000001E-2},{"$f":"'Finance&Tax_FO'!AH13*'Rev&RAV_FO'!AH85","v":1.1940522965290001E-2},{"$f":"'Finance&Tax_FO'!AI13*'Rev&RAV_FO'!AI85","v":1.2298738654248702E-2},{"$f":"'Finance&Tax_FO'!AJ13*'Rev&RAV_FO'!AJ85","v":1.2667700813876165E-2},{"$f":"'Finance&Tax_FO'!AK13*'Rev&RAV_FO'!AK85","v":1.3047731838292449E-2},{"$f":"'Finance&Tax_FO'!AL13*'Rev&RAV_FO'!AL85","v":1.3439163793441223E-2}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188+(W187-W186)*$F$184","v":0.289935},{"$f":"X188+(X187-X186)*$H$184","v":3.5000000000000003E-2},{"$f":"Y188+(Y187-Y186)*$H$184","v":3.5000000000000003E-2},{"$f":"Z188+(Z187-Z186)*$H$184","v":3.5000000000000003E-2},3.5000000000000003E-2,-7.5000000000000015E-3,{"$f":"AC188+(AC187-AC186)*$J$184","v":-8.7749999999999981E-3},1.1124900000000007E-2,1.7532736E-2,2.436227975E-2,2.3518148142500001E-2,2.2648692586774998E-2,2.1753153364378247E-2,2.0830747965309593E-2,1.9880670404268878E-2,1.8902090516396946E-2]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":0},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":0},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":0},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":0},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":0},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":10.14},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":10.4442},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":10.757526},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":11.080251780000001},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":11.412659333400002},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":11.755039113402001},{"$f":"'Finance&Tax_FO'!AH14*'Rev&RAV_FO'!AH85","v":12.107690286804061},{"$f":"'Finance&Tax_FO'!AI14*'Rev&RAV_FO'!AI85","v":12.470920995408184},{"$f":"'Finance&Tax_FO'!AJ14*'Rev&RAV_FO'!AJ85","v":12.845048625270431},{"$f":"'Finance&Tax_FO'!AK14*'Rev&RAV_FO'!AK85","v":13.230400084028544},{"$f":"'Finance&Tax_FO'!AL14*'Rev&RAV_FO'!AL85","v":13.6273120865494}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W159","v":7.94},4.3401955113704007,2.6962800918015928,1.981132236295724,4.5449658988830839,6.3125751069216607,5.7187018104258236,9.9727457662962848,10.534860382345846,11.383449458932745,13.053212230124547,{"$f":"+AH159","v":8.7274688793825259},{"$f":"+AI159","v":20.714139965392626},{"$f":"+AJ159","v":23.918475468546895},{"$f":"+AK159","v":19.235591272587442},{"$f":"+AL159","v":13.674598597436219}]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":0},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":0},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":0},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":0},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":0},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":0.35},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":0.36049999999999999},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":0.37131499999999995},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":0.38245445},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":0.39392808350000003},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":0.40574592600499998},{"$f":"'Finance&Tax_FO'!AH15*'Rev&RAV_FO'!AH85","v":0.41791830378515005},{"$f":"'Finance&Tax_FO'!AI15*'Rev&RAV_FO'!AI85","v":0.43045585289870453},{"$f":"'Finance&Tax_FO'!AJ15*'Rev&RAV_FO'!AJ85","v":0.44336952848566569},{"$f":"'Finance&Tax_FO'!AK15*'Rev&RAV_FO'!AK85","v":0.4566706143402357},{"$f":"'Finance&Tax_FO'!AL15*'Rev&RAV_FO'!AL85","v":0.47037073277044272}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$183","v":0.5161},{"$f":"X194+X193+(X192-X191)*$H$183","v":0.21700977556852005},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":0.13481400459007964},{"$f":"Z194+Z193+(Z192-Z191)*$H$183","v":9.90566118147862E-2},0.22724829494415422,0.15862875534608298,{"$f":"AC194+AC193+(AC192-AC191)*$J$183","v":0.12422509052129113},0.33207598831481416,0.35518488011729221,0.39246758977663715,0.4706545818411273,0.24890723341407328,0.84261680139792672,0.99704087064948888,0.75693017376818061,0.47273505831478368]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($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,{"$f":"+W83","v":18.66211674470037},22.233708183544291,22.799694726276517,23.567668387023101,24.965778255799684,25.209974606435896,{"$f":"+AC83","v":27.306411242184513},28.67524016572883,30.114105885400331,31.559749751793621,33.075374258929685,34.524275739598494,36.140146894387371,37.821011697458793,39.584429483602953,41.431235453781007]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W86","v":0.8775102291854483},1.0249848487382642,1.105025910283675,0.65035732483622744,0.56237760457627117,0.7,{"$f":"+AC86","v":0.99450002000000004},1.0460283037999998,1.1022293539920001,1.0205506114322602,1.0719088615126036,1.0286519789773287,1.078582746036894,1.1309371525295184,1.1858328419133046,1.2433931680597767]
[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,{"$f":"+W90","v":4.4592413236481034E-2},4.5439870863599678E-2,4.6045197740112995E-2,4.7054075867635187E-2,4.7578692493946736E-2,0.05,5.1500000000000004E-2,5.3045000000000002E-2,5.463635E-2,5.627544050000001E-2,5.7963703715000009E-2,{"$f":"+AH90","v":5.9702614826450007E-2},{"$f":"+AI90","v":6.1493693271243516E-2},{"$f":"+AJ90","v":6.3338504069380824E-2},{"$f":"+AK90","v":6.5238659191462253E-2},{"$f":"+AL90","v":6.7195818967206111E-2}]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W132","v":0},0,0,0,0,0,{"$f":"AC132","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AH84","v":0},{"$f":"-AI84","v":0},{"$f":"-AJ84","v":0},{"$f":"-AK84","v":0},{"$f":"-AL84","v":0}]
[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,{"$f":"+W128","v":-15.145182159992427},-16.842647578872427,-17.50684917194447,-17.188565926563353,-19.497817706956415,-18.071086972449994,-19.420249868284568,-20.167497839072016,-20.665909292908172,-21.579048702333562,-22.083932807964377,{"$f":"+AH128","v":-21.697145820527474},{"$f":"+AI128","v":-22.315645625264843},{"$f":"+AJ128","v":-22.952700196570891},{"$f":"+AK128","v":-23.608866174427213},{"$f":"+AL128","v":-24.284716897974072}]
[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,{"$f":"-W174","v":-1.4941708636247406},0,0,-1.2785893316952246,-0.66584287903244521,-1.0388276635919456,-1.3079904407768692,-1.3466868664255824,-1.5112682098506214,-1.571477405262323,-1.8686647635946421,{"$f":"-AH174","v":-2.2866096483625626},{"$f":"-AI174","v":-2.3904754614995234},{"$f":"-AJ174","v":-2.6374255295694287},{"$f":"-AK174","v":-3.020326410388015},{"$f":"-AL174","v":-3.4580313376441802}]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W189","v":0.289935},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,-7.5000000000000015E-3,-8.7749999999999981E-3,1.1124900000000007E-2,1.7532736E-2,2.436227975E-2,2.3518148142500001E-2,{"$f":"+AH189","v":2.2648692586774998E-2},{"$f":"+AI189","v":2.1753153364378247E-2},{"$f":"+AJ189","v":2.0830747965309593E-2},{"$f":"+AK189","v":1.9880670404268878E-2},{"$f":"+AL189","v":1.8902090516396946E-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,{"$f":"-W195","v":-0.5161},-0.21700977556852005,-0.13481400459007964,-9.90566118147862E-2,-0.22724829494415422,-0.15862875534608298,-0.12422509052129113,-0.33207598831481416,-0.35518488011729221,-0.39246758977663715,-0.4706545818411273,{"$f":"-AH195","v":-0.24890723341407328},{"$f":"-AI195","v":-0.84261680139792672},{"$f":"-AJ195","v":-0.99704087064948888},{"$f":"-AK195","v":-0.75693017376818061},{"$f":"-AL195","v":-0.47273505831478368}]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W205:W214)","v":2.7187013635051285},6.2794755487052081,6.344102657765756,5.7338679176536012,5.2198256719368858,6.683931215047874,{"$f":"+SUM(AC205:AC214)","v":7.4911708626017859},7.9391776757164187,8.7561419425162459,9.1179443861033604,9.8055128188996381,11.402616323684938,11.753238598897594,12.448951505233191,13.469258896528581,14.54524323739135]
[]
[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,{"$f":"+W215","v":2.7187013635051285},6.2794755487052081,6.344102657765756,5.7338679176536012,5.2198256719368858,6.683931215047874,7.4911708626017859,7.9391776757164187,8.7561419425162459,9.1179443861033604,9.8055128188996381,{"$f":"+AH215","v":11.402616323684938},{"$f":"+AI215","v":11.753238598897594},{"$f":"+AJ215","v":12.448951505233191},{"$f":"+AK215","v":13.469258896528581},{"$f":"+AL215","v":14.54524323739135}]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W213","v":0.5161},0.21700977556852005,0.13481400459007964,9.90566118147862E-2,0.22724829494415422,0.15862875534608298,0.12422509052129113,0.33207598831481416,0.35518488011729221,0.39246758977663715,0.4706545818411273,{"$f":"-AH213","v":0.24890723341407328},{"$f":"-AI213","v":0.84261680139792672},{"$f":"-AJ213","v":0.99704087064948888},{"$f":"-AK213","v":0.75693017376818061},{"$f":"-AL213","v":0.47273505831478368}]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W212","v":-0.289935},-3.5000000000000003E-2,-3.5000000000000003E-2,-3.5000000000000003E-2,-3.5000000000000003E-2,7.5000000000000015E-3,8.7749999999999981E-3,-1.1124900000000007E-2,-1.7532736E-2,-2.436227975E-2,-2.3518148142500001E-2,{"$f":"-AH212","v":-2.2648692586774998E-2},{"$f":"-AI212","v":-2.1753153364378247E-2},{"$f":"-AJ212","v":-2.0830747965309593E-2},{"$f":"-AK212","v":-1.9880670404268878E-2},{"$f":"-AL212","v":-1.8902090516396946E-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,{"$f":"+W221+W222","v":0.226165},0.18200977556852005,9.9814004590079636E-2,6.4056611814786196E-2,0.19224829494415421,0.16612875534608298,0.13300009052129114,0.32095108831481417,0.33765214411729222,0.36810531002663716,0.44713643369862732,{"$f":"+AH221+AH222","v":0.22625854082729829},{"$f":"+AI221+AI222","v":0.8208636480335485},{"$f":"+AJ221+AJ222","v":0.97621012268417928},{"$f":"+AK221+AK222","v":0.73704950336391173},{"$f":"+AL221+AL222","v":0.45383296779838672}]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W220:W222)/W223),0,SUM(W220:W222)/W223)","v":13.020875747817428},35.500759803097573,64.559243853805725,90.512507065352651,28.151479670876565,41.233439425485166,57.324554616769767,25.736409891618894,26.932434000699175,25.769934412094081,22.929576925302879,{"$f":"+IF(ISERROR(SUM(AH220:AH222)/AH223),0,SUM(AH220:AH222)/AH223)","v":51.396401753463451},{"$f":"+IF(ISERROR(SUM(AI220:AI222)/AI223),0,SUM(AI220:AI222)/AI223)","v":15.318137521442834},{"$f":"+IF(ISERROR(SUM(AJ220:AJ222)/AJ223),0,SUM(AJ220:AJ222)/AJ223)","v":13.752327819551448},{"$f":"+IF(ISERROR(SUM(AK220:AK222)/AK223),0,SUM(AK220:AK222)/AK223)","v":19.274564781679601},{"$f":"+IF(ISERROR(SUM(AL220:AL222)/AL223),0,SUM(AL220:AL222)/AL223)","v":33.049772205735856}]
[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,{"$f":"+W192","v":7.94},4.3401955113704007,2.6962800918015928,1.981132236295724,4.5449658988830839,6.3125751069216607,5.7187018104258236,9.9727457662962848,10.534860382345846,11.383449458932745,13.053212230124547,{"$f":"+AH192","v":8.7274688793825259},{"$f":"+AI192","v":20.714139965392626},{"$f":"+AJ192","v":23.918475468546895},{"$f":"+AK192","v":19.235591272587442},{"$f":"+AL192","v":13.674598597436219}]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W187","v":-6.4429999999999996},-1,-1,-1,-1,-1,-1,-1.5,-1.5,-1.5,-1.5,{"$f":"-AH187","v":-1.5},{"$f":"-AI187","v":-1.5},{"$f":"-AJ187","v":-1.5},{"$f":"-AK187","v":-1.5},{"$f":"-AL187","v":-1.5}]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":117.62974400178895},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":121.06065728749817},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":124.28428822812218},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":130.34236566712616},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":135.76261765445184},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":145.16200601682328},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":153.45179534292569},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":162.7200594545121},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":170.86392778786404},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":179.81711514747067},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":186.02777320182386},{"$f":"+SUM('Rev&RAV_FO'!AH45,'Rev&RAV_FO'!AH62)*'Rev&RAV_FO'!AH85","v":197.23182419607889},{"$f":"+SUM('Rev&RAV_FO'!AI45,'Rev&RAV_FO'!AI62)*'Rev&RAV_FO'!AI85","v":212.53774166837766},{"$f":"+SUM('Rev&RAV_FO'!AJ45,'Rev&RAV_FO'!AJ62)*'Rev&RAV_FO'!AJ85","v":219.44190974991781},{"$f":"+SUM('Rev&RAV_FO'!AK45,'Rev&RAV_FO'!AK62)*'Rev&RAV_FO'!AK85","v":222.46313208948229},{"$f":"+SUM('Rev&RAV_FO'!AL45,'Rev&RAV_FO'!AL62)*'Rev&RAV_FO'!AL85","v":225.90154160985435}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W230:W231)/W232","v":1.2726373016481562E-2},2.7591090170921612E-2,1.3648387225649093E-2,7.5273471620223688E-3,2.6111502268657379E-2,3.6597559187119315E-2,3.0750385160895163E-2,5.2069460856267791E-2,5.2877517796284475E-2,5.496389735107908E-2,6.2104770869833091E-2,{"$f":"SUM(AH230:AH231)/AH232","v":3.6644537000262725E-2},{"$f":"SUM(AI230:AI231)/AI232","v":9.0403425831880824E-2},{"$f":"SUM(AJ230:AJ231)/AJ232","v":0.1021613213906843},{"$f":"SUM(AK230:AK231)/AK232","v":7.9723732674291309E-2},{"$f":"SUM(AL230:AL231)/AL232","v":5.389338430661305E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W234<=0.7,0,1)","v":0},{"$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,{"$f":"+W215","v":2.7187013635051285},6.2794755487052081,6.344102657765756,5.7338679176536012,5.2198256719368858,6.683931215047874,7.4911708626017859,7.9391776757164187,8.7561419425162459,9.1179443861033604,9.8055128188996381,{"$f":"+AH215","v":11.402616323684938},{"$f":"+AI215","v":11.753238598897594},{"$f":"+AJ215","v":12.448951505233191},{"$f":"+AK215","v":13.469258896528581},{"$f":"+AL215","v":14.54524323739135}]
[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,{"$f":"+W192","v":7.94},4.3401955113704007,2.6962800918015928,1.981132236295724,4.5449658988830839,6.3125751069216607,5.7187018104258236,9.9727457662962848,10.534860382345846,11.383449458932745,13.053212230124547,{"$f":"+AH192","v":8.7274688793825259},{"$f":"+AI192","v":20.714139965392626},{"$f":"+AJ192","v":23.918475468546895},{"$f":"+AK192","v":19.235591272587442},{"$f":"+AL192","v":13.674598597436219}]
[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,{"$f":"-W187","v":-6.4429999999999996},-1,-1,-1,-1,-1,-1,-1.5,-1.5,-1.5,-1.5,{"$f":"-AH187","v":-1.5},{"$f":"-AI187","v":-1.5},{"$f":"-AJ187","v":-1.5},{"$f":"-AK187","v":-1.5},{"$f":"-AL187","v":-1.5}]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(W237/SUM(W238:W240)),0,W237/SUM(W238:W240))","v":1.8160997752205257},1.8799724529085702,3.7400089103373153,5.8441336504260475,1.4724614624872701,1.2581339709135591,1.5875491106579946,0.93702536281658,0.96915077510503467,0.9225467711440043,0.84872610522397818,{"$f":"+IF(ISERROR(AH237/SUM(AH238:AH240)),0,AH237/SUM(AH238:AH240))","v":1.5776776785871285},{"$f":"+IF(ISERROR(AI237/SUM(AI238:AI240)),0,AI237/SUM(AI238:AI240))","v":0.61169735518044699},{"$f":"+IF(ISERROR(AJ237/SUM(AJ238:AJ240)),0,AJ237/SUM(AJ238:AJ240))","v":0.55529875448930777},{"$f":"+IF(ISERROR(AK237/SUM(AK238:AK240)),0,AK237/SUM(AK238:AK240))","v":0.75944797607886871},{"$f":"+IF(ISERROR(AL237/SUM(AL238:AL240)),0,AL237/SUM(AL238:AL240))","v":1.1947205586272349}]
[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,{"$f":"+W215","v":2.7187013635051285},6.2794755487052081,6.344102657765756,5.7338679176536012,5.2198256719368858,6.683931215047874,7.4911708626017859,7.9391776757164187,8.7561419425162459,9.1179443861033604,9.8055128188996381,{"$f":"+AH215","v":11.402616323684938},{"$f":"+AI215","v":11.753238598897594},{"$f":"+AJ215","v":12.448951505233191},{"$f":"+AK215","v":13.469258896528581},{"$f":"+AL215","v":14.54524323739135}]
[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,{"$f":"-W136","v":4.6064892881120096},4.681,5.6749999999999998,8.344755656108596,7.0350135724694089,6.1400579185520368,11.296714818472248,8.5543372917659788,9.6593673691031459,10.843982597795163,5.5377331718726168,{"$f":"-AH136","v":23.448990024521489},{"$f":"-AI136","v":15.019067795323107},{"$f":"-AJ136","v":7.8294058133431212},{"$f":"-AK136","v":7.9735048805688198},{"$f":"-AL136","v":8.4906385679702652}]
[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,{"$f":"-W86","v":-0.8775102291854483},-1.0249848487382642,-1.105025910283675,-0.65035732483622744,-0.56237760457627117,-0.7,-0.99450002000000004,-1.0460283037999998,-1.1022293539920001,-1.0205506114322602,-1.0719088615126036,{"$f":"-AH86","v":-1.0286519789773287},-1.078582746036894,-1.1309371525295184,-1.1858328419133046,-1.2433931680597767]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-W87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(W245:W246)/SUM(W247:W249)),0,SUM(W245:W246)/SUM(W247:W249))","v":0.72907391555257073},1.7175737213611066,1.3882141415290949,0.74520029647404962,0.80644511723342827,1.2286507451058379,0.72714178544526931,1.0573855828843777,1.0232558978309894,0.92818318473228945,2.1956781407975194,{"$f":"+IF(ISERROR(SUM(AH245:AH246)/SUM(AH247:AH249)),0,SUM(AH245:AH246)/SUM(AH247:AH249))","v":0.50858360389223056},{"$f":"+IF(ISERROR(SUM(AI245:AI246)/SUM(AI247:AI249)),0,SUM(AI245:AI246)/SUM(AI247:AI249))","v":0.8431011229052886},{"$f":"+IF(ISERROR(SUM(AJ245:AJ246)/SUM(AJ247:AJ249)),0,SUM(AJ245:AJ246)/SUM(AJ247:AJ249))","v":1.8584772334698254},{"$f":"+IF(ISERROR(SUM(AK245:AK246)/SUM(AK247:AK249)),0,SUM(AK245:AK246)/SUM(AK247:AK249))","v":1.9843709035766168},{"$f":"+IF(ISERROR(SUM(AL245:AL246)/SUM(AL247:AL249)),0,SUM(AL245:AL246)/SUM(AL247:AL249))","v":2.0070029969691658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W251>=0.35,0,1)","v":0},{"$f":"IF(X251>=0.35,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Outcomes","index":18,"n_rows":183,"n_cols":38,"rows_kept":183,"cut":false,"hidden":false,"merged":[[2,1,2,5],[17,10,17,26],[17,27,17,37]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,null,null,null,null,null,null,null,null,{"$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",300]
[null,"25mm",300]
[null,"32mm",300]
[null,"40mm",300]
[null,"50mm",300]
[]
[]
[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","Provide me with high-quality drinking water"]
[]
[null,"Output descriptor",null,null,null,null,null,null," Unit of measurement"]
[null,"Increased customer satisfaction with drinking water (per annum)",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,64,68,72,66,70,67,68,69,70,70]
[null,"Reduced number of water quality complaints (per annum)",null,null,null,null,null,null,"Per 100 customers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22,0.08,0.95,0.25,0.22,0.22,0.22,0.22,0.22,0.22]
[null,"Completion of the water quality continuous improvement program",null,null,null,null,null,null,"To complete",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"On Track","On Track","On Track","Complete"]
[null,"Delivery of community drinking water education program",null,null,null,null,null,null,"To complete",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"On Track","On Track","On Track","On Track","Complete"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 2","Reduce your environmental impact and adapt to climate change"]
[]
[null,"Reduction in nutrients discharged to the ocean (tonnes of nitrogen per annum)",null,null,null,null,null,null,"Per 1000 sewer connections",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7,1.6,1,0.9,"n/a",1.2,1.2,1.2,1.2,1.2]
[null,"Reduction in greenhouse gas emissions (CO2-e tonnes per annum)",null,null,null,null,null,null,"CO2-e tonnes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,6920,6460,6704,5973,5974,"On Track",5598,"On Track","On Track",4199]
[null,"Increased volume of effluent reused (ML per annum)",null,null,null,null,null,null,"ML",null,null,null,null,null,null,null,null,null,null,null,null,null,0,339,237,125,303,"N/A",267,267,267,267,267]
[null,"Delivery of Recycled Water Wetland Storage",null,null,null,null,null,null,"To complete",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"On Track","On Track","On Track","On Track","Complete"]
[null,"Delivery of Bio-Gas Waste to Energy",null,null,null,null,null,null,"To complete",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"On Track","On Track","Complete"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3","Resolve sewer blockages quickly"]
[]
[null,"Maintain average sewer blockage response time (per annum)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,35.700000000000003,9.3000000000000007,27.8,30.5,60,35,35,35,35,35]
[null,"Maintain average sewer blockage rectification time (per annum)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,111.6,28.7,138.4,125.8,200,150,150,150,150,150]
[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 4","Keep water interruptions to a minimum"]
[]
[null,"Maintain average duration of unplanned water supply interruptions ",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,85.9,72.5,71.8,83.9,"NA",85,85,85,85,85]
[null,"Reduced number of water supply interruptions per customer (per annum)",null,null,null,null,null,null,"Per customer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.27,0.13,0.24,0.62,"NA",0.4,0.4,0.4,0.4,0.4]
[null,"Delivery of Water Main renewal program ",null,null,null,null,null,null,"To complete",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"On Track","On Track","On Track","On Track","Complete"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5","Be there when I need you"]
[]
[null,"Reduced total number of customer complaints (per annum)",null,null,null,null,null,null,"Per 100 customers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.4,0.21,1.18,0.45,"NA",0.6,0.6,0.6,0.6,0.6]
[null,"Maintain response times to water bursts and leaks (priority 1)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,0,0,1,30,30,30,30,30,30]
[null,"Maintain response times to water bursts and leaks (priority 2)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,40.4,30.7,34.799999999999997,64.099999999999994,35,35,35,35,35,35]
[null,"Maintain customer satisfaction with ease of effort (per annum)",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,86,89,91,93,"NA",89,89,89,89,89]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6","Keep my essential services affordable"]
[]
[null,"Delivery of Westernport Water grants to customers in hardship (per annum)",null,null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,0,30,107,259,238,25,100,75,50,50,50]
[null,"Rebalance of fixed access charges in 2023-24 offset by an increase in variable charges",null,null,null,null,null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"Increased number of utility relief grant applications facilitated (per annum)",null,null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,0,42,53,58,78,"NA",53,53,53,53,53]
[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":[[9,10,9,26],[9,27,9,37],[17,2,17,4],[18,2,18,4],[2,1,2,5],[9,6,9,8],[14,2,14,4],[15,2,15,4],[16,2,16,4]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD",null,null,null,null,"FIFTH REG PERIOD",null,null,null,null,"SIXTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$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","No more than five unplanned water supply interruptions in any 12 months (2018-19, 2019-20, 2020-21)",null,null,null,75,null,75,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,"GSL 2","No more than four unplanned water supply interruptions in any 12 months (from 2021-22 onwards)",null,null,null,75,null,75,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,"GSL 3","All water quality complaints will receive a response within three business days after notification (noting resolution may take longer)",null,null,null,100,null,100,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,"GSL 4","We will not restrict the water supply of a residential customer, or take legal action, prior to taking reasonable endeavours to contact the customer and provide information about help that is available if the customer is experiencing difficulties paying",null,null,null,"Annual water access charge fee or $350 for tenants",null,"Annual water access charge fee or $350 for tenants",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,"GSL 5","We will contain sewage spills within a house resulting from the failure of our pipes within one hour of notification (GSL is in addition to clean-up costs)",null,null,null,"Annual wastewater access fee or $550 for tenants",null,"Annual wastewater access fee or $550 for tenants",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 6","We will contain sewage spills onto property within five hours of notification",null,null,null,350,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 7"]
[null,"GSL 8"]
[null,"GSL 9"]
[null,"GSL 10"]
[null,"GSL 11"]
[null,"GSL 12"]
[null,"GSL 13"]
[null,"GSL 14"]
[null,"GSL 15"]
[null,"GSL 16"]
[null,"GSL 17"]
[null,"GSL 18"]
[null,"GSL 19"]
[null,"GSL 20"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, (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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[]
[null,"Average Annual Household Bill"]
[]
[null,{"$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",{"$f":"+CONCATENATE(S7-1,\"-\",RIGHT(S7,2))","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[]
[null,"Avg. annual consumption (kL per household)",null,80,80,80,80,80,89,87.451295689281963,87.451295689281963,87.451295689281963,88,88,88,88,88,88,88,88,88,88,88]
[]
[null,"Supply charge Water (annual)",null,360.2,370.75,375.67,380.59,388.68,389.98,391.48,393.97,391.6,{"$f":"RevenuePriceCap_FO!AB72","v":408.16},{"$f":"RevenuePriceCap_FO!AC72","v":401.59678719999999},{"$f":"RevenuePriceCap_FO!AD72","v":401.59678719999999},{"$f":"RevenuePriceCap_FO!AE72","v":401.59678719999999},{"$f":"RevenuePriceCap_FO!AF72","v":401.59678719999999},{"$f":"RevenuePriceCap_FO!AG72","v":401.59678719999999},{"$f":"RevenuePriceCap_FO!AH72","v":400.33175732031998},{"$f":"RevenuePriceCap_FO!AI72","v":400.33175732031998},{"$f":"RevenuePriceCap_FO!AJ72","v":400.33175732031998},{"$f":"RevenuePriceCap_FO!AK72","v":400.33175732031998},{"$f":"RevenuePriceCap_FO!AL72","v":400.33175732031998}]
[null,"Tier 1",null,1.851,1.9052,1.9305000000000001,1.9558,1.9973000000000001,2.004,2.0154000000000001,2.0306000000000002,2.0261999999999998,{"$f":"RevenuePriceCap_FO!AB69","v":2.1103000000000001},{"$f":"RevenuePriceCap_FO!AC69","v":2.1926323854790999},{"$f":"RevenuePriceCap_FO!AD69","v":2.1926323854790999},{"$f":"RevenuePriceCap_FO!AE69","v":2.1926323854790999},{"$f":"RevenuePriceCap_FO!AF69","v":2.1926323854790999},{"$f":"RevenuePriceCap_FO!AG69","v":2.1926323854790999},{"$f":"RevenuePriceCap_FO!AH69","v":2.1857255934648441},{"$f":"RevenuePriceCap_FO!AI69","v":2.1857255934648441},{"$f":"RevenuePriceCap_FO!AJ69","v":2.1857255934648441},{"$f":"RevenuePriceCap_FO!AK69","v":2.1857255934648441},{"$f":"RevenuePriceCap_FO!AL69","v":2.1857255934648441}]
[null,"Tier 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,555.30999999999995,571.57000000000005,579.16,586.75,599.22,601.22,604.65,609.23,607.94000000000005,{"$f":"RevenuePriceCap_FO!AB75","v":633.17999999999995},{"$f":"RevenuePriceCap_FO!AC75","v":635.71271999999999},{"$f":"RevenuePriceCap_FO!AD75","v":635.71271999999999},{"$f":"RevenuePriceCap_FO!AE75","v":635.71271999999999},{"$f":"RevenuePriceCap_FO!AF75","v":635.71271999999999},{"$f":"RevenuePriceCap_FO!AG75","v":635.71271999999999},{"$f":"RevenuePriceCap_FO!AH75","v":633.71022493199996},{"$f":"RevenuePriceCap_FO!AI75","v":633.71022493199996},{"$f":"RevenuePriceCap_FO!AJ75","v":633.71022493199996},{"$f":"RevenuePriceCap_FO!AK75","v":633.71022493199996},{"$f":"RevenuePriceCap_FO!AL75","v":633.71022493199996}]
[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,{"$f":"D13","v":360.2},370.75,375.67,380.59,388.68,389.98,391.48,393.97,391.6,408.16,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,{"$f":"S13","v":400.33175732031998},400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998]
[null,"Water Variable",null,{"$f":"(D14*D$142)+(D15*D$143)+(D16*D$144)","v":148.07999999999998},152.416,154.44,156.464,159.78399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"(S14*S$142)+(S15*S$143)+(S16*S$144)","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627]
[null,"Sewerage Fixed",null,{"$f":"D17","v":555.30999999999995},571.57000000000005,579.16,586.75,599.22,601.22,604.65,609.23,607.94000000000005,633.17999999999995,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,{"$f":"S17","v":633.71022493199996},633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996]
[null,"Sewerage Variable",null,{"$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":1063.5899999999999},{"$f":"SUM(E20:E23)","v":1094.7359999999999},1109.27,1123.8040000000001,1147.684,1169.556,1172.3793413321789,1180.7786010266559,1176.7338153256233,1227.0463999999999,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,{"$f":"SUM(S20:S23)","v":1226.3858344772261},1226.3858344772261,1226.3858344772261,1226.3858344772261,1226.3858344772261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"IF(D26=\"0\",\"\",D26)","v":1063.5899999999999},1094.7359999999999,1109.27,1123.8040000000001,1147.684,1169.556,1172.3793413321789,1180.7786010266559,1176.7338153256233,1227.0463999999999,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,{"$f":"IF(S26=\"0\",\"\",S26)","v":1226.3858344772261},{"$f":"IF(T26=\"0\",\"\",T26)","v":1226.3858344772261},{"$f":"IF(U26=\"0\",\"\",U26)","v":1226.3858344772261},{"$f":"IF(V26=\"0\",\"\",V26)","v":1226.3858344772261},{"$f":"IF(W26=\"0\",\"\",W26)","v":1226.3858344772261}]
[null,"YoY Change",null,null,{"$f":"IF(E26=0,\"-\",E26/D26-1)","v":2.9283840577666087E-2},{"$f":"IF(F26=0,\"-\",F26/E26-1)","v":1.3276260212508051E-2},1.3102310528545935E-2,2.1249256987873277E-2,1.9057510603964323E-2,2.4140283425324593E-3,7.1642849701982758E-3,-3.4255242240296413E-3,4.2756130587149332E-2,2.6199148802854566E-3,0,0,0,0,{"$f":"IF(S26=0,\"-\",S26/R26-1)","v":-3.1499999999998751E-3},{"$f":"IF(T26=0,\"-\",T26/S26-1)","v":0},{"$f":"IF(U26=0,\"-\",U26/T26-1)","v":0},{"$f":"IF(V26=0,\"-\",V26/U26-1)","v":0},{"$f":"IF(W26=0,\"-\",W26/V26-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,{"$f":"E27","v":2.9283840577666087E-2},1.3276260212508051E-2,1.3102310528545935E-2,2.1249256987873277E-2,1.9057510603964323E-2,2.4140283425324593E-3,7.1642849701982758E-3,-3.4255242240296413E-3,4.2756130587149332E-2,2.6199148802854566E-3,0,0,0,0,{"$f":"S27","v":-3.1499999999998751E-3},{"$f":"T27","v":0},{"$f":"U27","v":0},{"$f":"V27","v":0},{"$f":"W27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D29","v":148.07999999999998},152.416,154.44,156.464,159.78399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"S29","v":192.34385222490627},{"$f":"T29","v":192.34385222490627},{"$f":"U29","v":192.34385222490627},{"$f":"V29","v":192.34385222490627},{"$f":"W29","v":192.34385222490627}]
[null,"Tenant",null,{"$f":"D21+D23","v":148.07999999999998},152.416,154.44,156.464,159.78399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"S21+S23","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,{"$f":"E30","v":2.928146947595911E-2},1.3279445727482742E-2,1.3105413105413133E-2,2.1218938541773147E-2,0.11623191308266168,-1.1811537979216302E-2,7.5419271608614391E-3,-2.1668472372700087E-3,4.804109363937803E-2,3.9014540813675724E-2,0,0,0,0,-3.1499999999984318E-3,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E29=0,\"-\",E29/D29-1)","v":2.928146947595911E-2},{"$f":"IF(F29=0,\"-\",F29/E29-1)","v":1.3279445727482742E-2},1.3105413105413133E-2,2.1218938541773147E-2,0.11623191308266168,-1.1811537979216302E-2,7.5419271608614391E-3,-2.1668472372700087E-3,4.804109363937803E-2,3.9014540813675724E-2,0,0,0,0,{"$f":"IF(S29=0,\"-\",S29/R29-1)","v":-3.1499999999984318E-3},{"$f":"IF(T29=0,\"-\",T29/S29-1)","v":0},{"$f":"IF(U29=0,\"-\",U29/T29-1)","v":0},{"$f":"IF(V29=0,\"-\",V29/U29-1)","v":0},{"$f":"IF(W29=0,\"-\",W29/V29-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments to Max. Prices (show / hide)"]
[]
[null,"1. Carbon Tax Reduction"]
[null,{"$f":"B13","v":"Supply charge Water (annual)"},null,0,0,0.69,0.69,0.69]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"2. Efficiency Savings - Tariff Reduction"]
[null,{"$f":"B35","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"3. Other adjustments"]
[null,{"$f":"B43","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,"Tier 1",null,0,0,0,0,0]
[null,"Tier 2",null,0,0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,0,0,0,0,0]
[null,"Volumetric wastewater",null,0,0,0,0,0]
[]
[null,"Supply charge Water (annual)",null,{"$f":"D13-D35-D43-D51","v":360.2},{"$f":"E13-E35-E43-E51","v":370.75},{"$f":"F13-F35-F43-F51","v":374.98},379.9,387.99,389.98,391.48,393.97,391.6,408.16,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,{"$f":"S13-S35-S43-S51","v":400.33175732031998},400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998]
[null,"Tier 1",null,{"$f":"D14-D36-D44-D52","v":1.851},1.9052,1.9305000000000001,1.9558,1.9973000000000001,2.004,2.0154000000000001,2.0306000000000002,2.0261999999999998,2.1103000000000001,2.1926323854790999,2.1926323854790999,2.1926323854790999,2.1926323854790999,2.1926323854790999,{"$f":"S14-S36-S44-S52","v":2.1857255934648441},2.1857255934648441,2.1857255934648441,2.1857255934648441,2.1857255934648441]
[null,"Tier 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S15-S37-S45-S53","v":0},0,0,0,0]
[null,"Tier 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S16-S38-S46-S54","v":0},0,0,0,0]
[null,"Supply charge Wastewater (annual)",null,555.30999999999995,571.57000000000005,579.16,586.75,599.22,601.22,604.65,609.23,607.94000000000005,633.17999999999995,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,{"$f":"S17-S39-S47-S55","v":633.71022493199996},633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S18-S40-S48-S56","v":0},0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D58","v":360.2},370.75,374.98,379.9,387.99,389.98,391.48,393.97,391.6,408.16,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,401.59678719999999,{"$f":"S58","v":400.33175732031998},400.33175732031998,400.33175732031998,400.33175732031998,400.33175732031998]
[null,"Water Variable",null,{"$f":"(D59*D$142)+(D60*D$143)+(D61*D$144)","v":148.07999999999998},152.416,154.44,156.464,159.78399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"(S59*S$142)+(S60*S$143)+(S61*S$144)","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627]
[null,"Sewerage Fixed",null,{"$f":"D62","v":555.30999999999995},571.57000000000005,579.16,586.75,599.22,601.22,604.65,609.23,607.94000000000005,633.17999999999995,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,635.71271999999999,{"$f":"S62","v":633.71022493199996},633.71022493199996,633.71022493199996,633.71022493199996,633.71022493199996]
[null,"Sewerage Variable",null,{"$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":1063.5899999999999},1094.7359999999999,1108.58,1123.114,1146.9940000000001,1169.556,1172.3793413321789,1180.7786010266559,1176.7338153256233,1227.0463999999999,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,{"$f":"SUM(S65:S68)","v":1226.3858344772261},1226.3858344772261,1226.3858344772261,1226.3858344772261,1226.3858344772261]
[null,"Tenant",null,{"$f":"D66+D68","v":148.07999999999998},152.416,154.44,156.464,159.78399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"S66+S68","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627]
[]
[null,"4. Efficiency Savings - Rebate"]
[null,"Owner Occupier",null,0,23,23.4,29.8,30.5]
[null,"Tenant",null,0,23,23.4,29.8,30.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period",null,null,null,null,"6th Reg Period"]
[null,"Total Household Bill - Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"D70-D74","v":1063.5899999999999},1071.7359999999999,1085.1799999999998,1093.3140000000001,1116.4940000000001,1169.556,1172.3793413321789,1180.7786010266559,1176.7338153256233,1227.0463999999999,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,{"$f":"S70-S74","v":1226.3858344772261},1226.3858344772261,1226.3858344772261,1226.3858344772261,1226.3858344772261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D78","v":1063.5899999999999},{"$f":"E78","v":1071.7359999999999},{"$f":"F78","v":1085.1799999999998},{"$f":"G78","v":1093.3140000000001},{"$f":"H78","v":1116.4940000000001},{"$f":"I78","v":1169.556},{"$f":"J78","v":1172.3793413321789},{"$f":"K78","v":1180.7786010266559},{"$f":"L78","v":1176.7338153256233},{"$f":"M78","v":1227.0463999999999},{"$f":"N78","v":1230.2611571221607},{"$f":"O78","v":1230.2611571221607},{"$f":"P78","v":1230.2611571221607},{"$f":"Q78","v":1230.2611571221607},{"$f":"R78","v":1230.2611571221607},{"$f":"S78","v":1226.3858344772261},{"$f":"T78","v":1226.3858344772261},{"$f":"U78","v":1226.3858344772261},{"$f":"V78","v":1226.3858344772261},{"$f":"W78","v":1226.3858344772261}]
[null,"YoY Change",null,null,{"$f":"IF(E78=0,\"-\",E78/D78-1)","v":7.6589663310109302E-3},{"$f":"IF(F78=0,\"-\",F78/E78-1)","v":1.254413400315002E-2},7.4955306953687906E-3,2.1201594418438052E-2,4.7525557683247621E-2,2.4140283425324593E-3,7.1642849701982758E-3,-3.4255242240296413E-3,4.2756130587149332E-2,2.6199148802854566E-3,0,0,0,0,{"$f":"IF(S78=0,\"-\",S78/R78-1)","v":-3.1499999999998751E-3},{"$f":"IF(T78=0,\"-\",T78/S78-1)","v":0},{"$f":"IF(U78=0,\"-\",U78/T78-1)","v":0},{"$f":"IF(V78=0,\"-\",V78/U78-1)","v":0},{"$f":"IF(W78=0,\"-\",W78/V78-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6589663310109302E-3,1.254413400315002E-2,7.4955306953687906E-3,2.1201594418438052E-2,4.7525557683247621E-2,2.4140283425324593E-3,7.1642849701982758E-3,-3.4255242240296413E-3,4.2756130587149332E-2,2.6199148802854566E-3,0,0,0,0,-3.1499999999998751E-3,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D81","v":148.07999999999998},{"$f":"E81","v":129.416},{"$f":"F81","v":131.04},{"$f":"G81","v":126.664},{"$f":"H81","v":129.28399999999999},{"$f":"I81","v":178.35599999999999},{"$f":"J81","v":176.24934133217889},{"$f":"K81","v":177.57860102665597},{"$f":"L81","v":177.19381532562309},{"$f":"M81","v":185.7064},{"$f":"N81","v":192.95164992216078},{"$f":"O81","v":192.95164992216078},{"$f":"P81","v":192.95164992216078},{"$f":"Q81","v":192.95164992216078},{"$f":"R81","v":192.95164992216078},{"$f":"S81","v":192.34385222490627},{"$f":"T81","v":192.34385222490627},{"$f":"U81","v":192.34385222490627},{"$f":"V81","v":192.34385222490627},{"$f":"W81","v":192.34385222490627}]
[null,"Tenant",null,{"$f":"D71-D75","v":148.07999999999998},129.416,131.04,126.664,129.28399999999999,178.35599999999999,176.24934133217889,177.57860102665597,177.19381532562309,185.7064,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"S71-S75","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.12603997839005932,1.2548680225010767E-2,-3.3394383394383276E-2,2.0684645992547157E-2,0.37956746387797402,-1.1811537979216302E-2,7.5419271608614391E-3,-2.1668472372700087E-3,4.804109363937803E-2,3.9014540813675724E-2,0,0,0,0,-3.1499999999984318E-3,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E81=0,\"-\",E81/D81-1)","v":-0.12603997839005932},{"$f":"IF(F81=0,\"-\",F81/E81-1)","v":1.2548680225010767E-2},-3.3394383394383276E-2,2.0684645992547157E-2,0.37956746387797402,-1.1811537979216302E-2,7.5419271608614391E-3,-2.1668472372700087E-3,4.804109363937803E-2,3.9014540813675724E-2,0,0,0,0,{"$f":"IF(S81=0,\"-\",S81/R81-1)","v":-3.1499999999984318E-3},{"$f":"IF(T81=0,\"-\",T81/S81-1)","v":0},{"$f":"IF(U81=0,\"-\",U81/T81-1)","v":0},{"$f":"IF(V81=0,\"-\",V81/U81-1)","v":0},{"$f":"IF(W81=0,\"-\",W81/V81-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CPI Adjustment to Actual Prices (Show / Hide)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",{"$f":"KeyAssumptionsPriceControl_FO!AC44","v":0.03}]
[null,"Year","2012-13",{"$f":"D9","v":"2013-14"},{"$f":"E9","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Dollars",{"$f":"+\"$,\"&C87","v":"$,2012-13"},"$,2013-14","$,2014-15","$,2015-16","$,2016-17","$,2017-18",{"$f":"+\"$,\"&I87","v":"$,2018-19"},"$,2019-20","$,2020-21","$,2021-22","$,2022-23","$,2023-24","$,2024-25","$,2025-26","$,2026-27","$,2027-28",{"$f":"+\"$,\"&S87","v":"$,2028-29"},"$,2029-30","$,2030-31","$,2031-32","$,2032-33"]
[null,"CPI Index",{"$f":"KeyAssumptionsPriceControl_FO!R13","v":99.9},{"$f":"KeyAssumptionsPriceControl_FO!S13","v":102.4},{"$f":"KeyAssumptionsPriceControl_FO!T13","v":105.4},{"$f":"KeyAssumptionsPriceControl_FO!U13","v":106.8},{"$f":"KeyAssumptionsPriceControl_FO!V13","v":108.2},{"$f":"KeyAssumptionsPriceControl_FO!W13","v":110.5},{"$f":"KeyAssumptionsPriceControl_FO!X13","v":112.6},{"$f":"KeyAssumptionsPriceControl_FO!Y13","v":114.1},{"$f":"KeyAssumptionsPriceControl_FO!Z13","v":116.6},{"$f":"KeyAssumptionsPriceControl_FO!AA13","v":117.9},{"$f":"KeyAssumptionsPriceControl_FO!AB13","v":123.9},{"$f":"M89*(1+$N$86)","v":127.617},{"$f":"N89*(1+$N$86)","v":131.44551000000001},{"$f":"O89*(1+$N$86)","v":135.38887530000002},139.45054155900002,{"$f":"Q89*(1+$N$86)","v":143.63405780577003},147.94307953994314,152.38137192614144,156.95281308392569,161.66139747644345,166.51123940073677]
[null,"Inflation",0,{"$f":"D89/C89-1","v":2.5025025025025016E-2},{"$f":"E89/D89-1","v":2.9296875E-2},{"$f":"F89/E89-1","v":1.3282732447817747E-2},{"$f":"G89/F89-1","v":1.3108614232209881E-2},{"$f":"H89/G89-1","v":2.1256931608133023E-2},{"$f":"I89/H89-1","v":1.9004524886877761E-2},1.3321492007104752E-2,2.1910604732690686E-2,1.1149228130360234E-2,5.0890585241730291E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"S89/R89-1","v":3.0000000000000027E-2},{"$f":"T89/S89-1","v":3.0000000000000027E-2},{"$f":"U89/T89-1","v":3.0000000000000027E-2},{"$f":"V89/U89-1","v":3.0000000000000027E-2},{"$f":"W89/V89-1","v":3.0000000000000027E-2}]
[]
[null,"Household Bill - Actual ($22-23)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN38","v":0},{"$f":"AO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG38","v":0}]
[null,"Owner Occupier",null,{"$f":"D78*($M$89/D$89)","v":1286.902353515625},1259.8490550284628,1258.9307303370786,1251.9556802218115,1251.8878425339369,1286.9270728241565,1273.0744994834092,1254.7038479176902,1236.6184878612785,1227.0463999999999,{"$f":"N78","v":1230.2611571221607},1230.2611571221607,1230.2611571221607,1230.2611571221607,1230.2611571221607,{"$f":"S78","v":1226.3858344772261},1226.3858344772261,1226.3858344772261,1226.3858344772261,1226.3858344772261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D93","v":1286.902353515625},{"$f":"E93","v":1259.8490550284628},{"$f":"F93","v":1258.9307303370786},{"$f":"G93","v":1251.9556802218115},{"$f":"H93","v":1251.8878425339369},{"$f":"I93","v":1286.9270728241565},{"$f":"J93","v":1273.0744994834092},{"$f":"K93","v":1254.7038479176902},{"$f":"L93","v":1236.6184878612785},{"$f":"M93","v":1227.0463999999999},{"$f":"N93","v":1230.2611571221607},{"$f":"O93","v":1230.2611571221607},{"$f":"P93","v":1230.2611571221607},{"$f":"Q93","v":1230.2611571221607},{"$f":"R93","v":1230.2611571221607},{"$f":"S93","v":1226.3858344772261},{"$f":"T93","v":1226.3858344772261},{"$f":"U93","v":1226.3858344772261},{"$f":"V93","v":1226.3858344772261},{"$f":"W93","v":1226.3858344772261}]
[null,"YoY Change",null,null,{"$f":"IF(E93=0,\"-\",E93/D93-1)","v":-2.1022028915602342E-2},{"$f":"IF(F93=0,\"-\",F93/E93-1)","v":-7.2891644258399335E-4},-5.5404558385825364E-3,-5.4185374886883686E-5,2.7989113001766208E-2,-1.0764070189577923E-2,-1.4430146525732379E-2,-1.4414046857691654E-2,-7.740534332325355E-3,2.6199148802854566E-3,0,0,0,0,{"$f":"IF(S93=0,\"-\",S93/R93-1)","v":-3.1499999999998751E-3},{"$f":"IF(T93=0,\"-\",T93/S93-1)","v":0},{"$f":"IF(U93=0,\"-\",U93/T93-1)","v":0},{"$f":"IF(V93=0,\"-\",V93/U93-1)","v":0},{"$f":"IF(W93=0,\"-\",W93/V93-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.1022028915602342E-2,-7.2891644258399335E-4,-5.5404558385825364E-3,-5.4185374886883686E-5,2.7989113001766208E-2,-1.0764070189577923E-2,-1.4430146525732379E-2,-1.4414046857691654E-2,-7.740534332325355E-3,2.6199148802854566E-3,0,0,0,0,-3.1499999999998751E-3,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D96","v":179.17101562499997},{"$f":"E96","v":152.1313320683112},{"$f":"F96","v":152.0211235955056},{"$f":"G96","v":145.043157116451},{"$f":"H96","v":144.96187873303165},{"$f":"I96","v":196.25495914742456},{"$f":"J96","v":191.38732156929856},{"$f":"K96","v":188.69630074787887},{"$f":"L96","v":186.21131228875913},{"$f":"M96","v":185.7064},{"$f":"N96","v":192.95164992216078},{"$f":"O96","v":192.95164992216078},{"$f":"P96","v":192.95164992216078},{"$f":"Q96","v":192.95164992216078},{"$f":"R96","v":192.95164992216078},{"$f":"S96","v":192.34385222490627},{"$f":"T96","v":192.34385222490627},{"$f":"U96","v":192.34385222490627},{"$f":"V96","v":192.34385222490627},{"$f":"W96","v":192.34385222490627}]
[null,"Tenant",null,{"$f":"D81*($M$89/D$89)","v":179.17101562499997},152.1313320683112,152.0211235955056,145.043157116451,144.96187873303165,196.25495914742456,191.38732156929856,188.69630074787887,186.21131228875913,185.7064,{"$f":"N81","v":192.95164992216078},192.95164992216078,192.95164992216078,192.95164992216078,192.95164992216078,{"$f":"S81","v":192.34385222490627},192.34385222490627,192.34385222490627,192.34385222490627,192.34385222490627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.15091550082677485,-7.244298153921136E-4,-4.5901295254345165E-2,-5.6037378829321138E-4,0.35383840815733736,-2.4802622054862167E-2,-1.4060601294560215E-2,-1.3169248412770895E-2,-2.711501694248053E-3,3.9014540813675724E-2,0,0,0,0,-3.1499999999984318E-3,0,0,0,0]
[null,"YoY Change",null,null,{"$f":"IF(E96=0,\"-\",E96/D96-1)","v":-0.15091550082677485},{"$f":"IF(F96=0,\"-\",F96/E96-1)","v":-7.244298153921136E-4},-4.5901295254345165E-2,-5.6037378829321138E-4,0.35383840815733736,-2.4802622054862167E-2,-1.4060601294560215E-2,-1.3169248412770895E-2,-2.711501694248053E-3,3.9014540813675724E-2,0,0,0,0,{"$f":"IF(S96=0,\"-\",S96/R96-1)","v":-3.1499999999984318E-3},{"$f":"IF(T96=0,\"-\",T96/S96-1)","v":0},{"$f":"IF(U96=0,\"-\",U96/T96-1)","v":0},{"$f":"IF(V96=0,\"-\",V96/U96-1)","v":0},{"$f":"IF(W96=0,\"-\",W96/V96-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Workings (show / hide)"]
[]
[null,null,null,{"$f":"D9","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",{"$f":"S9","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33"]
[null,"Inclining Blocks"]
[null,"First block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Middle Block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Third Block",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Relative","T1",{"$f":"D103","v":0},{"$f":"E103","v":0},{"$f":"F103","v":0},{"$f":"G103","v":0},{"$f":"H103","v":0},{"$f":"I103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S103","v":0},0,0,0,0]
[null,null,"T2",{"$f":"D104-D103","v":0},{"$f":"E104-E103","v":0},{"$f":"F104-F103","v":0},{"$f":"G104-G103","v":0},{"$f":"H104-H103","v":0},{"$f":"I104-I103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S104-S103","v":0},0,0,0,0]
[null,null,"T3"]
[]
[null,"Monthly Load Profile"]
[null,"Jan",0.14492753623188406,{"$f":"$C112*D$11","v":11.594202898550725},11.594202898550725,11.594202898550725,11.594202898550725,11.594202898550725,12.898550724637682,12.674100824533618,12.674100824533618,12.674100824533618,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,{"$f":"$C112*T$11","v":12.753623188405797},12.753623188405797,12.753623188405797,12.753623188405797]
[null,"Feb",0.14492753623188406,11.594202898550725,11.594202898550725,11.594202898550725,11.594202898550725,11.594202898550725,12.898550724637682,12.674100824533618,12.674100824533618,12.674100824533618,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797]
[null,"Mar",0.10144927536231885,8.1159420289855078,8.1159420289855078,8.1159420289855078,8.1159420289855078,8.1159420289855078,9.0289855072463769,8.8718705771735333,8.8718705771735333,8.8718705771735333,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585,8.9275362318840585]
[null,"Apr",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"May",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Jun",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Jul",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Aug",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Sep",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Oct",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Nov",5.7971014492753624E-2,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,4.63768115942029,5.1594202898550723,5.0696403298134474,5.0696403298134474,5.0696403298134474,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193,5.1014492753623193]
[null,"Dec",0.14492753623188406,11.594202898550725,11.594202898550725,11.594202898550725,11.594202898550725,11.594202898550725,12.898550724637682,12.674100824533618,12.674100824533618,12.674100824533618,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797,12.753623188405797]
[null,"Total",{"$f":"SUM(C112:C123)","v":1.0000000000000002},80,80,80,80,80,{"$f":"SUM(I112:I123)","v":89.000000000000014},87.451295689281977,87.451295689281977,87.451295689281977,88,88,88,88,88,88,{"$f":"SUM(S112:S123)","v":88},88,88,88,88]
[]
[null,"Periodic Consumption"]
[null,"P1",null,{"$f":"IF($C$7=\"Q\",SUM(D112:D114),SUM(D112:D115))","v":31.304347826086957},{"$f":"IF($C$7=\"Q\",SUM(E112:E114),SUM(E112:E115))","v":31.304347826086957},{"$f":"IF($C$7=\"Q\",SUM(F112:F114),SUM(F112:F115))","v":31.304347826086957},{"$f":"IF($C$7=\"Q\",SUM(G112:G114),SUM(G112:G115))","v":31.304347826086957},{"$f":"IF($C$7=\"Q\",SUM(H112:H114),SUM(H112:H115))","v":31.304347826086957},{"$f":"IF($C$7=\"Q\",SUM(I112:I114),SUM(I112:I115))","v":34.826086956521742},34.220072226240767,34.220072226240767,34.220072226240767,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,{"$f":"IF($C$7=\"Q\",SUM(S112:S114),SUM(S112:S115))","v":34.434782608695656},34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656]
[null,"P2",null,{"$f":"IF($C$7=\"Q\",SUM(D115:D117),SUM(D116:D119))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(E115:E117),SUM(E116:E119))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(F115:F117),SUM(F116:F119))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(G115:G117),SUM(G116:G119))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(H115:H117),SUM(H116:H119))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(I115:I117),SUM(I116:I119))","v":15.478260869565217},15.208920989440342,15.208920989440342,15.208920989440342,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,{"$f":"IF($C$7=\"Q\",SUM(S115:S117),SUM(S116:S119))","v":15.304347826086957},15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957]
[null,"P3",null,{"$f":"IF($C$7=\"Q\",SUM(D118:D120),SUM(D120:D123))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(E118:E120),SUM(E120:E123))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(F118:F120),SUM(F120:F123))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(G118:G120),SUM(G120:G123))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(H118:H120),SUM(H120:H123))","v":13.913043478260871},{"$f":"IF($C$7=\"Q\",SUM(I118:I120),SUM(I120:I123))","v":15.478260869565217},15.208920989440342,15.208920989440342,15.208920989440342,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,{"$f":"IF($C$7=\"Q\",SUM(S118:S120),SUM(S120:S123))","v":15.304347826086957},15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957]
[null,"P4",null,{"$f":"IF($C$7=\"Q\",SUM(D121:D123),0)","v":20.869565217391305},{"$f":"IF($C$7=\"Q\",SUM(E121:E123),0)","v":20.869565217391305},{"$f":"IF($C$7=\"Q\",SUM(F121:F123),0)","v":20.869565217391305},{"$f":"IF($C$7=\"Q\",SUM(G121:G123),0)","v":20.869565217391305},{"$f":"IF($C$7=\"Q\",SUM(H121:H123),0)","v":20.869565217391305},{"$f":"IF($C$7=\"Q\",SUM(I121:I123),0)","v":23.217391304347828},22.813381484160512,22.813381484160512,22.813381484160512,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,{"$f":"IF($C$7=\"Q\",SUM(S121:S123),0)","v":22.956521739130437},22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437]
[null,"Total",null,{"$f":"SUM(D127:D130)","v":80},{"$f":"SUM(E127:E130)","v":80},{"$f":"SUM(F127:F130)","v":80},{"$f":"SUM(G127:G130)","v":80},{"$f":"SUM(H127:H130)","v":80},{"$f":"SUM(I127:I130)","v":89},87.451295689281963,87.451295689281963,87.451295689281963,88,88,88,88,88,88,{"$f":"SUM(S127:S130)","v":88},88,88,88,88]
[]
[null,"Consumption by Tier"]
[null,"P1","T1",{"$f":"IF(D107=0,D127,IF(D127<D107,D127,D107))","v":31.304347826086957},{"$f":"IF(E107=0,E127,IF(E127<E107,E127,E107))","v":31.304347826086957},{"$f":"IF(F107=0,F127,IF(F127<F107,F127,F107))","v":31.304347826086957},{"$f":"IF(G107=0,G127,IF(G127<G107,G127,G107))","v":31.304347826086957},{"$f":"IF(H107=0,H127,IF(H127<H107,H127,H107))","v":31.304347826086957},{"$f":"IF(I107=0,I127,IF(I127<I107,I127,I107))","v":34.826086956521742},34.220072226240767,34.220072226240767,34.220072226240767,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656,{"$f":"IF(S107=0,S127,IF(S127<S107,S127,S107))","v":34.434782608695656},34.434782608695656,34.434782608695656,34.434782608695656,34.434782608695656]
[null,null,"T2",{"$f":"IF((D127-D134)<D108,(D127-D134),D108)","v":0},{"$f":"IF((E127-E134)<E108,(E127-E134),E108)","v":0},{"$f":"IF((F127-F134)<F108,(F127-F134),F108)","v":0},{"$f":"IF((G127-G134)<G108,(G127-G134),G108)","v":0},{"$f":"IF((H127-H134)<H108,(H127-H134),H108)","v":0},{"$f":"IF((I127-I134)<I108,(I127-I134),I108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((S127-S134)<S108,(S127-S134),S108)","v":0},0,0,0,0]
[null,"P2","T1",{"$f":"IF(D107=0,D128,IF(D128<D107,D128,D107))","v":13.913043478260871},{"$f":"IF(E107=0,E128,IF(E128<E107,E128,E107))","v":13.913043478260871},{"$f":"IF(F107=0,F128,IF(F128<F107,F128,F107))","v":13.913043478260871},{"$f":"IF(G107=0,G128,IF(G128<G107,G128,G107))","v":13.913043478260871},{"$f":"IF(H107=0,H128,IF(H128<H107,H128,H107))","v":13.913043478260871},{"$f":"IF(I107=0,I128,IF(I128<I107,I128,I107))","v":15.478260869565217},15.208920989440342,15.208920989440342,15.208920989440342,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,{"$f":"IF(S107=0,S128,IF(S128<S107,S128,S107))","v":15.304347826086957},15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957]
[null,null,"T2",{"$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",{"$f":"IF(D107=0,D129,IF(D129<D107,D129,D107))","v":13.913043478260871},{"$f":"IF(E107=0,E129,IF(E129<E107,E129,E107))","v":13.913043478260871},{"$f":"IF(F107=0,F129,IF(F129<F107,F129,F107))","v":13.913043478260871},{"$f":"IF(G107=0,G129,IF(G129<G107,G129,G107))","v":13.913043478260871},{"$f":"IF(H107=0,H129,IF(H129<H107,H129,H107))","v":13.913043478260871},{"$f":"IF(I107=0,I129,IF(I129<I107,I129,I107))","v":15.478260869565217},15.208920989440342,15.208920989440342,15.208920989440342,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957,{"$f":"IF(S107=0,S129,IF(S129<S107,S129,S107))","v":15.304347826086957},15.304347826086957,15.304347826086957,15.304347826086957,15.304347826086957]
[null,null,"T2",{"$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$7=\"T\",0,IF(D107=0,D130,IF(D130<D107,D130,D107)))","v":20.869565217391305},{"$f":"IF($C$7=\"T\",0,IF(E107=0,E130,IF(E130<E107,E130,E107)))","v":20.869565217391305},{"$f":"IF($C$7=\"T\",0,IF(F107=0,F130,IF(F130<F107,F130,F107)))","v":20.869565217391305},{"$f":"IF($C$7=\"T\",0,IF(G107=0,G130,IF(G130<G107,G130,G107)))","v":20.869565217391305},{"$f":"IF($C$7=\"T\",0,IF(H107=0,H130,IF(H130<H107,H130,H107)))","v":20.869565217391305},{"$f":"IF($C$7=\"T\",0,IF(I107=0,I130,IF(I130<I107,I130,I107)))","v":23.217391304347828},22.813381484160512,22.813381484160512,22.813381484160512,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437,{"$f":"IF($C$7=\"T\",0,IF(S107=0,S130,IF(S130<S107,S130,S107)))","v":22.956521739130437},22.956521739130437,22.956521739130437,22.956521739130437,22.956521739130437]
[null,null,"T2",{"$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":80},80,80,80,80,89,87.451295689281963,87.451295689281963,87.451295689281963,88,88,88,88,88,88,{"$f":"S134+S136+S138+S140","v":88},88,88,88,88]
[null,null,"T2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S135+S137+S139+S141","v":0},0,0,0,0]
[null,null,"T3",{"$f":"SUM(D127:D130)-SUM(D142:D143)","v":0},{"$f":"SUM(E127:E130)-SUM(E142:E143)","v":0},{"$f":"SUM(F127:F130)-SUM(F142:F143)","v":0},{"$f":"SUM(G127:G130)-SUM(G142:G143)","v":0},{"$f":"SUM(H127:H130)-SUM(H142:H143)","v":0},{"$f":"SUM(I127:I130)-SUM(I142:I143)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S127:S130)-SUM(S142:S143)","v":0},0,0,0,0]
[null,"Total",null,{"$f":"SUM(D142:D144)","v":80},{"$f":"SUM(E142:E144)","v":80},{"$f":"SUM(F142:F144)","v":80},{"$f":"SUM(G142:G144)","v":80},{"$f":"SUM(H142:H144)","v":80},{"$f":"SUM(I142:I144)","v":89},87.451295689281963,87.451295689281963,87.451295689281963,88,88,88,88,88,88,{"$f":"SUM(S142:S144)","v":88},88,88,88,88]
[]
[null,"Variable Wastewater"]
[null,null,"P1",{"$f":"D127*$G$159*$H$159","v":14.333816698208274},{"$f":"E127*$G$159*$H$159","v":14.333816698208274},{"$f":"F127*$G$159*$H$159","v":14.333816698208274},{"$f":"G127*$G$159*$H$159","v":14.333816698208274},{"$f":"H127*$G$159*$H$159","v":14.333816698208274},{"$f":"I127*$G$159*$H$159","v":15.946371076756703},15.668885530387236,15.668885530387236,15.668885530387236,15.767198368029101,15.767198368029101,15.767198368029101,15.767198368029101,15.767198368029101,15.767198368029101,{"$f":"S127*$G$159*$H$159","v":15.767198368029101},15.767198368029101,15.767198368029101,15.767198368029101,15.767198368029101]
[null,null,"P2",{"$f":"D128*$G$162*$H$162","v":9.6321070234113719},{"$f":"E128*$G$162*$H$162","v":9.6321070234113719},{"$f":"F128*$G$162*$H$162","v":9.6321070234113719},{"$f":"G128*$G$162*$H$162","v":9.6321070234113719},{"$f":"H128*$G$162*$H$162","v":9.6321070234113719},{"$f":"I128*$G$162*$H$162","v":10.71571906354515},10.529252992689466,10.529252992689466,10.529252992689466,10.595317725752508,10.595317725752508,10.595317725752508,10.595317725752508,10.595317725752508,10.595317725752508,{"$f":"S128*$G$162*$H$162","v":10.595317725752508},10.595317725752508,10.595317725752508,10.595317725752508,10.595317725752508]
[null,null,"P3",{"$f":"D129*$G$165*$H$165","v":11.394658753709201},{"$f":"E129*$G$165*$H$165","v":11.394658753709201},{"$f":"F129*$G$165*$H$165","v":11.394658753709201},{"$f":"G129*$G$165*$H$165","v":11.394658753709201},{"$f":"H129*$G$165*$H$165","v":11.394658753709201},{"$f":"I129*$G$165*$H$165","v":12.676557863501484},12.455970899363605,12.455970899363605,12.455970899363605,12.53412462908012,12.53412462908012,12.53412462908012,12.53412462908012,12.53412462908012,12.53412462908012,{"$f":"S129*$G$165*$H$165","v":12.53412462908012},12.53412462908012,12.53412462908012,12.53412462908012,12.53412462908012]
[null,null,"P4",{"$f":"D130*$G$168*$H$168","v":11.272015655577299},{"$f":"E130*$G$168*$H$168","v":11.272015655577299},{"$f":"F130*$G$168*$H$168","v":11.272015655577299},{"$f":"G130*$G$168*$H$168","v":11.272015655577299},{"$f":"H130*$G$168*$H$168","v":11.272015655577299},{"$f":"I130*$G$168*$H$168","v":12.540117416829746},12.321904676376324,12.321904676376324,12.321904676376324,12.39921722113503,12.39921722113503,12.39921722113503,12.39921722113503,12.39921722113503,12.39921722113503,{"$f":"S130*$G$168*$H$168","v":12.39921722113503},12.39921722113503,12.39921722113503,12.39921722113503,12.39921722113503]
[null,null,"Total",{"$f":"SUM(D148:D151)","v":46.632598130906146},{"$f":"SUM(E148:E151)","v":46.632598130906146},{"$f":"SUM(F148:F151)","v":46.632598130906146},{"$f":"SUM(G148:G151)","v":46.632598130906146},{"$f":"SUM(H148:H151)","v":46.632598130906146},{"$f":"SUM(I148:I151)","v":51.87876542063308},50.976014098816634,50.976014098816634,50.976014098816634,51.295857943996758,51.295857943996758,51.295857943996758,51.295857943996758,51.295857943996758,51.295857943996758,{"$f":"SUM(S148:S151)","v":51.295857943996758},51.295857943996758,51.295857943996758,51.295857943996758,51.295857943996758]
[null,null,"% of water",{"$f":"IF(D152=0,0,D152/D131)","v":0.5829074766363268},{"$f":"IF(E152=0,0,E152/E131)","v":0.5829074766363268},{"$f":"IF(F152=0,0,F152/F131)","v":0.5829074766363268},{"$f":"IF(G152=0,0,G152/G131)","v":0.5829074766363268},{"$f":"IF(H152=0,0,H152/H131)","v":0.5829074766363268},{"$f":"IF(I152=0,0,I152/I131)","v":0.58290747663632669},0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268,{"$f":"IF(S152=0,0,S152/S131)","v":0.5829074766363268},0.5829074766363268,0.5829074766363268,0.5829074766363268,0.5829074766363268]
[]
[null,"Sewerage Disposal Charge"]
[null,null,"Month","SI","No. Days","S.I * Days","SF","DF"]
[null,null,"Jan",2,31,{"$f":"E157*D157","v":62}]
[null,null,"Feb",2,28,56]
[null,null,"Mar",1.9,31,58.9,{"$f":"SUM(E157:E159)/SUM(F157:F159)","v":0.50876201243640473},0.9]
[null,null,"Apr",1.5,30,45]
[null,null,"May",1.3,31,40.300000000000004]
[null,null,"Jun",1.1000000000000001,30,33,{"$f":"SUM(E160:E162)/SUM(F160:F162)","v":0.76923076923076916},0.9]
[null,null,"Jul",1,31,31]
[null,null,"Aug",1.1000000000000001,31,34.1]
[null,null,"Sep",1.2,30,36,{"$f":"SUM(E163:E165)/SUM(F163:F165)","v":0.90999010880316522},0.9]
[null,null,"Oct",1.4,31,43.4]
[null,null,"Nov",1.7,30,51]
[null,null,"Dec",1.9,31,58.9,{"$f":"SUM(E166:E168)/SUM(F166:F168)","v":0.60013046314416174},0.9]
[]
[null,null,"SI = Seasonal Index"]
[null,null,"SF = Seasonal Factor; number of days in metering period divided by (seasonal indices X days in the month)"]
[null,null,"DF = Discharge Factor"]

{"sheet":"Dashboard - Pricing","index":21,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Pricing"]
[null,{"$f":"+Contents!H7","v":"Westernport 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":"Westernport 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":"Westernport 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,{"$f":"+Contents!H7","v":"Westernport Water"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($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":2.4163801065719364},{"$f":"Capex_FO_AC!Y12","v":3.1610245398773009},{"$f":"Capex_FO_AC!Z12","v":4.5583252640810903},{"$f":"Capex_FO_AC!AA12","v":3.6087582697201022},{"$f":"Capex_FO_AC!AB12","v":3.5042101217040829},{"$f":"Capex_FO_AC!AC12","v":4.0008559007954041},{"$f":"Capex_FO_AC!AD12","v":2.8905701118570133},{"$f":"Capex_FO_AC!AE12","v":2.7589398391175797},{"$f":"Capex_FO_AC!AF12","v":3.4553188538889348},{"$f":"Capex_FO_AC!AG12","v":1.64099088521572},{"$f":"Capex_FO_AC!AH12","v":3.3406202374771117},{"$f":"Capex_FO_AC!AI12","v":5.0730927526077654},{"$f":"Capex_FO_AC!AJ12","v":2.0420757404363461},{"$f":"Capex_FO_AC!AK12","v":2.0329420527216686},{"$f":"Capex_FO_AC!AL12","v":2.1650569865669658}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!X23","v":24.622583236604317},{"$f":"'Rev&RAV_FO'!Y23","v":24.976051554035237},{"$f":"'Rev&RAV_FO'!Z23","v":25.310875356760505},{"$f":"'Rev&RAV_FO'!AA23","v":25.395351410929699},{"$f":"'Rev&RAV_FO'!AB23","v":25.731197889694005},{"$f":"'Rev&RAV_FO'!AC23","v":26.730921701159268},{"$f":"'Rev&RAV_FO'!AD23","v":26.987578406365383},{"$f":"'Rev&RAV_FO'!AE23","v":27.216248923299954},{"$f":"'Rev&RAV_FO'!AF23","v":27.888070056205876},{"$f":"'Rev&RAV_FO'!AG23","v":28.845885879344781},{"$f":"'Rev&RAV_FO'!AH23","v":29.160233759614471},{"$f":"'Rev&RAV_FO'!AI23","v":29.869883651564997},{"$f":"'Rev&RAV_FO'!AJ23","v":30.355768371294293},{"$f":"'Rev&RAV_FO'!AK23","v":30.131108535917939},{"$f":"'Rev&RAV_FO'!AL23","v":29.725366100403619},null,null,null,null,null,null,null,"Sewerage",{"$f":"Capex_FO_AC!X13","v":2.7123756660746006},{"$f":"Capex_FO_AC!Y13","v":2.9709938650306751},{"$f":"Capex_FO_AC!Z13","v":4.2695557461406519},{"$f":"Capex_FO_AC!AA13","v":3.7753715012722679},{"$f":"Capex_FO_AC!AB13","v":2.2264815871193275},{"$f":"Capex_FO_AC!AC13","v":6.234932388983478},{"$f":"Capex_FO_AC!AD13","v":4.6001232247119184},{"$f":"Capex_FO_AC!AE13","v":5.0389936433452363},{"$f":"Capex_FO_AC!AF13","v":2.6286992320751925},{"$f":"Capex_FO_AC!AG13","v":2.6139543944171786},{"$f":"Capex_FO_AC!AH13","v":4.5171508174787052},{"$f":"Capex_FO_AC!AI13","v":4.8168924402578828},{"$f":"Capex_FO_AC!AJ13","v":3.9058206914857383},{"$f":"Capex_FO_AC!AK13","v":3.8508592542509188},{"$f":"Capex_FO_AC!AL13","v":3.9266106057630124}]
[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",{"$f":"Capex_FO_AC!X14","v":2.2007104795737125E-2},{"$f":"Capex_FO_AC!Y14","v":3.0404907975460124E-2},{"$f":"Capex_FO_AC!Z14","v":3.9316466552315611E-2},{"$f":"Capex_FO_AC!AA14","v":8.8997593635222749E-3},{"$f":"Capex_FO_AC!AB14","v":0.40936620972862597},{"$f":"Capex_FO_AC!AC14","v":0.7318960000000001},{"$f":"Capex_FO_AC!AD14","v":0.57259000000000004},{"$f":"Capex_FO_AC!AE14","v":1.0417559999999999},{"$f":"Capex_FO_AC!AF14","v":3.5507200000000001},{"$f":"Capex_FO_AC!AG14","v":0.52195199999999997},{"$f":"Capex_FO_AC!AH14","v":11.780388925712986},{"$f":"Capex_FO_AC!AI14","v":2.321891339801907},{"$f":"Capex_FO_AC!AJ14","v":0.23270881632218465},{"$f":"Capex_FO_AC!AK14","v":0.22722624891892668},{"$f":"Capex_FO_AC!AL14","v":0.22616489968413939}]
[null,null,"Reg period average",{"$f":"AVERAGE($D$9:$E$9)","v":24.799317395319775},24.799317395319775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",{"$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$9)","v":25.479141552461403},25.479141552461403,25.479141552461403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",{"$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$9)","v":27.533740993275053},27.533740993275053,27.533740993275053,27.533740993275053,27.533740993275053,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA8:AA12)","v":5.1507628774422738},6.162423312883436,8.8671974767740576,7.3930295303558928,6.1400579185520368,10.967684289778882,8.0632833365689311,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667555,6.1806052482442686,6.1110275558915141,6.3178324920141176]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":29.848472083759066},29.848472083759066,29.848472083759066,29.848472083759066,29.848472083759066]
[]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver ($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":6.3224842897788838},{"$f":"'Capex_FO input'!E11","v":3.4474833365689319},{"$f":"'Capex_FO input'!F11","v":2.7830894824628154},{"$f":"'Capex_FO input'!G11","v":2.4920380859641265},{"$f":"'Capex_FO input'!H11","v":3.2652972796328981},{"$f":"'Capex_FO input'!I11","v":4.0251003015371394},{"$f":"'Capex_FO input'!J11","v":3.9331302140095019},{"$f":"'Capex_FO input'!K11","v":3.4935910774249712},{"$f":"'Capex_FO input'!L11","v":3.4146548095268341},{"$f":"'Capex_FO input'!M11","v":3.6120937482410356}]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!AC15:AG15)","v":94.784146717798279},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",{"$f":"'Capex_FO input'!D12","v":1.0624660000000001},{"$f":"'Capex_FO input'!E12","v":0.62211800000000017},{"$f":"'Capex_FO input'!F12","v":0.37180400000000002},{"$f":"'Capex_FO input'!G12","v":4.957554},{"$f":"'Capex_FO input'!H12","v":-0.234238},{"$f":"'Capex_FO input'!I12","v":13.818979841131666},{"$f":"'Capex_FO input'!J12","v":5.3951598435740493},{"$f":"'Capex_FO input'!K12","v":1.3376419391837879},{"$f":"'Capex_FO input'!L12","v":1.3309306145597275},{"$f":"'Capex_FO input'!M12","v":1.3239374535956405}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!AC16:AG16)","v":17.805446372880176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"'Capex_FO input'!D13","v":2.6172},{"$f":"'Capex_FO input'!E13","v":3.0077000000000003},{"$f":"'Capex_FO input'!F13","v":4.6761000000000008},{"$f":"'Capex_FO input'!G13","v":1.2783999999999998},{"$f":"'Capex_FO input'!H13","v":0.82120000000000004},{"$f":"'Capex_FO input'!I13","v":0.9326000000000001},{"$f":"'Capex_FO input'!J13","v":2.0066000000000002},{"$f":"'Capex_FO input'!K13","v":0.45660000000000006},{"$f":"'Capex_FO input'!L13","v":0.45660000000000006},{"$f":"'Capex_FO input'!M13","v":0.45660000000000006}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!AC17:AG17)","v":23.867882239552223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0},{"$f":"'Capex_FO input'!L14","v":0},{"$f":"'Capex_FO input'!M14","v":0}]
[null,null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!AC18:AG18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"'Capex_FO input'!D15","v":0.965534},{"$f":"'Capex_FO input'!E15","v":0.98598199999999991},{"$f":"'Capex_FO input'!F15","v":1.008696},{"$f":"'Capex_FO input'!G15","v":0.90674600000000005},{"$f":"'Capex_FO input'!H15","v":0.92463800000000007},{"$f":"'Capex_FO input'!I15","v":0.86147983799999817},{"$f":"'Capex_FO input'!J15","v":0.87698647508400263},{"$f":"'Capex_FO input'!K15","v":0.89277223163550956},{"$f":"'Capex_FO input'!L15","v":0.90884213180495133},{"$f":"'Capex_FO input'!M15","v":0.92520129017744068}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$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",{"$f":"SUM(AA18:AA22)","v":10.967684289778884},{"$f":"SUM(AB18:AB22)","v":8.0632833365689329},{"$f":"SUM(AC18:AC22)","v":8.8396894824628163},9.634738085964127,4.7768972796328981,{"$f":"SUM(AF18:AF22)","v":19.638159980668803},{"$f":"SUM(AG18:AG22)","v":12.211876532667555},{"$f":"SUM(AH18:AH22)","v":6.1806052482442686},6.1110275558915124,6.3178324920141167]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!AC20:AG20)","v":1.21122963614458}]
[null,null,"Total revenue requirement",{"$f":"SUM(D19:D24)","v":137.66870496637523},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$25)","v":3.0284659007954033},{"$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$25)","v":2.1955941118570137},{"$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$25)","v":1.2605978391175792},{"$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$25)","v":1.1391918538889345},{"$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$25)","v":1.5537708852157204},{"$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$25)","v":2.1027202374771119},{"$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$25)","v":2.115492752607766},{"$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$25)","v":1.8541757404363461},{"$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$25)","v":1.8450420527216687},{"$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$25)","v":1.977156986566966},"Renewals"]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":-0.30857000000000001},{"$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$25)","v":-0.450934},{"$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$25)","v":-7.9164000000000012E-2},{"$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$25)","v":1.1723890000000001},{"$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$25)","v":-0.42374200000000001},{"$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$25)","v":0.60533531200000068},{"$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$25)","v":1.5982313476159984},{"$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$25)","v":-0.40900048812691109},{"$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$25)","v":-0.41636249691319493},{"$f":"SUMIFS('Capex_FO input'!BG$42:BG$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":-0.42385702185763513},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",{"$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$25)","v":0.83909},{"$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$25)","v":0.69497599999999993},{"$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$25)","v":1.1152420000000001},{"$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$25)","v":0.72792699999999988},{"$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$25)","v":8.7219999999999992E-2},{"$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$25)","v":0.23790000000000003},{"$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$25)","v":0.95760000000000001},{"$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$25)","v":0.18789999999999998},{"$f":"SUMIFS('Capex_FO input'!BF$42:BF$1231,'Capex_FO input'!$F$42:$F$1231,$AK28,'Capex_FO input'!$E$42:$E$1231,$AK$25)","v":0.18789999999999998},{"$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$25)","v":0.18789999999999998},"Improvements / Compliance"]
[null,"Total tariff revenue - Fixed vs Variable ($m)",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",null,null,null,null,null,null,null,"Government contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AG$42:AG$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AH$42:AH$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AI$42:AI$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AJ$42:AJ$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$25,'Capex_FO input'!AK$42:AK$593)","v":0}]
[null,null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X461,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":19.178626907104796},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y461,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":19.385597886625767},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z461,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":19.172023812298463},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA461,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":20.206997483638681},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB461,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":20.241058829999993},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC461,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":20.562918063950402},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD461,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":20.985092720292805},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE461,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":21.416603821627199},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF461,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":21.807493030753601},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG461,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":22.205878181790403},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH461,RevenueTariffBasket_FO!AH461+RevenueTariffBasket_FO!AH463)","v":22.511877751721148},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI461,RevenueTariffBasket_FO!AI461+RevenueTariffBasket_FO!AI463)","v":22.892614193854119},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ461,RevenueTariffBasket_FO!AJ461+RevenueTariffBasket_FO!AJ463)","v":23.272845803401179},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK461,RevenueTariffBasket_FO!AK461+RevenueTariffBasket_FO!AK463)","v":23.662731585729134},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL461,RevenueTariffBasket_FO!AL461+RevenueTariffBasket_FO!AL463)","v":24.0599929391825},null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AM$42:AM$593)","v":0.44186999999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AN$42:AN$593)","v":0.450934},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AO$42:AO$593)","v":0.46226400000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AP$42:AP$593)","v":0.41581099999999999},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AQ$42:AQ$593)","v":0.42374200000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AR$42:AR$593)","v":0.39466468799999926},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AS$42:AS$593)","v":0.40176865238400167},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AT$42:AT$593)","v":0.40900048812691109},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AU$42:AU$593)","v":0.41636249691319493},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$25,'Capex_FO input'!AV$42:AV$593)","v":0.42385702185763513}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X462,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":4.4363503925500671},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y462,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":4.4823528284106935},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z462,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":4.9111503999842343},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA462,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":5.0493038386139135},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB462,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":4.9089157764359097},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC462,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":5.212160811956891},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD462,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":5.3080713533511119},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE462,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":5.4060690082748106},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF462,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":5.4969358591754043},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG462,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":5.5892302007561998},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AH462,RevenueTariffBasket_FO!AH462+RevenueTariffBasket_FO!AH464)","v":5.6656596535980084},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AI462,RevenueTariffBasket_FO!AI462+RevenueTariffBasket_FO!AI464)","v":5.7566324646741087},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AJ462,RevenueTariffBasket_FO!AJ462+RevenueTariffBasket_FO!AJ464)","v":5.8474100816681647},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AK462,RevenueTariffBasket_FO!AK462+RevenueTariffBasket_FO!AK464)","v":5.9394375107805502},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AL462,RevenueTariffBasket_FO!AL462+RevenueTariffBasket_FO!AL464)","v":6.0327372486293971},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA26:AA30)","v":4.0008559007954032},2.8905701118570137,2.7589398391175797,3.4553188538889348,1.6409908852157205,3.3406202374771121,5.0730927526077663,2.0420757404363461,2.0329420527216686,2.1650569865669658]
[null,null,"Total tariff revenue",{"$f":"SUM(D30:D31)","v":23.614977299654864},23.867950715036461,24.083174212282696,25.256301322252593,25.149974606435904,25.775078875907294,26.293164073643915,26.822672829902011,27.304428889929007,27.795108382546601,{"$f":"SUM(N30:N31)","v":28.177537405319157},28.649246658528227,29.120255885069344,29.602169096509684,30.092730187811895]
[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$33)","v":3.2795423889834785},{"$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$33)","v":1.2393472247119184},{"$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$33)","v":1.5084516433452357},{"$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$33)","v":1.3401722320751923},{"$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$33)","v":1.6951343944171782},{"$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$33)","v":1.8419911383470424},{"$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$33)","v":1.7413461215998307},{"$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$33)","v":1.5717065206664409},{"$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$33)","v":1.5073865078862403},{"$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$33)","v":1.5737718619899315},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",{"$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$33)","v":1.1425360000000002},{"$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$33)","v":1.0730520000000001},{"$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$33)","v":-0.54643200000000003},{"$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$33)","v":0.25356500000000004},{"$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$33)","v":-0.17929600000000001},{"$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$33)","v":1.6236445291316639},{"$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$33)","v":1.5869284959580514},{"$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$33)","v":1.5866424273106989},{"$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$33)","v":1.5872931114729223},{"$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$33)","v":1.5877944754532756},"Growth"]
[null,"$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$33)","v":1.2891900000000001},{"$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$33)","v":1.7526759999999999},{"$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$33)","v":3.5305420000000001},{"$f":"SUMIFS('Capex_FO input'!BA$42:BA$1231,'Capex_FO input'!$F$42:$F$1231,$AK36,'Capex_FO input'!$E$42:$E$1231,$AK$33)","v":0.54402700000000004},{"$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$33)","v":0.59721999999999986},{"$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$33)","v":0.58470000000000011},{"$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$33)","v":1.0134000000000001},{"$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$33)","v":0.26369999999999999},{"$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$33)","v":0.26369999999999999},{"$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$33)","v":0.26369999999999999},"Improvements / Compliance"]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":126.03605944802375},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":94.154254459789669},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":33.713471116007696},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":137.66870496637526},{"$f":"SUM(Opex_Breakdown!AC37:AG37)","v":94.784146717798279},{"$f":"SUM(Capex_FO_AC!AC17:AG17)","v":42.282292474407654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AM$42:AM$594)","v":0.52366400000000002},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AN$42:AN$594)","v":0.53504799999999997},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AO$42:AO$594)","v":0.54643200000000003},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AP$42:AP$594)","v":0.49093500000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AQ$42:AQ$594)","v":0.50089600000000001},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AR$42:AR$594)","v":0.46681514999999896},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AS$42:AS$594)","v":0.4752178227000009},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AT$42:AT$594)","v":0.48377174350859847},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AU$42:AU$594)","v":0.49247963489175639},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$33,'Capex_FO input'!AV$42:AV$594)","v":0.50134426831980561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA34:AA38)","v":6.2349323889834789},4.6001232247119184,5.0389936433452363,2.6286992320751925,2.6139543944171777,{"$f":"SUM(AF34:AF38)","v":4.5171508174787052},4.8168924402578837,3.9058206914857383,3.8508592542509188,3.9266106057630128]
[null,"OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($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":3.2110000000000003},{"$f":"'Capex_FO input'!E19","v":4.1181999999999999},{"$f":"'Capex_FO input'!F19","v":3.5678000000000001},{"$f":"'Capex_FO input'!G19","v":6.2004000000000001},{"$f":"'Capex_FO input'!H19","v":0.35289999999999999},{"$f":"'Capex_FO input'!I19","v":5.2104596791316631},{"$f":"'Capex_FO input'!J19","v":6.112146318658052},{"$f":"'Capex_FO input'!K19","v":2.0704141708192974},{"$f":"'Capex_FO input'!L19","v":2.0797727463646787},{"$f":"'Capex_FO input'!M19","v":2.0891387437730811}]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!X17","v":16.802910465776616},{"$f":"Opex_Breakdown!Y17","v":17.290176547049995},{"$f":"Opex_Breakdown!Z17","v":16.370853146999998},{"$f":"Opex_Breakdown!AA17","v":18.875702281999999},{"$f":"Opex_Breakdown!AB17","v":16.484672972449996},{"$f":"Opex_Breakdown!AC17","v":17.219614769994848},{"$f":"Opex_Breakdown!AD17","v":17.38958232807575},{"$f":"Opex_Breakdown!AE17","v":17.306773087214477},{"$f":"Opex_Breakdown!AF17","v":17.596030823578303},{"$f":"Opex_Breakdown!AG17","v":17.501068503726835},{"$f":"Opex_Breakdown!AH17","v":16.649426599404986},{"$f":"Opex_Breakdown!AI17","v":16.649414752760492},{"$f":"Opex_Breakdown!AJ17","v":16.649403071515323},{"$f":"Opex_Breakdown!AK17","v":16.649391553773395},{"$f":"Opex_Breakdown!AL17","v":16.649380197645741},null,null,null,null,null,null,null,"Significant projects",{"$f":"'Capex_FO input'!D20","v":0.3306},{"$f":"'Capex_FO input'!E20","v":0.22799999999999998},{"$f":"'Capex_FO input'!F20","v":0.188},{"$f":"'Capex_FO input'!G20","v":0.14199999999999999},{"$f":"'Capex_FO input'!H20","v":0.35870000000000002},{"$f":"'Capex_FO input'!I20","v":0.127},{"$f":"'Capex_FO input'!J20","v":9.1999999999999998E-2},{"$f":"'Capex_FO input'!K20","v":9.1999999999999998E-2},{"$f":"'Capex_FO input'!L20","v":9.1999999999999998E-2},{"$f":"'Capex_FO input'!M20","v":9.1999999999999998E-2}]
[null,null,"Non-controllable opex",{"$f":"Opex_Breakdown!X34","v":1.6869850495190666},{"$f":"Opex_Breakdown!Y34","v":1.6773283819939997},{"$f":"Opex_Breakdown!Z34","v":1.8508408349999999},{"$f":"Opex_Breakdown!AA34","v":1.571370779},{"$f":"Opex_Breakdown!AB34","v":1.5434140000000001},{"$f":"Opex_Breakdown!AC34","v":1.5919967526115275},{"$f":"Opex_Breakdown!AD34","v":1.577218632497366},{"$f":"Opex_Breakdown!AE34","v":1.5624614351393868},{"$f":"Opex_Breakdown!AF34","v":1.5336744547869186},{"$f":"Opex_Breakdown!AG34","v":1.5057259301728718},{"$f":"Opex_Breakdown!AH34","v":1.4785914402563212},{"$f":"Opex_Breakdown!AI34","v":1.4522472752887965},{"$f":"Opex_Breakdown!AJ34","v":1.4266704160970249},{"$f":"Opex_Breakdown!AK34","v":1.4018385139690914},{"$f":"Opex_Breakdown!AL34","v":1.3777298711264376},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$f":"'Capex_FO input'!D21","v":7.2464842897788841},{"$f":"'Capex_FO input'!E21","v":2.9686833365689327},{"$f":"'Capex_FO input'!F21","v":4.7425894824628152},{"$f":"'Capex_FO input'!G21","v":3.1812380859641269},{"$f":"'Capex_FO input'!H21","v":3.4526972796328983},{"$f":"'Capex_FO input'!I21","v":1.3651916174275089},{"$f":"'Capex_FO input'!J21","v":1.47093871049113},{"$f":"'Capex_FO input'!K21","v":1.4869542260188788},{"$f":"'Capex_FO input'!L21","v":1.6479320398525636},{"$f":"'Capex_FO input'!M21","v":1.8027569113212107}]
[null,null,"Total prescribed opex",{"$f":"SUM(D43:D44)","v":18.489895515295682},18.967504929043994,18.221693981999998,20.447073060999998,18.028086972449994,18.811611522606377,18.966800960573117,18.869234522353864,19.129705278365222,19.006794433899707,{"$f":"SUM(N43:N44)","v":18.128018039661306},18.10166202804929,18.076073487612348,18.051230067742488,18.027110068772178,null,null,null,null,null,null,null,"Other Capital expenditure",{"$f":"'Capex_FO input'!D22","v":0.17960000000000001},{"$f":"'Capex_FO input'!E22","v":0.74839999999999995},{"$f":"'Capex_FO input'!F22","v":0.34129999999999999},{"$f":"'Capex_FO input'!G22","v":0.1111},{"$f":"'Capex_FO input'!H22","v":0.61259999999999992},{"$f":"'Capex_FO input'!I22","v":12.935508684109633},{"$f":"'Capex_FO input'!J22","v":4.5367915035183719},{"$f":"'Capex_FO input'!K22","v":2.5312368514060917},{"$f":"'Capex_FO input'!L22","v":2.2913227696742711},{"$f":"'Capex_FO input'!M22","v":2.3339368369198259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA42:AA45)","v":10.967684289778886},8.0632833365689329,8.8396894824628163,9.634738085964127,4.7768972796328981,19.638159980668803,12.211876532667553,6.1806052482442677,6.1110275558915133,6.3178324920141176]
[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":0.85399999999999998},{"$f":"Opex_FO!AD182","v":0.93444300000000002},{"$f":"Opex_FO!AE182","v":0.76224099999999995},{"$f":"Opex_FO!AF182","v":0.99942126300540723},{"$f":"Opex_FO!AG182","v":0.85162989037535242},{"$f":"Opex_FO!AH182","v":0},{"$f":"Opex_FO!AI182","v":0},{"$f":"Opex_FO!AJ182","v":0},{"$f":"Opex_FO!AK182","v":0},{"$f":"Opex_FO!AL182","v":0},null,null,null,null,null,null,"Total prescribed capital expenditure by capital type - Water ($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},{"$f":"Opex_FO!AE183","v":0},{"$f":"Opex_FO!AF183","v":0},{"$f":"Opex_FO!AG183","v":0},{"$f":"Opex_FO!AH183","v":0},{"$f":"Opex_FO!AI183","v":0},{"$f":"Opex_FO!AJ183","v":0},{"$f":"Opex_FO!AK183","v":0},{"$f":"Opex_FO!AL183","v":0},null,null,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$25)","v":0.31069999999999998},{"$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$25)","v":1.1233},{"$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$25)","v":0.3831},{"$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$25)","v":1.5882000000000001},{"$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$25)","v":0},{"$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$25)","v":1},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z49,'Capex_FO input'!$E$42:$E$356,$AK$25)","v":2},{"$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$25)","v":0.15},{"$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$25)","v":0.14199999999999999},{"$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$25)","v":0.188},{"$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$25)","v":0.14199999999999999},{"$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$25)","v":0.13800000000000001},{"$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$25)","v":9.1999999999999998E-2},{"$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$25)","v":9.1999999999999998E-2},{"$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$25)","v":9.1999999999999998E-2},{"$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$25)","v":9.1999999999999998E-2},{"$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$25)","v":9.1999999999999998E-2}]
[null,null,"Rural water",null,null,null,null,null,{"$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$25)","v":3.4354749007954033},{"$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$25)","v":1.2393271118570133},{"$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$25)","v":2.0129138391175792},{"$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$25)","v":1.6544188538889346},{"$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$25)","v":1.3929208852157202},{"$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$25)","v":0.69906758763630417},{"$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$25)","v":0.79128866651418295},{"$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$25)","v":0.76895350121865413},{"$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$25)","v":0.87596051899344407},{"$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$25)","v":0.95166384554095185}]
[null,null,"Bulk Water",null,null,null,null,null,{"$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$25)","v":0.104681},{"$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$25)","v":0.38594299999999998},{"$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$25)","v":0.174926},{"$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$25)","v":7.0699999999999999E-2},{"$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$25)","v":0.11007},{"$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$25)","v":1.5495526498408074},{"$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$25)","v":2.1898040860935826},{"$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$25)","v":1.1811222392176921},{"$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$25)","v":1.0649815337282242},{"$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$25)","v":1.1213931410260141}]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,{"$f":"SUM(I48:I52)","v":0.85399999999999998},0.93444300000000002,0.76224099999999995,0.99942126300540723,0.85162989037535242,{"$f":"SUM(N48:N52)","v":0},0,0,0,0,null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA49:AA52)","v":4.0008559007954032},2.8905701118570133,2.7589398391175792,3.4553188538889343,1.6409908852157202,{"$f":"SUM(AF49:AF52)","v":3.3406202374771117},5.0730927526077654,2.0420757404363461,2.0329420527216682,2.1650569865669658]
[]
[null,"Non-controllable operating expenditure ($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":0.41587106329113921},{"$f":"Opex_FO!AD191","v":0.4316330506329113},{"$f":"Opex_FO!AE191","v":0.44652644303797462},{"$f":"Opex_FO!AF191","v":0.44652644303797462},{"$f":"Opex_FO!AG191","v":0.44652644303797462},{"$f":"Opex_FO!AH191","v":0.44652644303797462},{"$f":"Opex_FO!AI191","v":0.44652644303797462},{"$f":"Opex_FO!AJ191","v":0.44652644303797462},{"$f":"Opex_FO!AK191","v":0.44652644303797462},{"$f":"Opex_FO!AL191","v":0.44652644303797462},null,null,null,null,null,null,null,"Top 10 Major Projects",{"$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$33)","v":2.2057000000000002},{"$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$33)","v":2.4622999999999999},{"$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$33)","v":2.7278000000000002},{"$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$33)","v":1.0806},{"$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$33)","v":0.1009},{"$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$33)","v":2.0554596791316628},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.0621463186580522},{"$f":"SUMIFS('Capex_FO input'!X$42:X$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.0704141708192974},{"$f":"SUMIFS('Capex_FO input'!Y$42:Y$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.0797727463646787},{"$f":"SUMIFS('Capex_FO input'!Z$42:Z$356,'Capex_FO input'!$H$42:$H$356,$Z56,'Capex_FO input'!$E$42:$E$356,$AK$33)","v":2.0891387437730811}]
[null,null,"External temporary water purchases",null,null,null,{"$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$33)","v":0.18060000000000001},{"$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$33)","v":8.5999999999999993E-2},{"$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$33)","v":0.22070000000000001},{"$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$33)","v":3.5000000000000003E-2},{"$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":9.7582000000000002E-2},{"$f":"Opex_FO!AD193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AE193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AF193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AG193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AH193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AI193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AJ193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AK193","v":9.7582000000000002E-2},{"$f":"Opex_FO!AL193","v":9.7582000000000002E-2},null,null,null,null,null,null,null,"Capital Programs / Allocation",{"$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$33)","v":3.7766513889834785},{"$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$33)","v":1.7035802247119183},{"$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$33)","v":2.1501676433452359},{"$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$33)","v":1.5084992320751922},{"$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$33)","v":1.7918843944171783},{"$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$33)","v":0.65852402979120517},{"$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$33)","v":0.67205004397694701},{"$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$33)","v":0.71040072480022487},{"$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$33)","v":0.76437152085911997},{"$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$33)","v":0.84349306578025907}]
[null,null,"Environmental Contribution",null,null,null,{"$f":"Opex_FO!AA194","v":0},{"$f":"Opex_FO!AB194","v":0},{"$f":"Opex_FO!AC194","v":1.0485436893203883},{"$f":"Opex_FO!AD194","v":1.0180035818644548},{"$f":"Opex_FO!AE194","v":0.98835299210141236},{"$f":"Opex_FO!AF194","v":0.95956601174894396},{"$f":"Opex_FO!AG194","v":0.93161748713489712},{"$f":"Opex_FO!AH194","v":0.90448299721834668},{"$f":"Opex_FO!AI194","v":0.8781388322508219},{"$f":"Opex_FO!AJ194","v":0.85256197305905035},{"$f":"Opex_FO!AK194","v":0.82773007093111683},{"$f":"Opex_FO!AL194","v":0.80362142808846304},null,null,null,null,null,null,null,"Other Capital expenditure",{"$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$33)","v":7.1981000000000003E-2},{"$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$33)","v":0.34824299999999997},{"$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$33)","v":0.161026},{"$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$33)","v":3.9599999999999996E-2},{"$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$33)","v":0.50046999999999997},{"$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$33)","v":1.7681671085558368},{"$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$33)","v":2.0826960776228836},{"$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$33)","v":1.1250057958662159},{"$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$33)","v":1.0067149870271201},{"$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$33)","v":0.99397879620967233}]
[null,null,"Other non-controllable",null,null,null,{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0.03},{"$f":"Opex_FO!AD195","v":0.03},{"$f":"Opex_FO!AE195","v":0.03},{"$f":"Opex_FO!AF195","v":0.03},{"$f":"Opex_FO!AG195","v":0.03},{"$f":"Opex_FO!AH195","v":0.03},{"$f":"Opex_FO!AI195","v":0.03},{"$f":"Opex_FO!AJ195","v":0.03},{"$f":"Opex_FO!AK195","v":0.03},{"$f":"Opex_FO!AL195","v":0.03},null,null,null,null,null,null,null,"Total prescribed capex",{"$f":"SUM(AA56:AA59)","v":6.2349323889834789},4.6001232247119184,5.0389936433452363,2.6286992320751921,2.6139543944171781,{"$f":"SUM(AF56:AF59)","v":4.5171508174787043},4.8168924402578828,3.9058206914857379,3.8508592542509188,3.9266106057630124]
[null,null,"Total non-controllable operating expenditure",null,null,null,{"$f":"SUM(G56:G60)","v":0},0,1.5919967526115275,1.577218632497366,1.5624614351393868,1.5336744547869186,1.5057259301728718,{"$f":"SUM(N56:N60)","v":1.4785914402563212},1.4522472752887965,1.4266704160970249,1.4018385139690914,1.3777298711264376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($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":3.5401559007954031},{"$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":1.6252701118570132},{"$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":2.1878398391175793},{"$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":1.7251188538889346},{"$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":1.5029908852157203},{"$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":2.2486202374771116},{"$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":2.9810927526077657},{"$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":1.9500757404363462},{"$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":1.9409420527216683},{"$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":2.0730569865669661}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X49","v":3.2177650207568571},{"$f":"Opex_Breakdown!Y49","v":3.182891323490999},{"$f":"Opex_Breakdown!Z49","v":3.3792421409999993},{"$f":"Opex_Breakdown!AA49","v":3.6981681402599995},{"$f":"Opex_Breakdown!AB49","v":3.6981681402599995},{"$f":"Opex_Breakdown!AC49","v":3.786304843249491},{"$f":"Opex_Breakdown!AD49","v":3.7980058482494909},{"$f":"Opex_Breakdown!AE49","v":3.780401263249491},{"$f":"Opex_Breakdown!AF49","v":3.8233596132494876},{"$f":"Opex_Breakdown!AG49","v":3.8560043982494911},{"$f":"Opex_Breakdown!AH49","v":3.6794480832494911},{"$f":"Opex_Breakdown!AI49","v":3.6794480832494911},{"$f":"Opex_Breakdown!AJ49","v":3.6794480832494911},{"$f":"Opex_Breakdown!AK49","v":3.6794480832494911},{"$f":"Opex_Breakdown!AL49","v":3.6794480832494911},null,null,null,null,null,null,null,"Sewerage",{"$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":3.8486323889834786},{"$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":2.0518232247119181},{"$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":2.311193643345236},{"$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":1.5480992320751923},{"$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":2.2923543944171785},{"$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":2.4266911383470422},{"$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":2.7547461215998306},{"$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":1.8354065206664407},{"$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":1.7710865078862401},{"$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":1.8374718619899313}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X51","v":2.5474885766781652},{"$f":"Opex_Breakdown!Y51","v":2.3264119898909992},{"$f":"Opex_Breakdown!Z51","v":2.5053904259999995},{"$f":"Opex_Breakdown!AA51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AB51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AC51","v":2.0461669823299995},{"$f":"Opex_Breakdown!AD51","v":2.0656686573299998},{"$f":"Opex_Breakdown!AE51","v":2.0363276823299996},{"$f":"Opex_Breakdown!AF51","v":2.1079249323299996},{"$f":"Opex_Breakdown!AG51","v":2.1623329073299997},{"$f":"Opex_Breakdown!AH51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AI51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AJ51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AK51","v":1.8680723823299996},{"$f":"Opex_Breakdown!AL51","v":1.8680723823299996},null,null,null,null,null,null,null,"Recycled Water",{"$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":3.7296000000000003E-2},{"$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":3.9989999999999998E-2},{"$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":0.58485600000000004},{"$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":1.9119999999999998E-2},{"$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":0.26995199999999997},{"$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":9.6253889257129899},{"$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":0.27189133980190699},{"$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":0.23270881632218465},{"$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":0.22722624891892668},{"$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":0.22616489968413936}]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X52","v":1.3296006586789735},{"$f":"Opex_Breakdown!Y52","v":1.4281792887779996},{"$f":"Opex_Breakdown!Z52","v":0.6561736829999999},{"$f":"Opex_Breakdown!AA52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AB52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AC52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AD52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AE52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AF52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AG52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AH52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AI52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AJ52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AK52","v":0.84625101131999991},{"$f":"Opex_Breakdown!AL52","v":0.84625101131999991},null,null,null,null,null,null,null,"Rural water",{"$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",{"$f":"Opex_Breakdown!X55","v":3.4400952791685797},{"$f":"Opex_Breakdown!Y55","v":3.6882141303149987},{"$f":"Opex_Breakdown!Z55","v":3.5048256209999997},{"$f":"Opex_Breakdown!AA55","v":4.5392225077199999},{"$f":"Opex_Breakdown!AB55","v":3.3437078529449984},{"$f":"Opex_Breakdown!AC55","v":3.4262291475003632},{"$f":"Opex_Breakdown!AD55","v":3.5259906755812622},{"$f":"Opex_Breakdown!AE55","v":3.5488089447199886},{"$f":"Opex_Breakdown!AF55","v":3.5803165810838173},{"$f":"Opex_Breakdown!AG55","v":3.289485551232346},{"$f":"Opex_Breakdown!AH55","v":3.4971815369104977},{"$f":"Opex_Breakdown!AI55","v":3.4971696902660039},{"$f":"Opex_Breakdown!AJ55","v":3.4971580090208327},{"$f":"Opex_Breakdown!AK55","v":3.4971464912789063},{"$f":"Opex_Breakdown!AL55","v":3.4971351351512538},null,null,null,null,null,null,null,"Total capital programs / allocations",{"$f":"SUM(AA63:AA67)","v":7.4260842897788821},3.7170833365689311,5.0838894824628156,3.2923380859641269,4.0652972796328992,{"$f":"SUM(AF63:AF67)","v":14.300700301537145},6.007730214009503,4.0181910774249712,3.9392548095268354,4.1366937482410364]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X56","v":0},{"$f":"Opex_Breakdown!Y56","v":0},{"$f":"Opex_Breakdown!Z56","v":0},{"$f":"Opex_Breakdown!AA56","v":0},{"$f":"Opex_Breakdown!AB56","v":0},{"$f":"Opex_Breakdown!AC56","v":0},{"$f":"Opex_Breakdown!AD56","v":0},{"$f":"Opex_Breakdown!AE56","v":0},{"$f":"Opex_Breakdown!AF56","v":0},{"$f":"Opex_Breakdown!AG56","v":0},{"$f":"Opex_Breakdown!AH56","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AI56","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AJ56","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AK56","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AL56","v":1.4999999999999999E-2}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!X50","v":0.59199999999999997},{"$f":"Opex_Breakdown!Y50","v":0.59199999999999997},{"$f":"Opex_Breakdown!Z50","v":0.61},{"$f":"Opex_Breakdown!AA50","v":0.34438067399999994},{"$f":"Opex_Breakdown!AB50","v":0.34369899999999998},{"$f":"Opex_Breakdown!AC50","v":0.41587106329113921},{"$f":"Opex_Breakdown!AD50","v":0.4316330506329113},{"$f":"Opex_Breakdown!AE50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AF50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AG50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AH50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AI50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AJ50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AK50","v":0.44652644303797462},{"$f":"Opex_Breakdown!AL50","v":0.44652644303797462},null,null,null,null,null,null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,null,"License fees",{"$f":"Opex_Breakdown!X54","v":3.3832962222104489E-2},{"$f":"Opex_Breakdown!Y54","v":3.5735485422499998E-2},{"$f":"Opex_Breakdown!Z54","v":4.0794757500000001E-2},{"$f":"Opex_Breakdown!AA54","v":4.6075052500000005E-2},{"$f":"Opex_Breakdown!AB54","v":4.4857500000000002E-2},{"$f":"Opex_Breakdown!AC54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AD54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AE54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AF54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AG54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AH54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AI54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AJ54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AK54","v":4.8791000000000001E-2},{"$f":"Opex_Breakdown!AL54","v":4.8791000000000001E-2}]
[null,null,"Total prescribed opex - Water",{"$f":"SUM(D64:D71)","v":11.16078249750468},11.253432217897497,10.696426628499998,11.342169768129999,10.144755886855,10.569614047690992,10.716340243113663,10.707106344657452,10.853169581021278,10.649391311169811,{"$f":"SUM(N64:N71)","v":10.401270456847962},10.401258610203469,10.401246928958299,10.401235411216371,10.40122405508872,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":33.713471116007696},{"$f":"SUM('Capex_FO input'!D16:H16)","v":42.282292474407662}]
[null,"Total prescribed operating expenditure - Sewerage ($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",{"$f":"SUM(RollForward_FO!X17:AB17)","v":15.670484407989301},{"$f":"SUM(RollForward_FO!AC17:AG17)","v":23.867882239552223}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!X60","v":1.4807414254810316},{"$f":"Opex_Breakdown!Y60","v":1.7258058572039996},{"$f":"Opex_Breakdown!Z60","v":1.1919965309999998},{"$f":"Opex_Breakdown!AA60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AB60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AC60","v":2.6726678165999997},{"$f":"Opex_Breakdown!AD60","v":2.6843688215999997},{"$f":"Opex_Breakdown!AE60","v":2.6667642365999997},{"$f":"Opex_Breakdown!AF60","v":2.7097225865999999},{"$f":"Opex_Breakdown!AG60","v":2.7423673715999999},{"$f":"Opex_Breakdown!AH60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AI60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AJ60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AK60","v":2.5658110565999999},{"$f":"Opex_Breakdown!AL60","v":2.5658110565999999}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!X62","v":1.2507446064344214},{"$f":"Opex_Breakdown!Y62","v":1.1144937328469995},{"$f":"Opex_Breakdown!Z62","v":0.9052475849999998},{"$f":"Opex_Breakdown!AA62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AB62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AC62","v":1.2854231497999997},{"$f":"Opex_Breakdown!AD62","v":1.3049248248},{"$f":"Opex_Breakdown!AE62","v":1.2755838498000001},{"$f":"Opex_Breakdown!AF62","v":1.3471810998},{"$f":"Opex_Breakdown!AG62","v":1.4015890747999999},{"$f":"Opex_Breakdown!AH62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AI62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AJ62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AK62","v":1.1073285497999998},{"$f":"Opex_Breakdown!AL62","v":1.1073285497999998},null,null,null,null,null,null,"LABOUR COSTS"]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!X63","v":3.8332803174434993E-2},{"$f":"Opex_Breakdown!Y63","v":2.4623780840999993E-2},{"$f":"Opex_Breakdown!Z63","v":0.64256880599999988},{"$f":"Opex_Breakdown!AA63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AB63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AC63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AD63","v":0.57372949920000005},{"$f":"Opex_Breakdown!AE63","v":0.57372949920000005},{"$f":"Opex_Breakdown!AF63","v":0.57372949920000005},{"$f":"Opex_Breakdown!AG63","v":0.57372949920000005},{"$f":"Opex_Breakdown!AH63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AI63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AJ63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AK63","v":0.57372949919999994},{"$f":"Opex_Breakdown!AL63","v":0.57372949919999994}]
[null,null,"GSL Payments",{"$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",{"$f":"Opex_Breakdown!X66","v":3.4400952791685797},{"$f":"Opex_Breakdown!Y66","v":3.613272188624999},{"$f":"Opex_Breakdown!Z66","v":3.4347081779999993},{"$f":"Opex_Breakdown!AA66","v":3.0373476302000002},{"$f":"Opex_Breakdown!AB66","v":1.841832975425},{"$f":"Opex_Breakdown!AC66","v":1.9430708154249956},{"$f":"Opex_Breakdown!AD66","v":1.9508714854249973},{"$f":"Opex_Breakdown!AE66","v":1.939135095424998},{"$f":"Opex_Breakdown!AF66","v":1.9677739954249986},{"$f":"Opex_Breakdown!AG66","v":1.9895371854250001},{"$f":"Opex_Breakdown!AH66","v":1.841832975425},{"$f":"Opex_Breakdown!AI66","v":1.841832975425},{"$f":"Opex_Breakdown!AJ66","v":1.841832975425},{"$f":"Opex_Breakdown!AK66","v":1.841832975425},{"$f":"Opex_Breakdown!AL66","v":1.841832975425},null,null,null,null,null,null,null,"Labour costs per water connections",{"$f":"(Expenditure_Detail!X34*1000000)/Opex_FO!X15","v":464.74610573518999},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!Y15","v":482.97421186833571},{"$f":"(Expenditure_Detail!Z34*1000000)/Opex_FO!Z15","v":445.94954296160876},{"$f":"(Expenditure_Detail!AA34*1000000)/Opex_FO!AA15","v":442.9588205388917},{"$f":"(Expenditure_Detail!AB34*1000000)/Opex_FO!AB15","v":457.64052952141708},{"$f":"(Expenditure_Detail!AC34*1000000)/Opex_FO!AC15","v":446.21823951101942},{"$f":"(Expenditure_Detail!AD34*1000000)/Opex_FO!AD15","v":435.08091841813831},{"$f":"(Expenditure_Detail!AE34*1000000)/Opex_FO!AE15","v":421.89207631090591},{"$f":"(Expenditure_Detail!AF34*1000000)/Opex_FO!AF15","v":410.22844657626518},{"$f":"(Expenditure_Detail!AG34*1000000)/Opex_FO!AG15","v":398.87339797759893},{"$f":"(Expenditure_Detail!AH34*1000000)/Opex_FO!AH15","v":380.84403263462696},{"$f":"(Expenditure_Detail!AI34*1000000)/Opex_FO!AI15","v":372.71013974324018},{"$f":"(Expenditure_Detail!AJ34*1000000)/Opex_FO!AJ15","v":362.96452756209999},{"$f":"(Expenditure_Detail!AK34*1000000)/Opex_FO!AK15","v":353.46616304921486},{"$f":"(Expenditure_Detail!AL34*1000000)/Opex_FO!AL15","v":344.20908527314725}]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!X67","v":0},{"$f":"Opex_Breakdown!Y67","v":0},{"$f":"Opex_Breakdown!Z67","v":0},{"$f":"Opex_Breakdown!AA67","v":0},{"$f":"Opex_Breakdown!AB67","v":0},{"$f":"Opex_Breakdown!AC67","v":0},{"$f":"Opex_Breakdown!AD67","v":0},{"$f":"Opex_Breakdown!AE67","v":0},{"$f":"Opex_Breakdown!AF67","v":0},{"$f":"Opex_Breakdown!AG67","v":0},{"$f":"Opex_Breakdown!AH67","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AI67","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AJ67","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AK67","v":1.4999999999999999E-2},{"$f":"Opex_Breakdown!AL67","v":1.4999999999999999E-2}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$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",{"$f":"Opex_Breakdown!X65","v":3.3832962222104489E-2},{"$f":"Opex_Breakdown!Y65","v":3.5735485422499998E-2},{"$f":"Opex_Breakdown!Z65","v":4.0794757500000001E-2},{"$f":"Opex_Breakdown!AA65","v":4.6075052500000005E-2},{"$f":"Opex_Breakdown!AB65","v":4.4857500000000002E-2},{"$f":"Opex_Breakdown!AC65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AD65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AE65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AF65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AG65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AH65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AI65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AJ65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AK65","v":4.7815179999999999E-2},{"$f":"Opex_Breakdown!AL65","v":4.7815179999999999E-2},null,null,null,null,null,null,null,"FTE's per water connections",{"$f":"Expenditure_Detail!X33/Opex_FO!X15","v":4.8436393674769884E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!Y15","v":4.8220908669448304E-3},{"$f":"Expenditure_Detail!Z33/Opex_FO!Z15","v":4.0820057456254898E-3},{"$f":"Expenditure_Detail!AA33/Opex_FO!AA15","v":4.0498220640569392E-3},{"$f":"Expenditure_Detail!AB33/Opex_FO!AB15","v":4.216633272526092E-3},{"$f":"Expenditure_Detail!AC33/Opex_FO!AC15","v":4.1320502048331565E-3},{"$f":"Expenditure_Detail!AD33/Opex_FO!AD15","v":4.0491626951314327E-3},{"$f":"Expenditure_Detail!AE33/Opex_FO!AE15","v":3.9493231216282971E-3},{"$f":"Expenditure_Detail!AF33/Opex_FO!AF15","v":3.8789294157256463E-3},{"$f":"Expenditure_Detail!AG33/Opex_FO!AG15","v":3.8096579361582084E-3},{"$f":"Expenditure_Detail!AH33/Opex_FO!AH15","v":3.7476826065550974E-3},{"$f":"Expenditure_Detail!AI33/Opex_FO!AI15","v":3.6866340887750024E-3},{"$f":"Expenditure_Detail!AJ33/Opex_FO!AJ15","v":3.6265011159469051E-3},{"$f":"Expenditure_Detail!AK33/Opex_FO!AK15","v":3.5672724746090741E-3},{"$f":"Expenditure_Detail!AL33/Opex_FO!AL15","v":3.5089370074630525E-3}]
[null,null,"Total prescribed opex - Sewerage",{"$f":"SUM(D75:D82)","v":6.2437470764805711},6.5139310449394978,6.2153158574999985,7.3302917882999994,6.1335595810249997,6.5227064610249945,6.561709811024997,6.5030278610249974,6.6462223610249982,6.7550383110249994,{"$f":"SUM(N75:N82)","v":6.1515172610249991},6.1515172610249991,6.1515172610249991,6.1515172610249991,6.1515172610249991]
[null,null,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)",{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":95949.774637592884},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":100158.67083283261},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":109247.65195137555},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":109377.35375345217},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":108532.21040189127},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":107989.54934988181},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":107449.60160313241},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":106826.42653381088},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":105758.16226847276},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":104700.58064578804},{"$f":"(Expenditure_Detail!AH34*1000000)/Expenditure_Detail!AH33","v":101621.20772140363},{"$f":"(Expenditure_Detail!AI34*1000000)/Expenditure_Detail!AI33","v":101097.67629992393},{"$f":"(Expenditure_Detail!AJ34*1000000)/Expenditure_Detail!AJ33","v":100086.69953692469},{"$f":"(Expenditure_Detail!AK34*1000000)/Expenditure_Detail!AK33","v":99085.832541555457},{"$f":"(Expenditure_Detail!AL34*1000000)/Expenditure_Detail!AL33","v":98094.974216139904}]
[null,null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":991.43913534202352},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":1001.9805602138384},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":855.09810117524148},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":959.61882470767659},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":821.62908442487287},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":841.04388578611429},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":832.30789653381964},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":811.75818425309365},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":810.61474538709092},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":791.84185886545617},{"$f":"(Opex_Breakdown!AH17*1000000)/Opex_FO!AH15","v":741.05423367821686},{"$f":"(Opex_Breakdown!AI17*1000000)/Opex_FO!AI15","v":728.98218510309107},{"$f":"(Opex_Breakdown!AJ17*1000000)/Opex_FO!AJ15","v":717.09119737173592},{"$f":"(Opex_Breakdown!AK17*1000000)/Opex_FO!AK15","v":705.37905236062511},{"$f":"(Opex_Breakdown!AL17*1000000)/Opex_FO!AL15","v":693.843543074129}]
[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",{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":621.60429167350571},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":615.76823901686362},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":524.71307761817695},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":556.77244746466693},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":486.26849820344489},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":493.54809594525568},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":489.91595741235028},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":478.97451332960861},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":477.16600168361305},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":459.42456171098735},{"$f":"(Opex_Breakdown!AH12*1000000)/Opex_FO!AH15","v":440.9069811307333},{"$f":"(Opex_Breakdown!AI12*1000000)/Opex_FO!AI15","v":433.72423263980937},{"$f":"(Opex_Breakdown!AJ12*1000000)/Opex_FO!AJ15","v":426.64922013279585},{"$f":"(Opex_Breakdown!AK12*1000000)/Opex_FO!AK15","v":419.68062355841147},{"$f":"(Opex_Breakdown!AL12*1000000)/Opex_FO!AL15","v":412.81712949522336},null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(Expenditure_Detail!X114*1000000)/Opex_FO!X19","v":159.61827956989248},{"$f":"(Expenditure_Detail!Y114*1000000)/Opex_FO!Y19","v":134.45774303859307},{"$f":"(Expenditure_Detail!Z114*1000000)/Opex_FO!Z19","v":171.88749536400553},{"$f":"(Expenditure_Detail!AA114*1000000)/Opex_FO!AA19","v":166.605804008787},{"$f":"(Expenditure_Detail!AB114*1000000)/Opex_FO!AB19","v":156.25917140144188},{"$f":"(Expenditure_Detail!AC114*1000000)/Opex_FO!AC19","v":150.76761029794611},{"$f":"(Expenditure_Detail!AD114*1000000)/Opex_FO!AD19","v":147.73287071412875},{"$f":"(Expenditure_Detail!AE114*1000000)/Opex_FO!AE19","v":144.86367795416436},{"$f":"(Expenditure_Detail!AF114*1000000)/Opex_FO!AF19","v":157.83660764988619},{"$f":"(Expenditure_Detail!AG114*1000000)/Opex_FO!AG19","v":139.62181584067841},{"$f":"(Expenditure_Detail!AH114*1000000)/Opex_FO!AH19","v":133.55796420473075},{"$f":"(Expenditure_Detail!AI114*1000000)/Opex_FO!AI19","v":131.36427571812266},{"$f":"(Expenditure_Detail!AJ114*1000000)/Opex_FO!AJ19","v":129.20089425775694},{"$f":"(Expenditure_Detail!AK114*1000000)/Opex_FO!AK19","v":141.40645212418269},{"$f":"(Expenditure_Detail!AL114*1000000)/Opex_FO!AL19","v":124.97284136360504}]
[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",{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":400.71717843830857},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":410.16813723673533},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":362.05705992728969},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":388.32587353662433},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":318.22773033963017},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":331.6236809738827},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":326.92898152774222},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":317.49651334465199},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":318.75479437150233},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":318.22513104764118},{"$f":"(Opex_Breakdown!AH13*1000000)/Opex_FO!AH17","v":284.87993905618214},{"$f":"(Opex_Breakdown!AI13*1000000)/Opex_FO!AI17","v":280.23933849031664},{"$f":"(Opex_Breakdown!AJ13*1000000)/Opex_FO!AJ17","v":275.66833303628698},{"$f":"(Opex_Breakdown!AK13*1000000)/Opex_FO!AK17","v":271.16607030326122},{"$f":"(Opex_Breakdown!AL13*1000000)/Opex_FO!AL17","v":266.7317021696565},null,null,null,null,null,null,"ENERGY COSTS"]
[]
[null,"TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(Expenditure_Detail!X92*1000000)/Opex_FO!X19","v":331.54121863799281},{"$f":"(Expenditure_Detail!Y92*1000000)/Opex_FO!Y19","v":361.50464093795802},{"$f":"(Expenditure_Detail!Z92*1000000)/Opex_FO!Z19","v":365.60605976893356},{"$f":"(Expenditure_Detail!AA92*1000000)/Opex_FO!AA19","v":359.30357706112335},{"$f":"(Expenditure_Detail!AB92*1000000)/Opex_FO!AB19","v":354.51337223248146},{"$f":"(Expenditure_Detail!AC92*1000000)/Opex_FO!AC19","v":320.59886390670567},{"$f":"(Expenditure_Detail!AD92*1000000)/Opex_FO!AD19","v":314.00826233037105},{"$f":"(Expenditure_Detail!AE92*1000000)/Opex_FO!AE19","v":292.17884153799258},{"$f":"(Expenditure_Detail!AF92*1000000)/Opex_FO!AF19","v":285.13581398504368},{"$f":"(Expenditure_Detail!AG92*1000000)/Opex_FO!AG19","v":284.85038205758678},{"$f":"(Expenditure_Detail!AH92*1000000)/Opex_FO!AH19","v":259.43167117644253},{"$f":"(Expenditure_Detail!AI92*1000000)/Opex_FO!AI19","v":260.26776259558466},{"$f":"(Expenditure_Detail!AJ92*1000000)/Opex_FO!AJ19","v":261.10115584917412},{"$f":"(Expenditure_Detail!AK92*1000000)/Opex_FO!AK19","v":261.93189033765213},{"$f":"(Expenditure_Detail!AL92*1000000)/Opex_FO!AL19","v":262.76000548872497}]
[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",{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1394.8936979429996},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1456.3008948729387},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":1414.9329568437743},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":1415.3585455696946},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1204.5886983762487},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1454.4863517890506},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1293.7258744946278},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1299.6614518724925},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1325.1216804379039},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1076.1013050783815},{"$f":"(SUM(Capex_FO_AC!AH17,Opex_Breakdown!AH37)*1000000)/Opex_FO!AH15","v":1680.9459439768953},{"$f":"(SUM(Capex_FO_AC!AI17,Opex_Breakdown!AI37)*1000000)/Opex_FO!AI15","v":1327.2556366904305},{"$f":"(SUM(Capex_FO_AC!AJ17,Opex_Breakdown!AJ37)*1000000)/Opex_FO!AJ15","v":1044.7372031442947},{"$f":"(SUM(Capex_FO_AC!AK17,Opex_Breakdown!AK37)*1000000)/Opex_FO!AK15","v":1023.6740682328129},{"$f":"(SUM(Capex_FO_AC!AL17,Opex_Breakdown!AL37)*1000000)/Opex_FO!AL15","v":1014.5471484098025},null,null,null,null,null,null,"COMPOSITION OF RAV"]
[]
[null,"INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$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 ",{"$f":"+'Rev&RAV_FO'!X37","v":132.50223654379556},{"$f":"+'Rev&RAV_FO'!Y37","v":133.91722061288337},{"$f":"+'Rev&RAV_FO'!Z37","v":136.00080412794637},{"$f":"+'Rev&RAV_FO'!AA37","v":141.00466939104044},{"$f":"+'Rev&RAV_FO'!AB37","v":144.33864405063184},{"$f":"+'Rev&RAV_FO'!AC37","v":145.98536798301475},{"$f":"+'Rev&RAV_FO'!AD37","v":142.06925783601574},{"$f":"+'Rev&RAV_FO'!AE37","v":138.15314768901672},{"$f":"+'Rev&RAV_FO'!AF37","v":134.2370375420177},{"$f":"+'Rev&RAV_FO'!AG37","v":130.32092739501869},{"$f":"+'Rev&RAV_FO'!AH37","v":126.40481724801967},{"$f":"+'Rev&RAV_FO'!AI37","v":122.48870710102065},{"$f":"+'Rev&RAV_FO'!AJ37","v":118.57259695402163},{"$f":"+'Rev&RAV_FO'!AK37","v":114.65648680702262},{"$f":"+'Rev&RAV_FO'!AL37","v":110.7403766600236}]
[null,null,"Interest cover",{"$f":"Indicators_FO!X225","v":35.500759803097573},{"$f":"Indicators_FO!Y225","v":64.559243853805725},{"$f":"Indicators_FO!Z225","v":90.512507065352651},{"$f":"Indicators_FO!AA225","v":28.151479670876565},{"$f":"Indicators_FO!AB225","v":41.233439425485166},{"$f":"Indicators_FO!AC225","v":57.324554616769767},{"$f":"Indicators_FO!AD225","v":25.736409891618894},{"$f":"Indicators_FO!AE225","v":26.932434000699175},{"$f":"Indicators_FO!AF225","v":25.769934412094081},{"$f":"Indicators_FO!AG225","v":22.929576925302879},{"$f":"Indicators_FO!AH225","v":51.396401753463451},{"$f":"Indicators_FO!AI225","v":15.318137521442834},{"$f":"Indicators_FO!AJ225","v":13.752327819551448},{"$f":"Indicators_FO!AK225","v":19.274564781679601},{"$f":"Indicators_FO!AL225","v":33.049772205735856},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},{"$f":"+'Rev&RAV_FO'!AD54","v":9.9100253322815401},{"$f":"+'Rev&RAV_FO'!AE54","v":16.626093894334822},{"$f":"+'Rev&RAV_FO'!AF54","v":23.713117673399424},{"$f":"+'Rev&RAV_FO'!AG54","v":31.259272993747594},{"$f":"+'Rev&RAV_FO'!AH54","v":32.953364969850519},{"$f":"+'Rev&RAV_FO'!AI54","v":48.510206043537792},{"$f":"+'Rev&RAV_FO'!AJ54","v":56.05375708270882},{"$f":"+'Rev&RAV_FO'!AK54","v":57.176099060387621},{"$f":"+'Rev&RAV_FO'!AL54","v":58.425970998465431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA100,AA101)","v":132.50223654379556},133.91722061288337,136.00080412794637,141.00466939104044,144.33864405063184,145.98536798301475,151.97928316829729,154.77924158335153,157.95015521541711,161.58020038876629,{"$f":"SUM(AK100,AK101)","v":159.35818221787019},170.99891314455846,174.62635403673045,171.83258586741024,169.16634765848903]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!X251","v":1.7175737213611066},{"$f":"Indicators_FO!Y251","v":1.3882141415290949},{"$f":"Indicators_FO!Z251","v":0.74520029647404962},{"$f":"Indicators_FO!AA251","v":0.80644511723342827},{"$f":"Indicators_FO!AB251","v":1.2286507451058379},{"$f":"Indicators_FO!AC251","v":0.72714178544526931},{"$f":"Indicators_FO!AD251","v":1.0573855828843777},{"$f":"Indicators_FO!AE251","v":1.0232558978309894},{"$f":"Indicators_FO!AF251","v":0.92818318473228945},{"$f":"Indicators_FO!AG251","v":2.1956781407975194},{"$f":"Indicators_FO!AH251","v":0.50858360389223056},{"$f":"Indicators_FO!AI251","v":0.8431011229052886},{"$f":"Indicators_FO!AJ251","v":1.8584772334698254},{"$f":"Indicators_FO!AK251","v":1.9843709035766168},{"$f":"Indicators_FO!AL251","v":2.0070029969691658}]

{"sheet":"Determination_Lookup","index":25,"n_rows":305,"n_cols":76,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Westernport Water"}]
[null,{"$f":"Expenditure_Detail!B6","v":"$m, 01/01/23"}]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year","Index","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPW1","WPW2","WPW3"]
[null,{"$f":"$B$2","v":"Westernport Water"},{"$f":"INDEX($C$25:$C$42,MATCH($B8,$B$25:$B$42,0))","v":"WPW"},"RAV (Opening Base)",null,{"$f":"C8&D8&E8","v":"WPWRAV (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":122.77583922974695},{"$f":"INDEX($I$47:$R$305,MATCH($F8,$F$47:$F$305,0),MATCH(J$6,$I$46:$R$46,0))/$H8","v":124.33931328706048},127.61245789844463,129.26817466509272,131.28645633985425,135.03592699678177,137.70284899098394,140.36090566996657,142.57749273651871,143.85764563278985,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$47,0))","v":3.2300000000000002E-2},5.9589999999999999E-3]
[null,"Westernport Water","WPW","RoA",null,"WPWRoA",{"$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$7,0))","v":0.89184826472962064},5.5315827570167828,5.6925608598938355,5.7469075075909943,5.8638631836964272,6.0231542797196074,5.4138647033571505,5.519565530019868,5.616327208368733,5.6857374966307743,5.7455573735878245,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2]
[null,"Westernport Water","WPW","Revenue Req",null,"WPWRevenue Req","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G10,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},23.039493683776108,23.387419155230415,23.673323753419968,24.014866630330719,24.292928639239168,24.622583236604317,24.976051554035237,25.310875356760505,25.395351410929699,25.731197889694005,null,null,"Equity Premium",null,0.06,0.06,0.06]
[null,"Westernport Water","WPW","RegDepEx",null,"WPWRegDepEx","2017-18",{"$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":1.9367049677204675},1.9367049677204675,1.9367049677204675,1.9367049677204675,1.8369977769995665,2.4474840944086926,2.4474840944086926,2.4474840944086926,2.4474840944086926,2.4474840944086926,null,null,"Equity Beta",null,0.75,0.65,0.65]
[null,"Westernport Water","WPW","RegDepNew",null,"WPWRegDepNew","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G12,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0.16022435033710625,0.40630201089538481,0.63736195431121023,0.8638843644311226,1.0784030634120871,0.1104472649344929,0.38141959224481314,0.67477374065029017,0.97057344635580833,1.2958498917604342,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6]
[null,"Westernport Water","WPW","Total prescribed capex","Water","WPWTotal prescribed capexWater","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G13,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},2.5405787707207033,1.2840813206356736,1.6275540636348313,3.3396834137523084,2.8709023950654649,3.4907264104305598,3.4388252501649688,2.5432585982840541,2.3789726200943737,{"$f":"INDEX($I$47:$R$305,MATCH($F13,$F$47:$F$305,0),MATCH(R$6,$I$46:$R$46,0))/$H13","v":3.5042101217040829},null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2]
[null,"Westernport Water","WPW","Total prescribed capex","Sewerage","WPWTotal 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":2.392108369591992},4.7806069607490498,{"$f":"INDEX($I$47:$R$305,MATCH($F14,$F$47:$F$305,0),MATCH(K$6,$I$46:$R$46,0))/$H14","v":3.0590811938022466},2.552112605711645,3.8563984032721601,2.3873010592958157,2.7400808838269639,3.3935984264480528,2.6008587525055749,2.2264815871193275,null,null,"Franking credit value",null,0.5,0.5,0.5]
[null,"Westernport Water","WPW","Total prescribed capex","Recycled Water","WPWTotal prescribed capexRecycled Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G15,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},6.7272233396484379E-3,6.9439243648007579E-3,0.10910228517528091,1.1124410739371534E-2,0.65732732732732735,5.1344385477244403E-2,2.853992935648357E-2,0.13480360875205671,0.41794781292041328,0.40936620972862597]
[null,"Westernport Water","WPW","Total prescribed capex","Rural Water","WPWTotal prescribed capexRural Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G16,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total prescribed capex","Bulk Water","WPWTotal prescribed capexBulk Water","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G17,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},0,0,0,0,0,0,0,0,0,0,null,null,"INDICATORS - HISTORIC"]
[null,"Westernport Water","WPW","Total controllable opex",null,"WPWTotal controllable opex","2017-18",{"$f":"INDEX(KeyAssumptionsPriceControl_FO!$S$15:$AB$15,MATCH($G18,KeyAssumptionsPriceControl_FO!$S$7:$AB$7,0))","v":0.89184826472962064},14.433624023437499,13.914651802656547,16.097719101123594,15.412274836414047,15.438580311836198,14.862103698801722,14.861267897488888,14.827789078062864,14.827017915844753,14.793440547284423,null,null,null,null,"WPW3","WPW4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend plus tax equivalents benchmark",null,{"$f":"INDEX($W$59:$BX$61,MATCH($U19,$U$59:$U$61,0),MATCH(W$18,$W$58:$BX$58,0))","v":0.65},0]
[null,"Westernport Water","WPW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WPWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,{"$f":"INDEX($I$47:$R$305,MATCH($F20,$F$47:$F$305,0),MATCH(I$6,$I$46:$R$46,0))","v":0},0,15972,16320,16529,16948,17256,0,0,0,null,null,"Marginal Interest Rate - Borrowings :",null,6.5000000000000002E-2,0.05]
[null,"Westernport Water","WPW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WPWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,0,0,14439,14753,15046,15497,15794,0,0,0,null,null,"Marginal Interest Rate - Cash :",null,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Westernport Water","WPW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WPWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,0,0,1819,2004,1973,2232,2047,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDICATORS - HISTORIC"]
[null,"Water business 1","Water business 2","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPW4"]
[null,"Barwon Water","BW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Debt",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U25,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":3.6190019373294025E-2}]
[null,"Central Highlands Water","CHW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,{"$f":"INDEX($W$65:$AO$69,MATCH($U26,$U$65:$U$69,0),MATCH(W$24,$W$64:$AO$64,0))","v":4.4999999999999998E-2}]
[null,"City West Water","CWW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,0.6]
[null,"Coliban Water","CW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,2.3E-2]
[null,"East Gippsland Water","EGW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,3.9699999999999999E-2]
[null,"Gippsland Water","CGW","2017-18"]
[null,"Goulburn Valley Water","GVW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"GWM Water","GWMW","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPW3","WPW4"]
[null,"Lower Murray Water - Urban","LMW-U","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost efficiency improvement rate (% per annum)",null,{"$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$72,0))","v":2.661221893821596E-2}]
[null,"Lower Murray Water - Rural","LMW-R","2017-18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(W$32,$W$72:$AZ$72,0))","v":1.1884833771814068E-2},{"$f":"INDEX($W$73:$AZ$74,MATCH($U34,$U$73:$U$74,0),MATCH(X$32,$W$72:$AZ$72,0))","v":1.8711999999999999E-2}]
[null,"North East Water","NEW","2017-18"]
[null,"South East Water","SEW","2017-18"]
[null,"Wannon Water","WNW","2017-18"]
[null,"Westernport Water","WPW","2017-18"]
[null,"Yarra Valley Water","YVW","2017-18"]
[null,"Southern Rural Water","SRW","2017-18"]
[null,"South Gippsland Water","SGW","2019-20"]
[null,"Western Water","WW","2019-20"]
[]
[]
[]
[null,"Water business 1","Water business 2","Parameter 1","Parameter 2","ID","Year",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",null,null,"WACC - HISTORIC"]
[null,"South Gippsland Water","SGW","RAV (Opening Base)",null,{"$f":"C47&D47&E47","v":"SGWRAV (Opening Base)"},"2019-20",null,121.1032723217405,130.42501950294542,146.33465468090489,151.82282346638263,149.38102459807763,159.70116794996562,161.93044637381365,172.24541841070368,178.04276522407611,182.7760238532544,null,null,null,null,"BW1","BW2","BW3","CGW1","CGW2","CGW3","CHW1","CHW2","CHW3","CW1","CW2","CW3","CWW1","CWW2","CWW3","EGW1","EGW2","EGW3","GVW1","GVW2","GVW3","GWMW1","GWMW2","GWMW3","LMW-R1","LMW-R2","LMW-R3","LMW-R4","LMW-U1","LMW-U2","LMW-U3","NEW1","NEW2","NEW3","SEW1","SEW2","SEW3","SGW1","SGW2","SGW3","SRW1","SRW2","SRW3","WNW1","WNW2","WNW3","WPW1","WPW2","WPW3","WW1","WW2","WW3","YVW1","YVW2"]
[null,"South Gippsland Water","SGW","RoA",null,{"$f":"C48&D48&E48","v":"SGWRoA"},"2019-20",null,5.9745388283995187,6.2551962764679665,6.4885180814527592,6.7156054535982275,6.8765483872963973,5.9605549378184302,6.4467503846668466,6.9357060359686411,7.1442120237311446,7.3548679508470407,null,null,"Risk Free Rate (Real)",null,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,8.2000000000000007E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,9.1599999999999997E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,2.2185E-2]
[null,"South Gippsland Water","SGW","Revenue Req",null,"SGWRevenue Req","2019-20",null,28.389813769185761,28.724125563118065,29.21575454344331,28.969999356090131,29.280845442154124,30.272537771398909,31.12142821952995,32.262337614180723,32.907958391095306,33.429662741528141,null,null,"Debt Premium",null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,2.5000000000000001E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.1579999999999997E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,2.2499999999999999E-2]
[null,"South Gippsland Water","SGW","RegDepEx",null,"SGWRegDepEx","2019-20",null,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,3.597002700156414,4.0183195080085694,4.0183195080085694,4.6672097039840663,4.6672097039840663,4.6672097039840663,null,null,"Equity Premium",null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"South Gippsland Water","SGW","RegDepNew",null,"SGWRegDepNew","2019-20",null,0.11065225340429827,0.26884502890499323,0.35680970631342174,0.42915183464811441,0.79046942802800302,0.1221506238538765,0.43788130745435921,0.17865946428571433,0.54970410714285711,0.98835946428571431,null,null,"Equity Beta",null,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.7,0.7,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.7,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65,0.65,0.75,0.65]
[null,"South Gippsland Water","SGW","Total prescribed capex","Water","SGWTotal prescribed capexWater","2019-20",null,3.4486279296874995,3.0928244781783678,3.5351769662921342,5.1545360443622918,30.393761381125898,8.9468659561367669,10.256825891402714,4.5439999999999996,4.3130000000000006,3.8690000000000002,null,null,"Gearing (Debt/Assets)",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"South Gippsland Water","SGW","Total prescribed capex","Sewerage","SGWTotal prescribed capexSewerage","2019-20",null,10.445052734375,18.003767552182161,7.5906413857677899,3.2890748613678369,3.0066350944216165,5.9556051056483126,6.9354667909502261,8.9109999999999996,8.7040000000000006,10.652000000000001,null,null,"Forecast Inflation",null,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.3E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.7E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2]
[null,"South Gippsland Water","SGW","Total prescribed capex","Recycled Water","SGWTotal prescribed capexRecycled Water","2019-20",null,0,0,0,0,0,0.21426861293072824,0,0,0,0,null,null,"Franking credit value",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"South Gippsland Water","SGW","Total prescribed capex","Rural Water","SGWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total prescribed capex","Bulk Water","SGWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"South Gippsland Water","SGW","Total controllable opex",null,"SGWTotal controllable opex","2019-20",null,18.182458984374996,18.172644212523718,19.867074906367041,19.516161737523106,19.519433430316742,24.093372621277204,20.848617793561235,20.652480809942308,20.718550956237241,20.590944022411321,null,null,"INDICATORS - HISTORIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BW2","BW3","BW4","CGW2","CGW3","CGW4","CHW2","CHW3","CHW4","CW2","CW3","CW4","CWW2","CWW3","CWW4","EGW2","EGW3","EGW4","GVW2","GVW3","GVW4","GWMW3","GWMW4","LMW-R2","LMW-R3","LMW-R4","LMW-U2","LMW-U3","LMW-U4","NEW2","NEW3","SEW2","SEW3","SEW4","SGW2","SGW3","SGW4A","SGW4B","SRW2","SRW3","SRW4","WNW2","WNW3","WNW4","WPW2","WPW3","WPW4","WW2","WW3","WW4A","WW4B","YVW2","YVW3","YVW4"]
[null,"Barwon Water","BW","RAV (Opening Base)",null,{"$f":"C59&D59&E59","v":"BWRAV (Opening Base)"},"2017-18",null,1198.5382457516466,1256.5183488738435,1274.210709204069,1305.8108191763256,1359.8884406686229,1334.5909897599724,1342.8874276685729,1363.9528735597069,1377.8518693765282,1382.5250710288626,null,null,"Dividend plus tax equivalents benchmark",null,0.65,0.75,0,0,0.65,0,0,0.65,0,0,0.65,0,0.65,0.65,0.65,0,0.65,0,0,0,0,0,0.65,0,0.65,0,0,0.65,0,0,0.65,0.65,0.65,0.65,0,0,0,0,0.65,0.65,0,0,0,0,0,0.65,0,0,0,0,0,0.65,0.65,0.65]
[null,"Barwon Water","BW","RoA",null,{"$f":"C60&D60&E60","v":"BWRoA"},"2017-18",null,51.891163693954447,53.871279923905917,55.147271233143528,56.309468649821653,56.822824524228828,55.289929319899464,55.896252220363991,56.618267941633263,57.001783819371326,57.30658550264004,null,null,"Marginal Interest Rate - Borrowings :",null,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,7.4999999999999997E-2,6.5000000000000002E-2,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.5000000000000002E-2,0.05,6.3299999999999995E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,6.7000000000000004E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,6.3300000000000009E-2,6.5000000000000002E-2,0.05,0.05,6.7000000000000004E-2,6.5000000000000002E-2,0.05]
[null,"Barwon Water","BW","Revenue Req",null,"BWRevenue Req","2017-18",null,188.06608950920486,190.67832268547201,192.89671300390896,196.01667635646717,197.21799454974169,191.32885346794029,193.28009071239302,194.98360824210599,197.29909286575983,196.48439834761638,null,null,"Marginal Interest Rate - Cash :",null,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,6.5000000000000002E-2,4.4999999999999998E-2,1.4999999999999999E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8299999999999998E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,5.8300000000000012E-2,4.4999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,4.4999999999999998E-2,3.5000000000000003E-2]
[null,"Barwon Water","BW","RegDepEx",null,"BWRegDepEx","2017-18",null,30.706158446557939,30.183681886673483,30.183681886673483,30.183681886673483,30.183681886673483,36.589297101260605,37.044297101260597,37.349859601260597,37.56119320306459,36.623154760804326]
[null,"Barwon Water","BW","RegDepNew",null,"BWRegDepNew","2017-18",null,0.69308010114915297,1.8266397064882134,2.8620854056298883,3.9777133330002239,4.9090690180231631,1.0868803026068981,3.2215111070199218,5.1572252522334869,6.6800727953239827,7.1793383761372409,null,null,"REGULATORY RATE OF RETURN"]
[null,"Barwon Water","BW","Total prescribed capex","Water","BWTotal prescribed capexWater","2017-18",null,65.582403293323992,29.867468423339673,35.75575021740157,73.928716507035162,24.95077872508859,44.738334081480005,41.803727161586011,46.215223137793075,35.099354543518501,34.993666404892501,null,null,null,null,"BW4","CGW4","CHW4","CW4","CWW4","EGW4","GVW4","GWMW4","LMW-U4","NEW4","SEW4","SGW4A","SGW4B","SRW4","WNW4","WPW4","WW4A","WW4B","YVW4"]
[null,"Barwon Water","BW","Total prescribed capex","Sewerage","BWTotal prescribed capexSewerage","2017-18",null,20.352322611803455,32.041759190719041,44.631047951636553,26.709516438961835,25.029352933019517,36.202362691640005,32.689204916298003,15.168015010398001,16.094176818277997,23.06997519526,null,null,"Cost of Debt",null,3.6189986789390227E-2,3.6189986789390227E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6191615984567882E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6191648568471457E-2,3.6189986789390227E-2,3.6051485698385344E-2,3.6189986789390227E-2,3.6189986789390227E-2,3.6190019373294025E-2,3.6189986789390227E-2,3.6051190713134451E-2,3.6190019373294025E-2]
[null,"Barwon Water","BW","Total prescribed capex","Recycled Water","BWTotal prescribed capexRecycled Water","2017-18",null,17.46762636497176,4.65997876578,2.2760141749225467,6.0706739741070415,0.64927733793793785,5.0960944868800002,4.5773665921160003,2.092630254316,4.7484399612759995,2.9849790329199997,null,null,"Return on Equity",null,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,5.2999999999999999E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.9000000000000002E-2,3.9E-2,4.4999999999999998E-2,4.4999999999999998E-2,3.9E-2,4.9000000000000002E-2]
[null,"Barwon Water","BW","Total prescribed capex","Rural Water","BWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Gearing",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Barwon Water","BW","Total prescribed capex","Bulk Water","BWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0,null,null,"Forecast Inflation",null,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,1.7000000000000001E-2,2.3E-2]
[null,"Barwon Water","BW","Total controllable opex",null,"BWTotal controllable opex","2017-18",null,90.621503686189996,86.354309676307679,85.592348181466051,88.941347860778279,91.414888290000022,89.739498497606576,88.680336794017194,87.601944907410797,87.977037438477666,87.41340025463802,null,null,"RRR (real)",null,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.2900000000000001E-2,4.1300000000000003E-2,3.9699999999999999E-2,4.1300000000000003E-2,4.1300000000000003E-2,3.9699999999999999E-2,3.9600000000000003E-2,4.1300000000000003E-2,3.73E-2,3.9699999999999999E-2,3.9699999999999999E-2,3.7199999999999997E-2,4.1300000000000003E-2]
[]
[null,"Gippsland Water","CGW","RAV (Opening Base)",null,{"$f":"C71&D71&E71","v":"CGWRAV (Opening Base)"},"2017-18",null,545.36165424204262,577.47001064561857,612.93539948220155,631.1666813493373,648.08868052644505,663.94923537982606,683.93833631246446,714.52172599744017,741.58499066366005,758.25591379876892,null,null,"COST EFFICIENCY AND CUSTOMER GROWTH"]
[null,"Gippsland Water","CGW","RoA",null,{"$f":"C72&D72&E72","v":"CGWRoA"},"2017-18",null,24.745174038659698,26.311182079860558,27.779599710604863,28.49819888062973,29.136287731467554,26.755568298091966,27.759432236851605,28.903718325722835,29.771841953579212,30.322268807212907,null,null,null,null,"BW3","BW4","CGW3","CGW4","CHW3","CHW4","CW3","CW4","CWW3","CWW4","EGW3","EGW4","GVW3","GVW4","GWMW3","GWMW4","LMW-U3","LMW-U4","SEW3","SEW4","SGW4A","SGW4B","WNW3","WNW4","WPW3","WPW4","WW4A","WW4A","YVW3","YVW4"]
[null,"Gippsland Water","CGW","Revenue Req",null,"CGWRevenue Req","2017-18",null,116.31981058583483,118.28194608523799,121.39785016479165,122.65531648789015,124.23449224723136,121.59706060229658,122.76634799490935,123.75013398191739,125.67928613620174,127.73813354730667,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,2.2533892743973001E-2,0.01,1.0027421856949967E-2,0.01,1.6425244508275649E-2,0.01,1.4999999999999999E-2,0.02,0.02,0.01,1.15E-2,0.01,3.1E-2,0.02,1.4999999999999999E-2,0.01,0.01,0.01,2.2953928107491972E-2,1.52E-2,0.01,0.01,0.01,0.01,2.661221893821596E-2,3.9890000000000002E-2,0.02,0.01,2.5000000000000001E-2]
[null,"Gippsland Water","CGW","RegDepEx",null,"CGWRegDepEx","2017-18",null,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,12.308811397928466,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,16.962620661309323,null,null,"Customer growth forecast (% per annum)",null,1.8579904845819784E-2,1.6251489620157898E-2,1.3652458780887241E-2,1.2299605412484291E-2,1.5569537430140997E-2,1.6425244508275649E-2,1.5304775547447913E-2,1.7204484275110496E-2,3.4433828105757007E-2,2.6166738923617004E-2,1.311253308077307E-2,1.2800000000000001E-2,1.208877947061331E-2,1.32E-2,4.6933759238713948E-3,5.0000000000000001E-3,1.3579884452245117E-2,1.0599999999999988E-2,2.2577868126224632E-2,2.2953928107491972E-2,1.6047046332709092E-2,1.6386258383069952E-2,6.2434370732550966E-3,8.0827417932984365E-3,1.1884833771814068E-2,1.8711999999999999E-2,4.9198993398492541E-2,4.8021178691686504E-2,2.092397621798725E-2,1.738076755735176E-2]
[null,"Gippsland Water","CGW","RegDepNew",null,"CGWRegDepNew","2017-18",null,0.47812107544866278,1.4734408138756752,2.7406353325949024,3.9399226155367897,4.8748535338633943,0.40221784474229905,1.203773195051737,2.0421058267962104,2.8816542982729776,3.8626660191388686]
[null,"Gippsland Water","CGW","Total prescribed capex","Water","CGWTotal prescribed capexWater","2017-18",null,26.210297851562501,13.316612903225806,14.720917602996254,14.974808501640483,19.937863628802791,15.856822027873349,18.225644398491873,18.848381840433781,17.368191530702369,16.165744555334989]
[null,"Gippsland Water","CGW","Total prescribed capex","Sewerage","CGWTotal prescribed capexSewerage","2017-18",null,31.569116210937501,41.421774193548394,24.995969101123595,19.103692442352123,17.105761735255864,22.12302038094376,31.079726625387366,27.710594553156849,19.537914156615901,21.005513215967213]
[null,"Gippsland Water","CGW","Total prescribed capex","Recycled Water","CGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Rural Water","CGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total prescribed capex","Bulk Water","CGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Gippsland Water","CGW","Total controllable opex",null,"CGWTotal controllable opex","2017-18",null,72.755202812499988,67.180148225806434,69.372637701310865,68.83632729279114,68.719993465523942,71.938418121049978,71.415765259877801,70.526633436367732,70.858601960989375,71.459249006835208]
[]
[null,"Central Highlands Water","CHW","RAV (Opening Base)",null,{"$f":"C83&D83&E83","v":"CHWRAV (Opening Base)"},"2017-18",null,321.56408115192403,321.98753112004101,324.74817438549923,328.74839347472846,335.00576585744034,342.24946385151048,351.44844758735155,362.53581876041204,369.46683107369859,374.90753576872208]
[null,"Central Highlands Water","CHW","RoA",null,{"$f":"C84&D84&E84","v":"CHWRoA"},"2017-18",null,15.044013319123314,15.342068578134592,15.560747485435025,15.841384569608392,16.08309513749634,14.324861871212502,14.743775100081319,15.115854719074385,15.371330675295987,15.502258089732397]
[null,"Central Highlands Water","CHW","Revenue Req",null,"CHWRevenue Req","2017-18",null,84.664569783059108,85.570430077772301,86.393781340030003,87.198674958824213,88.486514787276775,87.61673669749257,88.279329158110315,88.338025904432001,89.01666044157065,89.391263841495459]
[null,"Central Highlands Water","CHW","RegDepEx",null,"CHWRegDepEx","2017-18",null,13.048986935186594,12.566174418584689,12.101225965097054,11.653480604388465,11.222301822026093,15.8056701896797,15.8056701896797,15.4399208457278,15.282794632182901,14.782794632182901]
[null,"Central Highlands Water","CHW","RegDepNew",null,"CHWRegDepNew","2017-18",null,0.49153387447964247,1.3090170740215801,2.072145014539243,2.9350976275022465,3.7927574511710236,0.39,1.17,1.9500000000000002,2.73,3.51]
[null,"Central Highlands Water","CHW","Total prescribed capex","Water","CHWTotal prescribed capexWater","2017-18",null,8.06466958476563,11.186290322580644,11.59629213483146,14.468146950092425,13.897592189689691,16.698032998595696,14.616735310595695,13.068429685095492,10.937650147063138,12.058819024166429]
[null,"Central Highlands Water","CHW","Total prescribed capex","Sewerage","CHWTotal prescribed capexSewerage","2017-18",null,8.6855009718750047,8.331532258064513,10.31954119850187,8.6551524953789301,10.211165077577578,6.8673612895926786,12.464567525807819,10.456511307902371,13.194166918111801,8.3898395126781136]
[null,"Central Highlands Water","CHW","Total prescribed capex","Recycled Water","CHWTotal prescribed capexRecycled Water","2017-18",null,0,1.2528225806451612,8.3870967741935518E-2,7.1487985212569296E-3,0,3.6556035749999998,2.8342894100000002,2.6752120399999999,1.3143727000000001,0.76718635000000002]
[null,"Central Highlands Water","CHW","Total prescribed capex","Rural Water","CHWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total prescribed capex","Bulk Water","CHWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Central Highlands Water","CHW","Total controllable opex",null,"CHWTotal controllable opex","2017-18",null,49.731662998925785,46.976129032258058,49.586357677902633,50.357158040665432,51.191000000000003,52.156999999999975,51.703999999999979,51.060999999999979,50.947999999999993,50.964999999999989]
[]
[null,"City West Water","CWW","RAV (Opening Base)",null,{"$f":"C95&D95&E95","v":"CWWRAV (Opening Base)"},"2017-18",null,1796.1559735379567,1865.2286636357612,1868.7987780177928,1846.0533251208687,1846.1316751164693,1874.3347586898367,1893.6443985468034,1915.8204959410514,1916.2600587584768,1903.5174962884416]
[null,"City West Water","CWW","RoA",null,{"$f":"C96&D96&E96","v":"CWWRoA"},"2017-18",null,78.181339291018574,82.327115561950791,84.591612109803577,87.300621639268584,90.397905298560019,77.808769596936614,78.665450071174206,79.13246345454526,78.878406511718879,78.629640871839726]
[null,"City West Water","CWW","Revenue Req",null,"CWWRevenue Req","2017-18",null,617.8609881377655,641.11602016087147,648.44350944356734,652.96182483728239,663.06427611878939,649.5061207740689,644.21557407571709,636.40586129524161,638.81984596864652,622.28546935855957]
[null,"City West Water","CWW","RegDepEx",null,"CWWRegDepEx","2017-18",null,37.384265101836533,36.38686049061009,35.180919973383077,34.074813867276966,33.291404581193511,75,69.792610096566762,66.879971682664845,66.879971682664845,49.476220176127597]
[null,"City West Water","CWW","RegDepNew",null,"CWWRegDepNew","2017-18",null,4.618495456120697,13.737813268487503,19.832857562117642,23.138848900200102,26.309205845439148,1.8138396380598072,5.8554442367989452,9.3381107976221447,11.765135183477419,15.657996873879602]
[null,"City West Water","CWW","Total prescribed capex","Water","CWWTotal prescribed capexWater","2017-18",null,63.896840820312498,37.832096774193545,34.718515701508473,37.424784023644733,39.716200582518177,49.344267023750135,45.981941067973196,50.271791633292878,45.698180636257682,43.17951152039354]
[null,"City West Water","CWW","Total prescribed capex","Sewerage","CWWTotal prescribed capexSewerage","2017-18",null,38.666367187500001,19.116290322580646,20.849225182457101,29.214221684575392,44.403743310885773,54.705503916985606,63.25982845924996,43.274614867950604,37.587734929802849,40.391844737717847]
[null,"City West Water","CWW","Total prescribed capex","Recycled Water","CWWTotal prescribed capexRecycled Water","2017-18",null,27.565649414062499,23.996532258064516,23.719709065753531,25.879615887112625,25.398743106596054,16.895200554290767,13.542810200390559,7.8528767964688324,7.2717508300465097,6.5513960401804781]
[null,"City West Water","CWW","Total prescribed capex","Rural Water","CWWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total prescribed capex","Bulk Water","CWWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"City West Water","CWW","Total controllable opex",null,"CWWTotal controllable opex","2017-18",null,100.8868986632813,101.01620191209682,104.37890725337088,99.07038007687072,101.40513774087813,105.0890108447815,105.91594979386188,106.30948732268172,106.98487083571646,107.33864046525851]
[]
[null,"Coliban Water","CW","RAV (Opening Base)",null,{"$f":"C107&D107&E107","v":"CWRAV (Opening Base)"},"2017-18",null,358.57726467025662,396.1935323233007,419.90931385764389,466.59234447571095,481.43511636484953,496.30395179633865,496.14936404736767,495.00958982830406,494.39015446957944,496.62570599440465]
[null,"Coliban Water","CW","RoA",null,{"$f":"C108&D108&E108","v":"CWRoA"},"2017-18",null,17.66505143047161,19.582312438188168,20.717276701607972,21.505754538151027,22.222947078965582,20.494160972172537,20.467432397532626,20.431104719751303,20.46447751858128,20.519939201818804]
[null,"Coliban Water","CW","Revenue Req",null,"CWRevenue Req","2017-18",null,104.68897419604183,108.38774947594857,111.74137211264414,114.07390756715945,115.13806489992817,119.32300464685233,120.07057701844843,121.19975964044042,121.85837494233627,123.24348563945017]
[null,"Coliban Water","CW","RegDepEx",null,"CWRegDepEx","2017-18",null,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,11.851425395290761,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617,30.989961195015617]
[null,"Coliban Water","CW","RegDepNew",null,"CWRegDepNew","2017-18",null,0.56317684355967823,1.8286153695595433,3.2543597177283075,4.3850770483340327,5.3751722961837904,0.53737415345156037,1.5932010871963045,2.6056560766399146,3.6690449101383349,4.9795732829834041]
[null,"Coliban Water","CW","Total prescribed capex","Water","CWTotal prescribed capexWater","2017-18",null,25.482590543959962,21.410042214516125,20.697794185079591,18.221303211677444,16.15570928466245,18.658963313066781,24.083128700189125,22.399436958866215,20.113521678011317,22.568765612601013]
[null,"Coliban Water","CW","Total prescribed capex","Sewerage","CWTotal prescribed capexSewerage","2017-18",null,17.561112783461912,15.680727903225808,24.363238188682118,13.802239359098891,10.936188297086002,15.559597931486577,10.37600344153776,13.976730049095032,18.937501699110012,18.838216750316253]
[null,"Coliban Water","CW","Total prescribed capex","Recycled Water","CWTotal prescribed capexRecycled Water","2017-18",null,2.0117780826025391,0.78314516129032252,0.62184878863529969,0.78319233184380777,1.7373335434017685,1.8126980799999999,0.81350447999999997,0.18949648000000002,2.0296688000000001,0.18342079999999999]
[null,"Coliban Water","CW","Total prescribed capex","Rural Water","CWTotal prescribed capexRural Water","2017-18",null,12.642405083432617,9.4008870967741931,19.750054069672284,3.8751544769547133,9.2001098381913327,0.74593733468972534,1.8775358468972536,1.9590118468972535,1.4348216754832148,0.524451]
[null,"Coliban Water","CW","Total prescribed capex","Bulk Water","CWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Coliban Water","CW","Total controllable opex",null,"CWTotal controllable opex","2017-18",null,56.105192089843747,54.622578814516132,58.373198805038754,57.104309721950095,60.236634309999999,59.663399621726924,59.494678316573825,59.758000125383795,59.429088502611194,59.518803132497283]
[]
[null,"East Gippsland Water","EGW","RAV (Opening Base)",null,{"$f":"C119&D119&E119","v":"EGWRAV (Opening Base)"},"2017-18",null,140.24954630692699,144.59772643909923,143.14901726937674,144.11166289912367,145.50298635219031,146.72630855713402,149.02498426515353,156.9116178898397,160.06312609785923,162.51451284541989]
[null,"East Gippsland Water","EGW","RoA",null,{"$f":"C120&D120&E120","v":"EGWRoA"},"2017-18",null,6.1203336188143256,6.3511870943748718,6.5209200636187274,6.5346030439938279,6.5423381507463994,5.8706631625224075,6.0728415527766151,6.2919486681558228,6.4031661330240892,6.5542119402315073]
[null,"East Gippsland Water","EGW","Revenue Req",null,"EGWRevenue Req","2017-18",null,31.263057290839239,32.237048766012045,33.317467513850417,33.762609126666653,34.33846413420283,32.478474114106696,33.190621273043121,33.962686130417843,34.990664369842172,35.287511119822597]
[null,"East Gippsland Water","EGW","RegDepEx",null,"EGWRegDepEx","2017-18",null,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.2605605605605605,6.731126375313826,6.731126375313826,6.731126375313826,6.6429103357726733,6.1850128496218746]
[null,"East Gippsland Water","EGW","RegDepNew",null,"EGWRegDepNew","2017-18",null,0.22425930726719212,0.74058655982606802,1.2496938096925088,1.6522559863728215,2.0250647694926038,0.26319791666666664,0.82523999999999997,1.5133654166666661,2.1397029166666663,2.6210133333333334]
[null,"East Gippsland Water","EGW","Total prescribed capex","Water","EGWTotal prescribed capexWater","2017-18",null,6.351,3.0494000000000003,3.625,2.5419100000000001,2.8952327327327323,5.6355000000000004,10.076499999999999,6.1260000000000003,5.7695000000000007,8.6045000000000016]
[null,"East Gippsland Water","EGW","Total prescribed capex","Sewerage","EGWTotal prescribed capexSewerage","2017-18",null,5.1989999999999998,3.3484411764705877,5.3908999999999994,7.0313400000000001,6.713714802264132,2.9365000000000001,3.6105,2.9819999999999998,3.6095000000000002,3.1955]
[null,"East Gippsland Water","EGW","Total prescribed capex","Recycled Water","EGWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0.82099999999999995,1.8559999999999999,2.3879999999999999,1.9550000000000001,2.2640000000000002]
[null,"East Gippsland Water","EGW","Total prescribed capex","Rural Water","EGWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total prescribed capex","Bulk Water","EGWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"East Gippsland Water","EGW","Total controllable opex",null,"EGWTotal controllable opex","2017-18",null,17.573,17.167999999999999,17.915299999999998,18.771720000000002,19.380000000000003,18.260999999999999,18.242000000000001,17.757000000000001,17.754000000000001,17.912000000000003]
[]
[null,"Goulburn Valley Water","GVW","RAV (Opening Base)",null,{"$f":"C131&D131&E131","v":"GVWRAV (Opening Base)"},"2017-18",null,277.81255069037621,289.77026521991598,307.85270312099397,320.20551595616513,337.88409652998399,351.42037257343918,367.29395148720687,384.89393939643583,401.02523566336106,409.35018478124323]
[null,"Goulburn Valley Water","GVW","RoA",null,{"$f":"C132&D132&E132","v":"GVWRoA"},"2017-18",null,12.809298857981942,13.70377359577895,14.596709348042753,15.423509767087371,16.098250926561619,15.41642225110086,16.134430259454135,16.857966305032644,17.382552768536762,17.813777703218015]
[null,"Goulburn Valley Water","GVW","Revenue Req",null,"GVWRevenue Req","2017-18",null,69.501488030189378,70.093984290521064,71.146702175381108,73.474224601859021,74.75931245447623,72.317814166927676,73.89689943630222,75.518159966708637,77.078090279992125,76.359575545372778]
[null,"Goulburn Valley Water","GVW","RegDepEx",null,"GVWRegDepEx","2017-18",null,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,9.1528084335066406,10.675951548638302,10.675951548638302,10.630085681234032,10.584219813829762,9.2830604548433815]
[null,"Goulburn Valley Water","GVW","RegDepNew",null,"GVWRegDepNew","2017-18",null,0.39165703695362031,1.0701436654154153,1.9507987313222315,2.8820809926744926,3.6920336411563079,0.37127953759398508,1.1823305421327714,2.279858051840729,3.4297910682880985,4.3209621044723097]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Water","GVWTotal prescribed capexWater","2017-18",null,13.631209999999999,25.209510000000002,14.92061,20.732530000000001,21.584554554554554,16.208000000000002,15.466000000000001,16.762,17.462,16.535000000000004]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Sewerage","GVWTotal prescribed capexSewerage","2017-18",null,10.34535,6.7641900000000001,11.83323,13.445870000000001,7.4385635635635632,12.922000000000001,16.706,14.548999999999999,7.1869999999999994,11.213000000000001]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Recycled Water","GVWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Rural Water","GVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total prescribed capex","Bulk Water","GVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Goulburn Valley Water","GVW","Total controllable opex",null,"GVWTotal controllable opex","2017-18",null,39.341900000000003,39.232759999999999,41.796510000000005,44.222469999999994,43.455039999999997,41.754677805685795,41.871783207210129,41.754706133009918,41.742251473498591,41.095263257479935]
[]
[null,"South East Water","SEW","RAV (Opening Base)",null,{"$f":"C143&D143&E143","v":"SEWRAV (Opening Base)"},"2017-18",null,2903.9747410494479,3061.6826088475927,3204.407563373084,3239.8224923135085,3289.8638001535178,3342.7940731897165,3468.9613884142459,3592.9131951538402,3661.9896417420714,3762.6670447002816]
[null,"South East Water","SEW","RoA",null,{"$f":"C144&D144&E144","v":"SEWRoA"},"2017-18",null,134.49139494858747,144.05577499556179,152.03188211903958,158.38671713066927,163.85386297002691,140.66275028212183,145.82771015068101,149.81374358190061,153.31916057503463,156.83984493667941]
[null,"South East Water","SEW","Revenue Req",null,"SEWRevenue Req","2017-18",null,904.10460252591952,920.06871698861664,931.19140233456312,944.48812507055766,953.42102840445784,880.48000400369085,889.57751189153271,892.76023205778642,904.21383242554077,916.01734070498844]
[null,"South East Water","SEW","RegDepEx",null,"SEWRegDepEx","2017-18",null,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,42.622553714371932,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433,54.971124374111433]
[null,"South East Water","SEW","RegDepNew",null,"SEWRegDepNew","2017-18",null,4.5371538428543028,13.610360872233764,21.998650617160479,28.508273380923765,32.715023799101346,3.9759139403939687,12.04179852332105,20.496290105562544,28.514928927660328,35.82023179344727]
[null,"South East Water","SEW","Total prescribed capex","Water","SEWTotal prescribed capexWater","2017-18",null,48.16138183593749,49.884354838709676,33.307265917602997,35.189450092421438,42.64818397120537,72.727703282711147,59.389348458834775,56.429474989563467,62.968783720714541,58.894867538868922]
[null,"South East Water","SEW","Total prescribed capex","Sewerage","SEWTotal prescribed capexSewerage","2017-18",null,165.8935205078125,167.30895161290323,110.14615168539326,125.10805914972272,121.44841376336056,169.17350198165505,180.85656473570418,129.68952825370999,112.1851611739994,122.76894894966878]
[null,"South East Water","SEW","Total prescribed capex","Recycled Water","SEWTotal prescribed capexRecycled Water","2017-18",null,15.299501953124999,15.508790322580644,6.1168164794007485,9.16169593345656,4.3893114154340607,8.0369864866960778,12.773734057045582,7.5932316294663327,44.356135046792311,14.190697442358744]
[null,"South East Water","SEW","Total prescribed capex","Rural Water","SEWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total prescribed capex","Bulk Water","SEWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"South East Water","SEW","Total controllable opex",null,"SEWTotal controllable opex","2017-18",null,120.88851074218749,114.40419354838713,113.48184456928831,120.16238752695347,122.68150240639829,123.71226319800121,124.02018819800114,125.05499319800121,125.38155319800127,125.38155319800121]
[]
[null,"Wannon Water","WNW","RAV (Opening Base)",null,{"$f":"C155&D155&E155","v":"WNWRAV (Opening Base)"},"2017-18",null,285.82141610491237,296.82089561290155,302.96015231278307,310.00565420234688,320.17937163608167,329.59261092160091,339.14183666550713,365.01092999182413,398.56841071345161,408.71978730357279]
[null,"Wannon Water","WNW","RoA",null,{"$f":"C156&D156&E156","v":"WNWRoA"},"2017-18",null,13.05475436377818,13.735484375491085,14.428948286019192,15.039317092860431,15.569594134705289,12.471897447499565,13.132449098159224,14.240754704153389,15.055924893017501,15.230837393037437]
[null,"Wannon Water","WNW","Revenue Req",null,"WNWRevenue Req","2017-18",null,68.769719877288225,70.167016359144128,70.818177592135271,71.523290324400392,71.227358489396124,64.230924939780735,65.833294324062365,66.001592963980372,67.505669321634798,67.866045810229451]
[null,"Wannon Water","WNW","RegDepEx",null,"WNWRegDepEx","2017-18",null,7.3619775184683256,6.4382038489198532,5.82620379284399,5.7954113371923741,5.7578830318669683,9.2465253361761963,8.5340307470379848,7.7333088868752142,7.22552267748679,6.8184091826367421]
[null,"Wannon Water","WNW","RegDepNew",null,"WNWRegDepNew","2017-18",null,0.87497971670656116,2.3453841286179955,3.5132746546708478,3.8526180590173569,3.6737241683326478,0.62265177939474403,1.8613830692104103,3.3892562554678998,5.1250432773267294,5.8972612672462219]
[null,"Wannon Water","WNW","Total prescribed capex","Water","WNWTotal prescribed capexWater","2017-18",null,9.2155273437500007,8.5433064516129029,11.800117041198501,12.124000000000001,10.582263796677266,10.337579248366008,11.840127267156863,13.722682843137257,15.154464685457517,5.9955014399509761]
[null,"Wannon Water","WNW","Total prescribed capex","Sewerage","WNWTotal prescribed capexSewerage","2017-18",null,11.271215820312499,8.8190322580645155,5.8115964419475654,9.4250000000000007,9.8125826890416157,10.597923611111115,26.028059875408502,32.536263020833339,8.8505778594771236,7.3366787479575208]
[null,"Wannon Water","WNW","Total prescribed capex","Recycled Water","WNWTotal prescribed capexRecycled Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Rural Water","WNWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total prescribed capex","Bulk Water","WNWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Wannon Water","WNW","Total controllable opex",null,"WNWTotal controllable opex","2017-18",null,37.330439453124995,35.943469354838705,34.816811797752813,36.311700000000002,38.827995000000001,37.95369495090867,38.442141665963021,36.846402840935681,36.386672657733243,36.254232044171722]
[]
[null,"Westernport Water","WPW","RAV (Opening Base)",null,{"$f":"C167&D167&E167","v":"WPWRAV (Opening Base)"},"2017-18",null,109.4974191677727,110.89180079273756,113.81094913460961,115.28759725982846,117.08759826920013,120.43155716823556,122.81004692093403,125.18063015763767,127.1574894865643,128.29919162569232]
[null,"Westernport Water","WPW","RoA",null,{"$f":"C168&D168&E168","v":"WPWRoA"},"2017-18",null,4.9333324830537082,5.0769005247640742,5.1253694882066574,5.2296762049915673,5.3717396925667202,4.8283458411700169,4.9226149400096482,5.0089116749374094,5.0708151200782936,5.1241653735387782]
[null,"Westernport Water","WPW","Revenue Req",null,"WPWRevenue Req","2017-18",null,20.547732462124777,20.858029190096534,21.113012709870109,21.417617131973724,21.665606252105956,21.959608132726206,22.274848238263871,22.573460265714573,22.648800088036577,22.948324187338077]
[null,"Westernport Water","WPW","RegDepEx",null,"WPWRegDepEx","2017-18",null,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.7272469647547348,1.638323279729234,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395,2.1827844425517395]
[null,"Westernport Water","WPW","RegDepNew",null,"WPWRegDepNew","2017-18",null,0.14289580881557901,0.36235974337320437,0.56843015295713262,0.77045377134494786,0.96177190078317698,9.850220157596018E-2,0.34016840147741606,0.60179578968407632,0.86560424392507518,1.1557014773166099]
[null,"Westernport Water","WPW","Total prescribed capex","Water","WPWTotal prescribed capexWater","2017-18",null,2.2658107680761721,1.1452056975806451,1.451531267406367,2.978490857301292,2.5604093192472468,3.1131982917883523,3.0669103320680309,2.2682007676383211,2.1216826030704463,3.1252237162897591]
[null,"Westernport Water","WPW","Total prescribed capex","Sewerage","WPWTotal prescribed capexSewerage","2017-18",null,2.1333976984658203,4.2635760222983858,2.7282362543595502,2.2760971987985212,3.4393222240643557,2.1291103071201585,2.4437363814598831,3.0265748678168669,2.3195713652289429,1.9856837399248239]
[null,"Westernport Water","WPW","Total prescribed capex","Recycled Water","WPWTotal prescribed capexRecycled Water","2017-18",null,5.9996624619140628E-3,6.1929268951612894E-3,9.7302683711610494E-2,9.9212864140480594E-3,0.58623623623623622,4.5791401091489159E-2,2.5453286472085831E-2,0.12022436454481249,0.37274603170061071,0.365092543785417]
[null,"Westernport Water","WPW","Total prescribed capex","Rural Water","WPWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total prescribed capex","Bulk Water","WPWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Westernport Water","WPW","Total controllable opex",null,"WPWTotal controllable opex","2017-18",null,12.872602539062498,12.409758064516129,14.356722846441947,13.745410568391867,13.768871060999999,13.254741394007992,13.253995986057483,13.224137959047187,13.223450199361139,13.193504281476422]
[]
[null,"Yarra Valley Water","YVW","RAV (Opening Base)",null,{"$f":"C179&D179&E179","v":"YVWRAV (Opening Base)"},"2017-18",null,3579.6767410959183,3660.5309429729464,3717.1517149236588,3841.8854198759932,3938.4216356039456,4058.0603250275967,4153.6692306824343,4251.8535713884603,4374.7585499578099,4448.7225259153356]
[null,"Yarra Valley Water","YVW","RoA",null,{"$f":"C180&D180&E180","v":"YVWRoA"},"2017-18",null,163.96295512860442,170.43119624983137,177.26542959377107,184.01670553857147,190.46747208743523,169.57221532541215,173.57404586276397,178.13954030580047,182.20488421678047,184.81018519798482]
[null,"Yarra Valley Water","YVW","Revenue Req",null,"YVWRevenue Req","2017-18",null,1019.0800467996735,1005.1526196772246,999.84065046889782,1010.2999022245964,1018.778385427715,951.51215400889896,952.16034135135158,952.21469524801421,955.98136412452436,959.99587253004995]
[null,"Yarra Valley Water","YVW","RegDepEx",null,"YVWRegDepEx","2017-18",null,94.296316235659617,74.526699692647142,60.778842420216954,60.778842420216954,60.778842420216954,93.869704030062053,92.938230534704743,84.31957157199534,80.420288194591109,79.224660010558281]
[null,"Yarra Valley Water","YVW","RegDepNew",null,"YVWRegDepNew","2017-18",null,3.5799945826244679,9.8018831953500403,15.162902065650739,20.820745918373987,24.15730994355523,2.2034384913032423,6.7023084373029249,11.424049607314769,16.554367677734447,20.081971157613108]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Water","YVWTotal prescribed capexWater","2017-18",null,114.2196630859375,64.67604838709677,72.614433520599249,74.624265249537885,91.606699978965267,83.272286676939288,85.563726216318557,77.198188760895704,73.135298691166909,78.082807379369257]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Sewerage","YVWTotal prescribed capexSewerage","2017-18",null,92.53187988281249,108.92217741935484,171.12083801498125,145.83038354898338,146.48157632632632,139.82406045180042,151.73254228860333,182.24378911538921,135.01597833264481,110.03267706906175]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Recycled Water","YVWTotal prescribed capexRecycled Water","2017-18",null,4.3574121093749998,7.5693548387096774,13.343806179775282,6.9516959334565609,10.202833333333334,15.693584938405728,8.540392393074951,4.0002964195098887,6.2826962247089337,6.2490445545647342]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Rural Water","YVWTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total prescribed capex","Bulk Water","YVWTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Yarra Valley Water","YVW","Total controllable opex",null,"YVWTotal controllable opex","2017-18",null,137.03294921875002,131.32201612903231,132.66725187265911,140.34929759704249,137.10627579881077,136.89649575553767,135.97099680230104,134.97734624197889,133.88705627665351,132.69768636453068]
[]
[null,"Western Water","WW","RAV (Opening Base)",null,{"$f":"C191&D191&E191","v":"WWRAV (Opening Base)"},"2019-20",null,322.6689130326701,333.87145758698011,340.98342220609499,364.72894759275408,416.79975664831113,458.39638531495171,501.688836526817,539.52821761097834,593.05276037302292,654.79995350149068]
[null,"Western Water","WW","RoA",null,{"$f":"C192&D192&E192","v":"WWRoA"},"2019-20",null,14.640297931657098,15.455694590054335,16.664110059184083,18.708896452589286,21.172133347766518,19.450366477887123,21.450845191577709,21.066006190502421,23.210060478065952,25.655669042622481]
[null,"Western Water","WW","Revenue Req",null,"WWRevenue Req","2019-20",null,71.808324208367395,75.479082085038684,77.98049867418365,95.245586399282402,100.22493837459284,83.303136431523711,87.249987801196411,96.714502628955074,100.19764480971078,105.00380157946171]
[null,"Western Water","WW","RegDepEx",null,"WWRegDepEx","2019-20",null,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,5.9828859713948406,5.9828859713948406,12.350999999999999,11.157999999999999,10.651999999999999]
[null,"Western Water","WW","RegDepNew",null,"WWRegDepNew","2019-20",null,7.009952667175201E-2,0.3809412945077596,0.80340395057232883,1.6029505909737169,2.685805768712465,0.75614093856084863,2.2817188504265187,0.6463565071283881,2.2678989209137992,4.531408050917296]
[null,"Western Water","WW","Total prescribed capex","Water","WWTotal prescribed capexWater","2019-20",null,8.1628796003906245,7.7259433440227703,11.358478188764046,27.168142596137152,15.009252695746609,32.120596700000007,25.2454753269474,36.174054288534649,29.13575306468055,32.815674084564641]
[null,"Western Water","WW","Total prescribed capex","Sewerage","WWTotal prescribed capexSewerage","2019-20",null,11.198053505859376,10.575135284819734,21.321718180149816,39.70954316136784,43.134048026425347,31.675758000000002,32.031847246687796,43.533629934702603,52.494441391290806,54.864523588825577]
[null,"Western Water","WW","Total prescribed capex","Recycled Water","WWTotal prescribed capexRecycled Water","2019-20",null,2.3610622267578125,0.68306995237191648,5.333100368539327,6.4261612987060994,6.6310828847058829,7.1650443000000008,17.422807755054059,10.609490352324061,12.082039089595886,10.617225865050546]
[null,"Western Water","WW","Total prescribed capex","Rural Water","WWTotal prescribed capexRural Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total prescribed capex","Bulk Water","WWTotal prescribed capexBulk Water","2019-20",null,0,0,0,0,0,0,0,0,0,0]
[null,"Western Water","WW","Total controllable opex",null,"WWTotal controllable opex","2019-20",null,52.437400974609361,44.154662831283112,56.682215365481611,54.735202900184845,55.340996057013569,59.626162665807584,59.1338662693896,61.374041615800941,63.08227113569226,64.224724485921939]
[]
[null,"GWM Water","GWMW","RAV (Opening Base)",null,{"$f":"C203&D203&E203","v":"GWMWRAV (Opening Base)"},"2017-18",null,337.16639941828373,352.21887248552895,357.23813631681088,363.21772938205032,358.91392287149341,402.13130095953261,401.7378044042888,405.73068156837752,411.14478565207332,412.75041605681906]
[null,"GWM Water","GWMW","RoA",null,{"$f":"C204&D204&E204","v":"GWMWRoA"},"2017-18",null,15.291003087527343,15.968995787889257,16.251929400516559,16.223100518373784,16.095090687139415,16.599897025762914,16.674224235335561,16.868478398102312,17.013435915288628,17.019820291140206]
[null,"GWM Water","GWMW","Revenue Req",null,"GWMWRevenue Req","2017-18",null,61.000745325041848,61.686216899603217,62.616014541380409,62.599445801498099,62.346372144649379,62.49492241191578,63.061404856117029,63.477905501457684,64.004751155170766,64.228813695156774]
[null,"GWM Water","GWMW","RegDepEx",null,"GWMWRegDepEx","2017-18",null,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,10.122012173972797,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523,12.07689918140523]
[null,"GWM Water","GWMW","RegDepNew",null,"GWMWRegDepNew","2017-18",null,0.40417887704371036,1.3852527399065733,2.2129902288121457,2.667741171129463,3.1042720202702703,0.14161422383860328,0.68358906450605372,1.2822944348989713,1.7615811138490063,2.2392741299227841]
[null,"GWM Water","GWMW","Total prescribed capex","Urban Water","GWMWTotal prescribed capexUrban Water","2017-18",null,16.210970091652495,5.0720967741935477,6.3264208528145405,4.882755662507444,22.336852338338339,9.3384775228727488,11.659873132319976,12.450641287023245,6.7309062552052872,10.261389561360906]
[null,"GWM Water","GWMW","Total prescribed capex","Sewerage","GWMWTotal prescribed capexSewerage","2017-18",null,3.2260638919552318,5.4295967741935485,2.8225434458297767,4.401259092488691,2.2226444408908907,5.899759610113402,4.1975288324173388,5.9033659482257672,3.063543582243236,3.3423758941549075]
[null,"GWM Water","GWMW","Total prescribed capex","Recycled Water","GWMWTotal prescribed capexRecycled Water","2017-18",null,0.16645246134516012,1.2580645161290323E-2,-7.1524977211848552E-5,9.9454775031398253E-4,3.8273981231231234E-2,0,0.17399999999999999,0,0,0]
[null,"GWM Water","GWMW","Total prescribed capex","Bulk water - headworks","GWMWTotal prescribed capexBulk water - headworks","2017-18",null,3.247949969299265,0.53258064516129022,0.687935840313597,1.3448761624655494,0.76288165790790796,0.75209106284273286,1.8985197453352964,1.7871632643719022,7.0587182465184064,0.69298395061890372]
[null,"GWM Water","GWMW","Total prescribed capex","Domestic and stock","GWMWTotal prescribed capexDomestic and stock","2017-18",null,7.9579485067871021,9.2866129032258069,12.734097025446365,11.655261266322976,83.402419457857846,0.422031350792057,0.57441933456991801,0.43245332572218698,0.42580892850585245,0.55897527050546647]
[null,"GWM Water","GWMW","Total prescribed capex","Surface water diversions",{"$f":"C213&D213&E213","v":"GWMWTotal prescribed capexSurface water diversions"},"2017-18",null,7.1874269745976728E-3,1.1532258064516127E-2,2.4521067415730349E-4,8.9372779461068582E-3,6.3918188538538534E-2,6.1685806025590035E-3,5.1500055096497816E-3,4.1767678627610844E-3,6.6107701958525037E-3,4.6727587581431159E-3]
[null,"GWM Water","GWMW","Total prescribed capex","Groundwater diversions",{"$f":"C214&D214&E214","v":"GWMWTotal prescribed capexGroundwater diversions"},"2017-18",null,0.11220427273809994,7.2338709677419344E-2,1.1360579301890388,0.17327161360403759,0.15977421751751752,0.11327527277649295,9.5343489847822885E-2,7.7958756794137399E-2,0.1244011173313662,8.8654044601673268E-2]
[null,"GWM Water","GWMW","Total controllable opex",null,"GWMWTotal controllable opex","2017-18",null,32.511062023407227,31.757741935483871,32.542454054206225,31.200713744060195,32.760163930000004,31.128800164481504,31.128800134481505,30.801040734481496,30.751246774481501,30.520571854481503]
[]
[null,"Lower Murray Water - Urban","LMW-U","RAV (Opening Base)",null,{"$f":"C217&D217&E217","v":"LMW-URAV (Opening Base)"},"2017-18",null,147.99365101211072,152.94668271018222,153.84467162716021,157.39740560141473,154.96390335163301,156.09742923481821,167.96214324316173,170.6710321274856,175.81058409263935,177.66993728961546]
[null,"Lower Murray Water - Urban","LMW-U","RoA",null,"LMW-URoA","2017-18",null,7.0744233371768361,7.4393697138446617,7.629629469782957,7.6484992579226869,7.6197277142635711,6.4325825136879011,6.7218685311073489,6.8776600819694789,7.0165883494377574,7.0951920275894018]
[null,"Lower Murray Water - Urban","LMW-U","Revenue Req",null,"LMW-URevenue Req","2017-18",null,33.651945929434184,34.712157249405301,35.775102144991848,35.601340348467865,36.061149626284006,37.899134311694937,37.38896106583109,37.050660939461658,37.504169903643252,37.712740340225714]
[null,"Lower Murray Water - Urban","LMW-U","RegDepEx",null,"LMW-URegDepEx","2017-18",null,5.4640365989815258,5.4640365989815258,5.4318558372220433,5.3445081535701657,5.3433546883585752,7.8536032833231433,7.5879368274816903,7.171608920262913,6.9430009176072245,6.6602401493054684]
[null,"Lower Murray Water - Urban","LMW-U","RegDepNew",null,"LMW-URegDepNew","2017-18",null,0.3393049304860416,0.92789222597597598,1.3920978898342784,1.7616549759481703,2.1084261226504277,0.28723270833333336,0.86704928819444449,1.3921641145833339,1.8017458854166668,2.323905017361112]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Water","LMW-UTotal prescribed capexWater","2017-18",null,5.8210596069335931,6.3659112903225807,9.2923340262172296,3.5084830004736598,4.2423846338838835,11.719196999999999,5.9570924999999999,11.1123955,8.1818139999999993,9.0815245000000004]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Sewerage","LMW-UTotal prescribed capexSewerage","2017-18",null,7.1180425659179694,3.0590887096774195,2.1696612921348319,2.9294929947897415,5.5679220603103099,9.4613530000000008,6.3817824999999999,3.7659294999999999,3.597286,3.1781504999999997]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Recycled Water","LMW-UTotal prescribed capexRecycled Water","2017-18",null,7.2299804687500011E-2,2.0967741935483874E-3,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Rural Water","LMW-UTotal prescribed capexRural Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total prescribed capex","Bulk Water","LMW-UTotal prescribed capexBulk Water","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Urban","LMW-U","Total controllable opex",null,"LMW-UTotal controllable opex","2017-18",null,17.514843280057377,19.236620237197581,20.618262272048224,22.052535388816999,20.42741384,21.709389050965612,20.647721418498332,20.096369037688572,20.281116906861776,20.212614595240836]
[]
[null,"Lower Murray Water - Rural","LMW-R","RAV (Opening Base)",null,"LMW-RRAV (Opening Base)","2017-18",null,78.16451380685244,54.615451445294255,45.004300659725672,74.129038682507499,84.563004282445903,73.967290303616394,83.91813398940495,86.765719781068285,88.715143233430439,89.818773162219827]
[null,"Lower Murray Water - Rural","LMW-R","RoA",null,"LMW-RRoA","2017-18",null,3.7162770897817885,4.2531999023026428,4.4034819129746774,4.3838836019396989,4.3591154644523948,3.1577084858604265,3.4136770754094643,3.509617260289974,3.5706783279130052,3.6234965250539704]
[null,"Lower Murray Water - Rural","LMW-R","Revenue Req",null,"LMW-RRevenue Req","2017-18",null,29.517785287345259,30.229937175960739,30.583799863396589,30.715983992118431,30.752115539161508,25.874875434588006,25.630721185349259,25.611108558090091,25.578625219150897,25.567097548376612]
[null,"Lower Murray Water - Rural","LMW-R","RegDepEx",null,"LMW-RRegDepEx","2017-18",null,2.1921977020095618,2.0652491101266515,1.902386722701183,1.7520383829129891,1.6527015150323752,2.0215081892114446,1.8556119687533355,1.7157017733322892,1.5977758177383832,1.5121087002133717]
[null,"Lower Murray Water - Rural","LMW-R","RegDepNew",null,"LMW-RRegDepNew","2017-18",null,0.2623917502224446,0.66582677705483251,0.87627778167055947,1.0159376882437994,1.1584866825158491,0.21409812499999997,0.56792723958333335,0.80954977430555553,0.99349425347222231,1.2129363715277783]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Irrigation","LMW-RTotal prescribed capexIrrigation","2017-18",null,11.606141967773434,45.48008064516128,53.037723782771543,13.18690979031885,2.2416595220220219,13.466449999999996,5.5011250000000009,4.7546750000000007,3.9149000000000003,4.4823250000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Drainage","LMW-RTotal prescribed capexDrainage","2017-18",null,0.34962890625000004,0.22540322580645158,0.19761704119850187,7.70344316081331E-2,0.2101601601601602,0.22,0.22,0.22,0.28000000000000003,0.28000000000000003]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Domestic and stock","LMW-RTotal prescribed capexDomestic and stock","2017-18",null,0.14028320312500001,1.5725806451612902E-2,0,1.4093345656192235E-3,5.8623623623623625E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Surface water diversions","LMW-RTotal prescribed capexSurface water diversions","2017-18",null,0.25574707031249999,0.1142741935483871,0.11381086142322097,0.17207055914972272,9.2912912912912912E-2,0.17,0.17,0.12000000000000001,0.12000000000000001,0.12000000000000001]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Groundwater diversions","LMW-RTotal prescribed capexGroundwater diversions","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total prescribed capex","Bulk water services","LMW-RTotal prescribed capexBulk water services","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Lower Murray Water - Rural","LMW-R","Total controllable opex",null,"LMW-RTotal controllable opex","2017-18",null,16.502812681248056,18.132274110320687,18.891043756934376,19.142645655348968,15.895781367016131,16.771588869516133,16.094851879516128,15.888650992897368,15.739903570897368,15.539748609516129]
[]
[null,"Southern Rural Water","SRW","RAV (Opening Base)",null,{"$f":"C242&D242&E242","v":"SRWRAV (Opening Base)"},"2017-18",null,45.915120646316403,47.297775529124536,44.519656047146967,48.202610062562073,44.100288163423073,61.297264158062973,71.641021290559422,84.773986310616834,91.114860607446445,91.572218630522997]
[null,"Southern Rural Water","SRW","RoA",null,"SRWRoA","2017-18",null,2.0286702302075734,2.3261905707018342,2.6118828155160689,2.769194006945134,2.8032701491009258,2.7451755945140528,3.2299699069642904,3.632104688858008,3.77248818626407,3.7811210259861703]
[null,"Southern Rural Water","SRW","Revenue Req",null,"SRWRevenue Req","2017-18",null,30.870401567045977,31.285637784973236,31.787373099722977,31.812077276232657,31.256622750033756,28.422791356922669,29.494625267049329,30.633752512240086,31.405317561147466,32.097871295340667]
[null,"Southern Rural Water","SRW","RegDepEx",null,"SRWRegDepEx","2017-18",null,3.0852921753379245,2.7643038929036745,2.4209518400148742,1.9781350453183979,1.1056344729733738,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885388,3.3936697978885393]
[null,"Southern Rural Water","SRW","RegDepNew",null,"SRWRegDepNew","2017-18",null,0.49507964226192169,1.3780009410251819,2.1246570031107774,2.7119256325340753,3.4150122639402913,0.42239647428737193,1.2633000635747265,2.0016010402285294,2.5205441692431449,2.8878296370011141]
[null,"Southern Rural Water","SRW","Total prescribed capex","Irrigation","SRWTotal prescribed capexIrrigation","2017-18",null,10.955757062851728,10.493673681460786,14.143805849910059,17.266086833125652,32.629996861530948,36.251616336475436,22.008674736496271,10.869860613014305,4.6547756254055619,3.2677770078991406]
[null,"Southern Rural Water","SRW","Total prescribed capex","Drainage","SRWTotal prescribed capexDrainage","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Domestic and stock","SRWTotal prescribed capexDomestic and stock","2017-18",null,0,0,0,0,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total prescribed capex","Surface water diversions","SRWTotal prescribed capexSurface water diversions","2017-18",null,0.41159088312706016,0.50526701120672413,0.23796953287787068,0.49377580822612405,9.0060934064264478E-2,6.4930348715958708E-2,6.4429715359366951E-2,1.451383755013373E-2,1.4431951003895408E-2,1.4351905504151198E-2]
[null,"Southern Rural Water","SRW","Total prescribed capex","Groundwater diversions","SRWTotal prescribed capexGroundwater diversions","2017-18",null,0.7118209444291419,0.51446299388579542,0.27489087729028239,0.56980980360226119,0.71129921692881237,0.86481234047249567,0.91049568127612912,0.89674435550851439,0.56626965206025648,0.56316397503293247]
[null,"Southern Rural Water","SRW","Total prescribed capex","Bulk water services","SRWTotal prescribed capexBulk water services","2017-18",null,7.5025400350983817,3.1625665771715417,3.015182708522762,2.7210294860903916,6.6515525174759711,7.2712854797271991,4.3933207059908321,3.6004531259781265,3.0704294552396485,3.9465182995978134]
[null,"Southern Rural Water","SRW","Total prescribed capex","Licence applications","SRWTotal prescribed capexLicence applications","2017-18",null,0.23226955996026086,0.15633835758128325,0.12511554977124481,0.26618258016186597,0,0,0,0,0,0]
[null,"Southern Rural Water","SRW","Total controllable opex",null,"SRWTotal controllable opex","2017-18",null,22.657168185658808,22.371259627006758,21.840586696305962,22.622950131779753,21.873748805005487,19.646841604120446,19.655306075241047,19.668090731430816,19.672049338266774,19.671733314989236]
[]
[null,{"$f":"INDEX($B$25:$B$42,MATCH(C256,$C$25:$C$42,0))","v":"City West Water"},"CWW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,{"$f":"C256&D256&E256","v":"CWWTotal metered volume of water delivered to customers (ML) - [BED 10]"},"ML",null,null,null,101082,102600,102031,105302.25,103119.53200000001]
[null,"South East Water","SEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,136500,134648,140358,140418,136326.70000000001]
[null,"Yarra Valley Water","YVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"YVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,140354,136002,143156,150068,143427]
[null,"Barwon Water","BW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"BWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,33670,31729.496154,33488,36057.089810000005,34053.313959999999]
[null,"Central Highlands Water","CHW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CHWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14728,13416.7,14454.43,14930.759999999998,14052]
[null,"Coliban Water","CW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,21195,18990,20447,21301,20304]
[null,"East Gippsland Water","EGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"EGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4663,4671,5002,5093,4878]
[null,"Gippsland Water","CGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"CGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,15441,15365.3,15875,16882,15527.5]
[null,"Goulburn Valley Water","GVW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GVWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,26256,22438,24037,26296,25546]
[null,"GWM Water","GWMW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"GWMWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,10201.1,8359.5999999999985,9296.0194797562654,10138.799999999999,9769.25]
[null,"Lower Murray Water - Urban","LMW-U","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"LMW-UTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,19397,17033,19223,20508.905999999999,19452]
[null,"North East Water","NEW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"NEWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,14762,13823,14581.754000000001,15440.29,15072.308000000001]
[null,"South Gippsland Water","SGW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"SGWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,4771,4613,4530,4642,4726]
[null,"Wannon Water","WNW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WNWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,11975,10737,12033,11986,11469]
[null,"Western Water","WW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,13054,12555,13539.466,14718,14687.5]
[null,"Westernport Water","WPW","Total metered volume of water delivered to customers (ML) - [BED 10]",null,"WPWTotal metered volume of water delivered to customers (ML) - [BED 10]","ML",null,null,null,1819,2004,1973,2232,2047]
[]
[null,"City West Water","CWW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,{"$f":"C273&D273&E273","v":"CWWWater customers (No.) - Residential & Non-Residential - [BED 1]"},"Number",null,null,null,429233,444681,459044,473135,488191]
[null,"South East Water","SEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,727106,743040,762245,778018,792546]
[null,"Yarra Valley Water","YVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"YVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,765287,783886,802130,821734,839516]
[null,"Barwon Water","BW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"BWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,151418,154266,158109,161695,165804]
[null,"Central Highlands Water","CHW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CHWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67022,68251,69565,71054,72128]
[null,"Coliban Water","CW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,73228,74163,75238,76478,77709]
[null,"East Gippsland Water","EGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"EGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,23157,23460,23760,24128,24448]
[null,"Gippsland Water","CGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"CGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,67930,68772,69788,70906,71963]
[null,"Goulburn Valley Water","GVW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GVWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,57236,57873,58662,59499,60279]
[null,"GWM Water","GWMW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"GWMWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,31613,31728,31826,31947,32052]
[null,"Lower Murray Water - Urban","LMW-U","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"LMW-UWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,33244,33395,33719,34040,34311]
[null,"North East Water","NEW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"NEWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,49576,50273,51094,51923,52707]
[null,"South Gippsland Water","SGW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"SGWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,19829,20048,20372,20692,20956]
[null,"Wannon Water","WNW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WNWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,42466,42766,43070,43302,43603]
[null,"Western Water","WW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,60158,62234,64981,68031,72286]
[null,"Westernport Water","WPW","Water customers (No.) - Residential & Non-Residential - [BED 1]",null,"WPWWater customers (No.) - Residential & Non-Residential - [BED 1]","Number",null,null,null,15972,16320,16529,16948,17256]
[]
[null,"City West Water","CWW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,{"$f":"C290&D290&E290","v":"CWWSewer customers (No.) - Residential & Non-Residential - [BED 2]"},"Number",null,null,null,425764,441214,455602,469686,484744]
[null,"South East Water","SEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,697973,714354,734766,751488,766516]
[null,"Yarra Valley Water","YVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"YVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,722699,726808,745096,764990,782501]
[null,"Barwon Water","BW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"BWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,135561,137852,141376,146272,150417]
[null,"Central Highlands Water","CHW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CHWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,57448,58830,59932,61156,62475]
[null,"Coliban Water","CW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,66088,67055,67996,69173,70474]
[null,"East Gippsland Water","EGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"EGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,19356,19599,19832,20090,20206]
[null,"Gippsland Water","CGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"CGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,60311,61492,62469,63600,64559]
[null,"Goulburn Valley Water","GVW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GVWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,50348,50940,51667,52492,53206]
[null,"GWM Water","GWMW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"GWMWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,25565,25755,25833,26043,26126]
[null,"Lower Murray Water - Urban","LMW-U","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"LMW-USewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,28691,28980,29295,29612,29868]
[null,"North East Water","NEW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"NEWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,44780,45517,46323,47129,47852]
[null,"South Gippsland Water","SGW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"SGWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,17181,17725,17954,18257,18517]
[null,"Wannon Water","WNW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WNWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,36146,36492,36816,37038,37321]
[null,"Western Water","WW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,54197,56264,58966,62005,66238]
[null,"Westernport Water","WPW","Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,"WPWSewer customers (No.) - Residential & Non-Residential - [BED 2]","Number",null,null,null,14439,14753,15046,15497,15794]

{"sheet":"General_BL","index":26,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Westernport 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"]