{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Contents","Model Quality Check","KeyAssumptionsPriceControl_FO","Expenditure_Detail","Opex_FO","Opex_Breakdown","Capex_FO input","Capex_FO_AC","ExpSummary_FO","RollForward_FO","PrevPerAdj_FO","RevenuePriceCap_FO","RevenueTariffBasket_FO","NotPres_FO","Finance&Tax_FO","Rev&RAV_FO","Indicators_FO","Outcomes","GSL","Dashboard - Pricing","Dashboard - Opex","Dashboard - Capex","Dashboard - Data","Household Bill","Determination_Lookup","General_BL"],"not_rendered":{"charts":35,"images":1,"macros":1,"external_links":1,"defined_names":35,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[[6,8,6,9],[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 - 2020"]
[null,null,null,"Financial Model Template "]
[]
[]
[null,"Table of Contents",null,null,null,"Water Business:",null,{"$f":"+N24","v":"Western Water"},{"$f":"+O24","v":"WW"}]
[null,"Section & Sheet Titles",null,null,null,"Regulatory Period:",null,"2020-21 to 2022-23 (Fourth - B)",null,null,null,null,null,"[Decision]","[Month]","[Year]","[Version]"]
[null,null,null,null,null,"Model Name:",null,{"$f":"I7&\"_Price Review Template_\"&O9&P9&Q9","v":"WW_Price Review Template_Dec2018 - v1"},null,null,null,null,null,"Draft","Dec",2018," - v1"," << Select"]
[null,1,"Model Quality Check",null,null,"Decision type:",null,{"$f":"+N9&\" Decision\"","v":"Draft Decision"},null,null,null,null,null,"Draft","Jan",2016," - v1"]
[null,{"$f":"B10+1","v":2},{"$f":"+KeyAssumptionsPriceControl_FO!B1","v":"Key Assumptions Price Control"},null,null,null,null,null,null,null,null,null,null,"Final","Feb",2017,"- v1.2"]
[null,{"$f":"B11+1","v":3},{"$f":"+Expenditure_Detail!B1","v":"Expenditure - Detail"},null,null,"Model Key:",null,null,null,null,null,null,null,null,"Mar",2018," - v3"]
[null,4,{"$f":"Opex_FO!B1","v":"Operating Expenditure - Forecast"},null,null,null,null,null,null,null,null,null,null,null,"Apr",2019," - v3.1"]
[null,5,{"$f":"Opex_Breakdown!B1","v":"Operating Expenditure - Breakdown"},null,null,null,"BLUE",{"$f":"+I7&\" - DATA INPUT CELL\"","v":"WW - DATA INPUT CELL"},null,null,null,null,null,null,"May",2020," - v4"]
[null,6,{"$f":"+'Capex_FO input'!B1","v":"Capital Expenditure - Forecast Input"},null,null,null,null,null,null,null,null,null,null,null,"Jun",2021," - v4.1"]
[null,7,{"$f":"Capex_FO_AC!B1","v":"Capital Expenditure - Asset Category Breakdown"},null,null,null,"YELLOW","NOTES / INSTRUCTIONS",null,null,null,null,null,null,"Jul",null," - v5"]
[null,8,{"$f":"ExpSummary_FO!B1","v":"Expenditure Summary"},null,null,null,null,null,null,null,null,null,null,null,"Aug",null," - v5.1"]
[null,9,{"$f":"RollForward_FO!B1","v":"Rolled forward regulatory asset base (RAB)"},null,null,null,"GREY","MODEL PARAMETERS / ASSUMPTIONS",null,null,null,null,null,null,"Sep",null," - v6"]
[null,10,{"$f":"PrevPerAdj_FO!B1","v":"Previous period adjustments"},null,null,null,null,null,null,null,null,null,null,null,"Oct",null," - v6.1"]
[null,11,{"$f":"RevenuePriceCap_FO!C1","v":"Revenue forecast (price caps)"},null,null,null,"WHITE","FORMULA / HARDCODED VALUES",null,null,null,null,null,null,"Nov",null," - v7"]
[null,12,"Revenue forecast (tariff basket)",null,null,null,null,null,null,null,null,null,null,null,"Dec",null," - v7.1"]
[null,13,{"$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,"Western Water",{"$f":"+VLOOKUP(N24,N25:O42,2,FALSE)","v":"WW"}]
[null,16,{"$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,"City West Water","CWW"]
[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,"Western Water","WW"]
[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":"Model Quality Check","index":1,"n_rows":50,"n_cols":32,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,17,3,21],[3,22,3,23],[3,24,3,26],[3,27,3,31]]}
[80,"Model Quality Check"]
[null,{"$f":"Model_Name","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,{"$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",{"$f":"+CONCATENATE(W6-1,\"-\",RIGHT(W6,2))","v":"2018-19"},{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2020-21"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[null,null,null,"  Model ready for submission:",null,null,null,null,{"$f":"IF(AND(X13=Y16=Z16=AA16=AB16=AC16=AD16=AE16=AF16=Y19=Z19=AA19=AB19=AC19=AD19=AE19=AF19=W21=X21=Y21=Z21=AA21=AB21=AC21=AD21=AE21=AF21=Y24=Z24=AA24=AB24=AC24=AD24=AE24=AF24=Y27=Z27=AA27=AB27=AC27=AD27=AE27=AF27=T37=U37=V37=W37=X37=Y37=Z37=AA37=AB37=AC37=AD37=AE37=AF37=T44=U44=V44=W44=X44=Y44=Z44=AA44=AB44=AC44=AD44=AE44=AF44=T47=U47=V47=W47=X47=Y47=Z47=AA47=AB47=AC47=AD47=AE47=AF47=Y50=Z50=AA50=AB50=AC50=AD50=AE50=AF50,Y30=\"TRUE\",Y33=\"TRUE\",Y35=\"TRUE\",Y40=\"TRUE\",Y42=\"TRUE\"),\"YES\",\"NO\")","v":"NO"},null,null,null,null,null,null,null,null,"(If No, please ensure that the error check is corrected at the source)"]
[]
[]
[null,null,null,null,"1.","KeyAssumptionsPriceControl_FO"]
[null,null,null,null,null,null,"March quarter annual CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISNUMBER(KeyAssumptionsPriceControl_FO!Y13)","v":true},"Inflation data must be updated based on ABS March CPI - All Groups (Series ID: A2325846C)"]
[]
[null,null,null,null,"2.","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,{"$f":"Opex_FO!Z100","v":true},{"$f":"Opex_FO!AA100","v":true},{"$f":"Opex_FO!AB100","v":false},{"$f":"Opex_FO!AC100","v":true},{"$f":"Opex_FO!AD100","v":true},{"$f":"Opex_FO!AE100","v":true},{"$f":"Opex_FO!AF100","v":true},{"$f":"Opex_FO!AG100","v":false}]
[]
[null,null,null,null,"3.","Opex_Breakdown"]
[null,null,null,null,null,null,"Reconciliation to 'Opex_FO' tab row 92",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Opex_Breakdown!Z42","v":true},{"$f":"Opex_Breakdown!AA42","v":true},{"$f":"Opex_Breakdown!AB42","v":false},{"$f":"Opex_Breakdown!AC42","v":true},{"$f":"Opex_Breakdown!AD42","v":true},{"$f":"Opex_Breakdown!AE42","v":true},{"$f":"Opex_Breakdown!AF42","v":true},{"$f":"Opex_Breakdown!AG42","v":false}]
[]
[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,{"$f":"Opex_Breakdown!X27","v":false},{"$f":"Opex_Breakdown!Y27","v":false},{"$f":"Opex_Breakdown!Z27","v":false},{"$f":"Opex_Breakdown!AA27","v":false},{"$f":"Opex_Breakdown!AB27","v":false},{"$f":"Opex_Breakdown!AC27","v":false},{"$f":"Opex_Breakdown!AD27","v":false},{"$f":"Opex_Breakdown!AE27","v":false},{"$f":"Opex_Breakdown!AF27","v":false},{"$f":"Opex_Breakdown!AG27","v":false}]
[]
[null,null,null,null,"4.","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,{"$f":"'Capex_FO input'!D26","v":true},{"$f":"'Capex_FO input'!E26","v":false},{"$f":"'Capex_FO input'!F26","v":true},{"$f":"'Capex_FO input'!G26","v":true},{"$f":"'Capex_FO input'!H26","v":false},{"$f":"'Capex_FO input'!I26","v":true},{"$f":"'Capex_FO input'!J26","v":true},{"$f":"'Capex_FO input'!K26","v":true}]
[]
[null,null,null,null,"5.","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,{"$f":"Capex_FO_AC!Z30","v":true},{"$f":"Capex_FO_AC!AA30","v":false},{"$f":"Capex_FO_AC!AB30","v":true},{"$f":"Capex_FO_AC!AC30","v":true},{"$f":"Capex_FO_AC!AD30","v":false},{"$f":"Capex_FO_AC!AE30","v":true},{"$f":"Capex_FO_AC!AF30","v":true},{"$f":"Capex_FO_AC!AG30","v":true}]
[]
[null,null,null,null,"6.","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,{"$f":"IF(RollForward_FO!G82=0,\"TRUE\",ROUND(RollForward_FO!G84,2)=ROUND(RollForward_FO!G82,2))","v":false}]
[]
[null,null,null,null,"7.","RevenuePriceCap_FO"]
[null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!Y34=\"PRICE CONTROL OK\",\"TRUE\",\"FALSE\"),\"TRUE\")","v":"TRUE"},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!Y34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Price control - Fifth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,IF(RevenuePriceCap_FO!AD34=\"PRICE CONTROL OK\",\"TRUE\",\"FALSE\"),\"TRUE\")","v":"TRUE"},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=1,RevenuePriceCap_FO!AD34,\"\")","v":"PRICE CONTROL OK"}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,{"$f":"RevenuePriceCap_FO!S458","v":false},{"$f":"RevenuePriceCap_FO!T458","v":true},{"$f":"RevenuePriceCap_FO!U458","v":true},{"$f":"RevenuePriceCap_FO!V458","v":true},{"$f":"RevenuePriceCap_FO!W458","v":true},{"$f":"RevenuePriceCap_FO!X458","v":true},{"$f":"RevenuePriceCap_FO!Y458","v":true},{"$f":"RevenuePriceCap_FO!Z458","v":true},{"$f":"RevenuePriceCap_FO!AA458","v":true},{"$f":"RevenuePriceCap_FO!AB458","v":true},{"$f":"RevenuePriceCap_FO!AC458","v":true},{"$f":"RevenuePriceCap_FO!AD458","v":true},{"$f":"RevenuePriceCap_FO!AE458","v":true},{"$f":"RevenuePriceCap_FO!AF458","v":true},{"$f":"RevenuePriceCap_FO!AG458","v":true}]
[]
[null,null,null,null,"8.","RevenueTariffBasket_FO"]
[null,null,null,null,null,null,"Price control - Fourth period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!Y34=\"PRICE CONTROL OK\",\"TRUE\",\"FALSE\"),\"TRUE\")","v":"TRUE"},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!Y34,\"\")","v":""}]
[]
[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,{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,IF(RevenueTariffBasket_FO!AD34=\"PRICE CONTROL OK\",\"TRUE\",\"FALSE\"),\"TRUE\")","v":"TRUE"},{"$f":"IF(KeyAssumptionsPriceControl_FO!I48=2,RevenueTariffBasket_FO!AD34,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Tariff revenue reconciliation",null,null,null,null,null,null,null,null,null,null,{"$f":"RevenueTariffBasket_FO!S458","v":true},{"$f":"RevenueTariffBasket_FO!T458","v":true},{"$f":"RevenueTariffBasket_FO!U458","v":true},{"$f":"RevenueTariffBasket_FO!V458","v":true},{"$f":"RevenueTariffBasket_FO!W458","v":true},{"$f":"RevenueTariffBasket_FO!X458","v":true},{"$f":"RevenueTariffBasket_FO!Y458","v":true},{"$f":"RevenueTariffBasket_FO!Z458","v":true},{"$f":"RevenueTariffBasket_FO!AA458","v":true},{"$f":"RevenueTariffBasket_FO!AB458","v":true},{"$f":"RevenueTariffBasket_FO!AC458","v":true},{"$f":"RevenueTariffBasket_FO!AD458","v":true},{"$f":"RevenueTariffBasket_FO!AE458","v":true},{"$f":"RevenueTariffBasket_FO!AF458","v":true},{"$f":"RevenueTariffBasket_FO!AG458","v":true}]
[]
[null,null,null,null,"9.","Rev&RAV_FO"]
[null,null,null,null,null,null,"Rolled forward RAV reconciliation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!S80","v":true},{"$f":"'Rev&RAV_FO'!T80","v":true},{"$f":"'Rev&RAV_FO'!U80","v":true},{"$f":"'Rev&RAV_FO'!V80","v":true},{"$f":"'Rev&RAV_FO'!W80","v":true},{"$f":"'Rev&RAV_FO'!X80","v":true},{"$f":"'Rev&RAV_FO'!Y80","v":true},{"$f":"'Rev&RAV_FO'!Z80","v":true},{"$f":"'Rev&RAV_FO'!AA80","v":true},{"$f":"'Rev&RAV_FO'!AB80","v":true},{"$f":"'Rev&RAV_FO'!AC80","v":true},{"$f":"'Rev&RAV_FO'!AD80","v":true},{"$f":"'Rev&RAV_FO'!AE80","v":true},{"$f":"'Rev&RAV_FO'!AF80","v":true},{"$f":"'Rev&RAV_FO'!AG80","v":true}]
[]
[null,null,null,null,"10.","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,{"$f":"GSL!Z40=GSL!Z39","v":true},{"$f":"GSL!AA40=GSL!AA39","v":true},{"$f":"GSL!AB40=GSL!AB39","v":true},{"$f":"GSL!AC40=GSL!AC39","v":true},{"$f":"GSL!AD40=GSL!AD39","v":true},{"$f":"GSL!AE40=GSL!AE39","v":true},{"$f":"GSL!AF40=GSL!AF39","v":true},{"$f":"GSL!AG40=GSL!AG39","v":true}]

{"sheet":"KeyAssumptionsPriceControl_FO","index":2,"n_rows":84,"n_cols":35,"rows_kept":84,"cut":false,"hidden":false,"merged":[[53,27,57,27],[2,1,2,5],[3,28,3,32],[3,23,3,24],[3,25,3,27],[50,29,50,32]]}
[80,"Key Assumptions Price Control"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,"2003-04","2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[null,null,null,null,"Inflation assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual"]
[null,null,null,null,null,"March quarter annual CPI",null,null,141.30000000000001,144.1,147.5,151.9,155.6,162.19999999999999,166.2,171,176.7,99.9,102.4,105.4,106.8,108.2,110.5,112.6,114.1]
[null,null,null,null,null,"Inflation",null,null,null,{"$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$44,S13/R13-1)","v":2.5025025025025016E-2},2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133023E-2,1.9004524886877761E-2,1.3321492007104752E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[null,null,null,null,null,"Inflation factor",null,null,0.78718662952646246,0.80278551532033426,0.82172701949860727,0.84623955431754883,0.86685236768802221,0.90362116991643449,0.92590529247910858,0.9526462395543176,0.98440111420612808,{"$f":"+R13/$Y$13","v":0.87554776511831733},0.89745836985100802,0.92375109553023671,0.93602103418054339,0.94829097283085018,0.96844872918492553,0.98685363716038565,{"$f":"+Y13/$Y$13","v":1},{"$f":"+Y15*(1+Z14)","v":1.0229999999999999},1.0465289999999998,1.0705991669999997,1.0952229478409996,1.1204130756413424,1.1461825763810931,1.1725447756378582,1.1995133054775289]
[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,"Actual","WW 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-2,4.6129999999999997E-2,3.3166666666666664E-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},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Cost of debt - 10 year trailing average  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U23<>\"\",SUMPRODUCT(L23:U23,L24:U24),\"\")","v":6.4981389818879617E-2},{"$f":"IF(V23<>\"\",SUMPRODUCT(M23:V23,M24:V24),\"\")","v":6.2908056485546288E-2},{"$f":"IF(W23<>\"\",SUMPRODUCT(N23:W23,N24:W24),\"\")","v":6.0022356485546283E-2},{"$f":"IF(X23<>\"\",SUMPRODUCT(O23:X23,O24:X24),\"\")","v":5.7720098605524038E-2},5.367489428859111E-2,{"$f":"IF(Z23<>\"\",SUMPRODUCT(Q23:Z23,Q24:Z24),\"\")","v":""},"","","","","",""]
[]
[]
[]
[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,"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,"Cost of Debt",null,null,{"$f":"+Z26","v":5.367489428859111E-2},{"$f":"+$Z$32","v":5.367489428859111E-2},5.367489428859111E-2,5.367489428859111E-2,5.367489428859111E-2,5.367489428859111E-2,5.367489428859111E-2,5.367489428859111E-2,null,"<< Linked to Benchmark tax liability calculation (Rev&RAV_FO)"]
[null,null,null,null,"Parameters"]
[null,null,null,null,null,"Risk Free Rate (Real)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,2,FALSE)","v":2.6700000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,2,FALSE)","v":3.2300000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,2,FALSE)","v":5.9589999999999999E-3}]
[null,null,null,null,null,"Debt Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,3,FALSE)","v":1.1599999999999999E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,3,FALSE)","v":1.7500000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,3,FALSE)","v":3.9899999999999998E-2}]
[null,null,null,null,null,"Equity Premium",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,4,FALSE)","v":0.06},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,4,FALSE)","v":0.06},null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) - Real"]
[null,null,null,null,null,"Equity Beta",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,5,FALSE)","v":0.75},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,5,FALSE)","v":0.65},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,5,FALSE)","v":0.65}]
[null,null,null,null,null,"Gearing (Debt/Assets)",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,6,FALSE)","v":0.6},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,6,FALSE)","v":0.6},null,null,null,null,null,null,null,"Cost of Debt",null,null,{"$f":"(1+Z32)/(1+Z44)-1","v":2.9985233908691455E-2},{"$f":"+$Z$38","v":2.9985233908691455E-2},2.9985233908691455E-2,2.9985233908691455E-2,2.9985233908691455E-2,2.9985233908691455E-2,2.9985233908691455E-2,2.9985233908691455E-2]
[null,null,null,null,null,"Forecast Inflation",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,7,FALSE)","v":2.5499999999999998E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,7,FALSE)","v":2.5000000000000001E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,7,FALSE)","v":2.75E-2}]
[null,null,null,null,null,"Franking credit value",null,null,null,null,{"$f":"+HLOOKUP(Contents!$I$7&1,Determination_Lookup!$C$22:$BE$29,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&2,Determination_Lookup!$C$22:$BE$29,8,FALSE)","v":0.5},null,{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$C$22:$BE$29,8,FALSE)","v":0.5},null,null,null,null,null,null,null,"Return on Equity",null,null,4.4999999999999998E-2,{"$f":"+$Z$40","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[]
[null,null,null,null,"'Vanilla' After Tax WACC (Real)",null,null,null,null,null,{"$f":"ROUND(((K34+K36*K37)*(1-K38))+((K34+K35)*K38),3)","v":5.1999999999999998E-2},null,{"$f":"ROUND(((M34+M36*M37)*(1-M38))+((M34+M35)*M38),3)","v":5.8000000000000003E-2},null,{"$f":"ROUND(((O34+O36*O37)*(1-O38))+((O34+O35)*O38),3)","v":4.4999999999999998E-2},null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((Z40*(1-Z43)+Z38*Z43),4)","v":3.5999999999999997E-2},{"$f":"ROUND((AA40*(1-AA43)+AA38*AA43),4)","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[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,{"$f":"+Z43","v":0.6},{"$f":"+AA43","v":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,"Forecast Inflation",null,null,2.3E-2,{"$f":"+Z44","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,null,"<<< forecast inflation is set based on the forecast inflation calculated by the Department of Treasury and Finance (https://www.dtf.vic.gov.au/state-financial-data-sets/macroeconomic-indicators)"]
[null,null,null,null,null,null,null,null,null,null,null,"Regulatory Rate of Return (RRR) [retained for historical purposes only]"]
[null,null,null,null,"Form of price control selected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4th period"]
[null,null,null,null,"Price caps",null,null,null,1,null,null,"Cost of Debt",null,null,3.6189986789390227E-2,null,null,null,null,null,null,null,null,null,null,null,null,"PREMO Assessment Matrix (linked to Regulatory Rate of Return calculation above)"]
[null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",null,null,4.4999999999999998E-2,null,null,null,null,null,"PREMO Graded Scoring System (for reference only)"]
[null,null,null,null,"Revenue cap / Hybrid Tariff Basket",null,null,null,null,null,null,"Gearing",null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,null,"Forecast Inflation",null,null,2.3E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water business self-assessment"]
[null,null,null,null,null,null,null,null,null,null,null,"RRR (real)",null,null,{"$f":"ROUND((O49*(1-O50)+O48*O50),4)","v":3.9699999999999999E-2},null,null,null,null,null,null,"Water business ",null,"ESC assessment ",null,"Difference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self-assessment",null,"of submission",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,null,null,"ESC assessment of submission","Leading",5.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk ","[Select]",null,null,null,{"$f":"IFERROR(IF(X55=0,\"\",X55-V55),\"\")","v":""},null,null,"Advanced",4.7,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engagement","[Select]",null,null,null,{"$f":"IFERROR(IF(X56=0,\"\",X56-V56),\"\")","v":""},null,null,"Standard",4.0999999999999996,4.3,4.5]
[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,{"$f":"IFERROR(IF(X57=0,\"\",X57-V57),\"\")","v":""},null,null,"Basic",null,null,3.9,4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outcomes","[Select]",null,null,null,{"$f":"IFERROR(IF(X58=0,\"\",X58-V58),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score",{"$f":"SUM(V55:V58)","v":0},null,{"$f":"SUM(X55:X58)","v":0},null,{"$f":"IFERROR(IF(X60=0,\"\",X60-V60),\"\")","v":""},null,"Water business self-assessment (Maximum allowable ROE)",null,null,null,"[Select]",{"$f":"+VLOOKUP(AF60,$AF$72:$AG$76,2,FALSE)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE Override (Must be less than Maximum allowable ROE)",null,null,null,null,{"$f":"+IF(AF62<=AG60,AF62,\"CHECK\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rating",{"$f":"IF(V60<4,\"\",IF(AND(V60>=4,V60<=7.25),\"Basic\",IF(AND(V60>=7.5,V60<=11.25),\"Standard\",IF(AND(V60>=11.5,V60<=15.25),\"Advanced\",IF(AND(V60>=15.5,V60<=16),\"Leading\")))))","v":""},null,{"$f":"IF(X60<4,\"\",IF(AND(X60>=4,X60<=7.25),\"Basic\",IF(AND(X60>=7.5,X60<=11.25),\"Standard\",IF(AND(X60>=11.5,X60<=15.25),\"Advanced\",IF(AND(X60>=15.5,X60<=16),\"Leading\")))))","v":""},null,null,null,"ESC assessment of submission",null,null,null,"[Select]",{"$f":"IFERROR(IF(AF64=AF60,AG60,VLOOKUP(AF60&AF64,AF79:AG83,2,FALSE)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"IFERROR(IF(AG64=0,\"\",AG64-AG60),\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESC USE ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Select]",null,"Rating","Aggregate score for overall PREMO rating",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,1,null,"Leading","15.5 to 16.0",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,1.25,null,"Advanced","11.5 to 15.25",null,null,null,null,null,"Leading",{"$f":"+AD54","v":5.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,"Standard","7.5 to 11.25",null,null,null,null,null,"Advanced",{"$f":"+AE55","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,1.75,null,"Basic","4.0 to 7.25",null,null,null,null,null,"Standard",{"$f":"+AF56","v":4.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,"Basic",{"$f":"+AG57","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,2.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,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,2.75,null,null,null,null,null,null,null,null,{"$f":"AF53&AC57","v":"StandardBasic"},{"$f":"+AF57","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,3,null,null,null,null,null,null,null,null,{"$f":"+AE53&AC56","v":"AdvancedStandard"},{"$f":"+AE56","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,3.25,null,null,null,null,null,null,null,null,{"$f":"+AD53&AC55","v":"LeadingAdvanced"},{"$f":"+AD55","v":4.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,null,null,null,null,null,{"$f":"+AD53&AC56","v":"LeadingStandard"},{"$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,3.75,null,null,null,null,null,null,null,null,{"$f":"+AF60&\"Basic\"","v":"[Select]Basic"},"CHECK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]

{"sheet":"Expenditure_Detail","index":3,"n_rows":115,"n_cols":33,"rows_kept":115,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[3,23,3,24],[3,25,3,27]]}
[null,"Expenditure - Detail"]
[null,{"$f":"Model_Name","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"$m, 01/01/20",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"]
[]
[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,{"$f":"R33","v":0},{"$f":"S33","v":148},152,151,161.38,167.6,179.25,182.54210526315794,188.54210526315794,189.54210526315794,189.54210526315794,189.54210526315794,189.54210526315794,189.54210526315794,189.54210526315794,189.54210526315794]
[null,null,null,"Total Energy costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R92","v":0},{"$f":"S92","v":3.3660196735144718},3.4256111712571289,3.5781633664141315,3.3973288368503116,6.753851719509138E-3,1.2810148995295895E-2,8.0163617002511539E-2,0.14812782784524439,0.18036972442517996,0.15452916082466081,0.17379956589820394,8.1769549963806976E-2,9.5042606959005765E-2,9.9624813237512905E-2,0.10904607269433034]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R103","v":0},{"$f":"S103","v":3.216324470304373},2.9987601185540829,3.2146741265512206,3.0032773970536906,3.1194247395281449,3.7249769305,3.5965881337435293,4.3736111131685425,4.5588327860208651,4.6179475841824917,4.6894092565245957,4.7722831481448953,4.6834037350408151,4.775977266522534,4.866032971145323]
[null,null,null,"Total Chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R114","v":0},{"$f":"S114","v":1.6823898035741713},1.3283873947111788,1.2440731780213206,0.92366378412419459,1.1677128383395479,1.0736521480000001,0.96994640999999993,1.003348926942097,1.030998016719773,1.053751364506228,1.0835634639633041,1.1140586574479017,1.1387370757416568,1.1796979927959057,1.2168005428598379]
[]
[]
[]
[]
[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,148,152,151,161.38,167.6,179.25]
[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,15.200828372968749,15.406420859203035,15.606947422078637,16.645393461072249,16.11858397129134,16.771923770899001,15.440287168502303,15.620213531578365,15.536507531522727,15.44365224357038,15.277420032178414,15.249728669690057,15.15102559536489,15.063548814215221,14.974992282716702]
[null,null,null,"Cost per FTE ($000)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R24/R23*10^3","v":{"$error":"#DIV/0!"}},102.70829981735641,101.35803196844103,103.35726769588501,{"$f":"+V24/V23*10^3","v":103.14409134386077},{"$f":"+W24/W23*10^3","v":96.172935389566476},{"$f":"+X24/X23*10^3","v":93.56721768981312},{"$f":"+Y24/$X$23*10^3","v":86.138282669468921},{"$f":"+Z24/$X$23*10^3","v":87.142055964174986},86.675076884366675,86.157055752136017,85.229679398484876,85.075194809986371,84.524550043876658,84.036534528397326,83.542495301069465]
[null,null,null,"Annual growth in labour costs for current FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S25/R25-1","v":{"$error":"#DIV/0!"}},-1.3146628376835445E-2,1.9724492362543922E-2,-2.0625192284638993E-3,{"$f":"+W25/V25-1","v":-6.7586575861664389E-2},{"$f":"+X25/W25-1","v":-2.7094085141504798E-2},{"$f":"+Y25/X25-1","v":-7.9396771687409107E-2},{"$f":"+Z25/Y25-1","v":1.1653045122315131E-2},{"$f":"+AA25/Z25-1","v":-5.3588255939278628E-3},{"$f":"+AB25/AA25-1","v":-5.976586936539463E-3},{"$f":"+AC25/AB25-1","v":-1.0763788822114595E-2},{"$f":"+AD25/AC25-1","v":-1.8125679879215095E-3},{"$f":"+AE25/AD25-1","v":-6.47244790140733E-3},{"$f":"+AF25/AE25-1","v":-5.7736541067181513E-3},{"$f":"+AG25/AF25-1","v":-5.8788624507227771E-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,3.2921052631579357,6,1,0,0,0,0,0,0]
[null,null,null,"Increase or decrease in  labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0127126114976988,2.3132221241628237,2.3491206513296854,2.3242048776472863,2.3103140651376979,2.2854463324277949,2.2813038055675237,2.2665381855387063,2.2534519780357369]
[]
[]
[]
[null,null,null,"Total FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R23","v":0},148,152,151,161.38,{"$f":"+W23","v":167.6},179.25,{"$f":"+$X$23+SUM($Y28:Y28)","v":182.54210526315794},{"$f":"+$X$23+SUM($Y28:Z28)","v":188.54210526315794},{"$f":"+$X$23+SUM($Y28:AA28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AB28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AC28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AD28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AE28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AF28)","v":189.54210526315794},{"$f":"+$X$23+SUM($Y28:AG28)","v":189.54210526315794}]
[null,null,null,"Total labour costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.200828372968749,15.406420859203035,15.606947422078637,{"$f":"+V24","v":16.645393461072249},{"$f":"+W24","v":16.11858397129134},16.771923770899001,{"$f":"+Y29+Y24","v":17.452999780000003},{"$f":"+Z29+Z24","v":17.933435655741189},17.885628182852411,17.767857121217666,17.587734097316112,17.535175002117853,17.432329400932414,17.330086999753927,17.22844426075244]
[null,null,null,"Cost per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R34/R33","v":{"$error":"#DIV/0!"}},0.10270829981735641,0.10135803196844102,0.10335726769588502,0.10314409134386077,{"$f":"+W34/W33","v":9.6172935389566477E-2},9.3567217689813117E-2,9.561081677478879E-2,9.511634353881096E-2,9.4362295691610185E-2,9.3740950574274728E-2,9.2790644447562284E-2,9.251334935724298E-2,9.1970749067757693E-2,9.1431331184662359E-2,9.0895077042816838E-2]
[null,null,null,"Annual growth in total labour costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S34/R34-1","v":{"$error":"#DIV/0!"}},1.352508436973654E-2,1.3015778597000871E-2,6.6537421502718574E-2,{"$f":"+W34/V34-1","v":-3.1648965884341074E-2},{"$f":"+X34/W34-1","v":4.0533324811367955E-2},{"$f":"+Y34/X34-1","v":4.0608103065835399E-2},{"$f":"+Z34/Y34-1","v":2.7527409717367668E-2},{"$f":"+AA34/Z34-1","v":-2.6658290026804199E-3},{"$f":"+AB34/AA34-1","v":-6.5846757201212247E-3},{"$f":"+AC34/AB34-1","v":-1.013757723695663E-2},{"$f":"+AD34/AC34-1","v":-2.988394918153725E-3},{"$f":"+AE34/AD34-1","v":-5.8651026392960715E-3},{"$f":"+AF34/AE34-1","v":-5.8651026392960715E-3},{"$f":"+AG34/AF34-1","v":-5.8651026392960715E-3}]
[null,null,null,"Annual growth in total labour costs per FTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},-1.3146628376835445E-2,1.9724492362543922E-2,-2.0625192284638993E-3,-6.7586575861664389E-2,-2.7094085141504909E-2,2.1840973103961048E-2,-5.1717290224866375E-3,-7.9276370300451759E-3,-6.5846757201213357E-3,-1.013757723695663E-2,-2.988394918153725E-3,-5.8651026392960715E-3,-5.8651026392959604E-3,-5.8651026392960715E-3]
[]
[]
[]
[]
[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,15615599.245142445,17362909.203850862,18133548.007988419,17199290.176459007,18737292.524157707,22056850.196284197,21783233.05067993,22356798.451806653,23405901.380332541,24749361.743850734,27100855.147915695,30760263.86635932,32872346.097136006,31379754.34483657,32031784.827478506]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.796120312837278,2.9913946821277735,3.1383449685339748,2.8657232000816957,3.2232333428077061E-3,4.9581500993749177E-3,6.0250702669602833E-3,4.4937164888131376E-3,5.2241971880902238E-3,5.6255299243772715E-3,6.1600243751212371E-3,6.9918079768234737E-3,7.4718842678790139E-3,7.1326181625813515E-3,7.2808246912858645E-3]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R50/R49*100*10^6","v":{"$error":"#DIV/0!"}},17.905943082568985,17.22864899543633,17.306844568704545,16.661869011339,1.7202236335116403E-2,2.2478958034589144E-2,2.7659210425480068E-2,2.01E-2,2.2320000000000003E-2,2.273E-2,{"$f":"+AC50/AC49*100*10^6","v":2.273E-2},2.273E-2,2.273E-2,2.273E-2,2.273E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S51/R51-1","v":{"$error":"#DIV/0!"}},-3.7825099968735176E-2,4.538694432101309E-3,-3.7267079784828905E-2,-0.99896756862489977,0.30674626232758562,0.23044895510369701,-0.27329812779168894,0.11044776119402999,1.8369175627239942E-2,{"$f":"+AC51/AB51-1","v":0},{"$f":"+AD51/AC51-1","v":0},{"$f":"+AE51/AD51-1","v":0},{"$f":"+AF51/AE51-1","v":0},{"$f":"+AG51/AF51-1","v":0}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1491029.2405545702,1373270.2124217195,1287089.8837380996,2021457.0155657921,847201.9400270097,993940.55548918911,981990.48350349639,1008421.0943512936,1055730.1011066318,1116174.0626208556,1220869.4031861769,1382821.816914903,1477163.567250625,1413853.340254813,1444516.2086104965]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36624421997303769,0.31902181411194991,0.30664570469441871,0.40049816736337823,4.3426976316571843E-4,6.8759313020184617E-4,2.7161081419042128E-4,2.0269263996461001E-4,2.3563895856700023E-4,2.5370636443372048E-4,2.7750361534421803E-4,3.1431539898475747E-4,3.3575927883606712E-4,3.2136886423991899E-4,3.2833853421716585E-4]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56/R55*100*10^6","v":{"$error":"#DIV/0!"}},24.563181593730356,23.230811476596791,23.824731168255827,19.81235140195556,5.1259297535587965E-2,6.9178496279733007E-2,2.7659210425480078E-2,2.0099999999999996E-2,2.232E-2,2.273E-2,{"$f":"+AC56/AC55*100*10^6","v":2.273E-2},2.273E-2,2.2730000000000004E-2,2.273E-2,2.273E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S57/R57-1","v":{"$error":"#DIV/0!"}},-5.4242570818824443E-2,2.5566032949704054E-2,-0.16841238366821021,-0.99741276053025552,0.34957948324797505,-0.60017618316483556,-0.27329812779168938,0.11044776119402999,1.8369175627240164E-2,{"$f":"+AC57/AB57-1","v":0},{"$f":"+AD57/AC57-1","v":0},{"$f":"+AE57/AD57-1","v":0},{"$f":"+AF57/AE57-1","v":0},{"$f":"+AG57/AF57-1","v":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,980241.73766262445,790820.1362742082,634140.92639529414,701162.1546544797,615290.53581528214,647674.24822661281,648316.61680381012,678504.07268956257,710077.9455981896,747335.36660317006,787391.34239202412,827451.88903100777,870412.59800146252,916812.63543875585,965212.21400686528]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20365514070415611,0.11519467501740549,0.13317269318573757,0.13110746940523807,1.5543804650334806E-4,2.4800108562998626E-4,1.7931925726511914E-4,1.3637931861060207E-4,1.5848939745751592E-4,1.6986932882890056E-4,1.7897405212570708E-4,1.8807981437674807E-4,1.9784478352573244E-4,2.083915120352292E-4,2.1939273624376046E-4]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R62/R61*100*10^6","v":{"$error":"#DIV/0!"}},20.776011965147447,14.566482280044397,21.000488636294683,18.698594688106851,2.5262544676944696E-2,3.8291021498698508E-2,2.7659210425480071E-2,2.0099999999999996E-2,2.232E-2,2.273E-2,{"$f":"+AC62/AC61*100*10^6","v":2.273E-2},2.273E-2,2.273E-2,2.273E-2,2.273E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S63/R63-1","v":{"$error":"#DIV/0!"}},-0.29887977035822721,0.44169939128437785,-0.10961144705030912,-0.99864896025084637,0.51572305911225014,-0.27765806857829078,-0.27329812779168916,0.11044776119402999,1.8369175627240164E-2,{"$f":"+AC63/AB63-1","v":0},{"$f":"+AD63/AC63-1","v":0},{"$f":"+AE63/AD63-1","v":0},{"$f":"+AF63/AE63-1","v":0},{"$f":"+AG63/AF63-1","v":0}]
[]
[]
[null,null,null,"NEW PROJECTS"]
[]
[null,null,null,"Large sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,60701.934614152837,1139310.7795368463,1598567.2795047781,2170874.3287335401,2559957.4039367405,3205342.9396521933,3501050.8565291171,3811179.2700557765,4191864.7011938249]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,9.3453687341408988E-4,1.2858419049600848E-3,1.6789675827265856E-5,2.2900146668690616E-4,3.5680021678546653E-4,4.9343973492113364E-4,5.8187831791482118E-4,7.285744501829435E-4,7.9578885968906827E-4,8.6628104808367799E-4,9.5281084658135624E-4]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R71/R70*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7659210425480068E-2,2.01E-2,2.2320000000000003E-2,2.273E-2,{"$f":"+AC71/AC70*100*10^6","v":2.2730000000000004E-2},2.273E-2,2.273E-2,2.273E-2,2.2729999999999997E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S72/R72-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.27329812779168894,0.11044776119402999,1.8369175627239942E-2,{"$f":"+AC72/AB72-1","v":0},{"$f":"+AD72/AC72-1","v":0},{"$f":"+AE72/AD72-1","v":0},{"$f":"+AF72/AE72-1","v":0},{"$f":"+AG72/AF72-1","v":0}]
[]
[null,null,null,"Medium sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,58966.977804288494,59580.085084971244,61853.26847748836,64743.567363333212,67485.228343637951,70600.795189883225,73759.726546631835,77150.890462709111]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.9361917334650481E-4,2.664032354155722E-4,2.8361042125417131E-4,1.1221586286364507E-2,1.1335990249605547E-2,1.1760159391730342E-2,1.2299480417446411E-2,1.2811066059784387E-2,1.3392421405223967E-2,1.3981868437097393E-2,1.4614649361778651E-2]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R77/R76*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!"},19.030288992610362,19.026475429564282,19.012995887210838,{"$f":"+AC77/AC76*100*10^6","v":18.99722384530217},18.983511464982879,18.969221761886107,18.955965662722296,18.94294320406145]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S78/R78-1","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!"},-2.0039438431862511E-4,-7.0846239511601627E-4,{"$f":"+AC78/AB78-1","v":-8.2954006839486283E-4},{"$f":"+AD78/AC78-1","v":-7.2180969340329693E-4},{"$f":"+AE78/AD78-1","v":-7.5274288021631719E-4},{"$f":"+AF78/AE78-1","v":-6.9882145563016085E-4},{"$f":"+AG78/AF78-1","v":-6.8698471460382216E-4}]
[]
[null,null,null,"Small sites"]
[null,null,null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,12616.448629173698,12734.833375213066,25625.437839451788,25891.877516285778,26879.740925462986,28135.785871203236,29327.236843319028,30681.177091335408,32053.962371091926,33527.669577577086]
[null,null,null,"Total electricity costs ($m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.8127545202717712E-3,5.3641595397134877E-3,5.7393040144095679E-3,6.8275794621936196E-3,6.8772962996132081E-3,7.0616286223754224E-3,7.2960028083115941E-3,7.518323954238364E-3,7.770965107336626E-3,8.027122686330327E-3,8.3021119914500324E-3]
[null,null,null,"Average c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R83/R82*100*10^6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},42.517190830624479,45.067758998562823,26.643757289025441,26.561597533000246,26.271193022124677,25.931398688170276,25.635977894559463,25.328119205475996,25.0425285754052,24.761971518003708]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S84/R84-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9989103656895582E-2,-0.40880669726943619,-3.0836400112020934E-3,-1.0933247163118387E-2,{"$f":"+AC84/AB84-1","v":-1.2934103665114827E-2},{"$f":"+AD84/AC84-1","v":-1.1392397192426906E-2},{"$f":"+AE84/AD84-1","v":-1.2008852962414274E-2},{"$f":"+AF84/AE84-1","v":-1.1275635105549076E-2},{"$f":"+AG84/AF84-1","v":-1.1203224009776469E-2}]
[]
[]
[null,null,null,"Greenhouse Gas Offsets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,6.7647912552604703E-2,0.12501687218261101,0.15618131211506101,0.12916482745799401,0.14700570231193996,5.3217382309416299E-2,6.5077943256515294E-2,6.9087162527145002E-2,7.7347944532773508E-2]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S88/R88-1","v":{"$error":"#DIV/0!"}},{"$f":"T88/S88-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.84805217877779704,0.24928187202546859,-0.1729815449185339,0.1381248688598915,-0.63799103386825617,0.22287005546682792,6.1606422545142703E-2,0.11957043397726408]
[]
[]
[null,null,null,"TOTAL ENERGY COSTS",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(N50,N56,N62,N71,N77,N83,N88)","v":0},{"$f":"+SUM(O50,O56,O62,O71,O77,O83,O88)","v":0},0,0,0,3.3660196735144718,3.4256111712571289,3.5781633664141315,3.3973288368503116,6.753851719509138E-3,1.2810148995295895E-2,8.0163617002511539E-2,0.14812782784524439,0.18036972442517996,0.15452916082466081,0.17379956589820394,8.1769549963806976E-2,9.5042606959005765E-2,9.9624813237512905E-2,0.10904607269433034]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S92/R92-1","v":{"$error":"#DIV/0!"}},{"$f":"T92/S92-1","v":1.7703847131837369E-2},4.4532840281758856E-2,-5.0538365928508133E-2,-0.99801201118765681,0.89671753649736941,5.2578208131653259,0.84781866617375212,0.21766265696962805,-0.14326441803285117,0.12470400389612313,-0.5295181001102145,0.16232273506548278,4.8212127435472762E-2,9.4567398930590185E-2]
[]
[]
[]
[]
[null,null,"IT cost assumptions"]
[]
[null,null,null,"Water related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6426037627210175,1.5314918316585504,1.6417609183862065,1.5337988435067713,4.2468048577556566E-2,4.8497551300000004E-2,1.1185289999999999E-2,1.1570483279623839E-2,1.1889328820172148E-2,1.2151717330339791E-2,1.2495506404146704E-2,1.2847172825316649E-2,1.3131760986591412E-2,1.360411670768503E-2,1.4031978265731933E-2]
[null,null,null,"Sewerage and trade waste related IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4908624871572314,1.39001490988015,1.4900975035197888,1.3921088034289157,2.1313014921085977E-2,4.8944416599999999E-2,2.2206800000000005E-3,2.2971546387617189E-3,2.3604568790241364E-3,2.4125503801098562E-3,2.4808048035911898E-3,2.550623162182132E-3,2.607124087770976E-3,2.700903587696161E-3,2.7858494053480589E-3]
[null,null,null,"Other IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.285822042612373E-2,7.725337701538218E-2,8.2815704645225321E-2,7.7369750118003663E-2,3.0556436760295025,3.6275349626,3.5831821637435293,4.3597434752501565,4.5445830003216692,4.6033833164720424,4.674432945316858,4.7568853521573962,4.667664849966453,4.7596722462271526,4.8492151434742432]
[null,null,null,"Total IT costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R100:R102)","v":0},3.216324470304373,2.9987601185540829,3.2146741265512206,3.0032773970536906,3.1194247395281449,3.7249769305,3.5965881337435293,4.3736111131685425,4.5588327860208651,4.6179475841824917,{"$f":"SUM(AC100:AC102)","v":4.6894092565245957},4.7722831481448953,4.6834037350408151,4.775977266522534,4.866032971145323]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S103/R103-1","v":{"$error":"#DIV/0!"}},{"$f":"T103/S103-1","v":-6.7643782136726172E-2},7.2001093605728483E-2,-6.5759925011223963E-2,3.8673531318951238E-2,0.19412303278182397,-3.4467004535042145E-2,0.21604447062895815,4.2349826735769147E-2,1.2967090686654581E-2,1.5474769048240411E-2,1.7672565367373938E-2,-1.8624086280092156E-2,1.9766293217279518E-2,1.8855974305832524E-2]
[]
[]
[]
[]
[null,null,"Chemical cost assumptions"]
[]
[null,null,null,"Water related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97145968914196645,0.90887849541786236,0.77214932127190805,0.64926544331221248,0.72545616245755673,0.46306391380000006,0.46937284000000001,0.48553686110324856,0.49891670524573334,0.50992742022949855,0.52435397992832788,0.53911109993479822,0.55105338784042368,0.57087504166432634,0.58882956896109739]
[null,null,null,"Sewerage and trade waste related chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52391247328143453,0.33923395393696554,0.3516202255214495,0.10182543224186678,0.12976353912904981,0.2294942106,0.17648155999999998,0.18255914143861549,0.18758988792753162,0.19172985511662208,0.19715416079456147,0.20270275529749243,0.20719298868968003,0.21464581955356707,0.22139662129658386]
[null,null,null,"Other chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18701764115077016,8.0274945356350866E-2,0.12030363122796309,0.17257290857011531,0.31249313675294127,0.3810940236,0.32409200999999999,0.33525292440023297,0.34449142354650797,0.35209408916010737,0.36205532324041462,0.37224480221561101,0.38049069921155321,0.39417713157801226,0.40657435260215663]
[null,null,null,"Total chemical costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R111:R113)","v":0},1.6823898035741713,1.3283873947111788,1.2440731780213206,0.92366378412419459,1.1677128383395479,1.0736521480000001,0.96994640999999993,1.003348926942097,1.030998016719773,1.053751364506228,{"$f":"SUM(AC111:AC113)","v":1.0835634639633041},1.1140586574479017,1.1387370757416568,1.1796979927959057,1.2168005428598379]
[null,null,null,"% increase p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S114/R114-1","v":{"$error":"#DIV/0!"}},{"$f":"T114/S114-1","v":-0.21041640178211274},-6.347110566205727E-2,-0.25754867121782354,0.26421849422921495,-8.0551217089724902E-2,-9.6591561981395291E-2,3.4437487058792238E-2,2.755680405414096E-2,2.2069244962126255E-2,2.8291398200035234E-2,2.8143430909950196E-2,2.2151812320447162E-2,3.5970478108452886E-2,3.1450888524442222E-2]

{"sheet":"Opex_FO","index":4,"n_rows":201,"n_cols":35,"rows_kept":201,"cut":false,"hidden":false,"merged":[[3,18,3,22],[3,28,3,32],[2,1,2,5],[3,23,3,24],[3,25,3,27]]}
[null,"Operating Expenditure - Forecast"]
[null,{"$f":"Model_Name","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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"]
[]
[]
[null,null,"Parameters",null,null,"3rd period ","4th period (A)","4th period (B)"]
[]
[null,null,null,"Cost efficiency improvement rate (% per annum)",null,0.01,3.9890000000000002E-2,{"$f":"IFERROR(AVERAGE(Z11:AB11),\"-\")","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"Customer growth forecast (% per annum)",null,{"$f":"AVERAGE(S13:W13)","v":3.2137220224136474E-2},{"$f":"IFERROR(AVERAGE(X13:Y13),\"-\")","v":4.9198993398492541E-2},{"$f":"IFERROR(AVERAGE(Z13:AB13),\"-\")","v":4.8021178691686504E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S15=\"\",\"\",S15/R15-1)","v":2.6117049079865229E-2},{"$f":"IF(T15=\"\",\"\",T15/S15-1)","v":2.7173722114878007E-2},{"$f":"IF(U15=\"\",\"\",U15/T15-1)","v":2.8746344716726213E-2},3.4509125968283483E-2,4.4139859240929447E-2,4.6938968772913814E-2,5.1459018024071268E-2,5.4437487058792255E-2,4.7556804054140978E-2,4.2069244962126273E-2,5.2370398200034973E-2,5.2222430909950601E-2,4.7151812320447073E-2,5.0370478108452632E-2,4.585088852444219E-2]
[]
[null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BI3","v":55481},{"$f":"+Determination_Lookup!BJ3","v":56930},{"$f":"+Determination_Lookup!BK3","v":58477},{"$f":"+Determination_Lookup!BL3","v":60158},{"$f":"+Determination_Lookup!BM3","v":62234},{"$f":"+Determination_Lookup!BN3","v":64981},68031.141129832715,{"$f":"+X$15*(1+Y$13)","v":71531.95684743092},75425.976822603028,79012.995222947735,82337.012274173234,86649.03439357286,91174.05760560515,95473.079658318267,100282.10432719415,104880.12791369681,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BP3","v":51004},{"$f":"+Determination_Lookup!BQ3","v":52564},{"$f":"+Determination_Lookup!BR3","v":54197},{"$f":"+Determination_Lookup!BS3","v":56264},{"$f":"+Determination_Lookup!BT3","v":58966},61733.803232663638,{"$f":"+X$17*(1+Y$13)","v":64910.564125907746},68444.132120490758,71699.116300400667,74715.443987610197,78628.321540933757,82734.483630170551,86635.564474729457,90999.439278517253,95171.844424663301,null,"<< Used as normalising metric for dashboard graphs"]
[]
[null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!BC3","v":11710.68},{"$f":"+Determination_Lookup!BD3","v":11810},{"$f":"+Determination_Lookup!BE3","v":13236},{"$f":"+Determination_Lookup!BF3","v":17533.702160000001},{"$f":"+Determination_Lookup!BG3","v":19343.466},13968.199096613856,14653.876547058282,15347.073590203026,16117.690905120835,16822.240168995406,17421.296027254764,17996.942047897712,18584.943116533577,19161.64672401319,19748.404996596444,null,"<< Used as normalising metric for dashboard graphs"]
[null,null,null,"Residential, Non-Residential & Recycled (Residential & Non-Residential)"]
[]
[]
[]
[null,null,"Baseline Forecast"]
[]
[null,null,null,"Baseline year - total prescribed operating expenditure in 2018-19:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X37","v":59.669723182627266}]
[]
[null,null,null,"Less non-controllable expenditure items incurred in 2018-19:"]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X29","v":12.191306073057271}]
[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,{"$f":"+Opex_Breakdown!X30","v":0},null,"Comparison with approved 2018-19 total controllable opex"]
[null,null,null,null,"Licence fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X31","v":0.16244860834813496},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,{"$f":"+Opex_Breakdown!X32","v":3.1240049133000007}]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Opex_Breakdown!X33","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,{"$f":"SUM(X29:X33)","v":15.477759594705407},null,null,"2018-19","Difference","%"]
[]
[null,null,null,"Baseline year - total controllable operating expenditure in 2018-19:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X26-X34","v":44.191963587921862},null,null,{"$f":"+Determination_Lookup!AY3","v":42.315232004583137},{"$f":"+X52-AA36","v":0.89308607129672168},{"$f":"+AB36/AA36","v":2.1105545898932848E-2}]
[]
[null,null,null,"Adjustments for non-recurring expenditure items incurred in 2018-19 and any efficiency savings to be realised from 2018-19:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($, 2019-20)"]
[]
[null,null,null,1,"Integrated Water Management Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.474107607042]
[null,null,null,2,"Assets decommissioning & Bridge repair ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13172900000000001]
[null,null,null,3,"Price Submission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20554790500000003]
[null,null,null,4,"Desludging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17226100000000003]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X40:X49)","v":0.98364551204200001}]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (2018-19)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X36-X50","v":43.208318075879859}]
[]
[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,{"$f":"+X52*(1+$Y$13-$G$11)","v":43.70819588648952},{"$f":"+$Y$54*(1+Z$13-Z$11)","v":45.213396316693661},{"$f":"+Z54*(1+AA$13-AA$11)","v":46.459333019615009},{"$f":"+AA54*(1+AB$13-AB$11)","v":47.484655420801893},49.021752625164702,50.601352662213763,51.975271092858947,53.553784925765513,54.938197849943428]
[]
[]
[]
[null,null,"Operating expenditure - reconciliation"]
[]
[]
[null,null,null,"Adjusted baseline controllable operating expenditure (Forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z54","v":45.213396316693661},46.459333019615009,47.484655420801893,49.021752625164702,50.601352662213763,51.975271092858947,53.553784925765513,54.938197849943428]
[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,"IT software license fee increases",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60115300000000005,0.71018717000000009,0.71450373190000005,0.71450373190000005,0.71450373190000005,0.71450373190000005,0.71450373190000005,0.71450373190000005]
[null,null,null,2,"Corporate - General (Director's fees)",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7878617260273928E-2,8.0652019999999991E-2,8.0652019999999991E-2,8.0652019999999991E-2,8.0652019999999991E-2,8.0652019999999991E-2,8.0652019999999991E-2,8.0652019999999991E-2]
[null,null,null,3,"Price Submission",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,0.3,0.22,0.22,0.22,0.22,0.22,0.22]
[null,null,null,4,"Integrated Water Management Planning",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,5,"Waterborne gypsum trial",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0,0,0,0,0,0]
[null,null,null,6,"Central Region South Sustainable Water Strategy",null,null,"water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15,0,0,0,0,0,0]
[null,null,null,7,"Emmissions Reduction Pledge [TBC]",null,null,"sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12501699999999999,0.15629161749999998,0.1292512992,0.1292512992,0.1292512992,0.1292512992,0.1292512992,0.1292512992]
[null,null,null,8,"Desludging Program",null,null,"sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.22,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,9,"Merrimu - purchased additional Bulk Entitlement annual charge (include in water purchases)",null,null,"water",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]
[null,null,null,10,"Electricity adj",null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.44415300000000002,0.121447,0.32270599999999999,0.14126499999999997,0.37001799999999996,-0.12875899999999998,-0.172349,-0.25511299999999998]
[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,{"$f":"SUM(Z65:Z80)","v":0.76489561726027389},1.8385778075000001,1.6471130511000001,1.4656720511000001,1.6944250511000001,1.1956480511000001,1.1520580511,1.0692940511000002]
[]
[]
[null,null,null,"Total controllable operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z81+Z61","v":45.978291933953933},48.297910827115011,49.131768471901893,50.487424676264702,52.295777713313761,53.170919143958947,54.705842976865512,56.00749190104343]
[]
[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,{"$f":"+Opex_Breakdown!Z29","v":12.888039197799998},{"$f":"+Opex_Breakdown!AA29","v":12.925765496499999},{"$f":"+Opex_Breakdown!AB29","v":13.559982730249999},{"$f":"+Opex_Breakdown!AC29","v":14.5052146653},{"$f":"+Opex_Breakdown!AD29","v":15.089566950999998},{"$f":"+Opex_Breakdown!AE29","v":15.130566950999999},{"$f":"+Opex_Breakdown!AF29","v":14.890890808149997},{"$f":"+Opex_Breakdown!AG29","v":14.9160111588}]
[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,{"$f":"+Opex_Breakdown!Z30","v":0},{"$f":"+Opex_Breakdown!AA30","v":0},{"$f":"+Opex_Breakdown!AB30","v":0},{"$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}]
[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,{"$f":"+Opex_Breakdown!Z31","v":0.12998716006027691},{"$f":"+Opex_Breakdown!AA31","v":0.12998294722655387},{"$f":"+Opex_Breakdown!AB31","v":0.16514654101152038},{"$f":"+Opex_Breakdown!AC31","v":0.16514654101152038},{"$f":"+Opex_Breakdown!AD31","v":0.12998253420363981},{"$f":"+Opex_Breakdown!AE31","v":0.12998253420363981},{"$f":"+Opex_Breakdown!AF31","v":0.12998253420363981},{"$f":"+Opex_Breakdown!AG31","v":0.16514654101152038}]
[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,{"$f":"+Opex_Breakdown!Z32","v":3.0136852394916915},{"$f":"+Opex_Breakdown!AA32","v":2.9459288753584474},{"$f":"+Opex_Breakdown!AB32","v":2.8796958703406137},{"$f":"+Opex_Breakdown!AC32","v":2.9065991688172734},{"$f":"+Opex_Breakdown!AD32","v":2.8412504094010496},{"$f":"+Opex_Breakdown!AE32","v":2.7773708791799119},{"$f":"+Opex_Breakdown!AF32","v":2.7149275456304132},{"$f":"+Opex_Breakdown!AG32","v":2.6538881188958094}]
[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,{"$f":"+Opex_Breakdown!Z33","v":0},{"$f":"+Opex_Breakdown!AA33","v":0},{"$f":"+Opex_Breakdown!AB33","v":0},{"$f":"+Opex_Breakdown!AC33","v":0},{"$f":"+Opex_Breakdown!AD33","v":0},{"$f":"+Opex_Breakdown!AE33","v":0},{"$f":"+Opex_Breakdown!AF33","v":0},{"$f":"+Opex_Breakdown!AG33","v":0}]
[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,{"$f":"SUM(Z87:Z91)","v":16.031711597351968},16.001677319084997,16.604825141602134,17.576960375128795,18.060799894604688,18.037920364383549,17.735800887984048,17.735045818707331]
[]
[]
[null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z92+Z84","v":62.010003531305898},64.299588146200009,65.736593613504027,68.064385051393501,70.356577607918453,71.208839508342493,72.441643864849567,{"$f":"+AG92+AG84","v":73.742537719750757}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To reconcile to 'Opex_Breakdown' tab row 37 >>",{"$f":"+Opex_Breakdown!Z37","v":62.006696597351976},{"$f":"+Opex_Breakdown!AA37","v":64.296936319085006},{"$f":"+Opex_Breakdown!AB37","v":65.732711141602138},{"$f":"+Opex_Breakdown!AC37","v":68.063646375128783},{"$f":"+Opex_Breakdown!AD37","v":70.35935589460469},{"$f":"+Opex_Breakdown!AE37","v":71.21336336438354},{"$f":"+Opex_Breakdown!AF37","v":72.439666887984046},{"$f":"+Opex_Breakdown!AG37","v":73.747405818707335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+Z98-Z95","v":-3.3069339539224529E-3},-2.6518271150024475E-3,-3.8824719018890619E-3,-7.3867626471724179E-4,2.7782866862366973E-3,4.5238560410467699E-3,-1.9769768655208964E-3,4.8680989565781374E-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,"Test",{"$f":"ROUND(Z98,2)=ROUND(Z95,2)","v":true},true,false,true,true,true,true,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z$160","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total controllable opex",{"$f":"+Z84","v":45.978291933953933},48.297910827115011,49.131768471901893,50.487424676264702,52.295777713313761,53.170919143958947,54.705842976865512,56.00749190104343]
[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":"+AA140-Z140","v":2.3196188931610777},0.83385764478688174,1.3556562043628091,1.8083530370490593,0.87514143064518635,1.5349238329065642,1.3016489241779183]
[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 - %",{"$f":"IFERROR(Z141/#REF!,\"\")","v":""},{"$f":"IFERROR(AA141/Z140,\"\")","v":5.0450305907255577E-2},1.7264880209243841E-2,2.7592253373458341E-2,3.5817890269598314E-2,1.6734456755624228E-2,2.8867731790582666E-2,2.3793599611075751E-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,{"$f":"+Z$160","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-controllable opex",{"$f":"+Z92","v":16.031711597351968},16.001677319084997,16.604825141602134,17.576960375128795,18.060799894604688,18.037920364383549,17.735800887984048,17.735045818707331]
[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":"+AA145-Z145","v":-3.0034278266970915E-2},0.60314782251713694,0.97213523352666087,0.4838395194758931,-2.2879530221139532E-2,-0.30211947639950054,-7.5506927671753488E-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,"Change - %",{"$f":"IFERROR(Z146/#REF!,\"\")","v":""},{"$f":"IFERROR(AA146/Z145,\"\")","v":-1.8734293019549962E-3},3.7692787480333091E-2,5.8545346020600332E-2,2.7526916437754543E-2,-1.2668060304446619E-3,-1.6749130182215747E-2,-4.257317058792039E-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,{"$f":"+Z$160","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+Z140+Z145","v":62.010003531305898},64.299588146200009,65.736593613504027,68.064385051393501,70.356577607918453,71.208839508342493,72.441643864849567,73.742537719750757]
[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":"+AA150-Z150","v":2.2895846148941104},1.4370054673040187,2.3277914378894735,2.2921925565249524,0.85226190042403971,1.2328043565070743,1.3008938549011901]
[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 - %",{"$f":"IFERROR(Z151/#REF!,\"\")","v":""},{"$f":"IFERROR(AA151/Z150,\"\")","v":3.6922826713567405E-2},2.2348595204632633E-2,3.5410892319362341E-2,3.3676827533139136E-2,1.2113464432188638E-2,1.7312518572397809E-2,1.7957817982819344E-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,"Controllable vs. Non-controllable opex - %",{"$f":"+Z$160","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controllable opex - %",{"$f":"+Z84/Z95","v":0.74146572029691438},0.75113872762759415,0.7474036266736056,0.74175980049100665,0.74329621325168049,0.7466898704019701,0.75517119792211262,0.75950046788317571]
[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 - %",{"$f":"+Z92/Z95","v":0.25853427970308568},0.24886127237240582,0.25259637332639434,0.25824019950899324,0.25670378674831951,0.2533101295980299,0.24482880207788724,0.24049953211682437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z156:Z157)","v":1},1,1,0.99999999999999989,1,1,0.99999999999999989,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X6","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Third Reg period Opex",{"$f":"+X169-SUM(X162:X168)","v":59.669723182627266},{"$f":"+Y169-SUM(Y162:Y168)","v":59.254531459904968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",null,null,{"$f":"+Z61","v":45.213396316693661},46.459333019615009,47.484655420801893,49.021752625164702,50.601352662213763,51.975271092858947,53.553784925765513,54.938197849943428]
[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,{"$f":"+Z81","v":0.76489561726027389},1.8385778075000001,1.6471130511000001,1.4656720511000001,1.6944250511000001,1.1956480511000001,1.1520580511,1.0692940511000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X89","v":0},0,0.12998716006027691,0.12998294722655387,0.16514654101152038,0.16514654101152038,0.12998253420363981,0.12998253420363981,0.12998253420363981,0.16514654101152038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X90","v":0},0,3.0136852394916915,2.9459288753584474,2.8796958703406137,2.9065991688172734,2.8412504094010496,2.7773708791799119,2.7149275456304132,2.6538881188958094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges",{"$f":"+X87","v":0},0,12.888039197799998,12.925765496499999,13.559982730249999,14.5052146653,15.089566950999998,15.130566950999999,14.890890808149997,14.9160111588]
[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",{"$f":"+X88","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X91","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,"Total prescribed opex",{"$f":"+Opex_Breakdown!X37","v":59.669723182627266},{"$f":"+Opex_Breakdown!Y37","v":59.254531459904968},{"$f":"SUM(Z162:Z168)","v":62.010003531305898},64.299588146200009,65.736593613504027,68.064385051393501,70.356577607918453,71.208839508342493,72.441643864849567,73.742537719750757]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X$160","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted baseline opex",{"$f":"+X162/X$169","v":0},0,0.72913068443654527,0.72254479941580585,0.72234736865110838,0.72022618860289056,0.71921282106989115,0.72989914527071842,0.73926794131946938,0.74500009829779845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"+X163/X$169","v":0},0,1.2335035860369117E-2,2.8593928211788348E-2,2.5056258022497224E-2,2.153361188811612E-2,2.4083392181789367E-2,1.6790725131251769E-2,1.5903256602643252E-2,1.4500369585377138E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+X164/X$169","v":0},0,2.0962288769206822E-3,2.0215206811435172E-3,2.5122467096864438E-3,2.4263282609080046E-3,1.8474823338907066E-3,1.8253707699928416E-3,1.7943068001899729E-3,2.239501732895863E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+X165/X$169","v":0},0,4.8599984968074147E-2,4.5815672546147504E-2,4.3806587960302346E-2,4.270367192214522E-2,4.0383578991501058E-2,3.9003175706220125E-2,3.7477442542517475E-2,3.5988565093617711E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+X166/X$169","v":0},0,0.20783806585809078,0.20102407914511483,0.20627753865640555,0.21311019932594,0.2144727254229277,0.21248158312181695,0.2055570527351798,0.20227146529031079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+X167/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+X168/X$169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed opex",{"$f":"+X169/X$169","v":1},1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z$160","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",{"$f":"+SUMIF($H$65:$H$80,$Y182,Z$65:Z$80)","v":0.43987861726027389},1.4622861900000002,1.4378617519000001,1.2564207519000001,1.4851737519000001,0.9863967519000002,0.94280675190000018,0.86004275190000024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewerage",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural water",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Water",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast variations to baseline operating expenditure",{"$f":"SUM(Z182:Z186)","v":0.43987861726027389},1.4622861900000002,1.4378617519000001,1.2564207519000001,1.4851737519000001,0.9863967519000002,0.94280675190000018,0.86004275190000024]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X6","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"+Opex_Breakdown!X29","v":12.191306073057271},{"$f":"+Opex_Breakdown!Y29","v":13.403075000000001},{"$f":"+Z87","v":12.888039197799998},12.925765496499999,13.559982730249999,14.5052146653,15.089566950999998,15.130566950999999,14.890890808149997,14.9160111588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External temporary water purchases",{"$f":"+Opex_Breakdown!X30","v":0},{"$f":"+Opex_Breakdown!Y30","v":0},{"$f":"+Z88","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees",{"$f":"+Opex_Breakdown!X31","v":0.16244860834813496},{"$f":"+Opex_Breakdown!Y31","v":0.24009565531451024},{"$f":"+Z89","v":0.12998716006027691},0.12998294722655387,0.16514654101152038,0.16514654101152038,0.12998253420363981,0.12998253420363981,0.12998253420363981,0.16514654101152038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment Contribution",{"$f":"+Opex_Breakdown!X32","v":3.1240049133000007},{"$f":"+Opex_Breakdown!Y32","v":3.0829999999999997},{"$f":"+Z90","v":3.0136852394916915},2.9459288753584474,2.8796958703406137,2.9065991688172734,2.8412504094010496,2.7773708791799119,2.7149275456304132,2.6538881188958094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-controllable",{"$f":"+Opex_Breakdown!X33","v":0},{"$f":"+Opex_Breakdown!Y33","v":0},{"$f":"+Z91","v":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,"Total Non-controllable operating expenditure",{"$f":"+Opex_Breakdown!X34","v":15.477759594705407},{"$f":"+Opex_Breakdown!Y34","v":16.726170655314512},{"$f":"SUM(Z191:Z195)","v":16.031711597351968},16.001677319084997,16.604825141602134,17.576960375128795,18.060799894604688,18.037920364383549,17.735800887984048,17.735045818707331]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR CHECK",null,{"$f":"+Z169=Z95","v":true},true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z187=Z163","v":false},false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z150=Z169","v":true},true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z196=Z145","v":true},true,true,true,true,true,true,true]

{"sheet":"Opex_Breakdown","index":5,"n_rows":177,"n_cols":36,"rows_kept":177,"cut":false,"hidden":false,"merged":[[3,28,3,32],[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],[3,23,3,24],[3,25,3,27],[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],[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],[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]]}
[80,"Operating Expenditure - Breakdown"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},{"$f":"+CONCATENATE(L6-1,\"-\",RIGHT(L6,2))","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Operating Expenditure Summary"]
[]
[null,null,null,null,{"$f":"C48","v":"Water"},null,null,null,null,null,{"$f":"+K57-K50-K54","v":0},{"$f":"+L57-L50-L54","v":0},0,0,0,0,{"$f":"+Q57-Q50-Q54","v":0},0,20.194912904223116,18.437511207622869,19.575813229100259,21.906539662345686,20.888044343891405,20.600825932504446,19.441800252149946,21.097295000000003,22.126395000000002,22.652202000000003,{"$f":"+AC57-AC50-AC54","v":23.195837000000001},24.151356000000003,24.445852999999996,25.248434,25.837072000000006]
[null,null,null,null,{"$f":"C59","v":"Sewerage"},null,null,null,null,null,{"$f":"K68-K61-K65","v":0},{"$f":"L68-L61-L65","v":0},0,0,0,0,0,0,16.422388582856534,15.098751221131845,16.052475719027772,18.445973599948751,15.948340683365867,20.342428952042631,19.619702044664301,21.141769000000004,22.22362,22.422432999999998,{"$f":"AC68-AC61-AC65","v":23.102458999999996},23.769865999999997,24.293303999999999,24.865909999999996,25.465940999999997]
[null,null,null,null,{"$f":"C70","v":"Recycled Water"},null,null,null,null,null,{"$f":"K79-K72-K76","v":0},{"$f":"L79-L72-L76","v":0},0,0,0,0,0,0,4.0164325727022669,3.7456259506968319,3.6865979833006333,3.7819361112506442,3.408301067805064,3.2487087033747781,3.4668585077762071,3.7359210000000003,3.9452439999999998,4.0532510000000004,{"$f":"AC79-AC72-AC76","v":4.1883900000000001},4.3773340000000003,4.436286,4.5895220000000005,4.7093470000000002]
[null,null,null,null,{"$f":"C81","v":"Rural Water"},null,null,null,null,null,{"$f":"K90-K83-K87","v":0},{"$f":"L90-L83-L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC90-AC83-AC87","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,null,{"$f":"K100-K97","v":0},{"$f":"L100-L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC100-AC97","v":0},0,0,0,0]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0,0,0,40.633734059781915,37.281888379451544,39.314886931428667,44.134449373545081,40.244686095062335,44.191963587921855,42.528360804590456,45.974985000000004,48.295259000000001,49.127886000000004,50.486685999999992,52.298555999999998,53.175442999999994,54.703865999999998,56.012360000000008]
[]
[]
[null,null,null,null,"Operations & Maintenance",null,null,null,null,null,{"$f":"K49+K60+K71+K82+K93","v":0},0,0,0,0,0,0,0,7.4000843046751594,8.3608720117016713,7.6489737930001773,10.065888173784426,6.823566907253908,7.4175133214920077,6.5060078368103991,6.8756920000000008,7.1557139999999997,7.364655,7.59673,7.9175199999999997,8.0439059999999998,8.2672239999999988,8.4721220000000006]
[null,null,null,null,"Treatment",null,null,null,null,null,{"$f":"K51+K62+K73+K84+K94","v":0},0,0,0,0,0,0,0,14.952036011125371,12.135559816984633,13.134746315727302,13.599846704085675,13.758889842690513,15.434912966252218,14.129217049306625,14.930823,15.949165000000001,16.409243,17.340608,18.331682999999998,18.797414,19.203382000000001,19.805764]
[null,null,null,null,"Customer Service and billing",null,null,null,null,null,{"$f":"K52+K63+K74+K85+K95","v":0},0,0,0,0,0,0,0,4.0210346151802989,3.8909352236274759,4.039593601091239,4.5091887477569434,3.9882555423883086,4.6906651865008877,5.1037612163254131,5.4064350000000001,5.5241850000000001,5.6341659999999996,5.7485689999999998,5.8903689999999997,6.0093160000000001,6.1600850000000005,6.3033619999999999]
[null,null,null,null,"GSL Payments",null,null,null,null,null,{"$f":"K53+K64+K75+K86+K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Corporate",null,null,null,null,null,{"$f":"K55+K66+K77+K88+K98","v":0},0,0,0,0,0,0,0,13.735946286305461,12.894521327137767,14.491573221609942,15.95952574791804,15.673973802729607,16.648872113676731,16.737250702148017,18.637018000000001,19.509904000000002,19.590571000000001,19.653607999999998,20.105720999999999,20.259684,21.004041999999998,21.353718000000001]
[null,null,null,null,"Other operating expenditure",null,null,null,null,null,{"$f":"K56+K67+K78+K89+K99","v":0},0,0,0,0,0,0,0,0.52463284249562703,0,0,0,0,0,5.2124000000000004E-2,0.12501699999999999,0.15629099999999999,0.129251,0.147171,5.3262999999999998E-2,6.5123E-2,6.9133E-2,7.7394000000000004E-2]
[null,null,null,null,"Total controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K20:K25)","v":0},{"$f":"SUM(L20:L25)","v":0},0,0,0,0,0,0,40.633734059781915,37.281888379451544,39.31488693142866,44.134449373545081,40.244686095062335,44.191963587921848,42.528360804590456,45.974985000000004,48.295259000000009,49.127886000000004,50.486685999999999,52.298556000000005,53.175443000000001,54.703865999999998,56.012360000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(S26,2)=ROUND(S18,2)","v":false},{"$f":"ROUND(T26,2)=ROUND(T18,2)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"K50+K61+K72+K83","v":0},0,0,0,0,0,0,0,10.194017086542967,5.3238320535104364,15.954411731041777,10.206329497638704,10.603330760361994,{"$f":"X50+X61+X72+X83","v":12.191306073057271},{"$f":"Y50+Y61+Y72+Y83","v":13.403075000000001},12.888039197799998,12.925765496499999,13.559982730249999,14.5052146653,15.089566950999998,15.130566950999999,14.890890808149997,14.9160111588]
[null,null,null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"+K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Licence fees",null,null,null,null,null,{"$f":"+K109","v":0},0,0,0,0,0,0,0,0.21054344336995556,0.11624741834451523,7.9424014002886179E-2,0,0.16515004138071676,0.16244860834813496,0.24009565531451024,0.12998716006027691,0.12998294722655387,0.16514654101152038,0.16514654101152038,0.12998253420363981,0.12998253420363981,0.12998253420363981,0.16514654101152038]
[null,null,null,null,"Environment Contribution",null,null,null,null,null,{"$f":"K111","v":0},0,0,0,0,0,0,0,2.6853043730468751,2.6088725597722959,2.5746727981591375,2.5413601460258786,2.4884630570135755,3.1240049133000007,3.0829999999999997,3.0136852394916915,2.9459288753584474,2.8796958703406137,2.9065991688172734,2.8412504094010496,2.7773708791799119,2.7149275456304132,2.6538881188958094]
[null,null,null,null,"Other non-controllable",null,null,null,null,null,{"$f":"+K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG124","v":0}]
[null,null,null,null,"Total non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(K29:K33)","v":0},{"$f":"SUM(L29:L33)","v":0},0,0,0,0,0,0,13.089864902959798,8.0489520316272483,18.608508543203801,12.747689643664582,13.256943858756285,15.477759594705407,16.726170655314512,16.031711597351968,16.001677319084997,16.604825141602134,17.576960375128795,18.060799894604688,18.037920364383549,17.735800887984048,17.735045818707331]
[]
[]
[null,null,null,null,"Total prescribed operating expenditure",null,null,null,null,null,{"$f":"+K34+K17","v":0},0,0,0,0,0,0,0,53.723598962741711,45.330840411078796,57.923395474632471,56.882139017209667,53.501629953818622,59.669723182627266,59.254531459904968,62.006696597351976,64.296936319085006,65.732711141602138,68.063646375128783,70.35935589460469,71.21336336438354,72.439666887984046,73.747405818707335]
[]
[]
[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 123>>",{"$f":"+Opex_FO!Z95","v":62.010003531305898},{"$f":"+Opex_FO!AA95","v":64.299588146200009},{"$f":"+Opex_FO!AB95","v":65.736593613504027},{"$f":"+Opex_FO!AC95","v":68.064385051393501},{"$f":"+Opex_FO!AD95","v":70.356577607918453},{"$f":"+Opex_FO!AE95","v":71.208839508342493},{"$f":"+Opex_FO!AF95","v":72.441643864849567},{"$f":"+Opex_FO!AG95","v":73.742537719750757}]
[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",{"$f":"+Z40-Z37","v":3.3069339539224529E-3},2.6518271150024475E-3,3.8824719018890619E-3,7.3867626471724179E-4,-2.7782866862366973E-3,-4.5238560410467699E-3,1.9769768655208964E-3,-4.8680989565781374E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"ROUND(Z40,2)=ROUND(Z37,2)","v":true},true,false,true,true,true,true,false]
[]
[]
[]
[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,4.8666599205186447,5.2881397710375149,4.7643377288675754,6.6642584871288184,4.4184063348416283,4.5143472468916519,3.7550596710258484,4.014837,4.1923769999999996,4.3225980000000002,4.4699,4.6721659999999998,4.7460579999999997,4.8839949999999996,5.0095710000000002]
[null,null,null,"External bulk charges (excl. temporary purchases)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R131","v":0},{"$f":"+S131","v":10.194017086542967},{"$f":"+T131","v":5.3238320535104364},15.954411731041777,10.206329497638704,10.603330760361994,11.582299856361001,12.769075000000001,12.223039197799999,12.231765496499998,12.835982730249999,13.408214665300001,13.955566950999998,13.955566950999998,13.681890808149998,13.6570111588,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8043260754176274,4.9148067159695525,5.4427511818088945,4.7616143570641754,5.812388235294117,6.1731545293072818,5.9131266212074891,6.3068119999999999,6.7752210000000002,7.0903640000000001,7.4591820000000002,7.985576,8.0832309999999996,8.3541340000000002,8.592155]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0824242213093966,1.9739705845809028,2.1223861519660141,2.2529263632442831,2.0930380090497738,2.0600825932504438,2.2233551191851886,2.354651,2.4061940000000002,2.4542069999999998,2.5044230000000001,2.5663749999999999,2.6183109999999998,2.6845500000000002,2.747417]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8943913277684037E-2,5.8123709172257614E-2,2.2062226111912827E-2,7.2280460814846195E-2,7.021538461538461E-2,6.9919182948490227E-2,0,7.1387999999999993E-2,7.1385000000000004E-2,8.6504999999999999E-2,8.6504999999999999E-2,7.1385000000000004E-2,7.1385000000000004E-2,7.1385000000000004E-2,8.6504999999999999E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1630791170565216,6.2605941360349018,7.2463381664577682,8.2277404549084157,8.5642117647058829,7.8532415630550618,7.5278455207314217,8.3672380000000004,8.6853980000000011,8.7294550000000015,8.6990479999999994,8.9043359999999989,8.9702500000000001,9.2960279999999997,9.4546500000000009]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27842356992092487,0,0,0,0,0,2.241332E-2,5.3756999999999999E-2,6.7205000000000001E-2,5.5578000000000002E-2,6.3284000000000007E-2,2.2903E-2,2.8003E-2,2.9727E-2,3.3279000000000003E-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},0,0,0,0,0,0,30.487873904043767,23.819466970305562,35.552287186253949,32.185149620799237,31.561590488868781,32.253044971813935,32.210875252149947,33.3917221978,34.429545496499998,35.57468973025,{"$f":"+SUM(AC49:AC56)","v":36.690556665300001},38.178307951000001,38.472804950999993,39.001709808149997,39.580588158800005]
[]
[null,null,"Sewerage"]
[null,null,null,{"$f":"+D49","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5265213204394668,3.0649078951986612,2.7313035926548079,3.1836762971216102,2.2472317653318243,2.8514866785079929,2.685523237382176,2.7938339999999999,2.8948330000000002,2.9722189999999999,3.0555590000000001,3.1723409999999999,3.2234080000000001,3.306826,3.3842979999999998]
[null,null,null,{"$f":"+D50","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R132","v":0},{"$f":"+S132","v":0},{"$f":"+T132","v":0},0,0,0,0.60900621669626998,0.63400000000000001,0.66500000000000004,0.69399999999999995,0.72399999999999998,1.097,1.1339999999999999,1.175,1.2090000000000001,1.2589999999999999,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0344281993192181,5.0623515161760535,5.5497529784516715,6.6553624304131453,5.9654821335809416,7.3526607460035525,6.1245519696079471,6.4210339999999997,6.8309860000000002,6.8796660000000003,7.3266999999999998,7.6347639999999997,7.9630109999999998,8.001792,8.2811380000000003]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7004546956327558,1.6352882022887094,1.7362971950075394,1.9793726192373267,1.6612854878506116,2.2769333925399642,2.5298602418116518,2.6820599999999999,2.740488,2.7951109999999999,2.851893,2.9222969999999999,2.9813719999999999,3.0561039999999999,3.1271339999999999]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1046964663752238,5.3652654620545491E-2,5.5155565279782069E-2,6.227239700971364E-2,5.5849483637143066E-2,8.3092362344582602E-2,0,5.2430999999999998E-2,5.2429999999999997E-2,7.0362999999999995E-2,7.0362999999999995E-2,5.2429999999999997E-2,5.2429999999999997E-2,5.2429999999999997E-2,7.0362999999999995E-2]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9492904134756293,5.3362036074684207,6.0351219529137543,6.6275622531766665,6.0743412966024914,7.8613481349911192,8.2531833558625252,9.181082,9.6776040000000005,9.7095189999999985,9.7932499999999987,10.013299999999999,10.0923,10.46593,10.633900000000001]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21169395398946356,0,0,0,0,0,2.6583240000000001E-2,6.3758999999999996E-2,7.9709000000000002E-2,6.5918000000000004E-2,7.5056999999999999E-2,2.7164000000000001E-2,3.3212999999999999E-2,3.5257999999999998E-2,3.9470999999999999E-2]
[null,null,{"$f":"+CONCATENATE(\"Total \",C59)","v":"Total Sewerage"},null,null,null,null,null,null,null,{"$f":"+SUM(K60:K67)","v":0},0,0,0,0,0,0,0,16.527085049231758,15.152403875752391,16.107631284307555,18.508245996958465,16.00419016700301,21.034527531083484,20.253702044664301,21.859200000000001,22.970050000000001,23.216795999999999,{"$f":"+SUM(AC60:AC67)","v":24.269821999999998},24.956295999999998,25.520734000000001,26.127339999999997,26.795303999999998]
[]
[null,null,"Recycled Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9030637170477234E-3,7.8243454654962179E-3,0.15333247147779414,0.21795338953399773,0.15792880708045479,5.1679396092362342E-2,6.5424928402375002E-2,6.7020999999999997E-2,6.8503999999999995E-2,6.9837999999999997E-2,7.1271000000000001E-2,7.3012999999999995E-2,7.4440000000000006E-2,7.6402999999999999E-2,7.8253000000000003E-2]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R133","v":0},{"$f":"+S133","v":0},{"$f":"+T133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"see reconciliation below"]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1132817363885237,2.1584015848390283,2.1422421554667355,2.1828699166083547,1.9810194738154543,1.9090976909413853,2.0915384584911898,2.2029770000000002,2.3429579999999999,2.4392130000000001,2.5547260000000001,2.7113429999999998,2.751172,2.8474560000000002,2.932471]
[null,null,null,"Customer Service and billing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23815569823814647,0.2816764367578638,0.18091025411768522,0.27688976527533382,0.23393204548792362,0.35364920071047962,0.35054585532857319,0.369724,0.37750299999999998,0.38484800000000002,0.39225300000000002,0.40169700000000003,0.40963300000000002,0.419431,0.428811]
[null,null,null,"GSL Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9030637170477234E-3,4.4710545517121251E-3,2.2062226111912832E-3,6.6720425367550323E-3,6.909385309769896E-3,1.0133214920071047E-2,0,6.1679999999999999E-3,6.1679999999999999E-3,8.2780000000000006E-3,8.2780000000000006E-3,6.1679999999999999E-3,6.1679999999999999E-3,6.1679999999999999E-3,8.2780000000000006E-3]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62357675577331095,1.2977235836344441,1.2101131022384186,1.104223039832958,1.0354207414212315,0.9342824156305507,0.95622182555406909,1.0886979999999999,1.1469020000000001,1.151597,1.1613100000000001,1.1880850000000001,1.1971339999999999,1.242084,1.2651680000000001]
[null,null,null,"Other operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4515318585238618E-2,0,0,0,0,0,3.12744E-3,7.5009999999999999E-3,9.3769999999999999E-3,7.7549999999999997E-3,8.8299999999999993E-3,3.1960000000000001E-3,3.9069999999999999E-3,4.1479999999999998E-3,4.6439999999999997E-3]
[null,null,{"$f":"+CONCATENATE(\"Total \",C70)","v":"Total Recycled Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K71:K78)","v":0},{"$f":"+SUM(L71:L78)","v":0},{"$f":"+SUM(M71:M78)","v":0},{"$f":"+SUM(N71:N78)","v":0},0,0,0,0,4.0233356364193149,3.7500970052485441,3.6888042059118247,3.7886081537873992,3.4152104531148337,{"$f":"+SUM(X71:X78)","v":3.2588419182948494},{"$f":"+SUM(Y71:Y78)","v":3.4668585077762071},{"$f":"+SUM(Z71:Z78)","v":3.7420890000000004},{"$f":"+SUM(AA71:AA78)","v":3.9514119999999999},{"$f":"+SUM(AB71:AB78)","v":4.0615290000000002},{"$f":"+SUM(AC71:AC78)","v":4.1966679999999998},4.383502,4.4424539999999997,4.5956900000000003,4.717625]
[]
[null,null,"Rural Water"]
[null,null,null,{"$f":"+D60","v":"Operations & Maintenance"}]
[null,null,null,{"$f":"+D61","v":"External bulk charges (excl. temporary purchases)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R134","v":0},{"$f":"+S134","v":0},{"$f":"+T134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"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,{"$f":"+CONCATENATE(\"Total \",C81)","v":"Total Rural Water"},null,null,null,null,null,null,null,{"$f":"+SUM(K82:K89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X82:X89)","v":0},{"$f":"+SUM(Y82:Y89)","v":0},{"$f":"+SUM(Z82:Z89)","v":0},{"$f":"+SUM(AA82:AA89)","v":0},{"$f":"+SUM(AB82:AB89)","v":0},{"$f":"+SUM(AC82:AC89)","v":0},0,0,0,0]
[]
[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,{"$f":"+SUM(K93:K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AC93:AC99)","v":0},0,0,0,0]
[]
[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,0.13921178496046244,4.8063836430905338E-2,9.9280017503607723E-3,0,8.2604582805429871E-2,8.4070217584369444E-2,8.7627890091389687E-2,4.7441639531552934E-2,4.7439884184168328E-2,8.2604582805429871E-2,8.2604582805429871E-2,4.7440575997549327E-2,4.7440575997549327E-2,4.7440575997549327E-2,8.2604582805429871E-2]
[null,null,null,"Department of Human Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.761225486819089E-2,2.7944090948200776E-2,2.7577782639891035E-2,0,2.7181492297332126E-2,2.732016074600355E-2,5.02049333700871E-2,2.7180893414106792E-2,2.7179891833540276E-2,2.7179447833907695E-2,2.7179447833907695E-2,2.7179447833907695E-2,2.7179447833907695E-2,2.7179447833907695E-2,2.7179447833907695E-2]
[null,null,null,"Environment Protection Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.371940354130225E-2,4.0239490965409117E-2,4.1918229612634368E-2,0,5.5363966277954757E-2,5.1058230017761982E-2,0.10226283185303345,5.5364627114617197E-2,5.5363171208845256E-2,5.5362510372182802E-2,5.5362510372182802E-2,5.5362510372182802E-2,5.5362510372182802E-2,5.5362510372182802E-2,5.5362510372182802E-2]
[null,null,{"$f":"+CONCATENATE(\"Total \",C105)","v":"Total Licence fees"},null,null,null,null,null,null,null,{"$f":"+SUM(K106:K108)","v":0},{"$f":"+SUM(L106:L108)","v":0},0,0,0,0,0,0,0.21054344336995556,0.11624741834451523,7.9424014002886179E-2,0,0.16515004138071676,{"$f":"+SUM(X106:X108)","v":0.16244860834813496},{"$f":"+SUM(Y106:Y108)","v":0.24009565531451024},{"$f":"+SUM(Z106:Z108)","v":0.12998716006027691},{"$f":"+SUM(AA106:AA108)","v":0.12998294722655387},{"$f":"+SUM(AB106:AB108)","v":0.16514654101152038},{"$f":"+SUM(AC106:AC108)","v":0.16514654101152038},0.12998253420363981,0.12998253420363981,0.12998253420363981,0.16514654101152038]
[]
[null,null,"Environment Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6853043730468751,2.6088725597722959,2.5746727981591375,2.5413601460258786,2.4884630570135755,3.1240049133000007,3.0829999999999997,3.0136852394916915,2.9459288753584474,2.8796958703406137,2.9065991688172734,2.8412504094010496,2.7773708791799119,2.7149275456304132,2.6538881188958094]
[]
[null,null,"Other non-controllable"]
[null,null,null,"[Non-controllable 1]"]
[null,null,null,"[Non-controllable 2]"]
[null,null,null,"[Non-controllable 3]"]
[null,null,null,"[Non-controllable 4]"]
[null,null,null,"[Non-controllable 5]"]
[null,null,null,"[Non-controllable 6]"]
[null,null,null,"[Non-controllable 7]"]
[null,null,null,"[Non-controllable 8]"]
[null,null,null,"[Non-controllable 9]"]
[null,null,null,"[Non-controllable 10]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"External bulk charges (excl. temporary purchases)"]
[null,null,"Reconciliation"]
[]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R7","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$131,R$138:R$179)","v":0},10.194017086542967,5.3238320535104364,15.954411731041777,10.206329497638704,10.603330760361994,11.582299856361001,12.769075000000001,12.223039197799999,12.231765496499998,12.835982730249999,13.408214665300001,13.955566950999998,13.955566950999998,13.681890808149998,13.6570111588]
[null,null,null,"Sewerage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$132,R$138:R$179)","v":0},0,0,0,0,0,0.60900621669626998,0.63400000000000001,0.66500000000000004,0.69399999999999995,0.72399999999999998,1.097,1.1339999999999999,1.175,1.2090000000000001,1.2589999999999999]
[null,null,null,"Recycled Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$133,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rural Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF($I$138:$I$179,$D$134,R$138:R$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total External Bulk Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R131:R134)","v":0},{"$f":"SUM(S131:S134)","v":10.194017086542967},{"$f":"SUM(T131:T134)","v":5.3238320535104364},15.954411731041777,10.206329497638704,10.603330760361994,12.191306073057271,13.403075000000001,12.888039197799998,12.925765496499999,13.559982730249999,14.5052146653,15.089566950999998,15.130566950999999,14.890890808149997,14.9160111588]
[]
[null,null,"Description",null,null,null,null,"Source","Service","Price"]
[null,1,"Bulk water - Transfer",null,null,null,null,"Melbourne Water","Water","Fixed",null,null,null,null,null,null,null,null,3.7361358402424707,3.7174551610412583,3.6988678852360519,6.3943115804413493,6.9963979646141716,6.6557911249535753,6.5260175,6.5586475874999985,6.5586475874999994,6.5586475874999985,6.5586475874999994,6.5586475874999985,6.5586475874999985,6.5586475874999985,6.5586475874999994,null,null,"ESC USE ONLY"]
[null,2,"Bulk water - Transfer",null,null,null,null,"Melbourne Water","Water","Fixed ",null,null,null,null,null,null,null,null,6.4578812463004969,-0.27371415410899935,10.375534790975067,2.1533849820587214,1.9097385211488174,3.1177307160015246,4.2188915000000016,3.4333916103000002,3.4831509089999995,4.1051421427499992,4.6773740778000006,5.2247263634999994,5.2247263634999994,4.95105022065,4.9261705713000001]
[null,3,"Bulk water - Entitlement",null,null,null,null,"Other Sources","Water","Fixed ",null,null,null,null,null,null,null,null,0,1.8738362475531307,1.8738362475531312,1.6586329351386324,1.6971942745990047,1.8087780154059003,2.0241660000000001,2.2310000000000003,2.1899669999999998,2.1721930000000005,2.1721929999999996,2.172193,2.172193,2.172193,2.172193,null,null,"[Service]"]
[null,4,"North-South pipeline contribution",null,null,null,null,"Melbourne Water","Water","Variable",null,null,null,null,null,null,null,null,0,6.2547990250474373E-3,6.1728072775280897E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Water"]
[null,5,"CWW sewer transfer",null,null,null,null,"Melbourne Water","Sewerage","Fixed ",null,null,null,null,null,null,null,null,0,0,0,0,0,0.60900621669626998,0.63400000000000001,0.66500000000000004,0.69399999999999995,0.72399999999999998,1.097,1.1339999999999999,1.175,1.2090000000000001,1.2589999999999999,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,"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,"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,"[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,"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,"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,"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":6,"n_rows":142,"n_cols":154,"rows_kept":142,"cut":false,"hidden":false,"merged":[[112,7,112,8],[109,7,109,8],[110,7,110,8],[111,7,111,8],[6,3,6,5],[6,6,6,10],[124,7,124,8],[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],[136,7,136,8],[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],[134,7,134,8],[135,7,135,8],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8]]}
[null,"Capital Expenditure - Forecast Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36","v":"Gross capital expenditure"},null,null,null,null,null,null,null,null,{"$f":"Z36","v":"Government contributions"},null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,"Regulatory Depreciation",null,null,null,null,null,null,null,null,"Accumulated capex",null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,"Tax Depreciation"]
[null,{"$f":"+Contents!H7","v":"Western Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q37","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,{"$f":"Z37","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,"Nominal,$"]
[null,"Go to Table of Contents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39","v":"2020-21"},{"$f":"R39","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22",{"$f":"CD39","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,"Tax Depreciation - Declining Balance Method"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions"]
[null,null,"Input Summary","FOURTH REG PERIOD (B)",null,null,"FIFTH 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For each item of CAPEX"]
[]
[null,null,null,{"$f":"+Q39","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Change tax depreciation method in column M to 'Declining Balance'"]
[null,null,"By Cost Driver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Populate declining balance multiple in comun CM, (>0)"]
[null,null,"Net capital expenditure - Renewals",{"$f":"+SUMIF($F$42:$F$1016,\"Renewals\",AR$42:AR$1016)","v":14.592475736351741},14.40742272753497,22.086730809359032,16.306351497389826,16.079473563581029,15.130801088628097,13.406653605525591,17.403646307754066]
[null,null,"Net capital expenditure - Growth",{"$f":"+SUMIF($F$42:$F$1016,\"Growth\",AR$42:AR$1016)","v":46.140016546809427},57.405933913794314,60.582935743241194,58.08261916749089,54.271167769607196,56.304286780581059,54.610236747774636,50.867610223847649]
[null,null,"Net capital expenditure - Improvements / Compliance",{"$f":"+SUMIF($F$42:$F$1016,\"Improvements / Compliance\",AR$42:AR$1016)","v":7.1471896131602284},4.6693424634997269,3.426382069365455,3.0710290289648587,2.2346928393894614,2.3926132306537888,2.0196884790797647,2.1709831330354432]
[null,null,"Government Contributions",{"$f":"+Z41","v":0},0,0,0,0,0,0,0]
[null,null,"Customer Contributions",{"$f":"+AI41","v":22.961275306388437},17.705141496185632,12.653427770847289,14.609346578560704,17.829076378427388,18.925313250651147,19.725002180899033,21.074313347550717]
[null,null,"Total prescribed capex",{"$f":"SUM(D11:D15)","v":90.840957202709831},94.187840601014642,98.74947639281298,92.069346272406278,90.414410551005076,92.753014350514093,89.761581013279027,91.516553012187885]
[]
[null,null,"By Capital Type"]
[null,null,"Top 10 Major Projects",{"$f":"+SUMIF($H$42:$H$1016,$C$19,Q$42:Q$1016)","v":25.370092202991486},38.021342835802301,38.147820144928161,14.353659330881644,1.8970373195172432,1.9491615691499069,1.9009836981493058,1.958476221556618]
[null,null,"Significant projects",{"$f":"+SUMIF($H$42:$H$1016,$C$20,Q$42:Q$1016)","v":0},0,0,0,0,0,0,0]
[null,null,"Capital Programs / Allocation",{"$f":"+SUMIF($H$42:$H$1016,$C$21,Q$42:Q$1016)","v":65.470864999718344},56.166497765212355,60.601656247884819,77.715686941524652,88.517373231487809,90.803852781364213,87.860597315129681,89.558076790631247]
[null,null,"Other Capital expenditure",{"$f":"+SUMIF($H$42:$H$1016,$C$22,Q$42:Q$1016)","v":0},0,0,0,0,0,0,0]
[null,null,"Total prescribed capex",{"$f":"SUM(D19:D22)","v":90.840957202709831},94.187840601014656,98.74947639281298,92.069346272406293,90.414410551005048,92.753014350514121,89.761581013278985,91.51655301218787]
[]
[null,null,"Difference",{"$f":"+D23-D16","v":0},0,0,0,0,0,0,0]
[null,null,"Test",{"$f":"+D23=D16","v":true},false,true,true,false,true,true,true]
[]
[]
[null,null,"Total prescribed capex",{"$f":"+D23","v":90.840957202709831},94.187840601014656,98.74947639281298,92.069346272406293,90.414410551005048,92.753014350514121,89.761581013278985,91.51655301218787]
[]
[]
[null,null,"Regulatory Depreciation",{"$f":"+BA41","v":0.65149163092396201},2.2828319827740389,4.5547506650364422,6.8421938112699525,8.7554450777316291,10.520214856445788,12.160149416712942,13.681030780365694]
[]
[]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"}]
[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,"Government contributions",null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,"Net capital expenditure",null,null,null,null,null,null,null,null,"Regulatory Depreciation",null,null,null,null,null,null,null,null,"Accumulated capex",null,null,null,null,null,null,null,null,"Gross capital expenditure",null,null,null,null,null,null,null,null,"Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,"Gross CAPEX to depreciate",null,null,null,null,null,null,null,null,"Declining balance cumulative depreciation term - first period capex",null,null,null,null,null,null,null,null,"Declining balance cumulative depreciation term - period 2+ capex",null,null,null,null,null,null,null,null,"Periodic depreciation % - first period capex",null,null,null,null,null,null,null,null,"Periodic depreciation % - period 2+ capex",null,null,null,null,null,null,null,null,"Reversed depreciation - first period capex",null,null,null,null,null,null,null,null,"Tax Depreciation - declining balance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"$m, 01/01/20",null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,null,null,null,null,"Nominal,$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal,$"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8,null,1,2,3,4,5,6,7,8]
[null,null,"Project/program Name",null,"Service","Major cost driver","Asset category","Capital type",null,"Reg Depreciation Method","Year asset operational","Asset life (Regulatory)","Tax Depreciation Method","Asset life (Tax)",null,null,{"$f":"SUM(Q42:Q1016)","v":90.840957202709816},94.187840601014642,98.749476392812937,{"$f":"SUM(T42:T1016)","v":92.069346272406307},{"$f":"SUM(U42:U1016)","v":90.414410551005062},{"$f":"SUM(V42:V1016)","v":92.753014350514121},{"$f":"SUM(W42:W1016)","v":89.761581013278985},{"$f":"SUM(X42:X1016)","v":91.51655301218787},null,{"$f":"SUM(Z42:Z1016)","v":0},0,0,{"$f":"SUM(AC42:AC1016)","v":0},{"$f":"SUM(AD42:AD1016)","v":0},{"$f":"SUM(AE42:AE1016)","v":0},{"$f":"SUM(AF42:AF1016)","v":0},{"$f":"SUM(AG42:AG1016)","v":0},null,{"$f":"SUM(AI42:AI1016)","v":22.961275306388437},{"$f":"SUM(AJ42:AJ1016)","v":17.705141496185632},{"$f":"SUM(AK42:AK1016)","v":12.653427770847289},{"$f":"SUM(AL42:AL1016)","v":14.609346578560704},{"$f":"SUM(AM42:AM1016)","v":17.829076378427388},{"$f":"SUM(AN42:AN1016)","v":18.925313250651147},{"$f":"SUM(AO42:AO1016)","v":19.725002180899033},{"$f":"SUM(AP42:AP1016)","v":21.074313347550717},null,{"$f":"SUM(AR42:AR1016)","v":67.879681896321372},{"$f":"SUM(AS42:AS1016)","v":76.48269910482901},{"$f":"SUM(AT42:AT1016)","v":86.09604862196565},{"$f":"SUM(AU42:AU1016)","v":77.459999693845589},{"$f":"SUM(AV42:AV1016)","v":72.58533417257766},{"$f":"SUM(AW42:AW1016)","v":73.827701099862935},{"$f":"SUM(AX42:AX1016)","v":70.036578832379973},{"$f":"SUM(AY42:AY1016)","v":70.442239664637142},null,{"$f":"SUM(BA42:BA1016)","v":0.65149163092396201},{"$f":"SUM(BB42:BB1016)","v":2.2828319827740389},{"$f":"SUM(BC42:BC1016)","v":4.5547506650364422},{"$f":"SUM(BD42:BD1016)","v":6.8421938112699525},{"$f":"SUM(BE42:BE1016)","v":8.7554450777316291},{"$f":"SUM(BF42:BF1016)","v":10.520214856445788},{"$f":"SUM(BG42:BG1016)","v":12.160149416712942},{"$f":"SUM(BH42:BH1016)","v":13.681030780365694},null,{"$f":"SUM(BJ42:BJ1016)","v":46.199028300318936},{"$f":"SUM(BK42:BK1016)","v":76.359596347042682},{"$f":"SUM(BL42:BL1016)","v":107.89980497575442},{"$f":"SUM(BM42:BM1016)","v":77.459999693845589},{"$f":"SUM(BN42:BN1016)","v":72.58533417257766},{"$f":"SUM(BO42:BO1016)","v":73.827701099862935},{"$f":"SUM(BP42:BP1016)","v":70.036578832379973},{"$f":"SUM(BQ42:BQ1016)","v":70.442239664637142},null,{"$f":"SUM(BS42:BS1016)","v":92.93029921837217},{"$f":"SUM(BT42:BT1016)","v":98.57030663633924},{"$f":"SUM(BU42:BU1016)","v":105.72110716783172},{"$f":"SUM(BV42:BV1016)","v":100.83646083025856},{"$f":"SUM(BW42:BW1016)","v":101.30148780775066},{"$f":"SUM(BX42:BX1016)","v":106.31188895538477},{"$f":"SUM(BY42:BY1016)","v":105.24947287011467},{"$f":"SUM(BZ42:BZ1016)","v":109.77532300955899},null,{"$f":"SUM(CB42:CB1016)","v":1.2173415411254431},{"$f":"SUM(CC42:CC1016)","v":4.0416844346430008},{"$f":"SUM(CD42:CD1016)","v":7.6346656985317543},{"$f":"SUM(CE42:CE1016)","v":11.082506158192727},{"$f":"SUM(CF42:CF1016)","v":13.843945652617467},{"$f":"SUM(CG42:CG1016)","v":16.28054256502945},{"$f":"SUM(CH42:CH1016)","v":18.444231794796782},{"$f":"SUM(CI42:CI1016)","v":20.384125687149194},null,null,null,"Declining balance\n multiple",null,{"$f":"SUM(CO42:CO1016)","v":70.750990589661654},98.108577683299998,128.36214474958143,100.83646083025856,101.30148780775066,106.31188895538477,105.24947287011467,109.77532300955899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ42:EQ1016)","v":1.2173415411254431},4.0416844346430008,7.6346656985317543,11.082506158192727,13.843945652617467,16.28054256502945,18.444231794796782,20.384125687149194]
[null,null,"Parwan-Balliang Irrigation District network (WIN Stage 1)  ",null,"Recycled Water","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2021-22",51,"Declining Balance",51,null,null,2.5324831338400564,6.8161526593021335,8.3795130098981474,7.5966825353602259,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q42-Z42-AI42","v":2.5324831338400564},{"$f":"+R42-AA42-AJ42","v":6.8161526593021335},{"$f":"+S42-AB42-AK42","v":8.3795130098981474},{"$f":"+T42-AC42-AL42","v":7.5966825353602259},{"$f":"+U42-AD42-AM42","v":0},{"$f":"+V42-AE42-AN42","v":0},{"$f":"+W42-AF42-AO42","v":0},{"$f":"+X42-AG42-AP42","v":0},null,{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BJ42,\nIF($J42=\"straight line\",\nIF((LEFT(BA$39,4)*1)-INT($L42)<LEFT($BA$39,4)*1,0,((OFFSET(BJ42,0,-INT($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($L42)+1,0))))\n+BJ42/$L42*0.5,\nIF($J42=\"Declining Balance\",-$BA$38,0))))","v":0},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BK42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BJ42-((BJ42/$L42)*0.5))+BK42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BB$39,4)*1)-INT($L42)<LEFT($BA$39,4)*1,0,((OFFSET(BK42,0,-INT($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($L42)+1,0))))\n+BK42/$L42*0.5\n+SUM(OFFSET(BK42,0,MAX(-INT($L42+(0.5-(10^-12))),-BB$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BB$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BA$38,0)))))","v":9.1653292089629315E-2},{"$f":"IF($L42=0,0,\nIF($L42<=0.5,BL42,\nIF(AND($J42=\"straight line\",$L42<1.51),(BK42-((BK42/$L42)*0.5))+BL42/$L42*0.5,\nIF($J42=\"straight line\",\nIF((LEFT(BC$39,4)*1)-INT($L42)<LEFT($BA$39,4)*1,0,((OFFSET(BL42,0,-INT($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($L42)+1,0))))\n+BL42/$L42*0.5\n+SUM(OFFSET(BL42,0,MAX(-INT($L42+(0.5-(10^-12))),-BC$40)+1,1,MIN(INT($L42+(0.5-(10^-12))),BC$40)-1))*1/$L42,\nIF($J42=\"Declining Balance\",-$BA$38,0)))))","v":0.26545867251159339},0.42208804060236177,0.49656532036079537,0.49656532036079537,0.49656532036079537,0.49656532036079537,null,{"$f":"+IF($K42=\"Ongoing\",AR42,IF(RIGHT($K42,2)=RIGHT(BJ$39,2),SUM($AR42:AR42),0)+IF(RIGHT(BJ$39,2)>RIGHT($K42,2),AR42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AS42,IF(RIGHT($K42,2)=RIGHT(BK$39,2),SUM($AR42:AS42),0)+IF(RIGHT(BK$39,2)>RIGHT($K42,2),AS42,0))","v":9.34863579314219},{"$f":"+IF($K42=\"Ongoing\",AT42,IF(RIGHT($K42,2)=RIGHT(BL$39,2),SUM($AR42:AT42),0)+IF(RIGHT(BL$39,2)>RIGHT($K42,2),AT42,0))","v":8.3795130098981474},{"$f":"+IF($K42=\"Ongoing\",AU42,IF(RIGHT($K42,2)=RIGHT(BM$39,2),SUM($AR42:AU42),0)+IF(RIGHT(BM$39,2)>RIGHT($K42,2),AU42,0))","v":7.5966825353602259},{"$f":"+IF($K42=\"Ongoing\",AV42,IF(RIGHT($K42,2)=RIGHT(BN$39,2),SUM($AR42:AV42),0)+IF(RIGHT(BN$39,2)>RIGHT($K42,2),AV42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AW42,IF(RIGHT($K42,2)=RIGHT(BO$39,2),SUM($AR42:AW42),0)+IF(RIGHT(BO$39,2)>RIGHT($K42,2),AW42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AX42,IF(RIGHT($K42,2)=RIGHT(BP$39,2),SUM($AR42:AX42),0)+IF(RIGHT(BP$39,2)>RIGHT($K42,2),AX42,0))","v":0},{"$f":"+IF($K42=\"Ongoing\",AY42,IF(RIGHT($K42,2)=RIGHT(BQ$39,2),SUM($AR42:AY42),0)+IF(RIGHT(BQ$39,2)>RIGHT($K42,2),AY42,0))","v":0},null,{"$f":"+Q42*KeyAssumptionsPriceControl_FO!Z$15","v":2.5907302459183774},{"$f":"+R42*KeyAssumptionsPriceControl_FO!AA$15","v":7.1333014263868009},{"$f":"+S42*KeyAssumptionsPriceControl_FO!AB$15","v":8.9710996482626175},{"$f":"+T42*KeyAssumptionsPriceControl_FO!AC$15","v":8.320061040189465},{"$f":"+U42*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V42*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W42*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X42*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BS42,\nIF($J42=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BS42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BS42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ42,0))","v":0},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BT42,\nIF($J42=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BT42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BT42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(ER42,0))","v":0.14300046576919381},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BU42,\nIF($J42=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BU42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BU42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(ES42,0))","v":0.41372297149021453},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BV42,\nIF($J42=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BV42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BV42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(ET42,0))","v":0.65583642362950356},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BW42,\nIF($J42=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BW42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BW42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(EU42,0))","v":0.75890095587848083},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BX42,\nIF($J42=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BX42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BX42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(EV42,0))","v":0.73658033952911373},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BY42,\nIF($J42=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BY42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BY42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(EW42,0))","v":0.71491621189590449},{"$f":"IF($M42=\"straight line\",IF($N42=0,0,\nIF($N42<=0.5,BZ42,\nIF($J42=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N42)<LEFT(#REF!,4)*1,0,((OFFSET(BZ42,0,-INT($N42+0.5),1,1))/$N42)*(IF($N42-INT($N42)>0.5,$N42-0.5-INT($N42),IF($N42-INT($N42)<=0.5,$N42-0.5-INT($N42)+1,0))))\n+BZ42/$N42*0.5,\nIF($J42=\"Declining Balance\",-#REF!,0)))),IFERROR(EX42,0))","v":0.69388926448720145},null,null,null,1.5,"No",{"$f":"+IF($K42=\"ongoing\",BS42,IF(RIGHT($K42,2)=RIGHT(CO$39,2),SUM($BR42:BS42),0)+IF(RIGHT(CO$39,2)>RIGHT($K42,2),BS42,0))","v":0},{"$f":"+IF($K42=\"ongoing\",BT42,IF(RIGHT($K42,2)=RIGHT(CP$39,2),SUM($BR42:BT42),0)+IF(RIGHT(CP$39,2)>RIGHT($K42,2),BT42,0))","v":9.7240316723051787},{"$f":"+IF($K42=\"ongoing\",BU42,IF(RIGHT($K42,2)=RIGHT(CQ$39,2),SUM($BR42:BU42),0)+IF(RIGHT(CQ$39,2)>RIGHT($K42,2),BU42,0))","v":8.9710996482626175},{"$f":"+IF($K42=\"ongoing\",BV42,IF(RIGHT($K42,2)=RIGHT(CR$39,2),SUM($BR42:BV42),0)+IF(RIGHT(CR$39,2)>RIGHT($K42,2),BV42,0))","v":8.320061040189465},{"$f":"+IF($K42=\"ongoing\",BW42,IF(RIGHT($K42,2)=RIGHT(CS$39,2),SUM($BR42:BW42),0)+IF(RIGHT(CS$39,2)>RIGHT($K42,2),BW42,0))","v":0},{"$f":"+IF($K42=\"ongoing\",BX42,IF(RIGHT($K42,2)=RIGHT(CT$39,2),SUM($BR42:BX42),0)+IF(RIGHT(CT$39,2)>RIGHT($K42,2),BX42,0))","v":0},{"$f":"+IF($K42=\"ongoing\",BY42,IF(RIGHT($K42,2)=RIGHT(CU$39,2),SUM($BR42:BY42),0)+IF(RIGHT(CU$39,2)>RIGHT($K42,2),BY42,0))","v":0},{"$f":"+IF($K42=\"ongoing\",BZ42,IF(RIGHT($K42,2)=RIGHT(CV$39,2),SUM($BR42:BZ42),0)+IF(RIGHT(CV$39,2)>RIGHT($K42,2),BZ42,0))","v":0},null,{"$f":"+MIN(IF($N42<=$CM42,MIN($N42,1),$N42),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N42<=$CM42,MIN($N42,1),$N42),IF(CY$40=1,0.5,CX42+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N42<=$CM42,MIN($N42,1),$N42),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N42<=$CM42,MIN($N42,1),$N42),IF(DH$40=2,0.5,DG42+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX42=CW42,0,\nIF(AND(DP$40>1,CX42=$N42),1-SUM($DO42:DO42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DP$40=1,0,VDB(1,0,$N42,INT(DP$40-1-1),MIN($N42,INT(DP$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CW42>=INT($N42),$N42-INT($N42),1)))*\nIF(DP$40=1,0,\nIF(INT(CX42)=INT(CW42),CX42-CW42,INT(CX42)-CW42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DP$40-1),MIN($N42,INT(DP$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CX42>INT($N42),$N42-INT($N42),1))*\nIF(DP$40=1,CX42,\nIF(INT(CX42)=INT(CW42),0,CX42-INT(CX42)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY42=CX42,0,\nIF(AND(DQ$40>1,CY42=$N42),1-SUM($DO42:DP42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DQ$40=1,0,VDB(1,0,$N42,INT(DQ$40-1-1),MIN($N42,INT(DQ$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CX42>=INT($N42),$N42-INT($N42),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY42)=INT(CX42),CY42-CX42,INT(CY42)-CX42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DQ$40-1),MIN($N42,INT(DQ$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CY42>INT($N42),$N42-INT($N42),1))*\nIF(DQ$40=1,CY42,\nIF(INT(CY42)=INT(CX42),0,CY42-INT(CY42)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ42=CY42,0,\nIF(AND(DR$40>1,CZ42=$N42),1-SUM($DO42:DQ42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DR$40=1,0,VDB(1,0,$N42,INT(DR$40-1-1),MIN($N42,INT(DR$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CY42>=INT($N42),$N42-INT($N42),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ42)=INT(CY42),CZ42-CY42,INT(CZ42)-CY42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DR$40-1),MIN($N42,INT(DR$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CZ42>INT($N42),$N42-INT($N42),1))*\nIF(DR$40=1,CZ42,\nIF(INT(CZ42)=INT(CY42),0,CZ42-INT(CZ42)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA42=CZ42,0,\nIF(AND(DS$40>1,DA42=$N42),1-SUM($DO42:DR42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DS$40=1,0,VDB(1,0,$N42,INT(DS$40-1-1),MIN($N42,INT(DS$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(CZ42>=INT($N42),$N42-INT($N42),1)))*\nIF(DS$40=1,0,\nIF(INT(DA42)=INT(CZ42),DA42-CZ42,INT(DA42)-CZ42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DS$40-1),MIN($N42,INT(DS$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DA42>INT($N42),$N42-INT($N42),1))*\nIF(DS$40=1,DA42,\nIF(INT(DA42)=INT(CZ42),0,DA42-INT(DA42)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB42=DA42,0,\nIF(AND(DT$40>1,DB42=$N42),1-SUM($DO42:DS42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DT$40=1,0,VDB(1,0,$N42,INT(DT$40-1-1),MIN($N42,INT(DT$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DA42>=INT($N42),$N42-INT($N42),1)))*\nIF(DT$40=1,0,\nIF(INT(DB42)=INT(DA42),DB42-DA42,INT(DB42)-DA42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DT$40-1),MIN($N42,INT(DT$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DB42>INT($N42),$N42-INT($N42),1))*\nIF(DT$40=1,DB42,\nIF(INT(DB42)=INT(DA42),0,DB42-INT(DB42)))))","v":2.64967154262718E-2},{"$f":"+IF(DC42=DB42,0,\nIF(AND(DU$40>1,DC42=$N42),1-SUM($DO42:DT42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DU$40=1,0,VDB(1,0,$N42,INT(DU$40-1-1),MIN($N42,INT(DU$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DB42>=INT($N42),$N42-INT($N42),1)))*\nIF(DU$40=1,0,\nIF(INT(DC42)=INT(DB42),DC42-DB42,INT(DC42)-DB42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DU$40-1),MIN($N42,INT(DU$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DC42>INT($N42),$N42-INT($N42),1))*\nIF(DU$40=1,DC42,\nIF(INT(DC42)=INT(DB42),0,DC42-INT(DC42)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD42=DC42,0,\nIF(AND(DV$40>1,DD42=$N42),1-SUM($DO42:DU42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DV$40=1,0,VDB(1,0,$N42,INT(DV$40-1-1),MIN($N42,INT(DV$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DC42>=INT($N42),$N42-INT($N42),1)))*\nIF(DV$40=1,0,\nIF(INT(DD42)=INT(DC42),DD42-DC42,INT(DD42)-DC42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DV$40-1),MIN($N42,INT(DV$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DD42>INT($N42),$N42-INT($N42),1))*\nIF(DV$40=1,DD42,\nIF(INT(DD42)=INT(DC42),0,DD42-INT(DD42)))))","v":2.496100614118511E-2},{"$f":"+IF(DE42=DD42,0,\nIF(AND(DW$40>1,DE42=$N42),1-SUM($DO42:DV42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DW$40=1,0,VDB(1,0,$N42,INT(DW$40-1-1),MIN($N42,INT(DW$40-1-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DD42>=INT($N42),$N42-INT($N42),1)))*\nIF(DW$40=1,0,\nIF(INT(DE42)=INT(DD42),DE42-DD42,INT(DE42)-DD42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DW$40-1),MIN($N42,INT(DW$40-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DE42>INT($N42),$N42-INT($N42),1))*\nIF(DW$40=1,DE42,\nIF(INT(DE42)=INT(DD42),0,DE42-INT(DE42)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG42=DF42,DY$40=1),0,\nIF(AND(DY$40>1,DG42=$N42),1-SUM($DX42:DX42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DY$40=2,0,VDB(1,0,$N42,INT(DY$40-2-1),MIN($N42,INT(DY$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DF42>=INT($N42),$N42-INT($N42),1)))*\nIF(DY$40=2,0,\nIF(INT(DG42)=INT(DF42),DG42-DF42,INT(DG42)-DF42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DY$40-2),MIN($N42,INT(DY$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DG42>INT($N42),$N42-INT($N42),1))*\nIF(DY$40=2,DG42,\nIF(INT(DG42)=INT(DF42),0,DG42-INT(DG42)))))","v":0},{"$f":"+IF(OR(DH42=DG42,DZ$40=1),0,\nIF(AND(DZ$40>1,DH42=$N42),1-SUM($DX42:DY42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(DZ$40=2,0,VDB(1,0,$N42,INT(DZ$40-2-1),MIN($N42,INT(DZ$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DG42>=INT($N42),$N42-INT($N42),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH42)=INT(DG42),DH42-DG42,INT(DH42)-DG42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(DZ$40-2),MIN($N42,INT(DZ$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DH42>INT($N42),$N42-INT($N42),1))*\nIF(DZ$40=2,DH42,\nIF(INT(DH42)=INT(DG42),0,DH42-INT(DH42)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI42=DH42,EA$40=1),0,\nIF(AND(EA$40>1,DI42=$N42),1-SUM($DX42:DZ42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(EA$40=2,0,VDB(1,0,$N42,INT(EA$40-2-1),MIN($N42,INT(EA$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DH42>=INT($N42),$N42-INT($N42),1)))*\nIF(EA$40=2,0,\nIF(INT(DI42)=INT(DH42),DI42-DH42,INT(DI42)-DH42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(EA$40-2),MIN($N42,INT(EA$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DI42>INT($N42),$N42-INT($N42),1))*\nIF(EA$40=2,DI42,\nIF(INT(DI42)=INT(DH42),0,DI42-INT(DI42)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ42=DI42,EB$40=1),0,\nIF(AND(EB$40>1,DJ42=$N42),1-SUM($DX42:EA42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(EB$40=2,0,VDB(1,0,$N42,INT(EB$40-2-1),MIN($N42,INT(EB$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DI42>=INT($N42),$N42-INT($N42),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ42)=INT(DI42),DJ42-DI42,INT(DJ42)-DI42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(EB$40-2),MIN($N42,INT(EB$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DJ42>INT($N42),$N42-INT($N42),1))*\nIF(EB$40=2,DJ42,\nIF(INT(DJ42)=INT(DI42),0,DJ42-INT(DJ42)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK42=DJ42,EC$40=1),0,\nIF(AND(EC$40>1,DK42=$N42),1-SUM($DX42:EB42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(EC$40=2,0,VDB(1,0,$N42,INT(EC$40-2-1),MIN($N42,INT(EC$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DJ42>=INT($N42),$N42-INT($N42),1)))*\nIF(EC$40=2,0,\nIF(INT(DK42)=INT(DJ42),DK42-DJ42,INT(DK42)-DJ42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(EC$40-2),MIN($N42,INT(EC$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DK42>INT($N42),$N42-INT($N42),1))*\nIF(EC$40=2,DK42,\nIF(INT(DK42)=INT(DJ42),0,DK42-INT(DK42)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL42=DK42,ED$40=1),0,\nIF(AND(ED$40>1,DL42=$N42),1-SUM($DX42:EC42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(ED$40=2,0,VDB(1,0,$N42,INT(ED$40-2-1),MIN($N42,INT(ED$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DK42>=INT($N42),$N42-INT($N42),1)))*\nIF(ED$40=2,0,\nIF(INT(DL42)=INT(DK42),DL42-DK42,INT(DL42)-DK42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(ED$40-2),MIN($N42,INT(ED$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DL42>INT($N42),$N42-INT($N42),1))*\nIF(ED$40=2,DL42,\nIF(INT(DL42)=INT(DK42),0,DL42-INT(DL42)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM42=DL42,EE$40=1),0,\nIF(AND(EE$40>1,DM42=$N42),1-SUM($DX42:ED42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(EE$40=2,0,VDB(1,0,$N42,INT(EE$40-2-1),MIN($N42,INT(EE$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DL42>=INT($N42),$N42-INT($N42),1)))*\nIF(EE$40=2,0,\nIF(INT(DM42)=INT(DL42),DM42-DL42,INT(DM42)-DL42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(EE$40-2),MIN($N42,INT(EE$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DM42>INT($N42),$N42-INT($N42),1))*\nIF(EE$40=2,DM42,\nIF(INT(DM42)=INT(DL42),0,DM42-INT(DM42)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN42=DM42,EF$40=1),0,\nIF(AND(EF$40>1,DN42=$N42),1-SUM($DX42:EE42),\nIF($N42<=1,\nIF($N42>0,1/$N42,0),\nIF(EF$40=2,0,VDB(1,0,$N42,INT(EF$40-2-1),MIN($N42,INT(EF$40-2-1)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DM42>=INT($N42),$N42-INT($N42),1)))*\nIF(EF$40=2,0,\nIF(INT(DN42)=INT(DM42),DN42-DM42,INT(DN42)-DM42))+\nIF($N42<=1,\nIF($N42>0,1/$N42,0),VDB(1,0,$N42,INT(EF$40-2),MIN($N42,INT(EF$40-2)+1),$CM42,IF($CN42=\"No\",1,0))/\nIF(DN42>INT($N42),$N42-INT($N42),1))*\nIF(EF$40=2,DN42,\nIF(INT(DN42)=INT(DM42),0,DN42-INT(DN42)))))","v":2.496100614118511E-2},null,{"$f":"+OFFSET($DY42,0,MAX($EH$40:$HI$40)-EH$40)","v":2.496100614118511E-2},2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DP42-\nIF(EQ$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,EQ$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,EQ$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-EQ$40,1,EQ$40-1)),0))","v":0},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DQ42-\nIF(ER$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,ER$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,ER$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-ER$40,1,ER$40-1)),0))","v":0.14300046576919381},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DR42-\nIF(ES$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,ES$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,ES$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-ES$40,1,ES$40-1)),0))","v":0.41372297149021453},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DS42-\nIF(ET$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,ET$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,ET$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-ET$40,1,ET$40-1)),0))","v":0.65583642362950356},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DT42-\nIF(EU$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,EU$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,EU$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-EU$40,1,EU$40-1)),0))","v":0.75890095587848083},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DU42-\nIF(EV$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,EV$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,EV$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-EV$40,1,EV$40-1)),0))","v":0.73658033952911373},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DV42-\nIF(EW$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,EW$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,EW$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-EW$40,1,EW$40-1)),0))","v":0.71491621189590449},{"$f":"-(-$CO42*(-ISBLANK($CO42)+1)*DW42-\nIF(EX$40>1,SUMPRODUCT(OFFSET($CP42,0,0,1,EX$40-1)*(-ISBLANK(OFFSET($CP42,0,0,1,EX$40-1))+1),OFFSET($EH42,0,MAX($EQ$40:$HI$40)-EX$40,1,EX$40-1)),0))","v":0.69388926448720145}]
[null,null,"Melton RWP - Additional on-site recycled water storage - Stage 1  ",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2021-22",51,"Declining Balance",51,null,null,4.1835660401636803,5.8555622482924816,5.0983783823318412,0.85559473024400023,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1835660401636803,5.8555622482924816,5.0983783823318412,0.85559473024400023,0,0,0,0,null,{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BJ43,\nIF($J43=\"straight line\",\nIF((LEFT(BA$39,4)*1)-INT($L43)<LEFT($BA$39,4)*1,0,((OFFSET(BJ43,0,-INT($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($L43)+1,0))))\n+BJ43/$L43*0.5,\nIF($J43=\"Declining Balance\",-$BA$38,0))))","v":0},{"$f":"IF($L43=0,0,\nIF($L43<=0.5,BK43,\nIF(AND($J43=\"straight line\",$L43<1.51),(BJ43-((BJ43/$L43)*0.5))+BK43/$L43*0.5,\nIF($J43=\"straight line\",\nIF((LEFT(BB$39,4)*1)-INT($L43)<LEFT($BA$39,4)*1,0,((OFFSET(BK43,0,-INT($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($L43)+1,0))))\n+BK43/$L43*0.5\n+SUM(OFFSET(BK43,0,MAX(-INT($L43+(0.5-(10^-12))),-BB$40)+1,1,MIN(INT($L43+(0.5-(10^-12))),BB$40)-1))*1/$L43,\nIF($J43=\"Declining Balance\",-$BA$38,0)))))","v":9.8422826357413354E-2},0.24682975450239378,0.30520203991980394,0.31359022354964711,0.31359022354964711,0.31359022354964711,0.31359022354964711,null,{"$f":"+IF($K43=\"Ongoing\",AR43,IF(RIGHT($K43,2)=RIGHT(BJ$39,2),SUM($AR43:AR43),0)+IF(RIGHT(BJ$39,2)>RIGHT($K43,2),AR43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AS43,IF(RIGHT($K43,2)=RIGHT(BK$39,2),SUM($AR43:AS43),0)+IF(RIGHT(BK$39,2)>RIGHT($K43,2),AS43,0))","v":10.039128288456162},{"$f":"+IF($K43=\"Ongoing\",AT43,IF(RIGHT($K43,2)=RIGHT(BL$39,2),SUM($AR43:AT43),0)+IF(RIGHT(BL$39,2)>RIGHT($K43,2),AT43,0))","v":5.0983783823318412},{"$f":"+IF($K43=\"Ongoing\",AU43,IF(RIGHT($K43,2)=RIGHT(BM$39,2),SUM($AR43:AU43),0)+IF(RIGHT(BM$39,2)>RIGHT($K43,2),AU43,0))","v":0.85559473024400023},{"$f":"+IF($K43=\"Ongoing\",AV43,IF(RIGHT($K43,2)=RIGHT(BN$39,2),SUM($AR43:AV43),0)+IF(RIGHT(BN$39,2)>RIGHT($K43,2),AV43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AW43,IF(RIGHT($K43,2)=RIGHT(BO$39,2),SUM($AR43:AW43),0)+IF(RIGHT(BO$39,2)>RIGHT($K43,2),AW43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AX43,IF(RIGHT($K43,2)=RIGHT(BP$39,2),SUM($AR43:AX43),0)+IF(RIGHT(BP$39,2)>RIGHT($K43,2),AX43,0))","v":0},{"$f":"+IF($K43=\"Ongoing\",AY43,IF(RIGHT($K43,2)=RIGHT(BQ$39,2),SUM($AR43:AY43),0)+IF(RIGHT(BQ$39,2)>RIGHT($K43,2),AY43,0))","v":0},null,{"$f":"+Q43*KeyAssumptionsPriceControl_FO!Z$15","v":4.2797880590874442},{"$f":"+R43*KeyAssumptionsPriceControl_FO!AA$15","v":6.128015704143281},{"$f":"+S43*KeyAssumptionsPriceControl_FO!AB$15","v":5.4583196491752748},{"$f":"+T43*KeyAssumptionsPriceControl_FO!AC$15","v":0.93706698261505883},{"$f":"+U43*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V43*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W43*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X43*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BS43,\nIF($J43=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BS43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BS43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ43,0))","v":0},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BT43,\nIF($J43=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BT43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BT43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(ER43,0))","v":0.15305593769456946},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BU43,\nIF($J43=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BU43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BU43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(ES43,0))","v":0.3818796367683468},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BV43,\nIF($J43=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BV43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BV43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(ET43,0))","v":0.46469768615442975},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BW43,\nIF($J43=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BW43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BW43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(EU43,0))","v":0.46481050395305035},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BX43,\nIF($J43=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BX43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BX43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(EV43,0))","v":0.45113960677796067},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BY43,\nIF($J43=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BY43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BY43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(EW43,0))","v":0.43787079481390295},{"$f":"IF($M43=\"straight line\",IF($N43=0,0,\nIF($N43<=0.5,BZ43,\nIF($J43=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N43)<LEFT(#REF!,4)*1,0,((OFFSET(BZ43,0,-INT($N43+0.5),1,1))/$N43)*(IF($N43-INT($N43)>0.5,$N43-0.5-INT($N43),IF($N43-INT($N43)<=0.5,$N43-0.5-INT($N43)+1,0))))\n+BZ43/$N43*0.5,\nIF($J43=\"Declining Balance\",-#REF!,0)))),IFERROR(EX43,0))","v":0.4249922420252587},null,null,null,1.5,"No",{"$f":"+IF($K43=\"ongoing\",BS43,IF(RIGHT($K43,2)=RIGHT(CO$39,2),SUM($BR43:BS43),0)+IF(RIGHT(CO$39,2)>RIGHT($K43,2),BS43,0))","v":0},{"$f":"+IF($K43=\"ongoing\",BT43,IF(RIGHT($K43,2)=RIGHT(CP$39,2),SUM($BR43:BT43),0)+IF(RIGHT(CP$39,2)>RIGHT($K43,2),BT43,0))","v":10.407803763230724},{"$f":"+IF($K43=\"ongoing\",BU43,IF(RIGHT($K43,2)=RIGHT(CQ$39,2),SUM($BR43:BU43),0)+IF(RIGHT(CQ$39,2)>RIGHT($K43,2),BU43,0))","v":5.4583196491752748},{"$f":"+IF($K43=\"ongoing\",BV43,IF(RIGHT($K43,2)=RIGHT(CR$39,2),SUM($BR43:BV43),0)+IF(RIGHT(CR$39,2)>RIGHT($K43,2),BV43,0))","v":0.93706698261505883},{"$f":"+IF($K43=\"ongoing\",BW43,IF(RIGHT($K43,2)=RIGHT(CS$39,2),SUM($BR43:BW43),0)+IF(RIGHT(CS$39,2)>RIGHT($K43,2),BW43,0))","v":0},{"$f":"+IF($K43=\"ongoing\",BX43,IF(RIGHT($K43,2)=RIGHT(CT$39,2),SUM($BR43:BX43),0)+IF(RIGHT(CT$39,2)>RIGHT($K43,2),BX43,0))","v":0},{"$f":"+IF($K43=\"ongoing\",BY43,IF(RIGHT($K43,2)=RIGHT(CU$39,2),SUM($BR43:BY43),0)+IF(RIGHT(CU$39,2)>RIGHT($K43,2),BY43,0))","v":0},{"$f":"+IF($K43=\"ongoing\",BZ43,IF(RIGHT($K43,2)=RIGHT(CV$39,2),SUM($BR43:BZ43),0)+IF(RIGHT(CV$39,2)>RIGHT($K43,2),BZ43,0))","v":0},null,{"$f":"+MIN(IF($N43<=$CM43,MIN($N43,1),$N43),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N43<=$CM43,MIN($N43,1),$N43),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX43=CW43,0,\nIF(AND(DP$40>1,CX43=$N43),1-SUM($DO43:DO43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DP$40=1,0,VDB(1,0,$N43,INT(DP$40-1-1),MIN($N43,INT(DP$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CW43>=INT($N43),$N43-INT($N43),1)))*\nIF(DP$40=1,0,\nIF(INT(CX43)=INT(CW43),CX43-CW43,INT(CX43)-CW43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DP$40-1),MIN($N43,INT(DP$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CX43>INT($N43),$N43-INT($N43),1))*\nIF(DP$40=1,CX43,\nIF(INT(CX43)=INT(CW43),0,CX43-INT(CX43)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY43=CX43,0,\nIF(AND(DQ$40>1,CY43=$N43),1-SUM($DO43:DP43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DQ$40=1,0,VDB(1,0,$N43,INT(DQ$40-1-1),MIN($N43,INT(DQ$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CX43>=INT($N43),$N43-INT($N43),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY43)=INT(CX43),CY43-CX43,INT(CY43)-CX43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DQ$40-1),MIN($N43,INT(DQ$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CY43>INT($N43),$N43-INT($N43),1))*\nIF(DQ$40=1,CY43,\nIF(INT(CY43)=INT(CX43),0,CY43-INT(CY43)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ43=CY43,0,\nIF(AND(DR$40>1,CZ43=$N43),1-SUM($DO43:DQ43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DR$40=1,0,VDB(1,0,$N43,INT(DR$40-1-1),MIN($N43,INT(DR$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CY43>=INT($N43),$N43-INT($N43),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ43)=INT(CY43),CZ43-CY43,INT(CZ43)-CY43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DR$40-1),MIN($N43,INT(DR$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CZ43>INT($N43),$N43-INT($N43),1))*\nIF(DR$40=1,CZ43,\nIF(INT(CZ43)=INT(CY43),0,CZ43-INT(CZ43)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA43=CZ43,0,\nIF(AND(DS$40>1,DA43=$N43),1-SUM($DO43:DR43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DS$40=1,0,VDB(1,0,$N43,INT(DS$40-1-1),MIN($N43,INT(DS$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(CZ43>=INT($N43),$N43-INT($N43),1)))*\nIF(DS$40=1,0,\nIF(INT(DA43)=INT(CZ43),DA43-CZ43,INT(DA43)-CZ43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DS$40-1),MIN($N43,INT(DS$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DA43>INT($N43),$N43-INT($N43),1))*\nIF(DS$40=1,DA43,\nIF(INT(DA43)=INT(CZ43),0,DA43-INT(DA43)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB43=DA43,0,\nIF(AND(DT$40>1,DB43=$N43),1-SUM($DO43:DS43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DT$40=1,0,VDB(1,0,$N43,INT(DT$40-1-1),MIN($N43,INT(DT$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DA43>=INT($N43),$N43-INT($N43),1)))*\nIF(DT$40=1,0,\nIF(INT(DB43)=INT(DA43),DB43-DA43,INT(DB43)-DA43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DT$40-1),MIN($N43,INT(DT$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DB43>INT($N43),$N43-INT($N43),1))*\nIF(DT$40=1,DB43,\nIF(INT(DB43)=INT(DA43),0,DB43-INT(DB43)))))","v":2.64967154262718E-2},{"$f":"+IF(DC43=DB43,0,\nIF(AND(DU$40>1,DC43=$N43),1-SUM($DO43:DT43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DU$40=1,0,VDB(1,0,$N43,INT(DU$40-1-1),MIN($N43,INT(DU$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DB43>=INT($N43),$N43-INT($N43),1)))*\nIF(DU$40=1,0,\nIF(INT(DC43)=INT(DB43),DC43-DB43,INT(DC43)-DB43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DU$40-1),MIN($N43,INT(DU$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DC43>INT($N43),$N43-INT($N43),1))*\nIF(DU$40=1,DC43,\nIF(INT(DC43)=INT(DB43),0,DC43-INT(DC43)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD43=DC43,0,\nIF(AND(DV$40>1,DD43=$N43),1-SUM($DO43:DU43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DV$40=1,0,VDB(1,0,$N43,INT(DV$40-1-1),MIN($N43,INT(DV$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DC43>=INT($N43),$N43-INT($N43),1)))*\nIF(DV$40=1,0,\nIF(INT(DD43)=INT(DC43),DD43-DC43,INT(DD43)-DC43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DV$40-1),MIN($N43,INT(DV$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DD43>INT($N43),$N43-INT($N43),1))*\nIF(DV$40=1,DD43,\nIF(INT(DD43)=INT(DC43),0,DD43-INT(DD43)))))","v":2.496100614118511E-2},{"$f":"+IF(DE43=DD43,0,\nIF(AND(DW$40>1,DE43=$N43),1-SUM($DO43:DV43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DW$40=1,0,VDB(1,0,$N43,INT(DW$40-1-1),MIN($N43,INT(DW$40-1-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DD43>=INT($N43),$N43-INT($N43),1)))*\nIF(DW$40=1,0,\nIF(INT(DE43)=INT(DD43),DE43-DD43,INT(DE43)-DD43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DW$40-1),MIN($N43,INT(DW$40-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DE43>INT($N43),$N43-INT($N43),1))*\nIF(DW$40=1,DE43,\nIF(INT(DE43)=INT(DD43),0,DE43-INT(DE43)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG43=DF43,DY$40=1),0,\nIF(AND(DY$40>1,DG43=$N43),1-SUM($DX43:DX43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DY$40=2,0,VDB(1,0,$N43,INT(DY$40-2-1),MIN($N43,INT(DY$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DF43>=INT($N43),$N43-INT($N43),1)))*\nIF(DY$40=2,0,\nIF(INT(DG43)=INT(DF43),DG43-DF43,INT(DG43)-DF43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DY$40-2),MIN($N43,INT(DY$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DG43>INT($N43),$N43-INT($N43),1))*\nIF(DY$40=2,DG43,\nIF(INT(DG43)=INT(DF43),0,DG43-INT(DG43)))))","v":0},{"$f":"+IF(OR(DH43=DG43,DZ$40=1),0,\nIF(AND(DZ$40>1,DH43=$N43),1-SUM($DX43:DY43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(DZ$40=2,0,VDB(1,0,$N43,INT(DZ$40-2-1),MIN($N43,INT(DZ$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DG43>=INT($N43),$N43-INT($N43),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH43)=INT(DG43),DH43-DG43,INT(DH43)-DG43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(DZ$40-2),MIN($N43,INT(DZ$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DH43>INT($N43),$N43-INT($N43),1))*\nIF(DZ$40=2,DH43,\nIF(INT(DH43)=INT(DG43),0,DH43-INT(DH43)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI43=DH43,EA$40=1),0,\nIF(AND(EA$40>1,DI43=$N43),1-SUM($DX43:DZ43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(EA$40=2,0,VDB(1,0,$N43,INT(EA$40-2-1),MIN($N43,INT(EA$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DH43>=INT($N43),$N43-INT($N43),1)))*\nIF(EA$40=2,0,\nIF(INT(DI43)=INT(DH43),DI43-DH43,INT(DI43)-DH43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(EA$40-2),MIN($N43,INT(EA$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DI43>INT($N43),$N43-INT($N43),1))*\nIF(EA$40=2,DI43,\nIF(INT(DI43)=INT(DH43),0,DI43-INT(DI43)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ43=DI43,EB$40=1),0,\nIF(AND(EB$40>1,DJ43=$N43),1-SUM($DX43:EA43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(EB$40=2,0,VDB(1,0,$N43,INT(EB$40-2-1),MIN($N43,INT(EB$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DI43>=INT($N43),$N43-INT($N43),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ43)=INT(DI43),DJ43-DI43,INT(DJ43)-DI43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(EB$40-2),MIN($N43,INT(EB$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DJ43>INT($N43),$N43-INT($N43),1))*\nIF(EB$40=2,DJ43,\nIF(INT(DJ43)=INT(DI43),0,DJ43-INT(DJ43)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK43=DJ43,EC$40=1),0,\nIF(AND(EC$40>1,DK43=$N43),1-SUM($DX43:EB43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(EC$40=2,0,VDB(1,0,$N43,INT(EC$40-2-1),MIN($N43,INT(EC$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DJ43>=INT($N43),$N43-INT($N43),1)))*\nIF(EC$40=2,0,\nIF(INT(DK43)=INT(DJ43),DK43-DJ43,INT(DK43)-DJ43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(EC$40-2),MIN($N43,INT(EC$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DK43>INT($N43),$N43-INT($N43),1))*\nIF(EC$40=2,DK43,\nIF(INT(DK43)=INT(DJ43),0,DK43-INT(DK43)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL43=DK43,ED$40=1),0,\nIF(AND(ED$40>1,DL43=$N43),1-SUM($DX43:EC43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(ED$40=2,0,VDB(1,0,$N43,INT(ED$40-2-1),MIN($N43,INT(ED$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DK43>=INT($N43),$N43-INT($N43),1)))*\nIF(ED$40=2,0,\nIF(INT(DL43)=INT(DK43),DL43-DK43,INT(DL43)-DK43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(ED$40-2),MIN($N43,INT(ED$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DL43>INT($N43),$N43-INT($N43),1))*\nIF(ED$40=2,DL43,\nIF(INT(DL43)=INT(DK43),0,DL43-INT(DL43)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM43=DL43,EE$40=1),0,\nIF(AND(EE$40>1,DM43=$N43),1-SUM($DX43:ED43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(EE$40=2,0,VDB(1,0,$N43,INT(EE$40-2-1),MIN($N43,INT(EE$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DL43>=INT($N43),$N43-INT($N43),1)))*\nIF(EE$40=2,0,\nIF(INT(DM43)=INT(DL43),DM43-DL43,INT(DM43)-DL43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(EE$40-2),MIN($N43,INT(EE$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DM43>INT($N43),$N43-INT($N43),1))*\nIF(EE$40=2,DM43,\nIF(INT(DM43)=INT(DL43),0,DM43-INT(DM43)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN43=DM43,EF$40=1),0,\nIF(AND(EF$40>1,DN43=$N43),1-SUM($DX43:EE43),\nIF($N43<=1,\nIF($N43>0,1/$N43,0),\nIF(EF$40=2,0,VDB(1,0,$N43,INT(EF$40-2-1),MIN($N43,INT(EF$40-2-1)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DM43>=INT($N43),$N43-INT($N43),1)))*\nIF(EF$40=2,0,\nIF(INT(DN43)=INT(DM43),DN43-DM43,INT(DN43)-DM43))+\nIF($N43<=1,\nIF($N43>0,1/$N43,0),VDB(1,0,$N43,INT(EF$40-2),MIN($N43,INT(EF$40-2)+1),$CM43,IF($CN43=\"No\",1,0))/\nIF(DN43>INT($N43),$N43-INT($N43),1))*\nIF(EF$40=2,DN43,\nIF(INT(DN43)=INT(DM43),0,DN43-INT(DN43)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,{"$f":"-(-$CO43*(-ISBLANK($CO43)+1)*DP43-\nIF(EQ$40>1,SUMPRODUCT(OFFSET($CP43,0,0,1,EQ$40-1)*(-ISBLANK(OFFSET($CP43,0,0,1,EQ$40-1))+1),OFFSET($EH43,0,MAX($EQ$40:$HI$40)-EQ$40,1,EQ$40-1)),0))","v":0},0.15305593769456946,0.3818796367683468,0.46469768615442975,0.46481050395305035,0.45113960677796067,0.43787079481390295,0.4249922420252587]
[null,null,"Melton RWP and Bacchus Marsh RWP Interconnection  ",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2022-23",51,"Declining Balance",51,null,null,4.8131380427987231,6.7267391859660597,2.8849693071911937,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8131380427987231,6.7267391859660597,2.8849693071911937,0,0,0,0,0,null,0,0,0.14142006407799979,0.28284012815599957,0.28284012815599957,0.28284012815599957,0.28284012815599957,0.28284012815599957,null,{"$f":"+IF($K44=\"Ongoing\",AR44,IF(RIGHT($K44,2)=RIGHT(BJ$39,2),SUM($AR44:AR44),0)+IF(RIGHT(BJ$39,2)>RIGHT($K44,2),AR44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AS44,IF(RIGHT($K44,2)=RIGHT(BK$39,2),SUM($AR44:AS44),0)+IF(RIGHT(BK$39,2)>RIGHT($K44,2),AS44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AT44,IF(RIGHT($K44,2)=RIGHT(BL$39,2),SUM($AR44:AT44),0)+IF(RIGHT(BL$39,2)>RIGHT($K44,2),AT44,0))","v":14.424846535955977},{"$f":"+IF($K44=\"Ongoing\",AU44,IF(RIGHT($K44,2)=RIGHT(BM$39,2),SUM($AR44:AU44),0)+IF(RIGHT(BM$39,2)>RIGHT($K44,2),AU44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AV44,IF(RIGHT($K44,2)=RIGHT(BN$39,2),SUM($AR44:AV44),0)+IF(RIGHT(BN$39,2)>RIGHT($K44,2),AV44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AW44,IF(RIGHT($K44,2)=RIGHT(BO$39,2),SUM($AR44:AW44),0)+IF(RIGHT(BO$39,2)>RIGHT($K44,2),AW44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AX44,IF(RIGHT($K44,2)=RIGHT(BP$39,2),SUM($AR44:AX44),0)+IF(RIGHT(BP$39,2)>RIGHT($K44,2),AX44,0))","v":0},{"$f":"+IF($K44=\"Ongoing\",AY44,IF(RIGHT($K44,2)=RIGHT(BQ$39,2),SUM($AR44:AY44),0)+IF(RIGHT(BQ$39,2)>RIGHT($K44,2),AY44,0))","v":0},null,{"$f":"+Q44*KeyAssumptionsPriceControl_FO!Z$15","v":4.9238402177830931},{"$f":"+R44*KeyAssumptionsPriceControl_FO!AA$15","v":7.0397276335498731},{"$f":"+S44*KeyAssumptionsPriceControl_FO!AB$15","v":3.088645737099458},{"$f":"+T44*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U44*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V44*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W44*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X44*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BS44,\nIF($J44=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BS44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BS44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ44,0))","v":0},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BT44,\nIF($J44=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BT44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BT44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(ER44,0))","v":0},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BU44,\nIF($J44=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BU44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BU44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(ES44,0))","v":0.22135608218282976},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BV44,\nIF($J44=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BV44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BV44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(ET44,0))","v":0.4362016913602822},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BW44,\nIF($J44=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BW44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BW44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(EU44,0))","v":0.4233722298496857},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BX44,\nIF($J44=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BX44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BX44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(EV44,0))","v":0.41092010544234192},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BY44,\nIF($J44=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BY44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BY44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(EW44,0))","v":0.39883421998815544},{"$f":"IF($M44=\"straight line\",IF($N44=0,0,\nIF($N44<=0.5,BZ44,\nIF($J44=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N44)<LEFT(#REF!,4)*1,0,((OFFSET(BZ44,0,-INT($N44+0.5),1,1))/$N44)*(IF($N44-INT($N44)>0.5,$N44-0.5-INT($N44),IF($N44-INT($N44)<=0.5,$N44-0.5-INT($N44)+1,0))))\n+BZ44/$N44*0.5,\nIF($J44=\"Declining Balance\",-#REF!,0)))),IFERROR(EX44,0))","v":0.38710380175320963},null,null,null,1.5,"No",{"$f":"+IF($K44=\"ongoing\",BS44,IF(RIGHT($K44,2)=RIGHT(CO$39,2),SUM($BR44:BS44),0)+IF(RIGHT(CO$39,2)>RIGHT($K44,2),BS44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BT44,IF(RIGHT($K44,2)=RIGHT(CP$39,2),SUM($BR44:BT44),0)+IF(RIGHT(CP$39,2)>RIGHT($K44,2),BT44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BU44,IF(RIGHT($K44,2)=RIGHT(CQ$39,2),SUM($BR44:BU44),0)+IF(RIGHT(CQ$39,2)>RIGHT($K44,2),BU44,0))","v":15.052213588432425},{"$f":"+IF($K44=\"ongoing\",BV44,IF(RIGHT($K44,2)=RIGHT(CR$39,2),SUM($BR44:BV44),0)+IF(RIGHT(CR$39,2)>RIGHT($K44,2),BV44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BW44,IF(RIGHT($K44,2)=RIGHT(CS$39,2),SUM($BR44:BW44),0)+IF(RIGHT(CS$39,2)>RIGHT($K44,2),BW44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BX44,IF(RIGHT($K44,2)=RIGHT(CT$39,2),SUM($BR44:BX44),0)+IF(RIGHT(CT$39,2)>RIGHT($K44,2),BX44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BY44,IF(RIGHT($K44,2)=RIGHT(CU$39,2),SUM($BR44:BY44),0)+IF(RIGHT(CU$39,2)>RIGHT($K44,2),BY44,0))","v":0},{"$f":"+IF($K44=\"ongoing\",BZ44,IF(RIGHT($K44,2)=RIGHT(CV$39,2),SUM($BR44:BZ44),0)+IF(RIGHT(CV$39,2)>RIGHT($K44,2),BZ44,0))","v":0},null,{"$f":"+MIN(IF($N44<=$CM44,MIN($N44,1),$N44),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N44<=$CM44,MIN($N44,1),$N44),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX44=CW44,0,\nIF(AND(DP$40>1,CX44=$N44),1-SUM($DO44:DO44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DP$40=1,0,VDB(1,0,$N44,INT(DP$40-1-1),MIN($N44,INT(DP$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CW44>=INT($N44),$N44-INT($N44),1)))*\nIF(DP$40=1,0,\nIF(INT(CX44)=INT(CW44),CX44-CW44,INT(CX44)-CW44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DP$40-1),MIN($N44,INT(DP$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CX44>INT($N44),$N44-INT($N44),1))*\nIF(DP$40=1,CX44,\nIF(INT(CX44)=INT(CW44),0,CX44-INT(CX44)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY44=CX44,0,\nIF(AND(DQ$40>1,CY44=$N44),1-SUM($DO44:DP44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DQ$40=1,0,VDB(1,0,$N44,INT(DQ$40-1-1),MIN($N44,INT(DQ$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CX44>=INT($N44),$N44-INT($N44),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY44)=INT(CX44),CY44-CX44,INT(CY44)-CX44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DQ$40-1),MIN($N44,INT(DQ$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CY44>INT($N44),$N44-INT($N44),1))*\nIF(DQ$40=1,CY44,\nIF(INT(CY44)=INT(CX44),0,CY44-INT(CY44)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ44=CY44,0,\nIF(AND(DR$40>1,CZ44=$N44),1-SUM($DO44:DQ44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DR$40=1,0,VDB(1,0,$N44,INT(DR$40-1-1),MIN($N44,INT(DR$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CY44>=INT($N44),$N44-INT($N44),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ44)=INT(CY44),CZ44-CY44,INT(CZ44)-CY44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DR$40-1),MIN($N44,INT(DR$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CZ44>INT($N44),$N44-INT($N44),1))*\nIF(DR$40=1,CZ44,\nIF(INT(CZ44)=INT(CY44),0,CZ44-INT(CZ44)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA44=CZ44,0,\nIF(AND(DS$40>1,DA44=$N44),1-SUM($DO44:DR44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DS$40=1,0,VDB(1,0,$N44,INT(DS$40-1-1),MIN($N44,INT(DS$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(CZ44>=INT($N44),$N44-INT($N44),1)))*\nIF(DS$40=1,0,\nIF(INT(DA44)=INT(CZ44),DA44-CZ44,INT(DA44)-CZ44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DS$40-1),MIN($N44,INT(DS$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DA44>INT($N44),$N44-INT($N44),1))*\nIF(DS$40=1,DA44,\nIF(INT(DA44)=INT(CZ44),0,DA44-INT(DA44)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB44=DA44,0,\nIF(AND(DT$40>1,DB44=$N44),1-SUM($DO44:DS44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DT$40=1,0,VDB(1,0,$N44,INT(DT$40-1-1),MIN($N44,INT(DT$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DA44>=INT($N44),$N44-INT($N44),1)))*\nIF(DT$40=1,0,\nIF(INT(DB44)=INT(DA44),DB44-DA44,INT(DB44)-DA44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DT$40-1),MIN($N44,INT(DT$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DB44>INT($N44),$N44-INT($N44),1))*\nIF(DT$40=1,DB44,\nIF(INT(DB44)=INT(DA44),0,DB44-INT(DB44)))))","v":2.64967154262718E-2},{"$f":"+IF(DC44=DB44,0,\nIF(AND(DU$40>1,DC44=$N44),1-SUM($DO44:DT44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DU$40=1,0,VDB(1,0,$N44,INT(DU$40-1-1),MIN($N44,INT(DU$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DB44>=INT($N44),$N44-INT($N44),1)))*\nIF(DU$40=1,0,\nIF(INT(DC44)=INT(DB44),DC44-DB44,INT(DC44)-DB44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DU$40-1),MIN($N44,INT(DU$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DC44>INT($N44),$N44-INT($N44),1))*\nIF(DU$40=1,DC44,\nIF(INT(DC44)=INT(DB44),0,DC44-INT(DC44)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD44=DC44,0,\nIF(AND(DV$40>1,DD44=$N44),1-SUM($DO44:DU44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DV$40=1,0,VDB(1,0,$N44,INT(DV$40-1-1),MIN($N44,INT(DV$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DC44>=INT($N44),$N44-INT($N44),1)))*\nIF(DV$40=1,0,\nIF(INT(DD44)=INT(DC44),DD44-DC44,INT(DD44)-DC44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DV$40-1),MIN($N44,INT(DV$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DD44>INT($N44),$N44-INT($N44),1))*\nIF(DV$40=1,DD44,\nIF(INT(DD44)=INT(DC44),0,DD44-INT(DD44)))))","v":2.496100614118511E-2},{"$f":"+IF(DE44=DD44,0,\nIF(AND(DW$40>1,DE44=$N44),1-SUM($DO44:DV44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DW$40=1,0,VDB(1,0,$N44,INT(DW$40-1-1),MIN($N44,INT(DW$40-1-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DD44>=INT($N44),$N44-INT($N44),1)))*\nIF(DW$40=1,0,\nIF(INT(DE44)=INT(DD44),DE44-DD44,INT(DE44)-DD44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DW$40-1),MIN($N44,INT(DW$40-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DE44>INT($N44),$N44-INT($N44),1))*\nIF(DW$40=1,DE44,\nIF(INT(DE44)=INT(DD44),0,DE44-INT(DE44)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG44=DF44,DY$40=1),0,\nIF(AND(DY$40>1,DG44=$N44),1-SUM($DX44:DX44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DY$40=2,0,VDB(1,0,$N44,INT(DY$40-2-1),MIN($N44,INT(DY$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DF44>=INT($N44),$N44-INT($N44),1)))*\nIF(DY$40=2,0,\nIF(INT(DG44)=INT(DF44),DG44-DF44,INT(DG44)-DF44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DY$40-2),MIN($N44,INT(DY$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DG44>INT($N44),$N44-INT($N44),1))*\nIF(DY$40=2,DG44,\nIF(INT(DG44)=INT(DF44),0,DG44-INT(DG44)))))","v":0},{"$f":"+IF(OR(DH44=DG44,DZ$40=1),0,\nIF(AND(DZ$40>1,DH44=$N44),1-SUM($DX44:DY44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(DZ$40=2,0,VDB(1,0,$N44,INT(DZ$40-2-1),MIN($N44,INT(DZ$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DG44>=INT($N44),$N44-INT($N44),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH44)=INT(DG44),DH44-DG44,INT(DH44)-DG44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(DZ$40-2),MIN($N44,INT(DZ$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DH44>INT($N44),$N44-INT($N44),1))*\nIF(DZ$40=2,DH44,\nIF(INT(DH44)=INT(DG44),0,DH44-INT(DH44)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI44=DH44,EA$40=1),0,\nIF(AND(EA$40>1,DI44=$N44),1-SUM($DX44:DZ44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(EA$40=2,0,VDB(1,0,$N44,INT(EA$40-2-1),MIN($N44,INT(EA$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DH44>=INT($N44),$N44-INT($N44),1)))*\nIF(EA$40=2,0,\nIF(INT(DI44)=INT(DH44),DI44-DH44,INT(DI44)-DH44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(EA$40-2),MIN($N44,INT(EA$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DI44>INT($N44),$N44-INT($N44),1))*\nIF(EA$40=2,DI44,\nIF(INT(DI44)=INT(DH44),0,DI44-INT(DI44)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ44=DI44,EB$40=1),0,\nIF(AND(EB$40>1,DJ44=$N44),1-SUM($DX44:EA44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(EB$40=2,0,VDB(1,0,$N44,INT(EB$40-2-1),MIN($N44,INT(EB$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DI44>=INT($N44),$N44-INT($N44),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ44)=INT(DI44),DJ44-DI44,INT(DJ44)-DI44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(EB$40-2),MIN($N44,INT(EB$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DJ44>INT($N44),$N44-INT($N44),1))*\nIF(EB$40=2,DJ44,\nIF(INT(DJ44)=INT(DI44),0,DJ44-INT(DJ44)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK44=DJ44,EC$40=1),0,\nIF(AND(EC$40>1,DK44=$N44),1-SUM($DX44:EB44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(EC$40=2,0,VDB(1,0,$N44,INT(EC$40-2-1),MIN($N44,INT(EC$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DJ44>=INT($N44),$N44-INT($N44),1)))*\nIF(EC$40=2,0,\nIF(INT(DK44)=INT(DJ44),DK44-DJ44,INT(DK44)-DJ44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(EC$40-2),MIN($N44,INT(EC$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DK44>INT($N44),$N44-INT($N44),1))*\nIF(EC$40=2,DK44,\nIF(INT(DK44)=INT(DJ44),0,DK44-INT(DK44)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL44=DK44,ED$40=1),0,\nIF(AND(ED$40>1,DL44=$N44),1-SUM($DX44:EC44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(ED$40=2,0,VDB(1,0,$N44,INT(ED$40-2-1),MIN($N44,INT(ED$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DK44>=INT($N44),$N44-INT($N44),1)))*\nIF(ED$40=2,0,\nIF(INT(DL44)=INT(DK44),DL44-DK44,INT(DL44)-DK44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(ED$40-2),MIN($N44,INT(ED$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DL44>INT($N44),$N44-INT($N44),1))*\nIF(ED$40=2,DL44,\nIF(INT(DL44)=INT(DK44),0,DL44-INT(DL44)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM44=DL44,EE$40=1),0,\nIF(AND(EE$40>1,DM44=$N44),1-SUM($DX44:ED44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(EE$40=2,0,VDB(1,0,$N44,INT(EE$40-2-1),MIN($N44,INT(EE$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DL44>=INT($N44),$N44-INT($N44),1)))*\nIF(EE$40=2,0,\nIF(INT(DM44)=INT(DL44),DM44-DL44,INT(DM44)-DL44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(EE$40-2),MIN($N44,INT(EE$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DM44>INT($N44),$N44-INT($N44),1))*\nIF(EE$40=2,DM44,\nIF(INT(DM44)=INT(DL44),0,DM44-INT(DM44)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN44=DM44,EF$40=1),0,\nIF(AND(EF$40>1,DN44=$N44),1-SUM($DX44:EE44),\nIF($N44<=1,\nIF($N44>0,1/$N44,0),\nIF(EF$40=2,0,VDB(1,0,$N44,INT(EF$40-2-1),MIN($N44,INT(EF$40-2-1)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DM44>=INT($N44),$N44-INT($N44),1)))*\nIF(EF$40=2,0,\nIF(INT(DN44)=INT(DM44),DN44-DM44,INT(DN44)-DM44))+\nIF($N44<=1,\nIF($N44>0,1/$N44,0),VDB(1,0,$N44,INT(EF$40-2),MIN($N44,INT(EF$40-2)+1),$CM44,IF($CN44=\"No\",1,0))/\nIF(DN44>INT($N44),$N44-INT($N44),1))*\nIF(EF$40=2,DN44,\nIF(INT(DN44)=INT(DM44),0,DN44-INT(DN44)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,0,0,0.22135608218282976,0.4362016913602822,0.4233722298496857,0.41092010544234192,0.39883421998815544,0.38710380175320963]
[null,null,"Derrimut Diversion SPS/RM  ",null,"Sewerage","Renewals","Pipelines/network","Top 10 Major Projects",null,"Straight line","2020-21",51,"Declining Balance",51,null,null,0.36270769510000012,2.1305525129702247,8.3837299844297686,0.29609924478148231,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36270769510000012,2.1305525129702247,8.3837299844297686,0.29609924478148231,0,0,0,0,null,3.5559577950980401E-3,2.7999685325198281E-2,0.13108088628010017,0.21617725127236737,0.21908018504473481,0.21908018504473481,0.21908018504473481,0.21908018504473481,null,{"$f":"+IF($K45=\"Ongoing\",AR45,IF(RIGHT($K45,2)=RIGHT(BJ$39,2),SUM($AR45:AR45),0)+IF(RIGHT(BJ$39,2)>RIGHT($K45,2),AR45,0))","v":0.36270769510000012},{"$f":"+IF($K45=\"Ongoing\",AS45,IF(RIGHT($K45,2)=RIGHT(BK$39,2),SUM($AR45:AS45),0)+IF(RIGHT(BK$39,2)>RIGHT($K45,2),AS45,0))","v":2.1305525129702247},{"$f":"+IF($K45=\"Ongoing\",AT45,IF(RIGHT($K45,2)=RIGHT(BL$39,2),SUM($AR45:AT45),0)+IF(RIGHT(BL$39,2)>RIGHT($K45,2),AT45,0))","v":8.3837299844297686},{"$f":"+IF($K45=\"Ongoing\",AU45,IF(RIGHT($K45,2)=RIGHT(BM$39,2),SUM($AR45:AU45),0)+IF(RIGHT(BM$39,2)>RIGHT($K45,2),AU45,0))","v":0.29609924478148231},{"$f":"+IF($K45=\"Ongoing\",AV45,IF(RIGHT($K45,2)=RIGHT(BN$39,2),SUM($AR45:AV45),0)+IF(RIGHT(BN$39,2)>RIGHT($K45,2),AV45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AW45,IF(RIGHT($K45,2)=RIGHT(BO$39,2),SUM($AR45:AW45),0)+IF(RIGHT(BO$39,2)>RIGHT($K45,2),AW45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AX45,IF(RIGHT($K45,2)=RIGHT(BP$39,2),SUM($AR45:AX45),0)+IF(RIGHT(BP$39,2)>RIGHT($K45,2),AX45,0))","v":0},{"$f":"+IF($K45=\"Ongoing\",AY45,IF(RIGHT($K45,2)=RIGHT(BQ$39,2),SUM($AR45:AY45),0)+IF(RIGHT(BQ$39,2)>RIGHT($K45,2),AY45,0))","v":0},null,{"$f":"+Q45*KeyAssumptionsPriceControl_FO!Z$15","v":0.37104997208730006},{"$f":"+R45*KeyAssumptionsPriceControl_FO!AA$15","v":2.229684990846216},{"$f":"+S45*KeyAssumptionsPriceControl_FO!AB$15","v":8.9756143376834299},{"$f":"+T45*KeyAssumptionsPriceControl_FO!AC$15","v":0.3242946877230688},{"$f":"+U45*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V45*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W45*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X45*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BS45,\nIF($J45=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BS45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BS45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ45,0))","v":5.4566172365779417E-3},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BT45,\nIF($J45=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BT45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BT45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(ER45,0))","v":4.3542230890406763E-2},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BU45,\nIF($J45=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BU45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BU45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(ES45,0))","v":0.20704539069553668},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BV45,\nIF($J45=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BV45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BV45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(ET45,0))","v":0.33771918840164589},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BW45,\nIF($J45=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BW45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BW45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(EU45,0))","v":0.33255531062105431},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BX45,\nIF($J45=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BX45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BX45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(EV45,0))","v":0.32277427207337622},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BY45,\nIF($J45=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BY45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BY45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(EW45,0))","v":0.31328091113004164},{"$f":"IF($M45=\"straight line\",IF($N45=0,0,\nIF($N45<=0.5,BZ45,\nIF($J45=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N45)<LEFT(#REF!,4)*1,0,((OFFSET(BZ45,0,-INT($N45+0.5),1,1))/$N45)*(IF($N45-INT($N45)>0.5,$N45-0.5-INT($N45),IF($N45-INT($N45)<=0.5,$N45-0.5-INT($N45)+1,0))))\n+BZ45/$N45*0.5,\nIF($J45=\"Declining Balance\",-#REF!,0)))),IFERROR(EX45,0))","v":0.30406676668504046},null,null,null,1.5,"No",{"$f":"+IF($K45=\"ongoing\",BS45,IF(RIGHT($K45,2)=RIGHT(CO$39,2),SUM($BR45:BS45),0)+IF(RIGHT(CO$39,2)>RIGHT($K45,2),BS45,0))","v":0.37104997208730006},{"$f":"+IF($K45=\"ongoing\",BT45,IF(RIGHT($K45,2)=RIGHT(CP$39,2),SUM($BR45:BT45),0)+IF(RIGHT(CP$39,2)>RIGHT($K45,2),BT45,0))","v":2.229684990846216},{"$f":"+IF($K45=\"ongoing\",BU45,IF(RIGHT($K45,2)=RIGHT(CQ$39,2),SUM($BR45:BU45),0)+IF(RIGHT(CQ$39,2)>RIGHT($K45,2),BU45,0))","v":8.9756143376834299},{"$f":"+IF($K45=\"ongoing\",BV45,IF(RIGHT($K45,2)=RIGHT(CR$39,2),SUM($BR45:BV45),0)+IF(RIGHT(CR$39,2)>RIGHT($K45,2),BV45,0))","v":0.3242946877230688},{"$f":"+IF($K45=\"ongoing\",BW45,IF(RIGHT($K45,2)=RIGHT(CS$39,2),SUM($BR45:BW45),0)+IF(RIGHT(CS$39,2)>RIGHT($K45,2),BW45,0))","v":0},{"$f":"+IF($K45=\"ongoing\",BX45,IF(RIGHT($K45,2)=RIGHT(CT$39,2),SUM($BR45:BX45),0)+IF(RIGHT(CT$39,2)>RIGHT($K45,2),BX45,0))","v":0},{"$f":"+IF($K45=\"ongoing\",BY45,IF(RIGHT($K45,2)=RIGHT(CU$39,2),SUM($BR45:BY45),0)+IF(RIGHT(CU$39,2)>RIGHT($K45,2),BY45,0))","v":0},{"$f":"+IF($K45=\"ongoing\",BZ45,IF(RIGHT($K45,2)=RIGHT(CV$39,2),SUM($BR45:BZ45),0)+IF(RIGHT(CV$39,2)>RIGHT($K45,2),BZ45,0))","v":0},null,{"$f":"+MIN(IF($N45<=$CM45,MIN($N45,1),$N45),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N45<=$CM45,MIN($N45,1),$N45),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX45=CW45,0,\nIF(AND(DP$40>1,CX45=$N45),1-SUM($DO45:DO45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DP$40=1,0,VDB(1,0,$N45,INT(DP$40-1-1),MIN($N45,INT(DP$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CW45>=INT($N45),$N45-INT($N45),1)))*\nIF(DP$40=1,0,\nIF(INT(CX45)=INT(CW45),CX45-CW45,INT(CX45)-CW45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DP$40-1),MIN($N45,INT(DP$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CX45>INT($N45),$N45-INT($N45),1))*\nIF(DP$40=1,CX45,\nIF(INT(CX45)=INT(CW45),0,CX45-INT(CX45)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY45=CX45,0,\nIF(AND(DQ$40>1,CY45=$N45),1-SUM($DO45:DP45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DQ$40=1,0,VDB(1,0,$N45,INT(DQ$40-1-1),MIN($N45,INT(DQ$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CX45>=INT($N45),$N45-INT($N45),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY45)=INT(CX45),CY45-CX45,INT(CY45)-CX45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DQ$40-1),MIN($N45,INT(DQ$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CY45>INT($N45),$N45-INT($N45),1))*\nIF(DQ$40=1,CY45,\nIF(INT(CY45)=INT(CX45),0,CY45-INT(CY45)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ45=CY45,0,\nIF(AND(DR$40>1,CZ45=$N45),1-SUM($DO45:DQ45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DR$40=1,0,VDB(1,0,$N45,INT(DR$40-1-1),MIN($N45,INT(DR$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CY45>=INT($N45),$N45-INT($N45),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ45)=INT(CY45),CZ45-CY45,INT(CZ45)-CY45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DR$40-1),MIN($N45,INT(DR$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CZ45>INT($N45),$N45-INT($N45),1))*\nIF(DR$40=1,CZ45,\nIF(INT(CZ45)=INT(CY45),0,CZ45-INT(CZ45)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA45=CZ45,0,\nIF(AND(DS$40>1,DA45=$N45),1-SUM($DO45:DR45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DS$40=1,0,VDB(1,0,$N45,INT(DS$40-1-1),MIN($N45,INT(DS$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(CZ45>=INT($N45),$N45-INT($N45),1)))*\nIF(DS$40=1,0,\nIF(INT(DA45)=INT(CZ45),DA45-CZ45,INT(DA45)-CZ45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DS$40-1),MIN($N45,INT(DS$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DA45>INT($N45),$N45-INT($N45),1))*\nIF(DS$40=1,DA45,\nIF(INT(DA45)=INT(CZ45),0,DA45-INT(DA45)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB45=DA45,0,\nIF(AND(DT$40>1,DB45=$N45),1-SUM($DO45:DS45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DT$40=1,0,VDB(1,0,$N45,INT(DT$40-1-1),MIN($N45,INT(DT$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DA45>=INT($N45),$N45-INT($N45),1)))*\nIF(DT$40=1,0,\nIF(INT(DB45)=INT(DA45),DB45-DA45,INT(DB45)-DA45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DT$40-1),MIN($N45,INT(DT$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DB45>INT($N45),$N45-INT($N45),1))*\nIF(DT$40=1,DB45,\nIF(INT(DB45)=INT(DA45),0,DB45-INT(DB45)))))","v":2.64967154262718E-2},{"$f":"+IF(DC45=DB45,0,\nIF(AND(DU$40>1,DC45=$N45),1-SUM($DO45:DT45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DU$40=1,0,VDB(1,0,$N45,INT(DU$40-1-1),MIN($N45,INT(DU$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DB45>=INT($N45),$N45-INT($N45),1)))*\nIF(DU$40=1,0,\nIF(INT(DC45)=INT(DB45),DC45-DB45,INT(DC45)-DB45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DU$40-1),MIN($N45,INT(DU$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DC45>INT($N45),$N45-INT($N45),1))*\nIF(DU$40=1,DC45,\nIF(INT(DC45)=INT(DB45),0,DC45-INT(DC45)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD45=DC45,0,\nIF(AND(DV$40>1,DD45=$N45),1-SUM($DO45:DU45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DV$40=1,0,VDB(1,0,$N45,INT(DV$40-1-1),MIN($N45,INT(DV$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DC45>=INT($N45),$N45-INT($N45),1)))*\nIF(DV$40=1,0,\nIF(INT(DD45)=INT(DC45),DD45-DC45,INT(DD45)-DC45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DV$40-1),MIN($N45,INT(DV$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DD45>INT($N45),$N45-INT($N45),1))*\nIF(DV$40=1,DD45,\nIF(INT(DD45)=INT(DC45),0,DD45-INT(DD45)))))","v":2.496100614118511E-2},{"$f":"+IF(DE45=DD45,0,\nIF(AND(DW$40>1,DE45=$N45),1-SUM($DO45:DV45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DW$40=1,0,VDB(1,0,$N45,INT(DW$40-1-1),MIN($N45,INT(DW$40-1-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DD45>=INT($N45),$N45-INT($N45),1)))*\nIF(DW$40=1,0,\nIF(INT(DE45)=INT(DD45),DE45-DD45,INT(DE45)-DD45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DW$40-1),MIN($N45,INT(DW$40-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DE45>INT($N45),$N45-INT($N45),1))*\nIF(DW$40=1,DE45,\nIF(INT(DE45)=INT(DD45),0,DE45-INT(DE45)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG45=DF45,DY$40=1),0,\nIF(AND(DY$40>1,DG45=$N45),1-SUM($DX45:DX45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DY$40=2,0,VDB(1,0,$N45,INT(DY$40-2-1),MIN($N45,INT(DY$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DF45>=INT($N45),$N45-INT($N45),1)))*\nIF(DY$40=2,0,\nIF(INT(DG45)=INT(DF45),DG45-DF45,INT(DG45)-DF45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DY$40-2),MIN($N45,INT(DY$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DG45>INT($N45),$N45-INT($N45),1))*\nIF(DY$40=2,DG45,\nIF(INT(DG45)=INT(DF45),0,DG45-INT(DG45)))))","v":0},{"$f":"+IF(OR(DH45=DG45,DZ$40=1),0,\nIF(AND(DZ$40>1,DH45=$N45),1-SUM($DX45:DY45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(DZ$40=2,0,VDB(1,0,$N45,INT(DZ$40-2-1),MIN($N45,INT(DZ$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DG45>=INT($N45),$N45-INT($N45),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH45)=INT(DG45),DH45-DG45,INT(DH45)-DG45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(DZ$40-2),MIN($N45,INT(DZ$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DH45>INT($N45),$N45-INT($N45),1))*\nIF(DZ$40=2,DH45,\nIF(INT(DH45)=INT(DG45),0,DH45-INT(DH45)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI45=DH45,EA$40=1),0,\nIF(AND(EA$40>1,DI45=$N45),1-SUM($DX45:DZ45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(EA$40=2,0,VDB(1,0,$N45,INT(EA$40-2-1),MIN($N45,INT(EA$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DH45>=INT($N45),$N45-INT($N45),1)))*\nIF(EA$40=2,0,\nIF(INT(DI45)=INT(DH45),DI45-DH45,INT(DI45)-DH45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(EA$40-2),MIN($N45,INT(EA$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DI45>INT($N45),$N45-INT($N45),1))*\nIF(EA$40=2,DI45,\nIF(INT(DI45)=INT(DH45),0,DI45-INT(DI45)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ45=DI45,EB$40=1),0,\nIF(AND(EB$40>1,DJ45=$N45),1-SUM($DX45:EA45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(EB$40=2,0,VDB(1,0,$N45,INT(EB$40-2-1),MIN($N45,INT(EB$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DI45>=INT($N45),$N45-INT($N45),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ45)=INT(DI45),DJ45-DI45,INT(DJ45)-DI45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(EB$40-2),MIN($N45,INT(EB$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DJ45>INT($N45),$N45-INT($N45),1))*\nIF(EB$40=2,DJ45,\nIF(INT(DJ45)=INT(DI45),0,DJ45-INT(DJ45)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK45=DJ45,EC$40=1),0,\nIF(AND(EC$40>1,DK45=$N45),1-SUM($DX45:EB45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(EC$40=2,0,VDB(1,0,$N45,INT(EC$40-2-1),MIN($N45,INT(EC$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DJ45>=INT($N45),$N45-INT($N45),1)))*\nIF(EC$40=2,0,\nIF(INT(DK45)=INT(DJ45),DK45-DJ45,INT(DK45)-DJ45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(EC$40-2),MIN($N45,INT(EC$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DK45>INT($N45),$N45-INT($N45),1))*\nIF(EC$40=2,DK45,\nIF(INT(DK45)=INT(DJ45),0,DK45-INT(DK45)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL45=DK45,ED$40=1),0,\nIF(AND(ED$40>1,DL45=$N45),1-SUM($DX45:EC45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(ED$40=2,0,VDB(1,0,$N45,INT(ED$40-2-1),MIN($N45,INT(ED$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DK45>=INT($N45),$N45-INT($N45),1)))*\nIF(ED$40=2,0,\nIF(INT(DL45)=INT(DK45),DL45-DK45,INT(DL45)-DK45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(ED$40-2),MIN($N45,INT(ED$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DL45>INT($N45),$N45-INT($N45),1))*\nIF(ED$40=2,DL45,\nIF(INT(DL45)=INT(DK45),0,DL45-INT(DL45)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM45=DL45,EE$40=1),0,\nIF(AND(EE$40>1,DM45=$N45),1-SUM($DX45:ED45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(EE$40=2,0,VDB(1,0,$N45,INT(EE$40-2-1),MIN($N45,INT(EE$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DL45>=INT($N45),$N45-INT($N45),1)))*\nIF(EE$40=2,0,\nIF(INT(DM45)=INT(DL45),DM45-DL45,INT(DM45)-DL45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(EE$40-2),MIN($N45,INT(EE$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DM45>INT($N45),$N45-INT($N45),1))*\nIF(EE$40=2,DM45,\nIF(INT(DM45)=INT(DL45),0,DM45-INT(DM45)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN45=DM45,EF$40=1),0,\nIF(AND(EF$40>1,DN45=$N45),1-SUM($DX45:EE45),\nIF($N45<=1,\nIF($N45>0,1/$N45,0),\nIF(EF$40=2,0,VDB(1,0,$N45,INT(EF$40-2-1),MIN($N45,INT(EF$40-2-1)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DM45>=INT($N45),$N45-INT($N45),1)))*\nIF(EF$40=2,0,\nIF(INT(DN45)=INT(DM45),DN45-DM45,INT(DN45)-DM45))+\nIF($N45<=1,\nIF($N45>0,1/$N45,0),VDB(1,0,$N45,INT(EF$40-2),MIN($N45,INT(EF$40-2)+1),$CM45,IF($CN45=\"No\",1,0))/\nIF(DN45>INT($N45),$N45-INT($N45),1))*\nIF(EF$40=2,DN45,\nIF(INT(DN45)=INT(DM45),0,DN45-INT(DN45)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,5.4566172365779417E-3,4.3542230890406763E-2,0.20704539069553668,0.33771918840164589,0.33255531062105431,0.32277427207337622,0.31328091113004164,0.30406676668504046]
[null,null,"Gisborne RWP - Stage 1 Bioreactor  ",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2022-23",51,"Declining Balance",51,null,null,0.84448320670000021,4.8088809183240011,4.8534229679568011,2.2292600000000005,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84448320670000021,4.8088809183240011,4.8534229679568011,2.2292600000000005,0,0,0,0,null,0,0,0.103007716597851,0.22787092339178044,0.24972641358785888,0.24972641358785888,0.24972641358785888,0.24972641358785888,null,{"$f":"+IF($K46=\"Ongoing\",AR46,IF(RIGHT($K46,2)=RIGHT(BJ$39,2),SUM($AR46:AR46),0)+IF(RIGHT(BJ$39,2)>RIGHT($K46,2),AR46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AS46,IF(RIGHT($K46,2)=RIGHT(BK$39,2),SUM($AR46:AS46),0)+IF(RIGHT(BK$39,2)>RIGHT($K46,2),AS46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AT46,IF(RIGHT($K46,2)=RIGHT(BL$39,2),SUM($AR46:AT46),0)+IF(RIGHT(BL$39,2)>RIGHT($K46,2),AT46,0))","v":10.506787092980803},{"$f":"+IF($K46=\"Ongoing\",AU46,IF(RIGHT($K46,2)=RIGHT(BM$39,2),SUM($AR46:AU46),0)+IF(RIGHT(BM$39,2)>RIGHT($K46,2),AU46,0))","v":2.2292600000000005},{"$f":"+IF($K46=\"Ongoing\",AV46,IF(RIGHT($K46,2)=RIGHT(BN$39,2),SUM($AR46:AV46),0)+IF(RIGHT(BN$39,2)>RIGHT($K46,2),AV46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AW46,IF(RIGHT($K46,2)=RIGHT(BO$39,2),SUM($AR46:AW46),0)+IF(RIGHT(BO$39,2)>RIGHT($K46,2),AW46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AX46,IF(RIGHT($K46,2)=RIGHT(BP$39,2),SUM($AR46:AX46),0)+IF(RIGHT(BP$39,2)>RIGHT($K46,2),AX46,0))","v":0},{"$f":"+IF($K46=\"Ongoing\",AY46,IF(RIGHT($K46,2)=RIGHT(BQ$39,2),SUM($AR46:AY46),0)+IF(RIGHT(BQ$39,2)>RIGHT($K46,2),AY46,0))","v":0},null,{"$f":"+Q46*KeyAssumptionsPriceControl_FO!Z$15","v":0.8639063204541001},{"$f":"+R46*KeyAssumptionsPriceControl_FO!AA$15","v":5.0326333385726976},{"$f":"+S46*KeyAssumptionsPriceControl_FO!AB$15","v":5.1960705865932173},{"$f":"+T46*KeyAssumptionsPriceControl_FO!AC$15","v":2.4415367087040272},{"$f":"+U46*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V46*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W46*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X46*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BS46,\nIF($J46=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BS46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BS46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ46,0))","v":0},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BT46,\nIF($J46=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BT46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BT46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(ER46,0))","v":0},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BU46,\nIF($J46=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BU46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BU46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(ES46,0))","v":0.16312662125911787},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BV46,\nIF($J46=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BV46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BV46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(ET46,0))","v":0.35736035231508562},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BW46,\nIF($J46=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BW46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BW46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(EU46,0))","v":0.38275470531617173},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BX46,\nIF($J46=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BX46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BX46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(EV46,0))","v":0.37149721398334312},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BY46,\nIF($J46=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BY46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BY46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(EW46,0))","v":0.3605708253367742},{"$f":"IF($M46=\"straight line\",IF($N46=0,0,\nIF($N46<=0.5,BZ46,\nIF($J46=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N46)<LEFT(#REF!,4)*1,0,((OFFSET(BZ46,0,-INT($N46+0.5),1,1))/$N46)*(IF($N46-INT($N46)>0.5,$N46-0.5-INT($N46),IF($N46-INT($N46)<=0.5,$N46-0.5-INT($N46)+1,0))))\n+BZ46/$N46*0.5,\nIF($J46=\"Declining Balance\",-#REF!,0)))),IFERROR(EX46,0))","v":0.34996580106216324},null,null,null,1.5,"No",{"$f":"+IF($K46=\"ongoing\",BS46,IF(RIGHT($K46,2)=RIGHT(CO$39,2),SUM($BR46:BS46),0)+IF(RIGHT(CO$39,2)>RIGHT($K46,2),BS46,0))","v":0},{"$f":"+IF($K46=\"ongoing\",BT46,IF(RIGHT($K46,2)=RIGHT(CP$39,2),SUM($BR46:BT46),0)+IF(RIGHT(CP$39,2)>RIGHT($K46,2),BT46,0))","v":0},{"$f":"+IF($K46=\"ongoing\",BU46,IF(RIGHT($K46,2)=RIGHT(CQ$39,2),SUM($BR46:BU46),0)+IF(RIGHT(CQ$39,2)>RIGHT($K46,2),BU46,0))","v":11.092610245620016},{"$f":"+IF($K46=\"ongoing\",BV46,IF(RIGHT($K46,2)=RIGHT(CR$39,2),SUM($BR46:BV46),0)+IF(RIGHT(CR$39,2)>RIGHT($K46,2),BV46,0))","v":2.4415367087040272},{"$f":"+IF($K46=\"ongoing\",BW46,IF(RIGHT($K46,2)=RIGHT(CS$39,2),SUM($BR46:BW46),0)+IF(RIGHT(CS$39,2)>RIGHT($K46,2),BW46,0))","v":0},{"$f":"+IF($K46=\"ongoing\",BX46,IF(RIGHT($K46,2)=RIGHT(CT$39,2),SUM($BR46:BX46),0)+IF(RIGHT(CT$39,2)>RIGHT($K46,2),BX46,0))","v":0},{"$f":"+IF($K46=\"ongoing\",BY46,IF(RIGHT($K46,2)=RIGHT(CU$39,2),SUM($BR46:BY46),0)+IF(RIGHT(CU$39,2)>RIGHT($K46,2),BY46,0))","v":0},{"$f":"+IF($K46=\"ongoing\",BZ46,IF(RIGHT($K46,2)=RIGHT(CV$39,2),SUM($BR46:BZ46),0)+IF(RIGHT(CV$39,2)>RIGHT($K46,2),BZ46,0))","v":0},null,{"$f":"+MIN(IF($N46<=$CM46,MIN($N46,1),$N46),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N46<=$CM46,MIN($N46,1),$N46),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX46=CW46,0,\nIF(AND(DP$40>1,CX46=$N46),1-SUM($DO46:DO46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DP$40=1,0,VDB(1,0,$N46,INT(DP$40-1-1),MIN($N46,INT(DP$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CW46>=INT($N46),$N46-INT($N46),1)))*\nIF(DP$40=1,0,\nIF(INT(CX46)=INT(CW46),CX46-CW46,INT(CX46)-CW46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DP$40-1),MIN($N46,INT(DP$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CX46>INT($N46),$N46-INT($N46),1))*\nIF(DP$40=1,CX46,\nIF(INT(CX46)=INT(CW46),0,CX46-INT(CX46)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY46=CX46,0,\nIF(AND(DQ$40>1,CY46=$N46),1-SUM($DO46:DP46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DQ$40=1,0,VDB(1,0,$N46,INT(DQ$40-1-1),MIN($N46,INT(DQ$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CX46>=INT($N46),$N46-INT($N46),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY46)=INT(CX46),CY46-CX46,INT(CY46)-CX46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DQ$40-1),MIN($N46,INT(DQ$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CY46>INT($N46),$N46-INT($N46),1))*\nIF(DQ$40=1,CY46,\nIF(INT(CY46)=INT(CX46),0,CY46-INT(CY46)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ46=CY46,0,\nIF(AND(DR$40>1,CZ46=$N46),1-SUM($DO46:DQ46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DR$40=1,0,VDB(1,0,$N46,INT(DR$40-1-1),MIN($N46,INT(DR$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CY46>=INT($N46),$N46-INT($N46),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ46)=INT(CY46),CZ46-CY46,INT(CZ46)-CY46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DR$40-1),MIN($N46,INT(DR$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CZ46>INT($N46),$N46-INT($N46),1))*\nIF(DR$40=1,CZ46,\nIF(INT(CZ46)=INT(CY46),0,CZ46-INT(CZ46)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA46=CZ46,0,\nIF(AND(DS$40>1,DA46=$N46),1-SUM($DO46:DR46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DS$40=1,0,VDB(1,0,$N46,INT(DS$40-1-1),MIN($N46,INT(DS$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(CZ46>=INT($N46),$N46-INT($N46),1)))*\nIF(DS$40=1,0,\nIF(INT(DA46)=INT(CZ46),DA46-CZ46,INT(DA46)-CZ46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DS$40-1),MIN($N46,INT(DS$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DA46>INT($N46),$N46-INT($N46),1))*\nIF(DS$40=1,DA46,\nIF(INT(DA46)=INT(CZ46),0,DA46-INT(DA46)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB46=DA46,0,\nIF(AND(DT$40>1,DB46=$N46),1-SUM($DO46:DS46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DT$40=1,0,VDB(1,0,$N46,INT(DT$40-1-1),MIN($N46,INT(DT$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DA46>=INT($N46),$N46-INT($N46),1)))*\nIF(DT$40=1,0,\nIF(INT(DB46)=INT(DA46),DB46-DA46,INT(DB46)-DA46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DT$40-1),MIN($N46,INT(DT$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DB46>INT($N46),$N46-INT($N46),1))*\nIF(DT$40=1,DB46,\nIF(INT(DB46)=INT(DA46),0,DB46-INT(DB46)))))","v":2.64967154262718E-2},{"$f":"+IF(DC46=DB46,0,\nIF(AND(DU$40>1,DC46=$N46),1-SUM($DO46:DT46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DU$40=1,0,VDB(1,0,$N46,INT(DU$40-1-1),MIN($N46,INT(DU$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DB46>=INT($N46),$N46-INT($N46),1)))*\nIF(DU$40=1,0,\nIF(INT(DC46)=INT(DB46),DC46-DB46,INT(DC46)-DB46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DU$40-1),MIN($N46,INT(DU$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DC46>INT($N46),$N46-INT($N46),1))*\nIF(DU$40=1,DC46,\nIF(INT(DC46)=INT(DB46),0,DC46-INT(DC46)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD46=DC46,0,\nIF(AND(DV$40>1,DD46=$N46),1-SUM($DO46:DU46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DV$40=1,0,VDB(1,0,$N46,INT(DV$40-1-1),MIN($N46,INT(DV$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DC46>=INT($N46),$N46-INT($N46),1)))*\nIF(DV$40=1,0,\nIF(INT(DD46)=INT(DC46),DD46-DC46,INT(DD46)-DC46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DV$40-1),MIN($N46,INT(DV$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DD46>INT($N46),$N46-INT($N46),1))*\nIF(DV$40=1,DD46,\nIF(INT(DD46)=INT(DC46),0,DD46-INT(DD46)))))","v":2.496100614118511E-2},{"$f":"+IF(DE46=DD46,0,\nIF(AND(DW$40>1,DE46=$N46),1-SUM($DO46:DV46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DW$40=1,0,VDB(1,0,$N46,INT(DW$40-1-1),MIN($N46,INT(DW$40-1-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DD46>=INT($N46),$N46-INT($N46),1)))*\nIF(DW$40=1,0,\nIF(INT(DE46)=INT(DD46),DE46-DD46,INT(DE46)-DD46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DW$40-1),MIN($N46,INT(DW$40-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DE46>INT($N46),$N46-INT($N46),1))*\nIF(DW$40=1,DE46,\nIF(INT(DE46)=INT(DD46),0,DE46-INT(DE46)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG46=DF46,DY$40=1),0,\nIF(AND(DY$40>1,DG46=$N46),1-SUM($DX46:DX46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DY$40=2,0,VDB(1,0,$N46,INT(DY$40-2-1),MIN($N46,INT(DY$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DF46>=INT($N46),$N46-INT($N46),1)))*\nIF(DY$40=2,0,\nIF(INT(DG46)=INT(DF46),DG46-DF46,INT(DG46)-DF46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DY$40-2),MIN($N46,INT(DY$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DG46>INT($N46),$N46-INT($N46),1))*\nIF(DY$40=2,DG46,\nIF(INT(DG46)=INT(DF46),0,DG46-INT(DG46)))))","v":0},{"$f":"+IF(OR(DH46=DG46,DZ$40=1),0,\nIF(AND(DZ$40>1,DH46=$N46),1-SUM($DX46:DY46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(DZ$40=2,0,VDB(1,0,$N46,INT(DZ$40-2-1),MIN($N46,INT(DZ$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DG46>=INT($N46),$N46-INT($N46),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH46)=INT(DG46),DH46-DG46,INT(DH46)-DG46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(DZ$40-2),MIN($N46,INT(DZ$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DH46>INT($N46),$N46-INT($N46),1))*\nIF(DZ$40=2,DH46,\nIF(INT(DH46)=INT(DG46),0,DH46-INT(DH46)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI46=DH46,EA$40=1),0,\nIF(AND(EA$40>1,DI46=$N46),1-SUM($DX46:DZ46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(EA$40=2,0,VDB(1,0,$N46,INT(EA$40-2-1),MIN($N46,INT(EA$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DH46>=INT($N46),$N46-INT($N46),1)))*\nIF(EA$40=2,0,\nIF(INT(DI46)=INT(DH46),DI46-DH46,INT(DI46)-DH46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(EA$40-2),MIN($N46,INT(EA$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DI46>INT($N46),$N46-INT($N46),1))*\nIF(EA$40=2,DI46,\nIF(INT(DI46)=INT(DH46),0,DI46-INT(DI46)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ46=DI46,EB$40=1),0,\nIF(AND(EB$40>1,DJ46=$N46),1-SUM($DX46:EA46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(EB$40=2,0,VDB(1,0,$N46,INT(EB$40-2-1),MIN($N46,INT(EB$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DI46>=INT($N46),$N46-INT($N46),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ46)=INT(DI46),DJ46-DI46,INT(DJ46)-DI46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(EB$40-2),MIN($N46,INT(EB$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DJ46>INT($N46),$N46-INT($N46),1))*\nIF(EB$40=2,DJ46,\nIF(INT(DJ46)=INT(DI46),0,DJ46-INT(DJ46)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK46=DJ46,EC$40=1),0,\nIF(AND(EC$40>1,DK46=$N46),1-SUM($DX46:EB46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(EC$40=2,0,VDB(1,0,$N46,INT(EC$40-2-1),MIN($N46,INT(EC$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DJ46>=INT($N46),$N46-INT($N46),1)))*\nIF(EC$40=2,0,\nIF(INT(DK46)=INT(DJ46),DK46-DJ46,INT(DK46)-DJ46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(EC$40-2),MIN($N46,INT(EC$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DK46>INT($N46),$N46-INT($N46),1))*\nIF(EC$40=2,DK46,\nIF(INT(DK46)=INT(DJ46),0,DK46-INT(DK46)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL46=DK46,ED$40=1),0,\nIF(AND(ED$40>1,DL46=$N46),1-SUM($DX46:EC46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(ED$40=2,0,VDB(1,0,$N46,INT(ED$40-2-1),MIN($N46,INT(ED$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DK46>=INT($N46),$N46-INT($N46),1)))*\nIF(ED$40=2,0,\nIF(INT(DL46)=INT(DK46),DL46-DK46,INT(DL46)-DK46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(ED$40-2),MIN($N46,INT(ED$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DL46>INT($N46),$N46-INT($N46),1))*\nIF(ED$40=2,DL46,\nIF(INT(DL46)=INT(DK46),0,DL46-INT(DL46)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM46=DL46,EE$40=1),0,\nIF(AND(EE$40>1,DM46=$N46),1-SUM($DX46:ED46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(EE$40=2,0,VDB(1,0,$N46,INT(EE$40-2-1),MIN($N46,INT(EE$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DL46>=INT($N46),$N46-INT($N46),1)))*\nIF(EE$40=2,0,\nIF(INT(DM46)=INT(DL46),DM46-DL46,INT(DM46)-DL46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(EE$40-2),MIN($N46,INT(EE$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DM46>INT($N46),$N46-INT($N46),1))*\nIF(EE$40=2,DM46,\nIF(INT(DM46)=INT(DL46),0,DM46-INT(DM46)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN46=DM46,EF$40=1),0,\nIF(AND(EF$40>1,DN46=$N46),1-SUM($DX46:EE46),\nIF($N46<=1,\nIF($N46>0,1/$N46,0),\nIF(EF$40=2,0,VDB(1,0,$N46,INT(EF$40-2-1),MIN($N46,INT(EF$40-2-1)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DM46>=INT($N46),$N46-INT($N46),1)))*\nIF(EF$40=2,0,\nIF(INT(DN46)=INT(DM46),DN46-DM46,INT(DN46)-DM46))+\nIF($N46<=1,\nIF($N46>0,1/$N46,0),VDB(1,0,$N46,INT(EF$40-2),MIN($N46,INT(EF$40-2)+1),$CM46,IF($CN46=\"No\",1,0))/\nIF(DN46>INT($N46),$N46-INT($N46),1))*\nIF(EF$40=2,DN46,\nIF(INT(DN46)=INT(DM46),0,DN46-INT(DN46)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,0,0,0.16312662125911787,0.35736035231508562,0.38275470531617173,0.37149721398334312,0.3605708253367742,0.34996580106216324]
[null,null,"SSPS - Sewer Relining Program  ",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2019-20",51,"Declining Balance",51,null,null,0.7029482847405002,2.5798567335000002,4.8217505011552015,1.3493777404475003,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7029482847405002,2.5798567335000002,4.8217505011552015,1.3493777404475003,0,0,0,0,null,6.8916498503970606E-3,3.9076012774323536E-2,0.11164078958466866,0.17214204685528339,0.18537124038908243,0.18537124038908243,0.18537124038908243,0.18537124038908243,null,{"$f":"+IF($K47=\"Ongoing\",AR47,IF(RIGHT($K47,2)=RIGHT(BJ$39,2),SUM($AR47:AR47),0)+IF(RIGHT(BJ$39,2)>RIGHT($K47,2),AR47,0))","v":0.7029482847405002},{"$f":"+IF($K47=\"Ongoing\",AS47,IF(RIGHT($K47,2)=RIGHT(BK$39,2),SUM($AR47:AS47),0)+IF(RIGHT(BK$39,2)>RIGHT($K47,2),AS47,0))","v":2.5798567335000002},{"$f":"+IF($K47=\"Ongoing\",AT47,IF(RIGHT($K47,2)=RIGHT(BL$39,2),SUM($AR47:AT47),0)+IF(RIGHT(BL$39,2)>RIGHT($K47,2),AT47,0))","v":4.8217505011552015},{"$f":"+IF($K47=\"Ongoing\",AU47,IF(RIGHT($K47,2)=RIGHT(BM$39,2),SUM($AR47:AU47),0)+IF(RIGHT(BM$39,2)>RIGHT($K47,2),AU47,0))","v":1.3493777404475003},{"$f":"+IF($K47=\"Ongoing\",AV47,IF(RIGHT($K47,2)=RIGHT(BN$39,2),SUM($AR47:AV47),0)+IF(RIGHT(BN$39,2)>RIGHT($K47,2),AV47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AW47,IF(RIGHT($K47,2)=RIGHT(BO$39,2),SUM($AR47:AW47),0)+IF(RIGHT(BO$39,2)>RIGHT($K47,2),AW47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AX47,IF(RIGHT($K47,2)=RIGHT(BP$39,2),SUM($AR47:AX47),0)+IF(RIGHT(BP$39,2)>RIGHT($K47,2),AX47,0))","v":0},{"$f":"+IF($K47=\"Ongoing\",AY47,IF(RIGHT($K47,2)=RIGHT(BQ$39,2),SUM($AR47:AY47),0)+IF(RIGHT(BQ$39,2)>RIGHT($K47,2),AY47,0))","v":0},null,{"$f":"+Q47*KeyAssumptionsPriceControl_FO!Z$15","v":0.71911609528953169},{"$f":"+R47*KeyAssumptionsPriceControl_FO!AA$15","v":2.6998948874530213},{"$f":"+S47*KeyAssumptionsPriceControl_FO!AB$15","v":5.1621620700185895},{"$f":"+T47*KeyAssumptionsPriceControl_FO!AC$15","v":1.4778694666439385},{"$f":"+U47*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V47*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W47*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X47*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BS47,\nIF($J47=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BS47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BS47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ47,0))","v":1.057523669543429E-2},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BT47,\nIF($J47=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BT47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BT47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(ER47,0))","v":6.054377359766494E-2},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BU47,\nIF($J47=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BU47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BU47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(ES47,0))","v":0.17438155904290439},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BV47,\nIF($J47=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BV47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BV47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(ET47,0))","v":0.2669002122572679},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BW47,\nIF($J47=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BW47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BW47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(EU47,0))","v":0.2807835805238767},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BX47,\nIF($J47=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BX47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BX47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(EV47,0))","v":0.27252523992023331},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BY47,\nIF($J47=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BY47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BY47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(EW47,0))","v":0.26450979168728528},{"$f":"IF($M47=\"straight line\",IF($N47=0,0,\nIF($N47<=0.5,BZ47,\nIF($J47=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N47)<LEFT(#REF!,4)*1,0,((OFFSET(BZ47,0,-INT($N47+0.5),1,1))/$N47)*(IF($N47-INT($N47)>0.5,$N47-0.5-INT($N47),IF($N47-INT($N47)<=0.5,$N47-0.5-INT($N47)+1,0))))\n+BZ47/$N47*0.5,\nIF($J47=\"Declining Balance\",-#REF!,0)))),IFERROR(EX47,0))","v":0.25673009193177687},null,null,null,1.5,"No",{"$f":"+IF($K47=\"ongoing\",BS47,IF(RIGHT($K47,2)=RIGHT(CO$39,2),SUM($BR47:BS47),0)+IF(RIGHT(CO$39,2)>RIGHT($K47,2),BS47,0))","v":0.71911609528953169},{"$f":"+IF($K47=\"ongoing\",BT47,IF(RIGHT($K47,2)=RIGHT(CP$39,2),SUM($BR47:BT47),0)+IF(RIGHT(CP$39,2)>RIGHT($K47,2),BT47,0))","v":2.6998948874530213},{"$f":"+IF($K47=\"ongoing\",BU47,IF(RIGHT($K47,2)=RIGHT(CQ$39,2),SUM($BR47:BU47),0)+IF(RIGHT(CQ$39,2)>RIGHT($K47,2),BU47,0))","v":5.1621620700185895},{"$f":"+IF($K47=\"ongoing\",BV47,IF(RIGHT($K47,2)=RIGHT(CR$39,2),SUM($BR47:BV47),0)+IF(RIGHT(CR$39,2)>RIGHT($K47,2),BV47,0))","v":1.4778694666439385},{"$f":"+IF($K47=\"ongoing\",BW47,IF(RIGHT($K47,2)=RIGHT(CS$39,2),SUM($BR47:BW47),0)+IF(RIGHT(CS$39,2)>RIGHT($K47,2),BW47,0))","v":0},{"$f":"+IF($K47=\"ongoing\",BX47,IF(RIGHT($K47,2)=RIGHT(CT$39,2),SUM($BR47:BX47),0)+IF(RIGHT(CT$39,2)>RIGHT($K47,2),BX47,0))","v":0},{"$f":"+IF($K47=\"ongoing\",BY47,IF(RIGHT($K47,2)=RIGHT(CU$39,2),SUM($BR47:BY47),0)+IF(RIGHT(CU$39,2)>RIGHT($K47,2),BY47,0))","v":0},{"$f":"+IF($K47=\"ongoing\",BZ47,IF(RIGHT($K47,2)=RIGHT(CV$39,2),SUM($BR47:BZ47),0)+IF(RIGHT(CV$39,2)>RIGHT($K47,2),BZ47,0))","v":0},null,{"$f":"+MIN(IF($N47<=$CM47,MIN($N47,1),$N47),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N47<=$CM47,MIN($N47,1),$N47),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX47=CW47,0,\nIF(AND(DP$40>1,CX47=$N47),1-SUM($DO47:DO47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DP$40=1,0,VDB(1,0,$N47,INT(DP$40-1-1),MIN($N47,INT(DP$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CW47>=INT($N47),$N47-INT($N47),1)))*\nIF(DP$40=1,0,\nIF(INT(CX47)=INT(CW47),CX47-CW47,INT(CX47)-CW47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DP$40-1),MIN($N47,INT(DP$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CX47>INT($N47),$N47-INT($N47),1))*\nIF(DP$40=1,CX47,\nIF(INT(CX47)=INT(CW47),0,CX47-INT(CX47)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY47=CX47,0,\nIF(AND(DQ$40>1,CY47=$N47),1-SUM($DO47:DP47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DQ$40=1,0,VDB(1,0,$N47,INT(DQ$40-1-1),MIN($N47,INT(DQ$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CX47>=INT($N47),$N47-INT($N47),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY47)=INT(CX47),CY47-CX47,INT(CY47)-CX47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DQ$40-1),MIN($N47,INT(DQ$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CY47>INT($N47),$N47-INT($N47),1))*\nIF(DQ$40=1,CY47,\nIF(INT(CY47)=INT(CX47),0,CY47-INT(CY47)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ47=CY47,0,\nIF(AND(DR$40>1,CZ47=$N47),1-SUM($DO47:DQ47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DR$40=1,0,VDB(1,0,$N47,INT(DR$40-1-1),MIN($N47,INT(DR$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CY47>=INT($N47),$N47-INT($N47),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ47)=INT(CY47),CZ47-CY47,INT(CZ47)-CY47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DR$40-1),MIN($N47,INT(DR$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CZ47>INT($N47),$N47-INT($N47),1))*\nIF(DR$40=1,CZ47,\nIF(INT(CZ47)=INT(CY47),0,CZ47-INT(CZ47)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA47=CZ47,0,\nIF(AND(DS$40>1,DA47=$N47),1-SUM($DO47:DR47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DS$40=1,0,VDB(1,0,$N47,INT(DS$40-1-1),MIN($N47,INT(DS$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(CZ47>=INT($N47),$N47-INT($N47),1)))*\nIF(DS$40=1,0,\nIF(INT(DA47)=INT(CZ47),DA47-CZ47,INT(DA47)-CZ47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DS$40-1),MIN($N47,INT(DS$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DA47>INT($N47),$N47-INT($N47),1))*\nIF(DS$40=1,DA47,\nIF(INT(DA47)=INT(CZ47),0,DA47-INT(DA47)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB47=DA47,0,\nIF(AND(DT$40>1,DB47=$N47),1-SUM($DO47:DS47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DT$40=1,0,VDB(1,0,$N47,INT(DT$40-1-1),MIN($N47,INT(DT$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DA47>=INT($N47),$N47-INT($N47),1)))*\nIF(DT$40=1,0,\nIF(INT(DB47)=INT(DA47),DB47-DA47,INT(DB47)-DA47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DT$40-1),MIN($N47,INT(DT$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DB47>INT($N47),$N47-INT($N47),1))*\nIF(DT$40=1,DB47,\nIF(INT(DB47)=INT(DA47),0,DB47-INT(DB47)))))","v":2.64967154262718E-2},{"$f":"+IF(DC47=DB47,0,\nIF(AND(DU$40>1,DC47=$N47),1-SUM($DO47:DT47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DU$40=1,0,VDB(1,0,$N47,INT(DU$40-1-1),MIN($N47,INT(DU$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DB47>=INT($N47),$N47-INT($N47),1)))*\nIF(DU$40=1,0,\nIF(INT(DC47)=INT(DB47),DC47-DB47,INT(DC47)-DB47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DU$40-1),MIN($N47,INT(DU$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DC47>INT($N47),$N47-INT($N47),1))*\nIF(DU$40=1,DC47,\nIF(INT(DC47)=INT(DB47),0,DC47-INT(DC47)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD47=DC47,0,\nIF(AND(DV$40>1,DD47=$N47),1-SUM($DO47:DU47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DV$40=1,0,VDB(1,0,$N47,INT(DV$40-1-1),MIN($N47,INT(DV$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DC47>=INT($N47),$N47-INT($N47),1)))*\nIF(DV$40=1,0,\nIF(INT(DD47)=INT(DC47),DD47-DC47,INT(DD47)-DC47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DV$40-1),MIN($N47,INT(DV$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DD47>INT($N47),$N47-INT($N47),1))*\nIF(DV$40=1,DD47,\nIF(INT(DD47)=INT(DC47),0,DD47-INT(DD47)))))","v":2.496100614118511E-2},{"$f":"+IF(DE47=DD47,0,\nIF(AND(DW$40>1,DE47=$N47),1-SUM($DO47:DV47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DW$40=1,0,VDB(1,0,$N47,INT(DW$40-1-1),MIN($N47,INT(DW$40-1-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DD47>=INT($N47),$N47-INT($N47),1)))*\nIF(DW$40=1,0,\nIF(INT(DE47)=INT(DD47),DE47-DD47,INT(DE47)-DD47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DW$40-1),MIN($N47,INT(DW$40-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DE47>INT($N47),$N47-INT($N47),1))*\nIF(DW$40=1,DE47,\nIF(INT(DE47)=INT(DD47),0,DE47-INT(DE47)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG47=DF47,DY$40=1),0,\nIF(AND(DY$40>1,DG47=$N47),1-SUM($DX47:DX47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DY$40=2,0,VDB(1,0,$N47,INT(DY$40-2-1),MIN($N47,INT(DY$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DF47>=INT($N47),$N47-INT($N47),1)))*\nIF(DY$40=2,0,\nIF(INT(DG47)=INT(DF47),DG47-DF47,INT(DG47)-DF47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DY$40-2),MIN($N47,INT(DY$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DG47>INT($N47),$N47-INT($N47),1))*\nIF(DY$40=2,DG47,\nIF(INT(DG47)=INT(DF47),0,DG47-INT(DG47)))))","v":0},{"$f":"+IF(OR(DH47=DG47,DZ$40=1),0,\nIF(AND(DZ$40>1,DH47=$N47),1-SUM($DX47:DY47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(DZ$40=2,0,VDB(1,0,$N47,INT(DZ$40-2-1),MIN($N47,INT(DZ$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DG47>=INT($N47),$N47-INT($N47),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH47)=INT(DG47),DH47-DG47,INT(DH47)-DG47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(DZ$40-2),MIN($N47,INT(DZ$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DH47>INT($N47),$N47-INT($N47),1))*\nIF(DZ$40=2,DH47,\nIF(INT(DH47)=INT(DG47),0,DH47-INT(DH47)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI47=DH47,EA$40=1),0,\nIF(AND(EA$40>1,DI47=$N47),1-SUM($DX47:DZ47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(EA$40=2,0,VDB(1,0,$N47,INT(EA$40-2-1),MIN($N47,INT(EA$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DH47>=INT($N47),$N47-INT($N47),1)))*\nIF(EA$40=2,0,\nIF(INT(DI47)=INT(DH47),DI47-DH47,INT(DI47)-DH47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(EA$40-2),MIN($N47,INT(EA$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DI47>INT($N47),$N47-INT($N47),1))*\nIF(EA$40=2,DI47,\nIF(INT(DI47)=INT(DH47),0,DI47-INT(DI47)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ47=DI47,EB$40=1),0,\nIF(AND(EB$40>1,DJ47=$N47),1-SUM($DX47:EA47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(EB$40=2,0,VDB(1,0,$N47,INT(EB$40-2-1),MIN($N47,INT(EB$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DI47>=INT($N47),$N47-INT($N47),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ47)=INT(DI47),DJ47-DI47,INT(DJ47)-DI47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(EB$40-2),MIN($N47,INT(EB$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DJ47>INT($N47),$N47-INT($N47),1))*\nIF(EB$40=2,DJ47,\nIF(INT(DJ47)=INT(DI47),0,DJ47-INT(DJ47)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK47=DJ47,EC$40=1),0,\nIF(AND(EC$40>1,DK47=$N47),1-SUM($DX47:EB47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(EC$40=2,0,VDB(1,0,$N47,INT(EC$40-2-1),MIN($N47,INT(EC$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DJ47>=INT($N47),$N47-INT($N47),1)))*\nIF(EC$40=2,0,\nIF(INT(DK47)=INT(DJ47),DK47-DJ47,INT(DK47)-DJ47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(EC$40-2),MIN($N47,INT(EC$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DK47>INT($N47),$N47-INT($N47),1))*\nIF(EC$40=2,DK47,\nIF(INT(DK47)=INT(DJ47),0,DK47-INT(DK47)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL47=DK47,ED$40=1),0,\nIF(AND(ED$40>1,DL47=$N47),1-SUM($DX47:EC47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(ED$40=2,0,VDB(1,0,$N47,INT(ED$40-2-1),MIN($N47,INT(ED$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DK47>=INT($N47),$N47-INT($N47),1)))*\nIF(ED$40=2,0,\nIF(INT(DL47)=INT(DK47),DL47-DK47,INT(DL47)-DK47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(ED$40-2),MIN($N47,INT(ED$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DL47>INT($N47),$N47-INT($N47),1))*\nIF(ED$40=2,DL47,\nIF(INT(DL47)=INT(DK47),0,DL47-INT(DL47)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM47=DL47,EE$40=1),0,\nIF(AND(EE$40>1,DM47=$N47),1-SUM($DX47:ED47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(EE$40=2,0,VDB(1,0,$N47,INT(EE$40-2-1),MIN($N47,INT(EE$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DL47>=INT($N47),$N47-INT($N47),1)))*\nIF(EE$40=2,0,\nIF(INT(DM47)=INT(DL47),DM47-DL47,INT(DM47)-DL47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(EE$40-2),MIN($N47,INT(EE$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DM47>INT($N47),$N47-INT($N47),1))*\nIF(EE$40=2,DM47,\nIF(INT(DM47)=INT(DL47),0,DM47-INT(DM47)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN47=DM47,EF$40=1),0,\nIF(AND(EF$40>1,DN47=$N47),1-SUM($DX47:EE47),\nIF($N47<=1,\nIF($N47>0,1/$N47,0),\nIF(EF$40=2,0,VDB(1,0,$N47,INT(EF$40-2-1),MIN($N47,INT(EF$40-2-1)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DM47>=INT($N47),$N47-INT($N47),1)))*\nIF(EF$40=2,0,\nIF(INT(DN47)=INT(DM47),DN47-DM47,INT(DN47)-DM47))+\nIF($N47<=1,\nIF($N47>0,1/$N47,0),VDB(1,0,$N47,INT(EF$40-2),MIN($N47,INT(EF$40-2)+1),$CM47,IF($CN47=\"No\",1,0))/\nIF(DN47>INT($N47),$N47-INT($N47),1))*\nIF(EF$40=2,DN47,\nIF(INT(DN47)=INT(DM47),0,DN47-INT(DN47)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,1.057523669543429E-2,6.054377359766494E-2,0.17438155904290439,0.2669002122572679,0.2807835805238767,0.27252523992023331,0.26450979168728528,0.25673009193177687]
[null,null,"Grant Street SPS Upgrade  ",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","Ongoing",51,"Declining Balance",51,null,null,2.6237826271485276,2.4256070554473896,2.2520528543722005,2.0266450800484366,1.8970373195172432,1.9491615691499069,1.9009836981493058,1.958476221556618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6237826271485276,2.4256070554473896,2.2520528543722005,2.0266450800484366,1.8970373195172432,1.9491615691499069,1.9009836981493058,1.958476221556618,null,2.5723359089691446E-2,7.5227179507298486E-2,0.12108659038788269,0.1630346093527909,0.20150208385833679,0.23920991610017159,0.27695643832859518,0.31479428067865328,null,{"$f":"+IF($K48=\"Ongoing\",AR48,IF(RIGHT($K48,2)=RIGHT(BJ$39,2),SUM($AR48:AR48),0)+IF(RIGHT(BJ$39,2)>RIGHT($K48,2),AR48,0))","v":2.6237826271485276},{"$f":"+IF($K48=\"Ongoing\",AS48,IF(RIGHT($K48,2)=RIGHT(BK$39,2),SUM($AR48:AS48),0)+IF(RIGHT(BK$39,2)>RIGHT($K48,2),AS48,0))","v":2.4256070554473896},{"$f":"+IF($K48=\"Ongoing\",AT48,IF(RIGHT($K48,2)=RIGHT(BL$39,2),SUM($AR48:AT48),0)+IF(RIGHT(BL$39,2)>RIGHT($K48,2),AT48,0))","v":2.2520528543722005},{"$f":"+IF($K48=\"Ongoing\",AU48,IF(RIGHT($K48,2)=RIGHT(BM$39,2),SUM($AR48:AU48),0)+IF(RIGHT(BM$39,2)>RIGHT($K48,2),AU48,0))","v":2.0266450800484366},{"$f":"+IF($K48=\"Ongoing\",AV48,IF(RIGHT($K48,2)=RIGHT(BN$39,2),SUM($AR48:AV48),0)+IF(RIGHT(BN$39,2)>RIGHT($K48,2),AV48,0))","v":1.8970373195172432},{"$f":"+IF($K48=\"Ongoing\",AW48,IF(RIGHT($K48,2)=RIGHT(BO$39,2),SUM($AR48:AW48),0)+IF(RIGHT(BO$39,2)>RIGHT($K48,2),AW48,0))","v":1.9491615691499069},{"$f":"+IF($K48=\"Ongoing\",AX48,IF(RIGHT($K48,2)=RIGHT(BP$39,2),SUM($AR48:AX48),0)+IF(RIGHT(BP$39,2)>RIGHT($K48,2),AX48,0))","v":1.9009836981493058},{"$f":"+IF($K48=\"Ongoing\",AY48,IF(RIGHT($K48,2)=RIGHT(BQ$39,2),SUM($AR48:AY48),0)+IF(RIGHT(BQ$39,2)>RIGHT($K48,2),AY48,0))","v":1.958476221556618},null,{"$f":"+Q48*KeyAssumptionsPriceControl_FO!Z$15","v":2.6841296275729434},{"$f":"+R48*KeyAssumptionsPriceControl_FO!AA$15","v":2.5384681261303008},{"$f":"+S48*KeyAssumptionsPriceControl_FO!AB$15","v":2.4110459099308494},{"$f":"+T48*KeyAssumptionsPriceControl_FO!AC$15","v":2.2196281987981075},{"$f":"+U48*KeyAssumptionsPriceControl_FO!AD$15","v":2.1254654177667223},{"$f":"+V48*KeyAssumptionsPriceControl_FO!AE$15","v":2.2340950291112547},{"$f":"+W48*KeyAssumptionsPriceControl_FO!AF$15","v":2.2289885038377037},{"$f":"+X48*KeyAssumptionsPriceControl_FO!AG$15","v":2.34921828621852},null,{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BS48,\nIF($J48=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BS48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BS48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ48,0))","v":3.9472494523131521E-2},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BT48,\nIF($J48=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BT48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BT48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(ER48,0))","v":0.11511444694455772},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BU48,\nIF($J48=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BU48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BU48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(ES48,0))","v":0.18451569903532294},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BV48,\nIF($J48=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BV48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BV48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(ET48,0))","v":0.24718691536853338},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BW48,\nIF($J48=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BW48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BW48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(EU48,0))","v":0.30381514751305927},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BX48,\nIF($J48=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BX48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BX48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(EV48,0))","v":0.35899059092264546},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BY48,\nIF($J48=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BY48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BY48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(EW48,0))","v":0.41406562549769937},{"$f":"IF($M48=\"straight line\",IF($N48=0,0,\nIF($N48<=0.5,BZ48,\nIF($J48=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N48)<LEFT(#REF!,4)*1,0,((OFFSET(BZ48,0,-INT($N48+0.5),1,1))/$N48)*(IF($N48-INT($N48)>0.5,$N48-0.5-INT($N48),IF($N48-INT($N48)<=0.5,$N48-0.5-INT($N48)+1,0))))\n+BZ48/$N48*0.5,\nIF($J48=\"Declining Balance\",-#REF!,0)))),IFERROR(EX48,0))","v":0.46921379518977036},null,null,null,1.5,"No",{"$f":"+IF($K48=\"ongoing\",BS48,IF(RIGHT($K48,2)=RIGHT(CO$39,2),SUM($BR48:BS48),0)+IF(RIGHT(CO$39,2)>RIGHT($K48,2),BS48,0))","v":2.6841296275729434},{"$f":"+IF($K48=\"ongoing\",BT48,IF(RIGHT($K48,2)=RIGHT(CP$39,2),SUM($BR48:BT48),0)+IF(RIGHT(CP$39,2)>RIGHT($K48,2),BT48,0))","v":2.5384681261303008},{"$f":"+IF($K48=\"ongoing\",BU48,IF(RIGHT($K48,2)=RIGHT(CQ$39,2),SUM($BR48:BU48),0)+IF(RIGHT(CQ$39,2)>RIGHT($K48,2),BU48,0))","v":2.4110459099308494},{"$f":"+IF($K48=\"ongoing\",BV48,IF(RIGHT($K48,2)=RIGHT(CR$39,2),SUM($BR48:BV48),0)+IF(RIGHT(CR$39,2)>RIGHT($K48,2),BV48,0))","v":2.2196281987981075},{"$f":"+IF($K48=\"ongoing\",BW48,IF(RIGHT($K48,2)=RIGHT(CS$39,2),SUM($BR48:BW48),0)+IF(RIGHT(CS$39,2)>RIGHT($K48,2),BW48,0))","v":2.1254654177667223},{"$f":"+IF($K48=\"ongoing\",BX48,IF(RIGHT($K48,2)=RIGHT(CT$39,2),SUM($BR48:BX48),0)+IF(RIGHT(CT$39,2)>RIGHT($K48,2),BX48,0))","v":2.2340950291112547},{"$f":"+IF($K48=\"ongoing\",BY48,IF(RIGHT($K48,2)=RIGHT(CU$39,2),SUM($BR48:BY48),0)+IF(RIGHT(CU$39,2)>RIGHT($K48,2),BY48,0))","v":2.2289885038377037},{"$f":"+IF($K48=\"ongoing\",BZ48,IF(RIGHT($K48,2)=RIGHT(CV$39,2),SUM($BR48:BZ48),0)+IF(RIGHT(CV$39,2)>RIGHT($K48,2),BZ48,0))","v":2.34921828621852},null,{"$f":"+MIN(IF($N48<=$CM48,MIN($N48,1),$N48),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N48<=$CM48,MIN($N48,1),$N48),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX48=CW48,0,\nIF(AND(DP$40>1,CX48=$N48),1-SUM($DO48:DO48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DP$40=1,0,VDB(1,0,$N48,INT(DP$40-1-1),MIN($N48,INT(DP$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CW48>=INT($N48),$N48-INT($N48),1)))*\nIF(DP$40=1,0,\nIF(INT(CX48)=INT(CW48),CX48-CW48,INT(CX48)-CW48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DP$40-1),MIN($N48,INT(DP$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CX48>INT($N48),$N48-INT($N48),1))*\nIF(DP$40=1,CX48,\nIF(INT(CX48)=INT(CW48),0,CX48-INT(CX48)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY48=CX48,0,\nIF(AND(DQ$40>1,CY48=$N48),1-SUM($DO48:DP48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DQ$40=1,0,VDB(1,0,$N48,INT(DQ$40-1-1),MIN($N48,INT(DQ$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CX48>=INT($N48),$N48-INT($N48),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY48)=INT(CX48),CY48-CX48,INT(CY48)-CX48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DQ$40-1),MIN($N48,INT(DQ$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CY48>INT($N48),$N48-INT($N48),1))*\nIF(DQ$40=1,CY48,\nIF(INT(CY48)=INT(CX48),0,CY48-INT(CY48)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ48=CY48,0,\nIF(AND(DR$40>1,CZ48=$N48),1-SUM($DO48:DQ48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DR$40=1,0,VDB(1,0,$N48,INT(DR$40-1-1),MIN($N48,INT(DR$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CY48>=INT($N48),$N48-INT($N48),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ48)=INT(CY48),CZ48-CY48,INT(CZ48)-CY48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DR$40-1),MIN($N48,INT(DR$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CZ48>INT($N48),$N48-INT($N48),1))*\nIF(DR$40=1,CZ48,\nIF(INT(CZ48)=INT(CY48),0,CZ48-INT(CZ48)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA48=CZ48,0,\nIF(AND(DS$40>1,DA48=$N48),1-SUM($DO48:DR48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DS$40=1,0,VDB(1,0,$N48,INT(DS$40-1-1),MIN($N48,INT(DS$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(CZ48>=INT($N48),$N48-INT($N48),1)))*\nIF(DS$40=1,0,\nIF(INT(DA48)=INT(CZ48),DA48-CZ48,INT(DA48)-CZ48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DS$40-1),MIN($N48,INT(DS$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DA48>INT($N48),$N48-INT($N48),1))*\nIF(DS$40=1,DA48,\nIF(INT(DA48)=INT(CZ48),0,DA48-INT(DA48)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB48=DA48,0,\nIF(AND(DT$40>1,DB48=$N48),1-SUM($DO48:DS48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DT$40=1,0,VDB(1,0,$N48,INT(DT$40-1-1),MIN($N48,INT(DT$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DA48>=INT($N48),$N48-INT($N48),1)))*\nIF(DT$40=1,0,\nIF(INT(DB48)=INT(DA48),DB48-DA48,INT(DB48)-DA48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DT$40-1),MIN($N48,INT(DT$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DB48>INT($N48),$N48-INT($N48),1))*\nIF(DT$40=1,DB48,\nIF(INT(DB48)=INT(DA48),0,DB48-INT(DB48)))))","v":2.64967154262718E-2},{"$f":"+IF(DC48=DB48,0,\nIF(AND(DU$40>1,DC48=$N48),1-SUM($DO48:DT48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DU$40=1,0,VDB(1,0,$N48,INT(DU$40-1-1),MIN($N48,INT(DU$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DB48>=INT($N48),$N48-INT($N48),1)))*\nIF(DU$40=1,0,\nIF(INT(DC48)=INT(DB48),DC48-DB48,INT(DC48)-DB48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DU$40-1),MIN($N48,INT(DU$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DC48>INT($N48),$N48-INT($N48),1))*\nIF(DU$40=1,DC48,\nIF(INT(DC48)=INT(DB48),0,DC48-INT(DC48)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD48=DC48,0,\nIF(AND(DV$40>1,DD48=$N48),1-SUM($DO48:DU48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DV$40=1,0,VDB(1,0,$N48,INT(DV$40-1-1),MIN($N48,INT(DV$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DC48>=INT($N48),$N48-INT($N48),1)))*\nIF(DV$40=1,0,\nIF(INT(DD48)=INT(DC48),DD48-DC48,INT(DD48)-DC48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DV$40-1),MIN($N48,INT(DV$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DD48>INT($N48),$N48-INT($N48),1))*\nIF(DV$40=1,DD48,\nIF(INT(DD48)=INT(DC48),0,DD48-INT(DD48)))))","v":2.496100614118511E-2},{"$f":"+IF(DE48=DD48,0,\nIF(AND(DW$40>1,DE48=$N48),1-SUM($DO48:DV48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DW$40=1,0,VDB(1,0,$N48,INT(DW$40-1-1),MIN($N48,INT(DW$40-1-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DD48>=INT($N48),$N48-INT($N48),1)))*\nIF(DW$40=1,0,\nIF(INT(DE48)=INT(DD48),DE48-DD48,INT(DE48)-DD48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DW$40-1),MIN($N48,INT(DW$40-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DE48>INT($N48),$N48-INT($N48),1))*\nIF(DW$40=1,DE48,\nIF(INT(DE48)=INT(DD48),0,DE48-INT(DE48)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG48=DF48,DY$40=1),0,\nIF(AND(DY$40>1,DG48=$N48),1-SUM($DX48:DX48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DY$40=2,0,VDB(1,0,$N48,INT(DY$40-2-1),MIN($N48,INT(DY$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DF48>=INT($N48),$N48-INT($N48),1)))*\nIF(DY$40=2,0,\nIF(INT(DG48)=INT(DF48),DG48-DF48,INT(DG48)-DF48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DY$40-2),MIN($N48,INT(DY$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DG48>INT($N48),$N48-INT($N48),1))*\nIF(DY$40=2,DG48,\nIF(INT(DG48)=INT(DF48),0,DG48-INT(DG48)))))","v":0},{"$f":"+IF(OR(DH48=DG48,DZ$40=1),0,\nIF(AND(DZ$40>1,DH48=$N48),1-SUM($DX48:DY48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(DZ$40=2,0,VDB(1,0,$N48,INT(DZ$40-2-1),MIN($N48,INT(DZ$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DG48>=INT($N48),$N48-INT($N48),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH48)=INT(DG48),DH48-DG48,INT(DH48)-DG48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(DZ$40-2),MIN($N48,INT(DZ$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DH48>INT($N48),$N48-INT($N48),1))*\nIF(DZ$40=2,DH48,\nIF(INT(DH48)=INT(DG48),0,DH48-INT(DH48)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI48=DH48,EA$40=1),0,\nIF(AND(EA$40>1,DI48=$N48),1-SUM($DX48:DZ48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(EA$40=2,0,VDB(1,0,$N48,INT(EA$40-2-1),MIN($N48,INT(EA$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DH48>=INT($N48),$N48-INT($N48),1)))*\nIF(EA$40=2,0,\nIF(INT(DI48)=INT(DH48),DI48-DH48,INT(DI48)-DH48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(EA$40-2),MIN($N48,INT(EA$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DI48>INT($N48),$N48-INT($N48),1))*\nIF(EA$40=2,DI48,\nIF(INT(DI48)=INT(DH48),0,DI48-INT(DI48)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ48=DI48,EB$40=1),0,\nIF(AND(EB$40>1,DJ48=$N48),1-SUM($DX48:EA48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(EB$40=2,0,VDB(1,0,$N48,INT(EB$40-2-1),MIN($N48,INT(EB$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DI48>=INT($N48),$N48-INT($N48),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ48)=INT(DI48),DJ48-DI48,INT(DJ48)-DI48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(EB$40-2),MIN($N48,INT(EB$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DJ48>INT($N48),$N48-INT($N48),1))*\nIF(EB$40=2,DJ48,\nIF(INT(DJ48)=INT(DI48),0,DJ48-INT(DJ48)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK48=DJ48,EC$40=1),0,\nIF(AND(EC$40>1,DK48=$N48),1-SUM($DX48:EB48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(EC$40=2,0,VDB(1,0,$N48,INT(EC$40-2-1),MIN($N48,INT(EC$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DJ48>=INT($N48),$N48-INT($N48),1)))*\nIF(EC$40=2,0,\nIF(INT(DK48)=INT(DJ48),DK48-DJ48,INT(DK48)-DJ48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(EC$40-2),MIN($N48,INT(EC$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DK48>INT($N48),$N48-INT($N48),1))*\nIF(EC$40=2,DK48,\nIF(INT(DK48)=INT(DJ48),0,DK48-INT(DK48)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL48=DK48,ED$40=1),0,\nIF(AND(ED$40>1,DL48=$N48),1-SUM($DX48:EC48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(ED$40=2,0,VDB(1,0,$N48,INT(ED$40-2-1),MIN($N48,INT(ED$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DK48>=INT($N48),$N48-INT($N48),1)))*\nIF(ED$40=2,0,\nIF(INT(DL48)=INT(DK48),DL48-DK48,INT(DL48)-DK48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(ED$40-2),MIN($N48,INT(ED$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DL48>INT($N48),$N48-INT($N48),1))*\nIF(ED$40=2,DL48,\nIF(INT(DL48)=INT(DK48),0,DL48-INT(DL48)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM48=DL48,EE$40=1),0,\nIF(AND(EE$40>1,DM48=$N48),1-SUM($DX48:ED48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(EE$40=2,0,VDB(1,0,$N48,INT(EE$40-2-1),MIN($N48,INT(EE$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DL48>=INT($N48),$N48-INT($N48),1)))*\nIF(EE$40=2,0,\nIF(INT(DM48)=INT(DL48),DM48-DL48,INT(DM48)-DL48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(EE$40-2),MIN($N48,INT(EE$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DM48>INT($N48),$N48-INT($N48),1))*\nIF(EE$40=2,DM48,\nIF(INT(DM48)=INT(DL48),0,DM48-INT(DM48)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN48=DM48,EF$40=1),0,\nIF(AND(EF$40>1,DN48=$N48),1-SUM($DX48:EE48),\nIF($N48<=1,\nIF($N48>0,1/$N48,0),\nIF(EF$40=2,0,VDB(1,0,$N48,INT(EF$40-2-1),MIN($N48,INT(EF$40-2-1)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DM48>=INT($N48),$N48-INT($N48),1)))*\nIF(EF$40=2,0,\nIF(INT(DN48)=INT(DM48),DN48-DM48,INT(DN48)-DM48))+\nIF($N48<=1,\nIF($N48>0,1/$N48,0),VDB(1,0,$N48,INT(EF$40-2),MIN($N48,INT(EF$40-2)+1),$CM48,IF($CN48=\"No\",1,0))/\nIF(DN48>INT($N48),$N48-INT($N48),1))*\nIF(EF$40=2,DN48,\nIF(INT(DN48)=INT(DM48),0,DN48-INT(DN48)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,3.9472494523131521E-2,0.11511444694455772,0.18451569903532294,0.24718691536853338,0.30381514751305927,0.35899059092264546,0.41406562549769937,0.46921379518977036]
[null,null,"Beattys Rd East Trunk Water Main  ",null,"Recycled Water","Growth","Headworks","Top 10 Major Projects",null,"Straight line","2021-22",51,"Declining Balance",51,null,null,4.3193564179000008,1.8416747766000003,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3193564179000008,1.8416747766000003,0,0,0,0,0,0,null,0,6.0402266612745115E-2,0.12080453322549023,0.12080453322549023,0.12080453322549023,0.12080453322549023,0.12080453322549023,0.12080453322549023,null,{"$f":"+IF($K49=\"Ongoing\",AR49,IF(RIGHT($K49,2)=RIGHT(BJ$39,2),SUM($AR49:AR49),0)+IF(RIGHT(BJ$39,2)>RIGHT($K49,2),AR49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AS49,IF(RIGHT($K49,2)=RIGHT(BK$39,2),SUM($AR49:AS49),0)+IF(RIGHT(BK$39,2)>RIGHT($K49,2),AS49,0))","v":6.1610311945000014},{"$f":"+IF($K49=\"Ongoing\",AT49,IF(RIGHT($K49,2)=RIGHT(BL$39,2),SUM($AR49:AT49),0)+IF(RIGHT(BL$39,2)>RIGHT($K49,2),AT49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AU49,IF(RIGHT($K49,2)=RIGHT(BM$39,2),SUM($AR49:AU49),0)+IF(RIGHT(BM$39,2)>RIGHT($K49,2),AU49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AV49,IF(RIGHT($K49,2)=RIGHT(BN$39,2),SUM($AR49:AV49),0)+IF(RIGHT(BN$39,2)>RIGHT($K49,2),AV49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AW49,IF(RIGHT($K49,2)=RIGHT(BO$39,2),SUM($AR49:AW49),0)+IF(RIGHT(BO$39,2)>RIGHT($K49,2),AW49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AX49,IF(RIGHT($K49,2)=RIGHT(BP$39,2),SUM($AR49:AX49),0)+IF(RIGHT(BP$39,2)>RIGHT($K49,2),AX49,0))","v":0},{"$f":"+IF($K49=\"Ongoing\",AY49,IF(RIGHT($K49,2)=RIGHT(BQ$39,2),SUM($AR49:AY49),0)+IF(RIGHT(BQ$39,2)>RIGHT($K49,2),AY49,0))","v":0},null,{"$f":"+Q49*KeyAssumptionsPriceControl_FO!Z$15","v":4.4187016155117007},{"$f":"+R49*KeyAssumptionsPriceControl_FO!AA$15","v":1.9273660622804214},{"$f":"+S49*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T49*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U49*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V49*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W49*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X49*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BS49,\nIF($J49=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BS49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BS49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ49,0))","v":0},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BT49,\nIF($J49=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BT49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BT49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(ER49,0))","v":9.3324524673413567E-2},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BU49,\nIF($J49=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BU49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BU49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(ES49,0))","v":0.18390421038584437},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BV49,\nIF($J49=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BV49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BV49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(ET49,0))","v":0.17849526302155486},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BW49,\nIF($J49=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BW49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BW49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(EU49,0))","v":0.17324540234445027},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BX49,\nIF($J49=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BX49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BX49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(EV49,0))","v":0.1681499493343194},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BY49,\nIF($J49=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BY49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BY49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(EW49,0))","v":0.16320436258919233},{"$f":"IF($M49=\"straight line\",IF($N49=0,0,\nIF($N49<=0.5,BZ49,\nIF($J49=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N49)<LEFT(#REF!,4)*1,0,((OFFSET(BZ49,0,-INT($N49+0.5),1,1))/$N49)*(IF($N49-INT($N49)>0.5,$N49-0.5-INT($N49),IF($N49-INT($N49)<=0.5,$N49-0.5-INT($N49)+1,0))))\n+BZ49/$N49*0.5,\nIF($J49=\"Declining Balance\",-#REF!,0)))),IFERROR(EX49,0))","v":0.1584042342777455},null,null,null,1.5,"No",{"$f":"+IF($K49=\"ongoing\",BS49,IF(RIGHT($K49,2)=RIGHT(CO$39,2),SUM($BR49:BS49),0)+IF(RIGHT(CO$39,2)>RIGHT($K49,2),BS49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BT49,IF(RIGHT($K49,2)=RIGHT(CP$39,2),SUM($BR49:BT49),0)+IF(RIGHT(CP$39,2)>RIGHT($K49,2),BT49,0))","v":6.3460676777921226},{"$f":"+IF($K49=\"ongoing\",BU49,IF(RIGHT($K49,2)=RIGHT(CQ$39,2),SUM($BR49:BU49),0)+IF(RIGHT(CQ$39,2)>RIGHT($K49,2),BU49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BV49,IF(RIGHT($K49,2)=RIGHT(CR$39,2),SUM($BR49:BV49),0)+IF(RIGHT(CR$39,2)>RIGHT($K49,2),BV49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BW49,IF(RIGHT($K49,2)=RIGHT(CS$39,2),SUM($BR49:BW49),0)+IF(RIGHT(CS$39,2)>RIGHT($K49,2),BW49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BX49,IF(RIGHT($K49,2)=RIGHT(CT$39,2),SUM($BR49:BX49),0)+IF(RIGHT(CT$39,2)>RIGHT($K49,2),BX49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BY49,IF(RIGHT($K49,2)=RIGHT(CU$39,2),SUM($BR49:BY49),0)+IF(RIGHT(CU$39,2)>RIGHT($K49,2),BY49,0))","v":0},{"$f":"+IF($K49=\"ongoing\",BZ49,IF(RIGHT($K49,2)=RIGHT(CV$39,2),SUM($BR49:BZ49),0)+IF(RIGHT(CV$39,2)>RIGHT($K49,2),BZ49,0))","v":0},null,{"$f":"+MIN(IF($N49<=$CM49,MIN($N49,1),$N49),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N49<=$CM49,MIN($N49,1),$N49),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX49=CW49,0,\nIF(AND(DP$40>1,CX49=$N49),1-SUM($DO49:DO49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DP$40=1,0,VDB(1,0,$N49,INT(DP$40-1-1),MIN($N49,INT(DP$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CW49>=INT($N49),$N49-INT($N49),1)))*\nIF(DP$40=1,0,\nIF(INT(CX49)=INT(CW49),CX49-CW49,INT(CX49)-CW49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DP$40-1),MIN($N49,INT(DP$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CX49>INT($N49),$N49-INT($N49),1))*\nIF(DP$40=1,CX49,\nIF(INT(CX49)=INT(CW49),0,CX49-INT(CX49)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY49=CX49,0,\nIF(AND(DQ$40>1,CY49=$N49),1-SUM($DO49:DP49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DQ$40=1,0,VDB(1,0,$N49,INT(DQ$40-1-1),MIN($N49,INT(DQ$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CX49>=INT($N49),$N49-INT($N49),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY49)=INT(CX49),CY49-CX49,INT(CY49)-CX49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DQ$40-1),MIN($N49,INT(DQ$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CY49>INT($N49),$N49-INT($N49),1))*\nIF(DQ$40=1,CY49,\nIF(INT(CY49)=INT(CX49),0,CY49-INT(CY49)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ49=CY49,0,\nIF(AND(DR$40>1,CZ49=$N49),1-SUM($DO49:DQ49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DR$40=1,0,VDB(1,0,$N49,INT(DR$40-1-1),MIN($N49,INT(DR$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CY49>=INT($N49),$N49-INT($N49),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ49)=INT(CY49),CZ49-CY49,INT(CZ49)-CY49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DR$40-1),MIN($N49,INT(DR$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CZ49>INT($N49),$N49-INT($N49),1))*\nIF(DR$40=1,CZ49,\nIF(INT(CZ49)=INT(CY49),0,CZ49-INT(CZ49)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA49=CZ49,0,\nIF(AND(DS$40>1,DA49=$N49),1-SUM($DO49:DR49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DS$40=1,0,VDB(1,0,$N49,INT(DS$40-1-1),MIN($N49,INT(DS$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(CZ49>=INT($N49),$N49-INT($N49),1)))*\nIF(DS$40=1,0,\nIF(INT(DA49)=INT(CZ49),DA49-CZ49,INT(DA49)-CZ49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DS$40-1),MIN($N49,INT(DS$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DA49>INT($N49),$N49-INT($N49),1))*\nIF(DS$40=1,DA49,\nIF(INT(DA49)=INT(CZ49),0,DA49-INT(DA49)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB49=DA49,0,\nIF(AND(DT$40>1,DB49=$N49),1-SUM($DO49:DS49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DT$40=1,0,VDB(1,0,$N49,INT(DT$40-1-1),MIN($N49,INT(DT$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DA49>=INT($N49),$N49-INT($N49),1)))*\nIF(DT$40=1,0,\nIF(INT(DB49)=INT(DA49),DB49-DA49,INT(DB49)-DA49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DT$40-1),MIN($N49,INT(DT$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DB49>INT($N49),$N49-INT($N49),1))*\nIF(DT$40=1,DB49,\nIF(INT(DB49)=INT(DA49),0,DB49-INT(DB49)))))","v":2.64967154262718E-2},{"$f":"+IF(DC49=DB49,0,\nIF(AND(DU$40>1,DC49=$N49),1-SUM($DO49:DT49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DU$40=1,0,VDB(1,0,$N49,INT(DU$40-1-1),MIN($N49,INT(DU$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DB49>=INT($N49),$N49-INT($N49),1)))*\nIF(DU$40=1,0,\nIF(INT(DC49)=INT(DB49),DC49-DB49,INT(DC49)-DB49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DU$40-1),MIN($N49,INT(DU$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DC49>INT($N49),$N49-INT($N49),1))*\nIF(DU$40=1,DC49,\nIF(INT(DC49)=INT(DB49),0,DC49-INT(DC49)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD49=DC49,0,\nIF(AND(DV$40>1,DD49=$N49),1-SUM($DO49:DU49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DV$40=1,0,VDB(1,0,$N49,INT(DV$40-1-1),MIN($N49,INT(DV$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DC49>=INT($N49),$N49-INT($N49),1)))*\nIF(DV$40=1,0,\nIF(INT(DD49)=INT(DC49),DD49-DC49,INT(DD49)-DC49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DV$40-1),MIN($N49,INT(DV$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DD49>INT($N49),$N49-INT($N49),1))*\nIF(DV$40=1,DD49,\nIF(INT(DD49)=INT(DC49),0,DD49-INT(DD49)))))","v":2.496100614118511E-2},{"$f":"+IF(DE49=DD49,0,\nIF(AND(DW$40>1,DE49=$N49),1-SUM($DO49:DV49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DW$40=1,0,VDB(1,0,$N49,INT(DW$40-1-1),MIN($N49,INT(DW$40-1-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DD49>=INT($N49),$N49-INT($N49),1)))*\nIF(DW$40=1,0,\nIF(INT(DE49)=INT(DD49),DE49-DD49,INT(DE49)-DD49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DW$40-1),MIN($N49,INT(DW$40-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DE49>INT($N49),$N49-INT($N49),1))*\nIF(DW$40=1,DE49,\nIF(INT(DE49)=INT(DD49),0,DE49-INT(DE49)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG49=DF49,DY$40=1),0,\nIF(AND(DY$40>1,DG49=$N49),1-SUM($DX49:DX49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DY$40=2,0,VDB(1,0,$N49,INT(DY$40-2-1),MIN($N49,INT(DY$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DF49>=INT($N49),$N49-INT($N49),1)))*\nIF(DY$40=2,0,\nIF(INT(DG49)=INT(DF49),DG49-DF49,INT(DG49)-DF49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DY$40-2),MIN($N49,INT(DY$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DG49>INT($N49),$N49-INT($N49),1))*\nIF(DY$40=2,DG49,\nIF(INT(DG49)=INT(DF49),0,DG49-INT(DG49)))))","v":0},{"$f":"+IF(OR(DH49=DG49,DZ$40=1),0,\nIF(AND(DZ$40>1,DH49=$N49),1-SUM($DX49:DY49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(DZ$40=2,0,VDB(1,0,$N49,INT(DZ$40-2-1),MIN($N49,INT(DZ$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DG49>=INT($N49),$N49-INT($N49),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH49)=INT(DG49),DH49-DG49,INT(DH49)-DG49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(DZ$40-2),MIN($N49,INT(DZ$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DH49>INT($N49),$N49-INT($N49),1))*\nIF(DZ$40=2,DH49,\nIF(INT(DH49)=INT(DG49),0,DH49-INT(DH49)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI49=DH49,EA$40=1),0,\nIF(AND(EA$40>1,DI49=$N49),1-SUM($DX49:DZ49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(EA$40=2,0,VDB(1,0,$N49,INT(EA$40-2-1),MIN($N49,INT(EA$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DH49>=INT($N49),$N49-INT($N49),1)))*\nIF(EA$40=2,0,\nIF(INT(DI49)=INT(DH49),DI49-DH49,INT(DI49)-DH49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(EA$40-2),MIN($N49,INT(EA$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DI49>INT($N49),$N49-INT($N49),1))*\nIF(EA$40=2,DI49,\nIF(INT(DI49)=INT(DH49),0,DI49-INT(DI49)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ49=DI49,EB$40=1),0,\nIF(AND(EB$40>1,DJ49=$N49),1-SUM($DX49:EA49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(EB$40=2,0,VDB(1,0,$N49,INT(EB$40-2-1),MIN($N49,INT(EB$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DI49>=INT($N49),$N49-INT($N49),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ49)=INT(DI49),DJ49-DI49,INT(DJ49)-DI49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(EB$40-2),MIN($N49,INT(EB$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DJ49>INT($N49),$N49-INT($N49),1))*\nIF(EB$40=2,DJ49,\nIF(INT(DJ49)=INT(DI49),0,DJ49-INT(DJ49)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK49=DJ49,EC$40=1),0,\nIF(AND(EC$40>1,DK49=$N49),1-SUM($DX49:EB49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(EC$40=2,0,VDB(1,0,$N49,INT(EC$40-2-1),MIN($N49,INT(EC$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DJ49>=INT($N49),$N49-INT($N49),1)))*\nIF(EC$40=2,0,\nIF(INT(DK49)=INT(DJ49),DK49-DJ49,INT(DK49)-DJ49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(EC$40-2),MIN($N49,INT(EC$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DK49>INT($N49),$N49-INT($N49),1))*\nIF(EC$40=2,DK49,\nIF(INT(DK49)=INT(DJ49),0,DK49-INT(DK49)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL49=DK49,ED$40=1),0,\nIF(AND(ED$40>1,DL49=$N49),1-SUM($DX49:EC49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(ED$40=2,0,VDB(1,0,$N49,INT(ED$40-2-1),MIN($N49,INT(ED$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DK49>=INT($N49),$N49-INT($N49),1)))*\nIF(ED$40=2,0,\nIF(INT(DL49)=INT(DK49),DL49-DK49,INT(DL49)-DK49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(ED$40-2),MIN($N49,INT(ED$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DL49>INT($N49),$N49-INT($N49),1))*\nIF(ED$40=2,DL49,\nIF(INT(DL49)=INT(DK49),0,DL49-INT(DL49)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM49=DL49,EE$40=1),0,\nIF(AND(EE$40>1,DM49=$N49),1-SUM($DX49:ED49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(EE$40=2,0,VDB(1,0,$N49,INT(EE$40-2-1),MIN($N49,INT(EE$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DL49>=INT($N49),$N49-INT($N49),1)))*\nIF(EE$40=2,0,\nIF(INT(DM49)=INT(DL49),DM49-DL49,INT(DM49)-DL49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(EE$40-2),MIN($N49,INT(EE$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DM49>INT($N49),$N49-INT($N49),1))*\nIF(EE$40=2,DM49,\nIF(INT(DM49)=INT(DL49),0,DM49-INT(DM49)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN49=DM49,EF$40=1),0,\nIF(AND(EF$40>1,DN49=$N49),1-SUM($DX49:EE49),\nIF($N49<=1,\nIF($N49>0,1/$N49,0),\nIF(EF$40=2,0,VDB(1,0,$N49,INT(EF$40-2-1),MIN($N49,INT(EF$40-2-1)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DM49>=INT($N49),$N49-INT($N49),1)))*\nIF(EF$40=2,0,\nIF(INT(DN49)=INT(DM49),DN49-DM49,INT(DN49)-DM49))+\nIF($N49<=1,\nIF($N49>0,1/$N49,0),VDB(1,0,$N49,INT(EF$40-2),MIN($N49,INT(EF$40-2)+1),$CM49,IF($CN49=\"No\",1,0))/\nIF(DN49>INT($N49),$N49-INT($N49),1))*\nIF(EF$40=2,DN49,\nIF(INT(DN49)=INT(DM49),0,DN49-INT(DN49)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,0,9.3324524673413567E-2,0.18390421038584437,0.17849526302155486,0.17324540234445027,0.1681499493343194,0.16320436258919233,0.1584042342777455]
[null,null,"Sunbury Outfall Sewer Duplication  ",null,"Sewerage","Growth","Pipelines/network","Top 10 Major Projects",null,"Straight line","2021-22",51,"Declining Balance",51,null,null,3.1130217546000005,2.1004067454000008,0.50665000000000004,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1130217546000005,2.1004067454000008,0.50665000000000004,0,0,0,0,0,null,0,5.1112044117647068E-2,0.10719124509803923,0.11215840196078435,0.11215840196078435,0.11215840196078435,0.11215840196078435,0.11215840196078435,null,{"$f":"+IF($K50=\"Ongoing\",AR50,IF(RIGHT($K50,2)=RIGHT(BJ$39,2),SUM($AR50:AR50),0)+IF(RIGHT(BJ$39,2)>RIGHT($K50,2),AR50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AS50,IF(RIGHT($K50,2)=RIGHT(BK$39,2),SUM($AR50:AS50),0)+IF(RIGHT(BK$39,2)>RIGHT($K50,2),AS50,0))","v":5.2134285000000009},{"$f":"+IF($K50=\"Ongoing\",AT50,IF(RIGHT($K50,2)=RIGHT(BL$39,2),SUM($AR50:AT50),0)+IF(RIGHT(BL$39,2)>RIGHT($K50,2),AT50,0))","v":0.50665000000000004},{"$f":"+IF($K50=\"Ongoing\",AU50,IF(RIGHT($K50,2)=RIGHT(BM$39,2),SUM($AR50:AU50),0)+IF(RIGHT(BM$39,2)>RIGHT($K50,2),AU50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AV50,IF(RIGHT($K50,2)=RIGHT(BN$39,2),SUM($AR50:AV50),0)+IF(RIGHT(BN$39,2)>RIGHT($K50,2),AV50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AW50,IF(RIGHT($K50,2)=RIGHT(BO$39,2),SUM($AR50:AW50),0)+IF(RIGHT(BO$39,2)>RIGHT($K50,2),AW50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AX50,IF(RIGHT($K50,2)=RIGHT(BP$39,2),SUM($AR50:AX50),0)+IF(RIGHT(BP$39,2)>RIGHT($K50,2),AX50,0))","v":0},{"$f":"+IF($K50=\"Ongoing\",AY50,IF(RIGHT($K50,2)=RIGHT(BQ$39,2),SUM($AR50:AY50),0)+IF(RIGHT(BQ$39,2)>RIGHT($K50,2),AY50,0))","v":0},null,{"$f":"+Q50*KeyAssumptionsPriceControl_FO!Z$15","v":3.1846212549558004},{"$f":"+R50*KeyAssumptionsPriceControl_FO!AA$15","v":2.1981365708567169},{"$f":"+S50*KeyAssumptionsPriceControl_FO!AB$15","v":0.54241906796054984},{"$f":"+T50*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U50*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V50*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W50*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X50*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BS50,\nIF($J50=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BS50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BS50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ50,0))","v":0},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BT50,\nIF($J50=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BT50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BT50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(ER50,0))","v":7.9158203320772308E-2},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BU50,\nIF($J50=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BU50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BU50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(ES50,0))","v":0.16396497519035352},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BV50,\nIF($J50=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BV50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BV50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(ET50,0))","v":0.16711922691946887},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BW50,\nIF($J50=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BW50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BW50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(EU50,0))","v":0.16220395553948444},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BX50,\nIF($J50=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BX50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BX50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(EV50,0))","v":0.15743325096479374},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BY50,\nIF($J50=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BY50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BY50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(EW50,0))","v":0.15280286123053508},{"$f":"IF($M50=\"straight line\",IF($N50=0,0,\nIF($N50<=0.5,BZ50,\nIF($J50=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N50)<LEFT(#REF!,4)*1,0,((OFFSET(BZ50,0,-INT($N50+0.5),1,1))/$N50)*(IF($N50-INT($N50)>0.5,$N50-0.5-INT($N50),IF($N50-INT($N50)<=0.5,$N50-0.5-INT($N50)+1,0))))\n+BZ50/$N50*0.5,\nIF($J50=\"Declining Balance\",-#REF!,0)))),IFERROR(EX50,0))","v":0.148308659429637},null,null,null,1.5,"No",{"$f":"+IF($K50=\"ongoing\",BS50,IF(RIGHT($K50,2)=RIGHT(CO$39,2),SUM($BR50:BS50),0)+IF(RIGHT(CO$39,2)>RIGHT($K50,2),BS50,0))","v":0},{"$f":"+IF($K50=\"ongoing\",BT50,IF(RIGHT($K50,2)=RIGHT(CP$39,2),SUM($BR50:BT50),0)+IF(RIGHT(CP$39,2)>RIGHT($K50,2),BT50,0))","v":5.3827578258125168},{"$f":"+IF($K50=\"ongoing\",BU50,IF(RIGHT($K50,2)=RIGHT(CQ$39,2),SUM($BR50:BU50),0)+IF(RIGHT(CQ$39,2)>RIGHT($K50,2),BU50,0))","v":0.54241906796054984},{"$f":"+IF($K50=\"ongoing\",BV50,IF(RIGHT($K50,2)=RIGHT(CR$39,2),SUM($BR50:BV50),0)+IF(RIGHT(CR$39,2)>RIGHT($K50,2),BV50,0))","v":0},{"$f":"+IF($K50=\"ongoing\",BW50,IF(RIGHT($K50,2)=RIGHT(CS$39,2),SUM($BR50:BW50),0)+IF(RIGHT(CS$39,2)>RIGHT($K50,2),BW50,0))","v":0},{"$f":"+IF($K50=\"ongoing\",BX50,IF(RIGHT($K50,2)=RIGHT(CT$39,2),SUM($BR50:BX50),0)+IF(RIGHT(CT$39,2)>RIGHT($K50,2),BX50,0))","v":0},{"$f":"+IF($K50=\"ongoing\",BY50,IF(RIGHT($K50,2)=RIGHT(CU$39,2),SUM($BR50:BY50),0)+IF(RIGHT(CU$39,2)>RIGHT($K50,2),BY50,0))","v":0},{"$f":"+IF($K50=\"ongoing\",BZ50,IF(RIGHT($K50,2)=RIGHT(CV$39,2),SUM($BR50:BZ50),0)+IF(RIGHT(CV$39,2)>RIGHT($K50,2),BZ50,0))","v":0},null,{"$f":"+MIN(IF($N50<=$CM50,MIN($N50,1),$N50),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N50<=$CM50,MIN($N50,1),$N50),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX50=CW50,0,\nIF(AND(DP$40>1,CX50=$N50),1-SUM($DO50:DO50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DP$40=1,0,VDB(1,0,$N50,INT(DP$40-1-1),MIN($N50,INT(DP$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CW50>=INT($N50),$N50-INT($N50),1)))*\nIF(DP$40=1,0,\nIF(INT(CX50)=INT(CW50),CX50-CW50,INT(CX50)-CW50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DP$40-1),MIN($N50,INT(DP$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CX50>INT($N50),$N50-INT($N50),1))*\nIF(DP$40=1,CX50,\nIF(INT(CX50)=INT(CW50),0,CX50-INT(CX50)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY50=CX50,0,\nIF(AND(DQ$40>1,CY50=$N50),1-SUM($DO50:DP50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DQ$40=1,0,VDB(1,0,$N50,INT(DQ$40-1-1),MIN($N50,INT(DQ$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CX50>=INT($N50),$N50-INT($N50),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY50)=INT(CX50),CY50-CX50,INT(CY50)-CX50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DQ$40-1),MIN($N50,INT(DQ$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CY50>INT($N50),$N50-INT($N50),1))*\nIF(DQ$40=1,CY50,\nIF(INT(CY50)=INT(CX50),0,CY50-INT(CY50)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ50=CY50,0,\nIF(AND(DR$40>1,CZ50=$N50),1-SUM($DO50:DQ50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DR$40=1,0,VDB(1,0,$N50,INT(DR$40-1-1),MIN($N50,INT(DR$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CY50>=INT($N50),$N50-INT($N50),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ50)=INT(CY50),CZ50-CY50,INT(CZ50)-CY50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DR$40-1),MIN($N50,INT(DR$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CZ50>INT($N50),$N50-INT($N50),1))*\nIF(DR$40=1,CZ50,\nIF(INT(CZ50)=INT(CY50),0,CZ50-INT(CZ50)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA50=CZ50,0,\nIF(AND(DS$40>1,DA50=$N50),1-SUM($DO50:DR50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DS$40=1,0,VDB(1,0,$N50,INT(DS$40-1-1),MIN($N50,INT(DS$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(CZ50>=INT($N50),$N50-INT($N50),1)))*\nIF(DS$40=1,0,\nIF(INT(DA50)=INT(CZ50),DA50-CZ50,INT(DA50)-CZ50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DS$40-1),MIN($N50,INT(DS$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DA50>INT($N50),$N50-INT($N50),1))*\nIF(DS$40=1,DA50,\nIF(INT(DA50)=INT(CZ50),0,DA50-INT(DA50)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB50=DA50,0,\nIF(AND(DT$40>1,DB50=$N50),1-SUM($DO50:DS50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DT$40=1,0,VDB(1,0,$N50,INT(DT$40-1-1),MIN($N50,INT(DT$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DA50>=INT($N50),$N50-INT($N50),1)))*\nIF(DT$40=1,0,\nIF(INT(DB50)=INT(DA50),DB50-DA50,INT(DB50)-DA50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DT$40-1),MIN($N50,INT(DT$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DB50>INT($N50),$N50-INT($N50),1))*\nIF(DT$40=1,DB50,\nIF(INT(DB50)=INT(DA50),0,DB50-INT(DB50)))))","v":2.64967154262718E-2},{"$f":"+IF(DC50=DB50,0,\nIF(AND(DU$40>1,DC50=$N50),1-SUM($DO50:DT50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DU$40=1,0,VDB(1,0,$N50,INT(DU$40-1-1),MIN($N50,INT(DU$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DB50>=INT($N50),$N50-INT($N50),1)))*\nIF(DU$40=1,0,\nIF(INT(DC50)=INT(DB50),DC50-DB50,INT(DC50)-DB50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DU$40-1),MIN($N50,INT(DU$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DC50>INT($N50),$N50-INT($N50),1))*\nIF(DU$40=1,DC50,\nIF(INT(DC50)=INT(DB50),0,DC50-INT(DC50)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD50=DC50,0,\nIF(AND(DV$40>1,DD50=$N50),1-SUM($DO50:DU50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DV$40=1,0,VDB(1,0,$N50,INT(DV$40-1-1),MIN($N50,INT(DV$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DC50>=INT($N50),$N50-INT($N50),1)))*\nIF(DV$40=1,0,\nIF(INT(DD50)=INT(DC50),DD50-DC50,INT(DD50)-DC50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DV$40-1),MIN($N50,INT(DV$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DD50>INT($N50),$N50-INT($N50),1))*\nIF(DV$40=1,DD50,\nIF(INT(DD50)=INT(DC50),0,DD50-INT(DD50)))))","v":2.496100614118511E-2},{"$f":"+IF(DE50=DD50,0,\nIF(AND(DW$40>1,DE50=$N50),1-SUM($DO50:DV50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DW$40=1,0,VDB(1,0,$N50,INT(DW$40-1-1),MIN($N50,INT(DW$40-1-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DD50>=INT($N50),$N50-INT($N50),1)))*\nIF(DW$40=1,0,\nIF(INT(DE50)=INT(DD50),DE50-DD50,INT(DE50)-DD50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DW$40-1),MIN($N50,INT(DW$40-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DE50>INT($N50),$N50-INT($N50),1))*\nIF(DW$40=1,DE50,\nIF(INT(DE50)=INT(DD50),0,DE50-INT(DE50)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG50=DF50,DY$40=1),0,\nIF(AND(DY$40>1,DG50=$N50),1-SUM($DX50:DX50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DY$40=2,0,VDB(1,0,$N50,INT(DY$40-2-1),MIN($N50,INT(DY$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DF50>=INT($N50),$N50-INT($N50),1)))*\nIF(DY$40=2,0,\nIF(INT(DG50)=INT(DF50),DG50-DF50,INT(DG50)-DF50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DY$40-2),MIN($N50,INT(DY$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DG50>INT($N50),$N50-INT($N50),1))*\nIF(DY$40=2,DG50,\nIF(INT(DG50)=INT(DF50),0,DG50-INT(DG50)))))","v":0},{"$f":"+IF(OR(DH50=DG50,DZ$40=1),0,\nIF(AND(DZ$40>1,DH50=$N50),1-SUM($DX50:DY50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(DZ$40=2,0,VDB(1,0,$N50,INT(DZ$40-2-1),MIN($N50,INT(DZ$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DG50>=INT($N50),$N50-INT($N50),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH50)=INT(DG50),DH50-DG50,INT(DH50)-DG50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(DZ$40-2),MIN($N50,INT(DZ$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DH50>INT($N50),$N50-INT($N50),1))*\nIF(DZ$40=2,DH50,\nIF(INT(DH50)=INT(DG50),0,DH50-INT(DH50)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI50=DH50,EA$40=1),0,\nIF(AND(EA$40>1,DI50=$N50),1-SUM($DX50:DZ50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(EA$40=2,0,VDB(1,0,$N50,INT(EA$40-2-1),MIN($N50,INT(EA$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DH50>=INT($N50),$N50-INT($N50),1)))*\nIF(EA$40=2,0,\nIF(INT(DI50)=INT(DH50),DI50-DH50,INT(DI50)-DH50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(EA$40-2),MIN($N50,INT(EA$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DI50>INT($N50),$N50-INT($N50),1))*\nIF(EA$40=2,DI50,\nIF(INT(DI50)=INT(DH50),0,DI50-INT(DI50)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ50=DI50,EB$40=1),0,\nIF(AND(EB$40>1,DJ50=$N50),1-SUM($DX50:EA50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(EB$40=2,0,VDB(1,0,$N50,INT(EB$40-2-1),MIN($N50,INT(EB$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DI50>=INT($N50),$N50-INT($N50),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ50)=INT(DI50),DJ50-DI50,INT(DJ50)-DI50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(EB$40-2),MIN($N50,INT(EB$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DJ50>INT($N50),$N50-INT($N50),1))*\nIF(EB$40=2,DJ50,\nIF(INT(DJ50)=INT(DI50),0,DJ50-INT(DJ50)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK50=DJ50,EC$40=1),0,\nIF(AND(EC$40>1,DK50=$N50),1-SUM($DX50:EB50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(EC$40=2,0,VDB(1,0,$N50,INT(EC$40-2-1),MIN($N50,INT(EC$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DJ50>=INT($N50),$N50-INT($N50),1)))*\nIF(EC$40=2,0,\nIF(INT(DK50)=INT(DJ50),DK50-DJ50,INT(DK50)-DJ50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(EC$40-2),MIN($N50,INT(EC$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DK50>INT($N50),$N50-INT($N50),1))*\nIF(EC$40=2,DK50,\nIF(INT(DK50)=INT(DJ50),0,DK50-INT(DK50)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL50=DK50,ED$40=1),0,\nIF(AND(ED$40>1,DL50=$N50),1-SUM($DX50:EC50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(ED$40=2,0,VDB(1,0,$N50,INT(ED$40-2-1),MIN($N50,INT(ED$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DK50>=INT($N50),$N50-INT($N50),1)))*\nIF(ED$40=2,0,\nIF(INT(DL50)=INT(DK50),DL50-DK50,INT(DL50)-DK50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(ED$40-2),MIN($N50,INT(ED$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DL50>INT($N50),$N50-INT($N50),1))*\nIF(ED$40=2,DL50,\nIF(INT(DL50)=INT(DK50),0,DL50-INT(DL50)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM50=DL50,EE$40=1),0,\nIF(AND(EE$40>1,DM50=$N50),1-SUM($DX50:ED50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(EE$40=2,0,VDB(1,0,$N50,INT(EE$40-2-1),MIN($N50,INT(EE$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DL50>=INT($N50),$N50-INT($N50),1)))*\nIF(EE$40=2,0,\nIF(INT(DM50)=INT(DL50),DM50-DL50,INT(DM50)-DL50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(EE$40-2),MIN($N50,INT(EE$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DM50>INT($N50),$N50-INT($N50),1))*\nIF(EE$40=2,DM50,\nIF(INT(DM50)=INT(DL50),0,DM50-INT(DM50)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN50=DM50,EF$40=1),0,\nIF(AND(EF$40>1,DN50=$N50),1-SUM($DX50:EE50),\nIF($N50<=1,\nIF($N50>0,1/$N50,0),\nIF(EF$40=2,0,VDB(1,0,$N50,INT(EF$40-2-1),MIN($N50,INT(EF$40-2-1)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DM50>=INT($N50),$N50-INT($N50),1)))*\nIF(EF$40=2,0,\nIF(INT(DN50)=INT(DM50),DN50-DM50,INT(DN50)-DM50))+\nIF($N50<=1,\nIF($N50>0,1/$N50,0),VDB(1,0,$N50,INT(EF$40-2),MIN($N50,INT(EF$40-2)+1),$CM50,IF($CN50=\"No\",1,0))/\nIF(DN50>INT($N50),$N50-INT($N50),1))*\nIF(EF$40=2,DN50,\nIF(INT(DN50)=INT(DM50),0,DN50-INT(DN50)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,0,7.9158203320772308E-2,0.16396497519035352,0.16711922691946887,0.16220395553948444,0.15743325096479374,0.15280286123053508,0.148308659429637]
[null,null,"Melton RWP - Convert Aeration tank 5 & 6 to IFAS  ",null,"Sewerage","Growth","Treatment","Top 10 Major Projects",null,"Straight line","2022-23",51,"Declining Balance",51,null,null,1.8746050000000003,2.7359100000000005,0.96735313759300001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8746050000000003,2.7359100000000005,0.96735313759300001,0,0,0,0,0,null,0,0,5.4684981741107856E-2,0.10936996348221571,0.10936996348221571,0.10936996348221571,0.10936996348221571,0.10936996348221571,null,{"$f":"+IF($K51=\"Ongoing\",AR51,IF(RIGHT($K51,2)=RIGHT(BJ$39,2),SUM($AR51:AR51),0)+IF(RIGHT(BJ$39,2)>RIGHT($K51,2),AR51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AS51,IF(RIGHT($K51,2)=RIGHT(BK$39,2),SUM($AR51:AS51),0)+IF(RIGHT(BK$39,2)>RIGHT($K51,2),AS51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AT51,IF(RIGHT($K51,2)=RIGHT(BL$39,2),SUM($AR51:AT51),0)+IF(RIGHT(BL$39,2)>RIGHT($K51,2),AT51,0))","v":5.5778681375930015},{"$f":"+IF($K51=\"Ongoing\",AU51,IF(RIGHT($K51,2)=RIGHT(BM$39,2),SUM($AR51:AU51),0)+IF(RIGHT(BM$39,2)>RIGHT($K51,2),AU51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AV51,IF(RIGHT($K51,2)=RIGHT(BN$39,2),SUM($AR51:AV51),0)+IF(RIGHT(BN$39,2)>RIGHT($K51,2),AV51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AW51,IF(RIGHT($K51,2)=RIGHT(BO$39,2),SUM($AR51:AW51),0)+IF(RIGHT(BO$39,2)>RIGHT($K51,2),AW51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AX51,IF(RIGHT($K51,2)=RIGHT(BP$39,2),SUM($AR51:AX51),0)+IF(RIGHT(BP$39,2)>RIGHT($K51,2),AX51,0))","v":0},{"$f":"+IF($K51=\"Ongoing\",AY51,IF(RIGHT($K51,2)=RIGHT(BQ$39,2),SUM($AR51:AY51),0)+IF(RIGHT(BQ$39,2)>RIGHT($K51,2),AY51,0))","v":0},null,{"$f":"+Q51*KeyAssumptionsPriceControl_FO!Z$15","v":1.9177209150000001},{"$f":"+R51*KeyAssumptionsPriceControl_FO!AA$15","v":2.86320915639},{"$f":"+S51*KeyAssumptionsPriceControl_FO!AB$15","v":1.0356474633019019},{"$f":"+T51*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U51*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V51*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W51*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X51*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BS51,\nIF($J51=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BS51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BS51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ51,0))","v":0},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BT51,\nIF($J51=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BT51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BT51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(ER51,0))","v":0},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BU51,\nIF($J51=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BU51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BU51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(ES51,0))","v":8.5537904921939731E-2},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BV51,\nIF($J51=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BV51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BV51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(ET51,0))","v":0.16855998911088124},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BW51,\nIF($J51=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BW51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BW51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(EU51,0))","v":0.16360234237232593},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BX51,\nIF($J51=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BX51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BX51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(EV51,0))","v":0.15879050877313983},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BY51,\nIF($J51=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BY51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BY51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(EW51,0))","v":0.15412019969157692},{"$f":"IF($M51=\"straight line\",IF($N51=0,0,\nIF($N51<=0.5,BZ51,\nIF($J51=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N51)<LEFT(#REF!,4)*1,0,((OFFSET(BZ51,0,-INT($N51+0.5),1,1))/$N51)*(IF($N51-INT($N51)>0.5,$N51-0.5-INT($N51),IF($N51-INT($N51)<=0.5,$N51-0.5-INT($N51)+1,0))))\n+BZ51/$N51*0.5,\nIF($J51=\"Declining Balance\",-#REF!,0)))),IFERROR(EX51,0))","v":0.14958725264182465},null,null,null,1.5,"No",{"$f":"+IF($K51=\"ongoing\",BS51,IF(RIGHT($K51,2)=RIGHT(CO$39,2),SUM($BR51:BS51),0)+IF(RIGHT(CO$39,2)>RIGHT($K51,2),BS51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BT51,IF(RIGHT($K51,2)=RIGHT(CP$39,2),SUM($BR51:BT51),0)+IF(RIGHT(CP$39,2)>RIGHT($K51,2),BT51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BU51,IF(RIGHT($K51,2)=RIGHT(CQ$39,2),SUM($BR51:BU51),0)+IF(RIGHT(CQ$39,2)>RIGHT($K51,2),BU51,0))","v":5.816577534691902},{"$f":"+IF($K51=\"ongoing\",BV51,IF(RIGHT($K51,2)=RIGHT(CR$39,2),SUM($BR51:BV51),0)+IF(RIGHT(CR$39,2)>RIGHT($K51,2),BV51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BW51,IF(RIGHT($K51,2)=RIGHT(CS$39,2),SUM($BR51:BW51),0)+IF(RIGHT(CS$39,2)>RIGHT($K51,2),BW51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BX51,IF(RIGHT($K51,2)=RIGHT(CT$39,2),SUM($BR51:BX51),0)+IF(RIGHT(CT$39,2)>RIGHT($K51,2),BX51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BY51,IF(RIGHT($K51,2)=RIGHT(CU$39,2),SUM($BR51:BY51),0)+IF(RIGHT(CU$39,2)>RIGHT($K51,2),BY51,0))","v":0},{"$f":"+IF($K51=\"ongoing\",BZ51,IF(RIGHT($K51,2)=RIGHT(CV$39,2),SUM($BR51:BZ51),0)+IF(RIGHT(CV$39,2)>RIGHT($K51,2),BZ51,0))","v":0},null,{"$f":"+MIN(IF($N51<=$CM51,MIN($N51,1),$N51),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N51<=$CM51,MIN($N51,1),$N51),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX51=CW51,0,\nIF(AND(DP$40>1,CX51=$N51),1-SUM($DO51:DO51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DP$40=1,0,VDB(1,0,$N51,INT(DP$40-1-1),MIN($N51,INT(DP$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CW51>=INT($N51),$N51-INT($N51),1)))*\nIF(DP$40=1,0,\nIF(INT(CX51)=INT(CW51),CX51-CW51,INT(CX51)-CW51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DP$40-1),MIN($N51,INT(DP$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CX51>INT($N51),$N51-INT($N51),1))*\nIF(DP$40=1,CX51,\nIF(INT(CX51)=INT(CW51),0,CX51-INT(CX51)))))","v":1.4705882352941176E-2},{"$f":"+IF(CY51=CX51,0,\nIF(AND(DQ$40>1,CY51=$N51),1-SUM($DO51:DP51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DQ$40=1,0,VDB(1,0,$N51,INT(DQ$40-1-1),MIN($N51,INT(DQ$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CX51>=INT($N51),$N51-INT($N51),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY51)=INT(CX51),CY51-CX51,INT(CY51)-CX51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DQ$40-1),MIN($N51,INT(DQ$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CY51>INT($N51),$N51-INT($N51),1))*\nIF(DQ$40=1,CY51,\nIF(INT(CY51)=INT(CX51),0,CY51-INT(CY51)))))","v":2.8979238754325259E-2},{"$f":"+IF(CZ51=CY51,0,\nIF(AND(DR$40>1,CZ51=$N51),1-SUM($DO51:DQ51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DR$40=1,0,VDB(1,0,$N51,INT(DR$40-1-1),MIN($N51,INT(DR$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CY51>=INT($N51),$N51-INT($N51),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ51)=INT(CY51),CZ51-CY51,INT(CZ51)-CY51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DR$40-1),MIN($N51,INT(DR$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CZ51>INT($N51),$N51-INT($N51),1))*\nIF(DR$40=1,CZ51,\nIF(INT(CZ51)=INT(CY51),0,CZ51-INT(CZ51)))))","v":2.8126908202727459E-2},{"$f":"+IF(DA51=CZ51,0,\nIF(AND(DS$40>1,DA51=$N51),1-SUM($DO51:DR51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DS$40=1,0,VDB(1,0,$N51,INT(DS$40-1-1),MIN($N51,INT(DS$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(CZ51>=INT($N51),$N51-INT($N51),1)))*\nIF(DS$40=1,0,\nIF(INT(DA51)=INT(CZ51),DA51-CZ51,INT(DA51)-CZ51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DS$40-1),MIN($N51,INT(DS$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DA51>INT($N51),$N51-INT($N51),1))*\nIF(DS$40=1,DA51,\nIF(INT(DA51)=INT(CZ51),0,DA51-INT(DA51)))))","v":2.7299646196764882E-2},{"$f":"+IF(DB51=DA51,0,\nIF(AND(DT$40>1,DB51=$N51),1-SUM($DO51:DS51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DT$40=1,0,VDB(1,0,$N51,INT(DT$40-1-1),MIN($N51,INT(DT$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DA51>=INT($N51),$N51-INT($N51),1)))*\nIF(DT$40=1,0,\nIF(INT(DB51)=INT(DA51),DB51-DA51,INT(DB51)-DA51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DT$40-1),MIN($N51,INT(DT$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DB51>INT($N51),$N51-INT($N51),1))*\nIF(DT$40=1,DB51,\nIF(INT(DB51)=INT(DA51),0,DB51-INT(DB51)))))","v":2.64967154262718E-2},{"$f":"+IF(DC51=DB51,0,\nIF(AND(DU$40>1,DC51=$N51),1-SUM($DO51:DT51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DU$40=1,0,VDB(1,0,$N51,INT(DU$40-1-1),MIN($N51,INT(DU$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DB51>=INT($N51),$N51-INT($N51),1)))*\nIF(DU$40=1,0,\nIF(INT(DC51)=INT(DB51),DC51-DB51,INT(DC51)-DB51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DU$40-1),MIN($N51,INT(DU$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DC51>INT($N51),$N51-INT($N51),1))*\nIF(DU$40=1,DC51,\nIF(INT(DC51)=INT(DB51),0,DC51-INT(DC51)))))","v":2.5717400266675568E-2},{"$f":"+IF(DD51=DC51,0,\nIF(AND(DV$40>1,DD51=$N51),1-SUM($DO51:DU51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DV$40=1,0,VDB(1,0,$N51,INT(DV$40-1-1),MIN($N51,INT(DV$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DC51>=INT($N51),$N51-INT($N51),1)))*\nIF(DV$40=1,0,\nIF(INT(DD51)=INT(DC51),DD51-DC51,INT(DD51)-DC51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DV$40-1),MIN($N51,INT(DV$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DD51>INT($N51),$N51-INT($N51),1))*\nIF(DV$40=1,DD51,\nIF(INT(DD51)=INT(DC51),0,DD51-INT(DD51)))))","v":2.496100614118511E-2},{"$f":"+IF(DE51=DD51,0,\nIF(AND(DW$40>1,DE51=$N51),1-SUM($DO51:DV51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DW$40=1,0,VDB(1,0,$N51,INT(DW$40-1-1),MIN($N51,INT(DW$40-1-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DD51>=INT($N51),$N51-INT($N51),1)))*\nIF(DW$40=1,0,\nIF(INT(DE51)=INT(DD51),DE51-DD51,INT(DE51)-DD51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DW$40-1),MIN($N51,INT(DW$40-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DE51>INT($N51),$N51-INT($N51),1))*\nIF(DW$40=1,DE51,\nIF(INT(DE51)=INT(DD51),0,DE51-INT(DE51)))))","v":2.4226858901738486E-2},null,{"$f":"+IF(OR(DG51=DF51,DY$40=1),0,\nIF(AND(DY$40>1,DG51=$N51),1-SUM($DX51:DX51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DY$40=2,0,VDB(1,0,$N51,INT(DY$40-2-1),MIN($N51,INT(DY$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DF51>=INT($N51),$N51-INT($N51),1)))*\nIF(DY$40=2,0,\nIF(INT(DG51)=INT(DF51),DG51-DF51,INT(DG51)-DF51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DY$40-2),MIN($N51,INT(DY$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DG51>INT($N51),$N51-INT($N51),1))*\nIF(DY$40=2,DG51,\nIF(INT(DG51)=INT(DF51),0,DG51-INT(DG51)))))","v":0},{"$f":"+IF(OR(DH51=DG51,DZ$40=1),0,\nIF(AND(DZ$40>1,DH51=$N51),1-SUM($DX51:DY51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(DZ$40=2,0,VDB(1,0,$N51,INT(DZ$40-2-1),MIN($N51,INT(DZ$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DG51>=INT($N51),$N51-INT($N51),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH51)=INT(DG51),DH51-DG51,INT(DH51)-DG51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(DZ$40-2),MIN($N51,INT(DZ$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DH51>INT($N51),$N51-INT($N51),1))*\nIF(DZ$40=2,DH51,\nIF(INT(DH51)=INT(DG51),0,DH51-INT(DH51)))))","v":1.4705882352941176E-2},{"$f":"+IF(OR(DI51=DH51,EA$40=1),0,\nIF(AND(EA$40>1,DI51=$N51),1-SUM($DX51:DZ51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(EA$40=2,0,VDB(1,0,$N51,INT(EA$40-2-1),MIN($N51,INT(EA$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DH51>=INT($N51),$N51-INT($N51),1)))*\nIF(EA$40=2,0,\nIF(INT(DI51)=INT(DH51),DI51-DH51,INT(DI51)-DH51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(EA$40-2),MIN($N51,INT(EA$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DI51>INT($N51),$N51-INT($N51),1))*\nIF(EA$40=2,DI51,\nIF(INT(DI51)=INT(DH51),0,DI51-INT(DI51)))))","v":2.8979238754325259E-2},{"$f":"+IF(OR(DJ51=DI51,EB$40=1),0,\nIF(AND(EB$40>1,DJ51=$N51),1-SUM($DX51:EA51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(EB$40=2,0,VDB(1,0,$N51,INT(EB$40-2-1),MIN($N51,INT(EB$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DI51>=INT($N51),$N51-INT($N51),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ51)=INT(DI51),DJ51-DI51,INT(DJ51)-DI51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(EB$40-2),MIN($N51,INT(EB$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DJ51>INT($N51),$N51-INT($N51),1))*\nIF(EB$40=2,DJ51,\nIF(INT(DJ51)=INT(DI51),0,DJ51-INT(DJ51)))))","v":2.8126908202727459E-2},{"$f":"+IF(OR(DK51=DJ51,EC$40=1),0,\nIF(AND(EC$40>1,DK51=$N51),1-SUM($DX51:EB51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(EC$40=2,0,VDB(1,0,$N51,INT(EC$40-2-1),MIN($N51,INT(EC$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DJ51>=INT($N51),$N51-INT($N51),1)))*\nIF(EC$40=2,0,\nIF(INT(DK51)=INT(DJ51),DK51-DJ51,INT(DK51)-DJ51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(EC$40-2),MIN($N51,INT(EC$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DK51>INT($N51),$N51-INT($N51),1))*\nIF(EC$40=2,DK51,\nIF(INT(DK51)=INT(DJ51),0,DK51-INT(DK51)))))","v":2.7299646196764882E-2},{"$f":"+IF(OR(DL51=DK51,ED$40=1),0,\nIF(AND(ED$40>1,DL51=$N51),1-SUM($DX51:EC51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(ED$40=2,0,VDB(1,0,$N51,INT(ED$40-2-1),MIN($N51,INT(ED$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DK51>=INT($N51),$N51-INT($N51),1)))*\nIF(ED$40=2,0,\nIF(INT(DL51)=INT(DK51),DL51-DK51,INT(DL51)-DK51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(ED$40-2),MIN($N51,INT(ED$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DL51>INT($N51),$N51-INT($N51),1))*\nIF(ED$40=2,DL51,\nIF(INT(DL51)=INT(DK51),0,DL51-INT(DL51)))))","v":2.64967154262718E-2},{"$f":"+IF(OR(DM51=DL51,EE$40=1),0,\nIF(AND(EE$40>1,DM51=$N51),1-SUM($DX51:ED51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(EE$40=2,0,VDB(1,0,$N51,INT(EE$40-2-1),MIN($N51,INT(EE$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DL51>=INT($N51),$N51-INT($N51),1)))*\nIF(EE$40=2,0,\nIF(INT(DM51)=INT(DL51),DM51-DL51,INT(DM51)-DL51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(EE$40-2),MIN($N51,INT(EE$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DM51>INT($N51),$N51-INT($N51),1))*\nIF(EE$40=2,DM51,\nIF(INT(DM51)=INT(DL51),0,DM51-INT(DM51)))))","v":2.5717400266675568E-2},{"$f":"+IF(OR(DN51=DM51,EF$40=1),0,\nIF(AND(EF$40>1,DN51=$N51),1-SUM($DX51:EE51),\nIF($N51<=1,\nIF($N51>0,1/$N51,0),\nIF(EF$40=2,0,VDB(1,0,$N51,INT(EF$40-2-1),MIN($N51,INT(EF$40-2-1)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DM51>=INT($N51),$N51-INT($N51),1)))*\nIF(EF$40=2,0,\nIF(INT(DN51)=INT(DM51),DN51-DM51,INT(DN51)-DM51))+\nIF($N51<=1,\nIF($N51>0,1/$N51,0),VDB(1,0,$N51,INT(EF$40-2),MIN($N51,INT(EF$40-2)+1),$CM51,IF($CN51=\"No\",1,0))/\nIF(DN51>INT($N51),$N51-INT($N51),1))*\nIF(EF$40=2,DN51,\nIF(INT(DN51)=INT(DM51),0,DN51-INT(DN51)))))","v":2.496100614118511E-2},null,2.496100614118511E-2,2.5717400266675568E-2,2.64967154262718E-2,2.7299646196764882E-2,2.8126908202727459E-2,2.8979238754325259E-2,1.4705882352941176E-2,0,null,0,0,8.5537904921939731E-2,0.16855998911088124,0.16360234237232593,0.15879050877313983,0.15412019969157692,0.14958725264182465]
[]
[null,null,"Water infrastructure - Growth",null,"Water","Growth","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,2.1131145407000003,1.82861082397902,1.8822360380840326,2.159877447925953,1.8764651076205883,1.0098341975884033,3.139626959400001,7.9187314179605259,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,{"$f":"+Q53-Z53-AI53","v":2.1131145407000003},{"$f":"+R53-AA53-AJ53","v":1.82861082397902},{"$f":"+S53-AB53-AK53","v":1.8822360380840326},{"$f":"+T53-AC53-AL53","v":2.159877447925953},{"$f":"+U53-AD53-AM53","v":1.8764651076205883},{"$f":"+V53-AE53-AN53","v":1.0098341975884033},{"$f":"+W53-AF53-AO53","v":3.139626959400001},{"$f":"+X53-AG53-AP53","v":7.9187314179605259},null,{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BJ53,\nIF($J53=\"straight line\",\nIF((LEFT(BA$39,4)*1)-INT($L53)<LEFT($BA$39,4)*1,0,((OFFSET(BJ53,0,-INT($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($L53)+1,0))))\n+BJ53/$L53*0.5,\nIF($J53=\"Declining Balance\",-$BA$38,0))))","v":1.288069411127004E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BK53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BJ53-((BJ53/$L53)*0.5))+BK53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BB$39,4)*1)-INT($L53)<LEFT($BA$39,4)*1,0,((OFFSET(BK53,0,-INT($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($L53)+1,0))))\n+BK53/$L53*0.5\n+SUM(OFFSET(BK53,0,MAX(-INT($L53+(0.5-(10^-12))),-BB$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BB$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BA$38,0)))))","v":3.6907862404876021E-2},{"$f":"IF($L53=0,0,\nIF($L53<=0.5,BL53,\nIF(AND($J53=\"straight line\",$L53<1.51),(BK53-((BK53/$L53)*0.5))+BL53/$L53*0.5,\nIF($J53=\"straight line\",\nIF((LEFT(BC$39,4)*1)-INT($L53)<LEFT($BA$39,4)*1,0,((OFFSET(BL53,0,-INT($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($L53)+1,0))))\n+BL53/$L53*0.5\n+SUM(OFFSET(BL53,0,MAX(-INT($L53+(0.5-(10^-12))),-BC$40)+1,1,MIN(INT($L53+(0.5-(10^-12))),BC$40)-1))*1/$L53,\nIF($J53=\"Declining Balance\",-$BA$38,0)))))","v":5.9527688449973686E-2},8.4166782248971755E-2,0.10877069878303444,0.12636441542636068,0.1516578573389126,0.21906515064370255,null,{"$f":"+IF($K53=\"Ongoing\",AR53,IF(RIGHT($K53,2)=RIGHT(BJ$39,2),SUM($AR53:AR53),0)+IF(RIGHT(BJ$39,2)>RIGHT($K53,2),AR53,0))","v":2.1131145407000003},{"$f":"+IF($K53=\"Ongoing\",AS53,IF(RIGHT($K53,2)=RIGHT(BK$39,2),SUM($AR53:AS53),0)+IF(RIGHT(BK$39,2)>RIGHT($K53,2),AS53,0))","v":1.82861082397902},{"$f":"+IF($K53=\"Ongoing\",AT53,IF(RIGHT($K53,2)=RIGHT(BL$39,2),SUM($AR53:AT53),0)+IF(RIGHT(BL$39,2)>RIGHT($K53,2),AT53,0))","v":1.8822360380840326},{"$f":"+IF($K53=\"Ongoing\",AU53,IF(RIGHT($K53,2)=RIGHT(BM$39,2),SUM($AR53:AU53),0)+IF(RIGHT(BM$39,2)>RIGHT($K53,2),AU53,0))","v":2.159877447925953},{"$f":"+IF($K53=\"Ongoing\",AV53,IF(RIGHT($K53,2)=RIGHT(BN$39,2),SUM($AR53:AV53),0)+IF(RIGHT(BN$39,2)>RIGHT($K53,2),AV53,0))","v":1.8764651076205883},{"$f":"+IF($K53=\"Ongoing\",AW53,IF(RIGHT($K53,2)=RIGHT(BO$39,2),SUM($AR53:AW53),0)+IF(RIGHT(BO$39,2)>RIGHT($K53,2),AW53,0))","v":1.0098341975884033},{"$f":"+IF($K53=\"Ongoing\",AX53,IF(RIGHT($K53,2)=RIGHT(BP$39,2),SUM($AR53:AX53),0)+IF(RIGHT(BP$39,2)>RIGHT($K53,2),AX53,0))","v":3.139626959400001},{"$f":"+IF($K53=\"Ongoing\",AY53,IF(RIGHT($K53,2)=RIGHT(BQ$39,2),SUM($AR53:AY53),0)+IF(RIGHT(BQ$39,2)>RIGHT($K53,2),AY53,0))","v":7.9187314179605259},null,{"$f":"+Q53*KeyAssumptionsPriceControl_FO!Z$15","v":2.1617161751361},{"$f":"+R53*KeyAssumptionsPriceControl_FO!AA$15","v":1.9136942570079394},{"$f":"+S53*KeyAssumptionsPriceControl_FO!AB$15","v":2.0151203344701449},{"$f":"+T53*KeyAssumptionsPriceControl_FO!AC$15","v":2.3655473454927574},{"$f":"+U53*KeyAssumptionsPriceControl_FO!AD$15","v":2.102416042562846},{"$f":"+V53*KeyAssumptionsPriceControl_FO!AE$15","v":1.1574543623096099},{"$f":"+W53*KeyAssumptionsPriceControl_FO!AF$15","v":3.6813531886962449},{"$f":"+X53*KeyAssumptionsPriceControl_FO!AG$15","v":9.4986236983465897},null,{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BS53,\nIF($J53=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BS53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BS53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ53,0))","v":1.9765425113743875E-2},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BT53,\nIF($J53=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BT53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BT53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(ER53,0))","v":5.6667066764011509E-2},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BU53,\nIF($J53=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BU53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BU53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(ES53,0))","v":9.1553512141058779E-2},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BV53,\nIF($J53=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BV53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BV53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(ET53,0))","v":0.12993346773121975},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BW53,\nIF($J53=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BW53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BW53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(EU53,0))","v":0.16840975627539223},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BX53,\nIF($J53=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BX53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BX53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(EV53,0))","v":0.19513636552242192},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BY53,\nIF($J53=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BY53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BY53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(EW53,0))","v":0.23581107706002036},{"$f":"IF($M53=\"straight line\",IF($N53=0,0,\nIF($N53<=0.5,BZ53,\nIF($J53=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N53)<LEFT(#REF!,4)*1,0,((OFFSET(BZ53,0,-INT($N53+0.5),1,1))/$N53)*(IF($N53-INT($N53)>0.5,$N53-0.5-INT($N53),IF($N53-INT($N53)<=0.5,$N53-0.5-INT($N53)+1,0))))\n+BZ53/$N53*0.5,\nIF($J53=\"Declining Balance\",-#REF!,0)))),IFERROR(EX53,0))","v":0.3520085856328854},null,null,null,1.5,"No",{"$f":"+IF($K53=\"ongoing\",BS53,IF(RIGHT($K53,2)=RIGHT(CO$39,2),SUM($BR53:BS53),0)+IF(RIGHT(CO$39,2)>RIGHT($K53,2),BS53,0))","v":2.1617161751361},{"$f":"+IF($K53=\"ongoing\",BT53,IF(RIGHT($K53,2)=RIGHT(CP$39,2),SUM($BR53:BT53),0)+IF(RIGHT(CP$39,2)>RIGHT($K53,2),BT53,0))","v":1.9136942570079394},{"$f":"+IF($K53=\"ongoing\",BU53,IF(RIGHT($K53,2)=RIGHT(CQ$39,2),SUM($BR53:BU53),0)+IF(RIGHT(CQ$39,2)>RIGHT($K53,2),BU53,0))","v":2.0151203344701449},{"$f":"+IF($K53=\"ongoing\",BV53,IF(RIGHT($K53,2)=RIGHT(CR$39,2),SUM($BR53:BV53),0)+IF(RIGHT(CR$39,2)>RIGHT($K53,2),BV53,0))","v":2.3655473454927574},{"$f":"+IF($K53=\"ongoing\",BW53,IF(RIGHT($K53,2)=RIGHT(CS$39,2),SUM($BR53:BW53),0)+IF(RIGHT(CS$39,2)>RIGHT($K53,2),BW53,0))","v":2.102416042562846},{"$f":"+IF($K53=\"ongoing\",BX53,IF(RIGHT($K53,2)=RIGHT(CT$39,2),SUM($BR53:BX53),0)+IF(RIGHT(CT$39,2)>RIGHT($K53,2),BX53,0))","v":1.1574543623096099},{"$f":"+IF($K53=\"ongoing\",BY53,IF(RIGHT($K53,2)=RIGHT(CU$39,2),SUM($BR53:BY53),0)+IF(RIGHT(CU$39,2)>RIGHT($K53,2),BY53,0))","v":3.6813531886962449},{"$f":"+IF($K53=\"ongoing\",BZ53,IF(RIGHT($K53,2)=RIGHT(CV$39,2),SUM($BR53:BZ53),0)+IF(RIGHT(CV$39,2)>RIGHT($K53,2),BZ53,0))","v":9.4986236983465897},null,{"$f":"+MIN(IF($N53<=$CM53,MIN($N53,1),$N53),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N53<=$CM53,MIN($N53,1),$N53),IF(CY$40=1,0.5,CX53+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N53<=$CM53,MIN($N53,1),$N53),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N53<=$CM53,MIN($N53,1),$N53),IF(DH$40=2,0.5,DG53+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX53=CW53,0,\nIF(AND(DP$40>1,CX53=$N53),1-SUM($DO53:DO53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DP$40=1,0,VDB(1,0,$N53,INT(DP$40-1-1),MIN($N53,INT(DP$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CW53>=INT($N53),$N53-INT($N53),1)))*\nIF(DP$40=1,0,\nIF(INT(CX53)=INT(CW53),CX53-CW53,INT(CX53)-CW53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DP$40-1),MIN($N53,INT(DP$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CX53>INT($N53),$N53-INT($N53),1))*\nIF(DP$40=1,CX53,\nIF(INT(CX53)=INT(CW53),0,CX53-INT(CX53)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY53=CX53,0,\nIF(AND(DQ$40>1,CY53=$N53),1-SUM($DO53:DP53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DQ$40=1,0,VDB(1,0,$N53,INT(DQ$40-1-1),MIN($N53,INT(DQ$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CX53>=INT($N53),$N53-INT($N53),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY53)=INT(CX53),CY53-CX53,INT(CY53)-CX53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DQ$40-1),MIN($N53,INT(DQ$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CY53>INT($N53),$N53-INT($N53),1))*\nIF(DQ$40=1,CY53,\nIF(INT(CY53)=INT(CX53),0,CY53-INT(CY53)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ53=CY53,0,\nIF(AND(DR$40>1,CZ53=$N53),1-SUM($DO53:DQ53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DR$40=1,0,VDB(1,0,$N53,INT(DR$40-1-1),MIN($N53,INT(DR$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CY53>=INT($N53),$N53-INT($N53),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ53)=INT(CY53),CZ53-CY53,INT(CZ53)-CY53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DR$40-1),MIN($N53,INT(DR$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CZ53>INT($N53),$N53-INT($N53),1))*\nIF(DR$40=1,CZ53,\nIF(INT(CZ53)=INT(CY53),0,CZ53-INT(CZ53)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA53=CZ53,0,\nIF(AND(DS$40>1,DA53=$N53),1-SUM($DO53:DR53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DS$40=1,0,VDB(1,0,$N53,INT(DS$40-1-1),MIN($N53,INT(DS$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(CZ53>=INT($N53),$N53-INT($N53),1)))*\nIF(DS$40=1,0,\nIF(INT(DA53)=INT(CZ53),DA53-CZ53,INT(DA53)-CZ53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DS$40-1),MIN($N53,INT(DS$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DA53>INT($N53),$N53-INT($N53),1))*\nIF(DS$40=1,DA53,\nIF(INT(DA53)=INT(CZ53),0,DA53-INT(DA53)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB53=DA53,0,\nIF(AND(DT$40>1,DB53=$N53),1-SUM($DO53:DS53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DT$40=1,0,VDB(1,0,$N53,INT(DT$40-1-1),MIN($N53,INT(DT$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DA53>=INT($N53),$N53-INT($N53),1)))*\nIF(DT$40=1,0,\nIF(INT(DB53)=INT(DA53),DB53-DA53,INT(DB53)-DA53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DT$40-1),MIN($N53,INT(DT$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DB53>INT($N53),$N53-INT($N53),1))*\nIF(DT$40=1,DB53,\nIF(INT(DB53)=INT(DA53),0,DB53-INT(DB53)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC53=DB53,0,\nIF(AND(DU$40>1,DC53=$N53),1-SUM($DO53:DT53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DU$40=1,0,VDB(1,0,$N53,INT(DU$40-1-1),MIN($N53,INT(DU$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DB53>=INT($N53),$N53-INT($N53),1)))*\nIF(DU$40=1,0,\nIF(INT(DC53)=INT(DB53),DC53-DB53,INT(DC53)-DB53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DU$40-1),MIN($N53,INT(DU$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DC53>INT($N53),$N53-INT($N53),1))*\nIF(DU$40=1,DC53,\nIF(INT(DC53)=INT(DB53),0,DC53-INT(DC53)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD53=DC53,0,\nIF(AND(DV$40>1,DD53=$N53),1-SUM($DO53:DU53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DV$40=1,0,VDB(1,0,$N53,INT(DV$40-1-1),MIN($N53,INT(DV$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DC53>=INT($N53),$N53-INT($N53),1)))*\nIF(DV$40=1,0,\nIF(INT(DD53)=INT(DC53),DD53-DC53,INT(DD53)-DC53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DV$40-1),MIN($N53,INT(DV$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DD53>INT($N53),$N53-INT($N53),1))*\nIF(DV$40=1,DD53,\nIF(INT(DD53)=INT(DC53),0,DD53-INT(DD53)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE53=DD53,0,\nIF(AND(DW$40>1,DE53=$N53),1-SUM($DO53:DV53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DW$40=1,0,VDB(1,0,$N53,INT(DW$40-1-1),MIN($N53,INT(DW$40-1-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DD53>=INT($N53),$N53-INT($N53),1)))*\nIF(DW$40=1,0,\nIF(INT(DE53)=INT(DD53),DE53-DD53,INT(DE53)-DD53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DW$40-1),MIN($N53,INT(DW$40-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DE53>INT($N53),$N53-INT($N53),1))*\nIF(DW$40=1,DE53,\nIF(INT(DE53)=INT(DD53),0,DE53-INT(DE53)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG53=DF53,DY$40=1),0,\nIF(AND(DY$40>1,DG53=$N53),1-SUM($DX53:DX53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DY$40=2,0,VDB(1,0,$N53,INT(DY$40-2-1),MIN($N53,INT(DY$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DF53>=INT($N53),$N53-INT($N53),1)))*\nIF(DY$40=2,0,\nIF(INT(DG53)=INT(DF53),DG53-DF53,INT(DG53)-DF53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DY$40-2),MIN($N53,INT(DY$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DG53>INT($N53),$N53-INT($N53),1))*\nIF(DY$40=2,DG53,\nIF(INT(DG53)=INT(DF53),0,DG53-INT(DG53)))))","v":0},{"$f":"+IF(OR(DH53=DG53,DZ$40=1),0,\nIF(AND(DZ$40>1,DH53=$N53),1-SUM($DX53:DY53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(DZ$40=2,0,VDB(1,0,$N53,INT(DZ$40-2-1),MIN($N53,INT(DZ$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DG53>=INT($N53),$N53-INT($N53),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH53)=INT(DG53),DH53-DG53,INT(DH53)-DG53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(DZ$40-2),MIN($N53,INT(DZ$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DH53>INT($N53),$N53-INT($N53),1))*\nIF(DZ$40=2,DH53,\nIF(INT(DH53)=INT(DG53),0,DH53-INT(DH53)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI53=DH53,EA$40=1),0,\nIF(AND(EA$40>1,DI53=$N53),1-SUM($DX53:DZ53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(EA$40=2,0,VDB(1,0,$N53,INT(EA$40-2-1),MIN($N53,INT(EA$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DH53>=INT($N53),$N53-INT($N53),1)))*\nIF(EA$40=2,0,\nIF(INT(DI53)=INT(DH53),DI53-DH53,INT(DI53)-DH53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(EA$40-2),MIN($N53,INT(EA$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DI53>INT($N53),$N53-INT($N53),1))*\nIF(EA$40=2,DI53,\nIF(INT(DI53)=INT(DH53),0,DI53-INT(DI53)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ53=DI53,EB$40=1),0,\nIF(AND(EB$40>1,DJ53=$N53),1-SUM($DX53:EA53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(EB$40=2,0,VDB(1,0,$N53,INT(EB$40-2-1),MIN($N53,INT(EB$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DI53>=INT($N53),$N53-INT($N53),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ53)=INT(DI53),DJ53-DI53,INT(DJ53)-DI53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(EB$40-2),MIN($N53,INT(EB$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DJ53>INT($N53),$N53-INT($N53),1))*\nIF(EB$40=2,DJ53,\nIF(INT(DJ53)=INT(DI53),0,DJ53-INT(DJ53)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK53=DJ53,EC$40=1),0,\nIF(AND(EC$40>1,DK53=$N53),1-SUM($DX53:EB53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(EC$40=2,0,VDB(1,0,$N53,INT(EC$40-2-1),MIN($N53,INT(EC$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DJ53>=INT($N53),$N53-INT($N53),1)))*\nIF(EC$40=2,0,\nIF(INT(DK53)=INT(DJ53),DK53-DJ53,INT(DK53)-DJ53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(EC$40-2),MIN($N53,INT(EC$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DK53>INT($N53),$N53-INT($N53),1))*\nIF(EC$40=2,DK53,\nIF(INT(DK53)=INT(DJ53),0,DK53-INT(DK53)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL53=DK53,ED$40=1),0,\nIF(AND(ED$40>1,DL53=$N53),1-SUM($DX53:EC53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(ED$40=2,0,VDB(1,0,$N53,INT(ED$40-2-1),MIN($N53,INT(ED$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DK53>=INT($N53),$N53-INT($N53),1)))*\nIF(ED$40=2,0,\nIF(INT(DL53)=INT(DK53),DL53-DK53,INT(DL53)-DK53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(ED$40-2),MIN($N53,INT(ED$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DL53>INT($N53),$N53-INT($N53),1))*\nIF(ED$40=2,DL53,\nIF(INT(DL53)=INT(DK53),0,DL53-INT(DL53)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM53=DL53,EE$40=1),0,\nIF(AND(EE$40>1,DM53=$N53),1-SUM($DX53:ED53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(EE$40=2,0,VDB(1,0,$N53,INT(EE$40-2-1),MIN($N53,INT(EE$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DL53>=INT($N53),$N53-INT($N53),1)))*\nIF(EE$40=2,0,\nIF(INT(DM53)=INT(DL53),DM53-DL53,INT(DM53)-DL53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(EE$40-2),MIN($N53,INT(EE$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DM53>INT($N53),$N53-INT($N53),1))*\nIF(EE$40=2,DM53,\nIF(INT(DM53)=INT(DL53),0,DM53-INT(DM53)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN53=DM53,EF$40=1),0,\nIF(AND(EF$40>1,DN53=$N53),1-SUM($DX53:EE53),\nIF($N53<=1,\nIF($N53>0,1/$N53,0),\nIF(EF$40=2,0,VDB(1,0,$N53,INT(EF$40-2-1),MIN($N53,INT(EF$40-2-1)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DM53>=INT($N53),$N53-INT($N53),1)))*\nIF(EF$40=2,0,\nIF(INT(DN53)=INT(DM53),DN53-DM53,INT(DN53)-DM53))+\nIF($N53<=1,\nIF($N53>0,1/$N53,0),VDB(1,0,$N53,INT(EF$40-2),MIN($N53,INT(EF$40-2)+1),$CM53,IF($CN53=\"No\",1,0))/\nIF(DN53>INT($N53),$N53-INT($N53),1))*\nIF(EF$40=2,DN53,\nIF(INT(DN53)=INT(DM53),0,DN53-INT(DN53)))))","v":1.6522336611021468E-2},null,{"$f":"+OFFSET($DY53,0,MAX($EH$40:$HI$40)-EH$40)","v":1.6522336611021468E-2},1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DP53-\nIF(EQ$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,EQ$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,EQ$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-EQ$40,1,EQ$40-1)),0))","v":1.9765425113743875E-2},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DQ53-\nIF(ER$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,ER$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,ER$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-ER$40,1,ER$40-1)),0))","v":5.6667066764011509E-2},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DR53-\nIF(ES$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,ES$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,ES$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-ES$40,1,ES$40-1)),0))","v":9.1553512141058779E-2},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DS53-\nIF(ET$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,ET$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,ET$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-ET$40,1,ET$40-1)),0))","v":0.12993346773121975},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DT53-\nIF(EU$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,EU$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,EU$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-EU$40,1,EU$40-1)),0))","v":0.16840975627539223},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DU53-\nIF(EV$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,EV$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,EV$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-EV$40,1,EV$40-1)),0))","v":0.19513636552242192},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DV53-\nIF(EW$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,EW$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,EW$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-EW$40,1,EW$40-1)),0))","v":0.23581107706002036},{"$f":"-(-$CO53*(-ISBLANK($CO53)+1)*DW53-\nIF(EX$40>1,SUMPRODUCT(OFFSET($CP53,0,0,1,EX$40-1)*(-ISBLANK(OFFSET($CP53,0,0,1,EX$40-1))+1),OFFSET($EH53,0,MAX($EQ$40:$HI$40)-EX$40,1,EX$40-1)),0))","v":0.3520085856328854}]
[null,null,"Water infrastructure - Growth",null,"Water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,12.855635525059194,8.3677612862806736,7.4992572013174064,15.583004745732412,17.830666555922036,18.003330117634743,28.126134042064599,27.499238164638697,null,null,null,null,null,null,null,null,null,null,10.911779386219621,6.2438073729551018,4.2909098306684852,5.8543263641049439,6.6111112808754129,6.613833939512916,11.515437276948385,12.211539561932339,null,1.943856138839573,2.1239539133255718,3.2083473706489212,9.7286783816274678,11.219555275046623,11.389496178121828,16.610696765116217,15.287698602706358,null,1.184896314821284E-2,3.6644692852165206E-2,6.9148251189923571E-2,0.14800714322589151,0.27569912806910141,0.41351478846286177,0.58419267336299441,0.77863242826485979,null,{"$f":"+IF($K54=\"Ongoing\",AR54,IF(RIGHT($K54,2)=RIGHT(BJ$39,2),SUM($AR54:AR54),0)+IF(RIGHT(BJ$39,2)>RIGHT($K54,2),AR54,0))","v":1.943856138839573},{"$f":"+IF($K54=\"Ongoing\",AS54,IF(RIGHT($K54,2)=RIGHT(BK$39,2),SUM($AR54:AS54),0)+IF(RIGHT(BK$39,2)>RIGHT($K54,2),AS54,0))","v":2.1239539133255718},{"$f":"+IF($K54=\"Ongoing\",AT54,IF(RIGHT($K54,2)=RIGHT(BL$39,2),SUM($AR54:AT54),0)+IF(RIGHT(BL$39,2)>RIGHT($K54,2),AT54,0))","v":3.2083473706489212},{"$f":"+IF($K54=\"Ongoing\",AU54,IF(RIGHT($K54,2)=RIGHT(BM$39,2),SUM($AR54:AU54),0)+IF(RIGHT(BM$39,2)>RIGHT($K54,2),AU54,0))","v":9.7286783816274678},{"$f":"+IF($K54=\"Ongoing\",AV54,IF(RIGHT($K54,2)=RIGHT(BN$39,2),SUM($AR54:AV54),0)+IF(RIGHT(BN$39,2)>RIGHT($K54,2),AV54,0))","v":11.219555275046623},{"$f":"+IF($K54=\"Ongoing\",AW54,IF(RIGHT($K54,2)=RIGHT(BO$39,2),SUM($AR54:AW54),0)+IF(RIGHT(BO$39,2)>RIGHT($K54,2),AW54,0))","v":11.389496178121828},{"$f":"+IF($K54=\"Ongoing\",AX54,IF(RIGHT($K54,2)=RIGHT(BP$39,2),SUM($AR54:AX54),0)+IF(RIGHT(BP$39,2)>RIGHT($K54,2),AX54,0))","v":16.610696765116217},{"$f":"+IF($K54=\"Ongoing\",AY54,IF(RIGHT($K54,2)=RIGHT(BQ$39,2),SUM($AR54:AY54),0)+IF(RIGHT(BQ$39,2)>RIGHT($K54,2),AY54,0))","v":15.287698602706358},null,{"$f":"+Q54*KeyAssumptionsPriceControl_FO!Z$15","v":13.151315142135553},{"$f":"+R54*KeyAssumptionsPriceControl_FO!AA$15","v":8.7571048511700251},{"$f":"+S54*KeyAssumptionsPriceControl_FO!AB$15","v":8.0286985128491644},{"$f":"+T54*KeyAssumptionsPriceControl_FO!AC$15","v":17.066864393841339},{"$f":"+U54*KeyAssumptionsPriceControl_FO!AD$15","v":19.977711956655831},{"$f":"+V54*KeyAssumptionsPriceControl_FO!AE$15","v":20.635103297669918},{"$f":"+W54*KeyAssumptionsPriceControl_FO!AF$15","v":32.979151529912961},{"$f":"+X54*KeyAssumptionsPriceControl_FO!AG$15","v":32.985702068979577},null,{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BS54,\nIF($J54=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BS54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BS54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ54,0))","v":0.1202476706141871},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BT54,\nIF($J54=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BT54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BT54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(ER54,0))","v":0.31836606701001036},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BU54,\nIF($J54=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BU54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BU54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(ES54,0))","v":0.466023405991141},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BV54,\nIF($J54=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BV54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BV54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(ET54,0))","v":0.6869599809902297},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BW54,\nIF($J54=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BW54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BW54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(EU54,0))","v":1.0131108863286364},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BX54,\nIF($J54=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BX54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BX54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(EV54,0))","v":1.3659233566375},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BY54,\nIF($J54=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BY54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BY54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(EW54,0))","v":1.8311613183819402},{"$f":"IF($M54=\"straight line\",IF($N54=0,0,\nIF($N54<=0.5,BZ54,\nIF($J54=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N54)<LEFT(#REF!,4)*1,0,((OFFSET(BZ54,0,-INT($N54+0.5),1,1))/$N54)*(IF($N54-INT($N54)>0.5,$N54-0.5-INT($N54),IF($N54-INT($N54)<=0.5,$N54-0.5-INT($N54)+1,0))))\n+BZ54/$N54*0.5,\nIF($J54=\"Declining Balance\",-#REF!,0)))),IFERROR(EX54,0))","v":2.4008179755752153},null,null,null,1.5,"No",{"$f":"+IF($K54=\"ongoing\",BS54,IF(RIGHT($K54,2)=RIGHT(CO$39,2),SUM($BR54:BS54),0)+IF(RIGHT(CO$39,2)>RIGHT($K54,2),BS54,0))","v":13.151315142135553},{"$f":"+IF($K54=\"ongoing\",BT54,IF(RIGHT($K54,2)=RIGHT(CP$39,2),SUM($BR54:BT54),0)+IF(RIGHT(CP$39,2)>RIGHT($K54,2),BT54,0))","v":8.7571048511700251},{"$f":"+IF($K54=\"ongoing\",BU54,IF(RIGHT($K54,2)=RIGHT(CQ$39,2),SUM($BR54:BU54),0)+IF(RIGHT(CQ$39,2)>RIGHT($K54,2),BU54,0))","v":8.0286985128491644},{"$f":"+IF($K54=\"ongoing\",BV54,IF(RIGHT($K54,2)=RIGHT(CR$39,2),SUM($BR54:BV54),0)+IF(RIGHT(CR$39,2)>RIGHT($K54,2),BV54,0))","v":17.066864393841339},{"$f":"+IF($K54=\"ongoing\",BW54,IF(RIGHT($K54,2)=RIGHT(CS$39,2),SUM($BR54:BW54),0)+IF(RIGHT(CS$39,2)>RIGHT($K54,2),BW54,0))","v":19.977711956655831},{"$f":"+IF($K54=\"ongoing\",BX54,IF(RIGHT($K54,2)=RIGHT(CT$39,2),SUM($BR54:BX54),0)+IF(RIGHT(CT$39,2)>RIGHT($K54,2),BX54,0))","v":20.635103297669918},{"$f":"+IF($K54=\"ongoing\",BY54,IF(RIGHT($K54,2)=RIGHT(CU$39,2),SUM($BR54:BY54),0)+IF(RIGHT(CU$39,2)>RIGHT($K54,2),BY54,0))","v":32.979151529912961},{"$f":"+IF($K54=\"ongoing\",BZ54,IF(RIGHT($K54,2)=RIGHT(CV$39,2),SUM($BR54:BZ54),0)+IF(RIGHT(CV$39,2)>RIGHT($K54,2),BZ54,0))","v":32.985702068979577},null,{"$f":"+MIN(IF($N54<=$CM54,MIN($N54,1),$N54),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N54<=$CM54,MIN($N54,1),$N54),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX54=CW54,0,\nIF(AND(DP$40>1,CX54=$N54),1-SUM($DO54:DO54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DP$40=1,0,VDB(1,0,$N54,INT(DP$40-1-1),MIN($N54,INT(DP$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CW54>=INT($N54),$N54-INT($N54),1)))*\nIF(DP$40=1,0,\nIF(INT(CX54)=INT(CW54),CX54-CW54,INT(CX54)-CW54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DP$40-1),MIN($N54,INT(DP$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CX54>INT($N54),$N54-INT($N54),1))*\nIF(DP$40=1,CX54,\nIF(INT(CX54)=INT(CW54),0,CX54-INT(CX54)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY54=CX54,0,\nIF(AND(DQ$40>1,CY54=$N54),1-SUM($DO54:DP54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DQ$40=1,0,VDB(1,0,$N54,INT(DQ$40-1-1),MIN($N54,INT(DQ$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CX54>=INT($N54),$N54-INT($N54),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY54)=INT(CX54),CY54-CX54,INT(CY54)-CX54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DQ$40-1),MIN($N54,INT(DQ$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CY54>INT($N54),$N54-INT($N54),1))*\nIF(DQ$40=1,CY54,\nIF(INT(CY54)=INT(CX54),0,CY54-INT(CY54)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ54=CY54,0,\nIF(AND(DR$40>1,CZ54=$N54),1-SUM($DO54:DQ54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DR$40=1,0,VDB(1,0,$N54,INT(DR$40-1-1),MIN($N54,INT(DR$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CY54>=INT($N54),$N54-INT($N54),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ54)=INT(CY54),CZ54-CY54,INT(CZ54)-CY54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DR$40-1),MIN($N54,INT(DR$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CZ54>INT($N54),$N54-INT($N54),1))*\nIF(DR$40=1,CZ54,\nIF(INT(CZ54)=INT(CY54),0,CZ54-INT(CZ54)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA54=CZ54,0,\nIF(AND(DS$40>1,DA54=$N54),1-SUM($DO54:DR54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DS$40=1,0,VDB(1,0,$N54,INT(DS$40-1-1),MIN($N54,INT(DS$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(CZ54>=INT($N54),$N54-INT($N54),1)))*\nIF(DS$40=1,0,\nIF(INT(DA54)=INT(CZ54),DA54-CZ54,INT(DA54)-CZ54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DS$40-1),MIN($N54,INT(DS$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DA54>INT($N54),$N54-INT($N54),1))*\nIF(DS$40=1,DA54,\nIF(INT(DA54)=INT(CZ54),0,DA54-INT(DA54)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB54=DA54,0,\nIF(AND(DT$40>1,DB54=$N54),1-SUM($DO54:DS54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DT$40=1,0,VDB(1,0,$N54,INT(DT$40-1-1),MIN($N54,INT(DT$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DA54>=INT($N54),$N54-INT($N54),1)))*\nIF(DT$40=1,0,\nIF(INT(DB54)=INT(DA54),DB54-DA54,INT(DB54)-DA54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DT$40-1),MIN($N54,INT(DT$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DB54>INT($N54),$N54-INT($N54),1))*\nIF(DT$40=1,DB54,\nIF(INT(DB54)=INT(DA54),0,DB54-INT(DB54)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC54=DB54,0,\nIF(AND(DU$40>1,DC54=$N54),1-SUM($DO54:DT54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DU$40=1,0,VDB(1,0,$N54,INT(DU$40-1-1),MIN($N54,INT(DU$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DB54>=INT($N54),$N54-INT($N54),1)))*\nIF(DU$40=1,0,\nIF(INT(DC54)=INT(DB54),DC54-DB54,INT(DC54)-DB54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DU$40-1),MIN($N54,INT(DU$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DC54>INT($N54),$N54-INT($N54),1))*\nIF(DU$40=1,DC54,\nIF(INT(DC54)=INT(DB54),0,DC54-INT(DC54)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD54=DC54,0,\nIF(AND(DV$40>1,DD54=$N54),1-SUM($DO54:DU54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DV$40=1,0,VDB(1,0,$N54,INT(DV$40-1-1),MIN($N54,INT(DV$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DC54>=INT($N54),$N54-INT($N54),1)))*\nIF(DV$40=1,0,\nIF(INT(DD54)=INT(DC54),DD54-DC54,INT(DD54)-DC54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DV$40-1),MIN($N54,INT(DV$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DD54>INT($N54),$N54-INT($N54),1))*\nIF(DV$40=1,DD54,\nIF(INT(DD54)=INT(DC54),0,DD54-INT(DD54)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE54=DD54,0,\nIF(AND(DW$40>1,DE54=$N54),1-SUM($DO54:DV54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DW$40=1,0,VDB(1,0,$N54,INT(DW$40-1-1),MIN($N54,INT(DW$40-1-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DD54>=INT($N54),$N54-INT($N54),1)))*\nIF(DW$40=1,0,\nIF(INT(DE54)=INT(DD54),DE54-DD54,INT(DE54)-DD54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DW$40-1),MIN($N54,INT(DW$40-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DE54>INT($N54),$N54-INT($N54),1))*\nIF(DW$40=1,DE54,\nIF(INT(DE54)=INT(DD54),0,DE54-INT(DE54)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG54=DF54,DY$40=1),0,\nIF(AND(DY$40>1,DG54=$N54),1-SUM($DX54:DX54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DY$40=2,0,VDB(1,0,$N54,INT(DY$40-2-1),MIN($N54,INT(DY$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DF54>=INT($N54),$N54-INT($N54),1)))*\nIF(DY$40=2,0,\nIF(INT(DG54)=INT(DF54),DG54-DF54,INT(DG54)-DF54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DY$40-2),MIN($N54,INT(DY$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DG54>INT($N54),$N54-INT($N54),1))*\nIF(DY$40=2,DG54,\nIF(INT(DG54)=INT(DF54),0,DG54-INT(DG54)))))","v":0},{"$f":"+IF(OR(DH54=DG54,DZ$40=1),0,\nIF(AND(DZ$40>1,DH54=$N54),1-SUM($DX54:DY54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(DZ$40=2,0,VDB(1,0,$N54,INT(DZ$40-2-1),MIN($N54,INT(DZ$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DG54>=INT($N54),$N54-INT($N54),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH54)=INT(DG54),DH54-DG54,INT(DH54)-DG54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(DZ$40-2),MIN($N54,INT(DZ$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DH54>INT($N54),$N54-INT($N54),1))*\nIF(DZ$40=2,DH54,\nIF(INT(DH54)=INT(DG54),0,DH54-INT(DH54)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI54=DH54,EA$40=1),0,\nIF(AND(EA$40>1,DI54=$N54),1-SUM($DX54:DZ54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(EA$40=2,0,VDB(1,0,$N54,INT(EA$40-2-1),MIN($N54,INT(EA$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DH54>=INT($N54),$N54-INT($N54),1)))*\nIF(EA$40=2,0,\nIF(INT(DI54)=INT(DH54),DI54-DH54,INT(DI54)-DH54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(EA$40-2),MIN($N54,INT(EA$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DI54>INT($N54),$N54-INT($N54),1))*\nIF(EA$40=2,DI54,\nIF(INT(DI54)=INT(DH54),0,DI54-INT(DI54)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ54=DI54,EB$40=1),0,\nIF(AND(EB$40>1,DJ54=$N54),1-SUM($DX54:EA54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(EB$40=2,0,VDB(1,0,$N54,INT(EB$40-2-1),MIN($N54,INT(EB$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DI54>=INT($N54),$N54-INT($N54),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ54)=INT(DI54),DJ54-DI54,INT(DJ54)-DI54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(EB$40-2),MIN($N54,INT(EB$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DJ54>INT($N54),$N54-INT($N54),1))*\nIF(EB$40=2,DJ54,\nIF(INT(DJ54)=INT(DI54),0,DJ54-INT(DJ54)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK54=DJ54,EC$40=1),0,\nIF(AND(EC$40>1,DK54=$N54),1-SUM($DX54:EB54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(EC$40=2,0,VDB(1,0,$N54,INT(EC$40-2-1),MIN($N54,INT(EC$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DJ54>=INT($N54),$N54-INT($N54),1)))*\nIF(EC$40=2,0,\nIF(INT(DK54)=INT(DJ54),DK54-DJ54,INT(DK54)-DJ54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(EC$40-2),MIN($N54,INT(EC$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DK54>INT($N54),$N54-INT($N54),1))*\nIF(EC$40=2,DK54,\nIF(INT(DK54)=INT(DJ54),0,DK54-INT(DK54)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL54=DK54,ED$40=1),0,\nIF(AND(ED$40>1,DL54=$N54),1-SUM($DX54:EC54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(ED$40=2,0,VDB(1,0,$N54,INT(ED$40-2-1),MIN($N54,INT(ED$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DK54>=INT($N54),$N54-INT($N54),1)))*\nIF(ED$40=2,0,\nIF(INT(DL54)=INT(DK54),DL54-DK54,INT(DL54)-DK54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(ED$40-2),MIN($N54,INT(ED$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DL54>INT($N54),$N54-INT($N54),1))*\nIF(ED$40=2,DL54,\nIF(INT(DL54)=INT(DK54),0,DL54-INT(DL54)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM54=DL54,EE$40=1),0,\nIF(AND(EE$40>1,DM54=$N54),1-SUM($DX54:ED54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(EE$40=2,0,VDB(1,0,$N54,INT(EE$40-2-1),MIN($N54,INT(EE$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DL54>=INT($N54),$N54-INT($N54),1)))*\nIF(EE$40=2,0,\nIF(INT(DM54)=INT(DL54),DM54-DL54,INT(DM54)-DL54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(EE$40-2),MIN($N54,INT(EE$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DM54>INT($N54),$N54-INT($N54),1))*\nIF(EE$40=2,DM54,\nIF(INT(DM54)=INT(DL54),0,DM54-INT(DM54)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN54=DM54,EF$40=1),0,\nIF(AND(EF$40>1,DN54=$N54),1-SUM($DX54:EE54),\nIF($N54<=1,\nIF($N54>0,1/$N54,0),\nIF(EF$40=2,0,VDB(1,0,$N54,INT(EF$40-2-1),MIN($N54,INT(EF$40-2-1)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DM54>=INT($N54),$N54-INT($N54),1)))*\nIF(EF$40=2,0,\nIF(INT(DN54)=INT(DM54),DN54-DM54,INT(DN54)-DM54))+\nIF($N54<=1,\nIF($N54>0,1/$N54,0),VDB(1,0,$N54,INT(EF$40-2),MIN($N54,INT(EF$40-2)+1),$CM54,IF($CN54=\"No\",1,0))/\nIF(DN54>INT($N54),$N54-INT($N54),1))*\nIF(EF$40=2,DN54,\nIF(INT(DN54)=INT(DM54),0,DN54-INT(DN54)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,0.1202476706141871,0.31836606701001036,0.466023405991141,0.6869599809902297,1.0131108863286364,1.3659233566375,1.8311613183819402,2.4008179755752153]
[null,null,"Water infrastructure - Growth",null,"Water","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,0.34371524303375883,1.2110691212260478,4.0780409361906527,3.4450215065093448,5.5025405697724823,4.6291375294578003,4.2471429868755388,1.5511149512866937,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.34371524303375883,1.2110691212260478,4.0780409361906527,3.4450215065093448,5.5025405697724823,4.6291375294578003,4.2471429868755388,1.5511149512866937,null,2.0951495158573292E-3,1.1572488022260245E-2,4.3812770060099156E-2,8.967032498104649E-2,0.14421105522845085,0.20596967924833384,0.26007590585110074,0.2954197480523712,null,{"$f":"+IF($K55=\"Ongoing\",AR55,IF(RIGHT($K55,2)=RIGHT(BJ$39,2),SUM($AR55:AR55),0)+IF(RIGHT(BJ$39,2)>RIGHT($K55,2),AR55,0))","v":0.34371524303375883},{"$f":"+IF($K55=\"Ongoing\",AS55,IF(RIGHT($K55,2)=RIGHT(BK$39,2),SUM($AR55:AS55),0)+IF(RIGHT(BK$39,2)>RIGHT($K55,2),AS55,0))","v":1.2110691212260478},{"$f":"+IF($K55=\"Ongoing\",AT55,IF(RIGHT($K55,2)=RIGHT(BL$39,2),SUM($AR55:AT55),0)+IF(RIGHT(BL$39,2)>RIGHT($K55,2),AT55,0))","v":4.0780409361906527},{"$f":"+IF($K55=\"Ongoing\",AU55,IF(RIGHT($K55,2)=RIGHT(BM$39,2),SUM($AR55:AU55),0)+IF(RIGHT(BM$39,2)>RIGHT($K55,2),AU55,0))","v":3.4450215065093448},{"$f":"+IF($K55=\"Ongoing\",AV55,IF(RIGHT($K55,2)=RIGHT(BN$39,2),SUM($AR55:AV55),0)+IF(RIGHT(BN$39,2)>RIGHT($K55,2),AV55,0))","v":5.5025405697724823},{"$f":"+IF($K55=\"Ongoing\",AW55,IF(RIGHT($K55,2)=RIGHT(BO$39,2),SUM($AR55:AW55),0)+IF(RIGHT(BO$39,2)>RIGHT($K55,2),AW55,0))","v":4.6291375294578003},{"$f":"+IF($K55=\"Ongoing\",AX55,IF(RIGHT($K55,2)=RIGHT(BP$39,2),SUM($AR55:AX55),0)+IF(RIGHT(BP$39,2)>RIGHT($K55,2),AX55,0))","v":4.2471429868755388},{"$f":"+IF($K55=\"Ongoing\",AY55,IF(RIGHT($K55,2)=RIGHT(BQ$39,2),SUM($AR55:AY55),0)+IF(RIGHT(BQ$39,2)>RIGHT($K55,2),AY55,0))","v":1.5511149512866937},null,{"$f":"+Q55*KeyAssumptionsPriceControl_FO!Z$15","v":0.35162069362353526},{"$f":"+R55*KeyAssumptionsPriceControl_FO!AA$15","v":1.2674189563675744},{"$f":"+S55*KeyAssumptionsPriceControl_FO!AB$15","v":4.3659472292776114},{"$f":"+T55*KeyAssumptionsPriceControl_FO!AC$15","v":3.7730666097348062},{"$f":"+U55*KeyAssumptionsPriceControl_FO!AD$15","v":6.1651184036200517},{"$f":"+V55*KeyAssumptionsPriceControl_FO!AE$15","v":5.3058367799363495},{"$f":"+W55*KeyAssumptionsPriceControl_FO!AF$15","v":4.9799653206478816},{"$f":"+X55*KeyAssumptionsPriceControl_FO!AG$15","v":1.8605830223935182},null,{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BS55,\nIF($J55=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BS55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BS55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ55,0))","v":3.2150069320830716E-3},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BT55,\nIF($J55=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BT55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BT55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(ER55,0))","v":1.7959733999947151E-2},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BU55,\nIF($J55=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BU55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BU55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(ES55,0))","v":6.9139400969328052E-2},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BV55,\nIF($J55=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BV55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BV55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(ET55,0))","v":0.14229328261627089},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BW55,\nIF($J55=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BW55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BW55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(EU55,0))","v":0.23055994750001896},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BX55,\nIF($J55=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BX55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BX55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(EV55,0))","v":0.33122722168411228},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BY55,\nIF($J55=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BY55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BY55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(EW55,0))","v":0.41921729163409088},{"$f":"IF($M55=\"straight line\",IF($N55=0,0,\nIF($N55<=0.5,BZ55,\nIF($J55=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N55)<LEFT(#REF!,4)*1,0,((OFFSET(BZ55,0,-INT($N55+0.5),1,1))/$N55)*(IF($N55-INT($N55)>0.5,$N55-0.5-INT($N55),IF($N55-INT($N55)<=0.5,$N55-0.5-INT($N55)+1,0))))\n+BZ55/$N55*0.5,\nIF($J55=\"Declining Balance\",-#REF!,0)))),IFERROR(EX55,0))","v":0.47409698925928911},null,null,null,1.5,"No",{"$f":"+IF($K55=\"ongoing\",BS55,IF(RIGHT($K55,2)=RIGHT(CO$39,2),SUM($BR55:BS55),0)+IF(RIGHT(CO$39,2)>RIGHT($K55,2),BS55,0))","v":0.35162069362353526},{"$f":"+IF($K55=\"ongoing\",BT55,IF(RIGHT($K55,2)=RIGHT(CP$39,2),SUM($BR55:BT55),0)+IF(RIGHT(CP$39,2)>RIGHT($K55,2),BT55,0))","v":1.2674189563675744},{"$f":"+IF($K55=\"ongoing\",BU55,IF(RIGHT($K55,2)=RIGHT(CQ$39,2),SUM($BR55:BU55),0)+IF(RIGHT(CQ$39,2)>RIGHT($K55,2),BU55,0))","v":4.3659472292776114},{"$f":"+IF($K55=\"ongoing\",BV55,IF(RIGHT($K55,2)=RIGHT(CR$39,2),SUM($BR55:BV55),0)+IF(RIGHT(CR$39,2)>RIGHT($K55,2),BV55,0))","v":3.7730666097348062},{"$f":"+IF($K55=\"ongoing\",BW55,IF(RIGHT($K55,2)=RIGHT(CS$39,2),SUM($BR55:BW55),0)+IF(RIGHT(CS$39,2)>RIGHT($K55,2),BW55,0))","v":6.1651184036200517},{"$f":"+IF($K55=\"ongoing\",BX55,IF(RIGHT($K55,2)=RIGHT(CT$39,2),SUM($BR55:BX55),0)+IF(RIGHT(CT$39,2)>RIGHT($K55,2),BX55,0))","v":5.3058367799363495},{"$f":"+IF($K55=\"ongoing\",BY55,IF(RIGHT($K55,2)=RIGHT(CU$39,2),SUM($BR55:BY55),0)+IF(RIGHT(CU$39,2)>RIGHT($K55,2),BY55,0))","v":4.9799653206478816},{"$f":"+IF($K55=\"ongoing\",BZ55,IF(RIGHT($K55,2)=RIGHT(CV$39,2),SUM($BR55:BZ55),0)+IF(RIGHT(CV$39,2)>RIGHT($K55,2),BZ55,0))","v":1.8605830223935182},null,{"$f":"+MIN(IF($N55<=$CM55,MIN($N55,1),$N55),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N55<=$CM55,MIN($N55,1),$N55),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX55=CW55,0,\nIF(AND(DP$40>1,CX55=$N55),1-SUM($DO55:DO55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DP$40=1,0,VDB(1,0,$N55,INT(DP$40-1-1),MIN($N55,INT(DP$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CW55>=INT($N55),$N55-INT($N55),1)))*\nIF(DP$40=1,0,\nIF(INT(CX55)=INT(CW55),CX55-CW55,INT(CX55)-CW55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DP$40-1),MIN($N55,INT(DP$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CX55>INT($N55),$N55-INT($N55),1))*\nIF(DP$40=1,CX55,\nIF(INT(CX55)=INT(CW55),0,CX55-INT(CX55)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY55=CX55,0,\nIF(AND(DQ$40>1,CY55=$N55),1-SUM($DO55:DP55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DQ$40=1,0,VDB(1,0,$N55,INT(DQ$40-1-1),MIN($N55,INT(DQ$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CX55>=INT($N55),$N55-INT($N55),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY55)=INT(CX55),CY55-CX55,INT(CY55)-CX55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DQ$40-1),MIN($N55,INT(DQ$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CY55>INT($N55),$N55-INT($N55),1))*\nIF(DQ$40=1,CY55,\nIF(INT(CY55)=INT(CX55),0,CY55-INT(CY55)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ55=CY55,0,\nIF(AND(DR$40>1,CZ55=$N55),1-SUM($DO55:DQ55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DR$40=1,0,VDB(1,0,$N55,INT(DR$40-1-1),MIN($N55,INT(DR$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CY55>=INT($N55),$N55-INT($N55),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ55)=INT(CY55),CZ55-CY55,INT(CZ55)-CY55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DR$40-1),MIN($N55,INT(DR$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CZ55>INT($N55),$N55-INT($N55),1))*\nIF(DR$40=1,CZ55,\nIF(INT(CZ55)=INT(CY55),0,CZ55-INT(CZ55)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA55=CZ55,0,\nIF(AND(DS$40>1,DA55=$N55),1-SUM($DO55:DR55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DS$40=1,0,VDB(1,0,$N55,INT(DS$40-1-1),MIN($N55,INT(DS$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(CZ55>=INT($N55),$N55-INT($N55),1)))*\nIF(DS$40=1,0,\nIF(INT(DA55)=INT(CZ55),DA55-CZ55,INT(DA55)-CZ55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DS$40-1),MIN($N55,INT(DS$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DA55>INT($N55),$N55-INT($N55),1))*\nIF(DS$40=1,DA55,\nIF(INT(DA55)=INT(CZ55),0,DA55-INT(DA55)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB55=DA55,0,\nIF(AND(DT$40>1,DB55=$N55),1-SUM($DO55:DS55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DT$40=1,0,VDB(1,0,$N55,INT(DT$40-1-1),MIN($N55,INT(DT$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DA55>=INT($N55),$N55-INT($N55),1)))*\nIF(DT$40=1,0,\nIF(INT(DB55)=INT(DA55),DB55-DA55,INT(DB55)-DA55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DT$40-1),MIN($N55,INT(DT$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DB55>INT($N55),$N55-INT($N55),1))*\nIF(DT$40=1,DB55,\nIF(INT(DB55)=INT(DA55),0,DB55-INT(DB55)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC55=DB55,0,\nIF(AND(DU$40>1,DC55=$N55),1-SUM($DO55:DT55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DU$40=1,0,VDB(1,0,$N55,INT(DU$40-1-1),MIN($N55,INT(DU$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DB55>=INT($N55),$N55-INT($N55),1)))*\nIF(DU$40=1,0,\nIF(INT(DC55)=INT(DB55),DC55-DB55,INT(DC55)-DB55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DU$40-1),MIN($N55,INT(DU$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DC55>INT($N55),$N55-INT($N55),1))*\nIF(DU$40=1,DC55,\nIF(INT(DC55)=INT(DB55),0,DC55-INT(DC55)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD55=DC55,0,\nIF(AND(DV$40>1,DD55=$N55),1-SUM($DO55:DU55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DV$40=1,0,VDB(1,0,$N55,INT(DV$40-1-1),MIN($N55,INT(DV$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DC55>=INT($N55),$N55-INT($N55),1)))*\nIF(DV$40=1,0,\nIF(INT(DD55)=INT(DC55),DD55-DC55,INT(DD55)-DC55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DV$40-1),MIN($N55,INT(DV$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DD55>INT($N55),$N55-INT($N55),1))*\nIF(DV$40=1,DD55,\nIF(INT(DD55)=INT(DC55),0,DD55-INT(DD55)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE55=DD55,0,\nIF(AND(DW$40>1,DE55=$N55),1-SUM($DO55:DV55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DW$40=1,0,VDB(1,0,$N55,INT(DW$40-1-1),MIN($N55,INT(DW$40-1-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DD55>=INT($N55),$N55-INT($N55),1)))*\nIF(DW$40=1,0,\nIF(INT(DE55)=INT(DD55),DE55-DD55,INT(DE55)-DD55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DW$40-1),MIN($N55,INT(DW$40-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DE55>INT($N55),$N55-INT($N55),1))*\nIF(DW$40=1,DE55,\nIF(INT(DE55)=INT(DD55),0,DE55-INT(DE55)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG55=DF55,DY$40=1),0,\nIF(AND(DY$40>1,DG55=$N55),1-SUM($DX55:DX55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DY$40=2,0,VDB(1,0,$N55,INT(DY$40-2-1),MIN($N55,INT(DY$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DF55>=INT($N55),$N55-INT($N55),1)))*\nIF(DY$40=2,0,\nIF(INT(DG55)=INT(DF55),DG55-DF55,INT(DG55)-DF55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DY$40-2),MIN($N55,INT(DY$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DG55>INT($N55),$N55-INT($N55),1))*\nIF(DY$40=2,DG55,\nIF(INT(DG55)=INT(DF55),0,DG55-INT(DG55)))))","v":0},{"$f":"+IF(OR(DH55=DG55,DZ$40=1),0,\nIF(AND(DZ$40>1,DH55=$N55),1-SUM($DX55:DY55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(DZ$40=2,0,VDB(1,0,$N55,INT(DZ$40-2-1),MIN($N55,INT(DZ$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DG55>=INT($N55),$N55-INT($N55),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH55)=INT(DG55),DH55-DG55,INT(DH55)-DG55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(DZ$40-2),MIN($N55,INT(DZ$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DH55>INT($N55),$N55-INT($N55),1))*\nIF(DZ$40=2,DH55,\nIF(INT(DH55)=INT(DG55),0,DH55-INT(DH55)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI55=DH55,EA$40=1),0,\nIF(AND(EA$40>1,DI55=$N55),1-SUM($DX55:DZ55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(EA$40=2,0,VDB(1,0,$N55,INT(EA$40-2-1),MIN($N55,INT(EA$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DH55>=INT($N55),$N55-INT($N55),1)))*\nIF(EA$40=2,0,\nIF(INT(DI55)=INT(DH55),DI55-DH55,INT(DI55)-DH55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(EA$40-2),MIN($N55,INT(EA$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DI55>INT($N55),$N55-INT($N55),1))*\nIF(EA$40=2,DI55,\nIF(INT(DI55)=INT(DH55),0,DI55-INT(DI55)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ55=DI55,EB$40=1),0,\nIF(AND(EB$40>1,DJ55=$N55),1-SUM($DX55:EA55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(EB$40=2,0,VDB(1,0,$N55,INT(EB$40-2-1),MIN($N55,INT(EB$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DI55>=INT($N55),$N55-INT($N55),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ55)=INT(DI55),DJ55-DI55,INT(DJ55)-DI55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(EB$40-2),MIN($N55,INT(EB$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DJ55>INT($N55),$N55-INT($N55),1))*\nIF(EB$40=2,DJ55,\nIF(INT(DJ55)=INT(DI55),0,DJ55-INT(DJ55)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK55=DJ55,EC$40=1),0,\nIF(AND(EC$40>1,DK55=$N55),1-SUM($DX55:EB55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(EC$40=2,0,VDB(1,0,$N55,INT(EC$40-2-1),MIN($N55,INT(EC$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DJ55>=INT($N55),$N55-INT($N55),1)))*\nIF(EC$40=2,0,\nIF(INT(DK55)=INT(DJ55),DK55-DJ55,INT(DK55)-DJ55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(EC$40-2),MIN($N55,INT(EC$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DK55>INT($N55),$N55-INT($N55),1))*\nIF(EC$40=2,DK55,\nIF(INT(DK55)=INT(DJ55),0,DK55-INT(DK55)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL55=DK55,ED$40=1),0,\nIF(AND(ED$40>1,DL55=$N55),1-SUM($DX55:EC55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(ED$40=2,0,VDB(1,0,$N55,INT(ED$40-2-1),MIN($N55,INT(ED$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DK55>=INT($N55),$N55-INT($N55),1)))*\nIF(ED$40=2,0,\nIF(INT(DL55)=INT(DK55),DL55-DK55,INT(DL55)-DK55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(ED$40-2),MIN($N55,INT(ED$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DL55>INT($N55),$N55-INT($N55),1))*\nIF(ED$40=2,DL55,\nIF(INT(DL55)=INT(DK55),0,DL55-INT(DL55)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM55=DL55,EE$40=1),0,\nIF(AND(EE$40>1,DM55=$N55),1-SUM($DX55:ED55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(EE$40=2,0,VDB(1,0,$N55,INT(EE$40-2-1),MIN($N55,INT(EE$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DL55>=INT($N55),$N55-INT($N55),1)))*\nIF(EE$40=2,0,\nIF(INT(DM55)=INT(DL55),DM55-DL55,INT(DM55)-DL55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(EE$40-2),MIN($N55,INT(EE$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DM55>INT($N55),$N55-INT($N55),1))*\nIF(EE$40=2,DM55,\nIF(INT(DM55)=INT(DL55),0,DM55-INT(DM55)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN55=DM55,EF$40=1),0,\nIF(AND(EF$40>1,DN55=$N55),1-SUM($DX55:EE55),\nIF($N55<=1,\nIF($N55>0,1/$N55,0),\nIF(EF$40=2,0,VDB(1,0,$N55,INT(EF$40-2-1),MIN($N55,INT(EF$40-2-1)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DM55>=INT($N55),$N55-INT($N55),1)))*\nIF(EF$40=2,0,\nIF(INT(DN55)=INT(DM55),DN55-DM55,INT(DN55)-DM55))+\nIF($N55<=1,\nIF($N55>0,1/$N55,0),VDB(1,0,$N55,INT(EF$40-2),MIN($N55,INT(EF$40-2)+1),$CM55,IF($CN55=\"No\",1,0))/\nIF(DN55>INT($N55),$N55-INT($N55),1))*\nIF(EF$40=2,DN55,\nIF(INT(DN55)=INT(DM55),0,DN55-INT(DN55)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,3.2150069320830716E-3,1.7959733999947151E-2,6.9139400969328052E-2,0.14229328261627089,0.23055994750001896,0.33122722168411228,0.41921729163409088,0.47409698925928911]
[null,null,"Water infrastructure - Renewal",null,"Water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,2.7233934466085459,2.3580075389487631,2.7282374462187571,0.61423810343584351,0.70414308856712349,1.0413286544552331,1.3364357452784612,1.3385280624696061,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,2.7233934466085459,2.3580075389487631,2.7282374462187571,0.61423810343584351,0.70414308856712349,1.0413286544552331,1.3364357452784612,1.3385280624696061,null,1.6600708222272519E-2,4.7574879518253413E-2,7.8578577882480016E-2,9.895296095555188E-2,0.10698928105517902,0.11762897292644339,0.13212286585639862,0.14842836652978245,null,{"$f":"+IF($K56=\"Ongoing\",AR56,IF(RIGHT($K56,2)=RIGHT(BJ$39,2),SUM($AR56:AR56),0)+IF(RIGHT(BJ$39,2)>RIGHT($K56,2),AR56,0))","v":2.7233934466085459},{"$f":"+IF($K56=\"Ongoing\",AS56,IF(RIGHT($K56,2)=RIGHT(BK$39,2),SUM($AR56:AS56),0)+IF(RIGHT(BK$39,2)>RIGHT($K56,2),AS56,0))","v":2.3580075389487631},{"$f":"+IF($K56=\"Ongoing\",AT56,IF(RIGHT($K56,2)=RIGHT(BL$39,2),SUM($AR56:AT56),0)+IF(RIGHT(BL$39,2)>RIGHT($K56,2),AT56,0))","v":2.7282374462187571},{"$f":"+IF($K56=\"Ongoing\",AU56,IF(RIGHT($K56,2)=RIGHT(BM$39,2),SUM($AR56:AU56),0)+IF(RIGHT(BM$39,2)>RIGHT($K56,2),AU56,0))","v":0.61423810343584351},{"$f":"+IF($K56=\"Ongoing\",AV56,IF(RIGHT($K56,2)=RIGHT(BN$39,2),SUM($AR56:AV56),0)+IF(RIGHT(BN$39,2)>RIGHT($K56,2),AV56,0))","v":0.70414308856712349},{"$f":"+IF($K56=\"Ongoing\",AW56,IF(RIGHT($K56,2)=RIGHT(BO$39,2),SUM($AR56:AW56),0)+IF(RIGHT(BO$39,2)>RIGHT($K56,2),AW56,0))","v":1.0413286544552331},{"$f":"+IF($K56=\"Ongoing\",AX56,IF(RIGHT($K56,2)=RIGHT(BP$39,2),SUM($AR56:AX56),0)+IF(RIGHT(BP$39,2)>RIGHT($K56,2),AX56,0))","v":1.3364357452784612},{"$f":"+IF($K56=\"Ongoing\",AY56,IF(RIGHT($K56,2)=RIGHT(BQ$39,2),SUM($AR56:AY56),0)+IF(RIGHT(BQ$39,2)>RIGHT($K56,2),AY56,0))","v":1.3385280624696061},null,{"$f":"+Q56*KeyAssumptionsPriceControl_FO!Z$15","v":2.7860314958805423},{"$f":"+R56*KeyAssumptionsPriceControl_FO!AA$15","v":2.4677232717285098},{"$f":"+S56*KeyAssumptionsPriceControl_FO!AB$15","v":2.9208487373000076},{"$f":"+T56*KeyAssumptionsPriceControl_FO!AC$15","v":0.67272766632126935},{"$f":"+U56*KeyAssumptionsPriceControl_FO!AD$15","v":0.78893112355308503},{"$f":"+V56*KeyAssumptionsPriceControl_FO!AE$15","v":1.1935527600229563},{"$f":"+W56*KeyAssumptionsPriceControl_FO!AF$15","v":1.567030751101947},{"$f":"+X56*KeyAssumptionsPriceControl_FO!AG$15","v":1.6055822206873496},null,{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BS56,\nIF($J56=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BS56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BS56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ56,0))","v":2.5473786767077181E-2},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BT56,\nIF($J56=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BT56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BT56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(ER56,0))","v":7.3045108644825926E-2},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BU56,\nIF($J56=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BU56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BU56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(ES56,0))","v":0.12097919104500804},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BV56,\nIF($J56=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BV56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BV56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(ET56,0))","v":0.15162435888730341},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BW56,\nIF($J56=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BW56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BW56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(EU56,0))","v":0.16221615988062882},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BX56,\nIF($J56=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BX56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BX56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(EV56,0))","v":0.17737638044808782},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BY56,\nIF($J56=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BY56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BY56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(EW56,0))","v":0.19937384157500671},{"$f":"IF($M56=\"straight line\",IF($N56=0,0,\nIF($N56<=0.5,BZ56,\nIF($J56=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N56)<LEFT(#REF!,4)*1,0,((OFFSET(BZ56,0,-INT($N56+0.5),1,1))/$N56)*(IF($N56-INT($N56)>0.5,$N56-0.5-INT($N56),IF($N56-INT($N56)<=0.5,$N56-0.5-INT($N56)+1,0))))\n+BZ56/$N56*0.5,\nIF($J56=\"Declining Balance\",-#REF!,0)))),IFERROR(EX56,0))","v":0.22473638790223738},null,null,null,1.5,"No",{"$f":"+IF($K56=\"ongoing\",BS56,IF(RIGHT($K56,2)=RIGHT(CO$39,2),SUM($BR56:BS56),0)+IF(RIGHT(CO$39,2)>RIGHT($K56,2),BS56,0))","v":2.7860314958805423},{"$f":"+IF($K56=\"ongoing\",BT56,IF(RIGHT($K56,2)=RIGHT(CP$39,2),SUM($BR56:BT56),0)+IF(RIGHT(CP$39,2)>RIGHT($K56,2),BT56,0))","v":2.4677232717285098},{"$f":"+IF($K56=\"ongoing\",BU56,IF(RIGHT($K56,2)=RIGHT(CQ$39,2),SUM($BR56:BU56),0)+IF(RIGHT(CQ$39,2)>RIGHT($K56,2),BU56,0))","v":2.9208487373000076},{"$f":"+IF($K56=\"ongoing\",BV56,IF(RIGHT($K56,2)=RIGHT(CR$39,2),SUM($BR56:BV56),0)+IF(RIGHT(CR$39,2)>RIGHT($K56,2),BV56,0))","v":0.67272766632126935},{"$f":"+IF($K56=\"ongoing\",BW56,IF(RIGHT($K56,2)=RIGHT(CS$39,2),SUM($BR56:BW56),0)+IF(RIGHT(CS$39,2)>RIGHT($K56,2),BW56,0))","v":0.78893112355308503},{"$f":"+IF($K56=\"ongoing\",BX56,IF(RIGHT($K56,2)=RIGHT(CT$39,2),SUM($BR56:BX56),0)+IF(RIGHT(CT$39,2)>RIGHT($K56,2),BX56,0))","v":1.1935527600229563},{"$f":"+IF($K56=\"ongoing\",BY56,IF(RIGHT($K56,2)=RIGHT(CU$39,2),SUM($BR56:BY56),0)+IF(RIGHT(CU$39,2)>RIGHT($K56,2),BY56,0))","v":1.567030751101947},{"$f":"+IF($K56=\"ongoing\",BZ56,IF(RIGHT($K56,2)=RIGHT(CV$39,2),SUM($BR56:BZ56),0)+IF(RIGHT(CV$39,2)>RIGHT($K56,2),BZ56,0))","v":1.6055822206873496},null,{"$f":"+MIN(IF($N56<=$CM56,MIN($N56,1),$N56),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N56<=$CM56,MIN($N56,1),$N56),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX56=CW56,0,\nIF(AND(DP$40>1,CX56=$N56),1-SUM($DO56:DO56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DP$40=1,0,VDB(1,0,$N56,INT(DP$40-1-1),MIN($N56,INT(DP$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CW56>=INT($N56),$N56-INT($N56),1)))*\nIF(DP$40=1,0,\nIF(INT(CX56)=INT(CW56),CX56-CW56,INT(CX56)-CW56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DP$40-1),MIN($N56,INT(DP$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CX56>INT($N56),$N56-INT($N56),1))*\nIF(DP$40=1,CX56,\nIF(INT(CX56)=INT(CW56),0,CX56-INT(CX56)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY56=CX56,0,\nIF(AND(DQ$40>1,CY56=$N56),1-SUM($DO56:DP56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DQ$40=1,0,VDB(1,0,$N56,INT(DQ$40-1-1),MIN($N56,INT(DQ$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CX56>=INT($N56),$N56-INT($N56),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY56)=INT(CX56),CY56-CX56,INT(CY56)-CX56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DQ$40-1),MIN($N56,INT(DQ$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CY56>INT($N56),$N56-INT($N56),1))*\nIF(DQ$40=1,CY56,\nIF(INT(CY56)=INT(CX56),0,CY56-INT(CY56)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ56=CY56,0,\nIF(AND(DR$40>1,CZ56=$N56),1-SUM($DO56:DQ56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DR$40=1,0,VDB(1,0,$N56,INT(DR$40-1-1),MIN($N56,INT(DR$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CY56>=INT($N56),$N56-INT($N56),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ56)=INT(CY56),CZ56-CY56,INT(CZ56)-CY56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DR$40-1),MIN($N56,INT(DR$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CZ56>INT($N56),$N56-INT($N56),1))*\nIF(DR$40=1,CZ56,\nIF(INT(CZ56)=INT(CY56),0,CZ56-INT(CZ56)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA56=CZ56,0,\nIF(AND(DS$40>1,DA56=$N56),1-SUM($DO56:DR56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DS$40=1,0,VDB(1,0,$N56,INT(DS$40-1-1),MIN($N56,INT(DS$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(CZ56>=INT($N56),$N56-INT($N56),1)))*\nIF(DS$40=1,0,\nIF(INT(DA56)=INT(CZ56),DA56-CZ56,INT(DA56)-CZ56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DS$40-1),MIN($N56,INT(DS$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DA56>INT($N56),$N56-INT($N56),1))*\nIF(DS$40=1,DA56,\nIF(INT(DA56)=INT(CZ56),0,DA56-INT(DA56)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB56=DA56,0,\nIF(AND(DT$40>1,DB56=$N56),1-SUM($DO56:DS56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DT$40=1,0,VDB(1,0,$N56,INT(DT$40-1-1),MIN($N56,INT(DT$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DA56>=INT($N56),$N56-INT($N56),1)))*\nIF(DT$40=1,0,\nIF(INT(DB56)=INT(DA56),DB56-DA56,INT(DB56)-DA56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DT$40-1),MIN($N56,INT(DT$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DB56>INT($N56),$N56-INT($N56),1))*\nIF(DT$40=1,DB56,\nIF(INT(DB56)=INT(DA56),0,DB56-INT(DB56)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC56=DB56,0,\nIF(AND(DU$40>1,DC56=$N56),1-SUM($DO56:DT56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DU$40=1,0,VDB(1,0,$N56,INT(DU$40-1-1),MIN($N56,INT(DU$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DB56>=INT($N56),$N56-INT($N56),1)))*\nIF(DU$40=1,0,\nIF(INT(DC56)=INT(DB56),DC56-DB56,INT(DC56)-DB56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DU$40-1),MIN($N56,INT(DU$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DC56>INT($N56),$N56-INT($N56),1))*\nIF(DU$40=1,DC56,\nIF(INT(DC56)=INT(DB56),0,DC56-INT(DC56)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD56=DC56,0,\nIF(AND(DV$40>1,DD56=$N56),1-SUM($DO56:DU56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DV$40=1,0,VDB(1,0,$N56,INT(DV$40-1-1),MIN($N56,INT(DV$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DC56>=INT($N56),$N56-INT($N56),1)))*\nIF(DV$40=1,0,\nIF(INT(DD56)=INT(DC56),DD56-DC56,INT(DD56)-DC56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DV$40-1),MIN($N56,INT(DV$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DD56>INT($N56),$N56-INT($N56),1))*\nIF(DV$40=1,DD56,\nIF(INT(DD56)=INT(DC56),0,DD56-INT(DD56)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE56=DD56,0,\nIF(AND(DW$40>1,DE56=$N56),1-SUM($DO56:DV56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DW$40=1,0,VDB(1,0,$N56,INT(DW$40-1-1),MIN($N56,INT(DW$40-1-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DD56>=INT($N56),$N56-INT($N56),1)))*\nIF(DW$40=1,0,\nIF(INT(DE56)=INT(DD56),DE56-DD56,INT(DE56)-DD56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DW$40-1),MIN($N56,INT(DW$40-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DE56>INT($N56),$N56-INT($N56),1))*\nIF(DW$40=1,DE56,\nIF(INT(DE56)=INT(DD56),0,DE56-INT(DE56)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG56=DF56,DY$40=1),0,\nIF(AND(DY$40>1,DG56=$N56),1-SUM($DX56:DX56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DY$40=2,0,VDB(1,0,$N56,INT(DY$40-2-1),MIN($N56,INT(DY$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DF56>=INT($N56),$N56-INT($N56),1)))*\nIF(DY$40=2,0,\nIF(INT(DG56)=INT(DF56),DG56-DF56,INT(DG56)-DF56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DY$40-2),MIN($N56,INT(DY$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DG56>INT($N56),$N56-INT($N56),1))*\nIF(DY$40=2,DG56,\nIF(INT(DG56)=INT(DF56),0,DG56-INT(DG56)))))","v":0},{"$f":"+IF(OR(DH56=DG56,DZ$40=1),0,\nIF(AND(DZ$40>1,DH56=$N56),1-SUM($DX56:DY56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(DZ$40=2,0,VDB(1,0,$N56,INT(DZ$40-2-1),MIN($N56,INT(DZ$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DG56>=INT($N56),$N56-INT($N56),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH56)=INT(DG56),DH56-DG56,INT(DH56)-DG56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(DZ$40-2),MIN($N56,INT(DZ$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DH56>INT($N56),$N56-INT($N56),1))*\nIF(DZ$40=2,DH56,\nIF(INT(DH56)=INT(DG56),0,DH56-INT(DH56)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI56=DH56,EA$40=1),0,\nIF(AND(EA$40>1,DI56=$N56),1-SUM($DX56:DZ56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(EA$40=2,0,VDB(1,0,$N56,INT(EA$40-2-1),MIN($N56,INT(EA$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DH56>=INT($N56),$N56-INT($N56),1)))*\nIF(EA$40=2,0,\nIF(INT(DI56)=INT(DH56),DI56-DH56,INT(DI56)-DH56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(EA$40-2),MIN($N56,INT(EA$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DI56>INT($N56),$N56-INT($N56),1))*\nIF(EA$40=2,DI56,\nIF(INT(DI56)=INT(DH56),0,DI56-INT(DI56)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ56=DI56,EB$40=1),0,\nIF(AND(EB$40>1,DJ56=$N56),1-SUM($DX56:EA56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(EB$40=2,0,VDB(1,0,$N56,INT(EB$40-2-1),MIN($N56,INT(EB$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DI56>=INT($N56),$N56-INT($N56),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ56)=INT(DI56),DJ56-DI56,INT(DJ56)-DI56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(EB$40-2),MIN($N56,INT(EB$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DJ56>INT($N56),$N56-INT($N56),1))*\nIF(EB$40=2,DJ56,\nIF(INT(DJ56)=INT(DI56),0,DJ56-INT(DJ56)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK56=DJ56,EC$40=1),0,\nIF(AND(EC$40>1,DK56=$N56),1-SUM($DX56:EB56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(EC$40=2,0,VDB(1,0,$N56,INT(EC$40-2-1),MIN($N56,INT(EC$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DJ56>=INT($N56),$N56-INT($N56),1)))*\nIF(EC$40=2,0,\nIF(INT(DK56)=INT(DJ56),DK56-DJ56,INT(DK56)-DJ56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(EC$40-2),MIN($N56,INT(EC$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DK56>INT($N56),$N56-INT($N56),1))*\nIF(EC$40=2,DK56,\nIF(INT(DK56)=INT(DJ56),0,DK56-INT(DK56)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL56=DK56,ED$40=1),0,\nIF(AND(ED$40>1,DL56=$N56),1-SUM($DX56:EC56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(ED$40=2,0,VDB(1,0,$N56,INT(ED$40-2-1),MIN($N56,INT(ED$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DK56>=INT($N56),$N56-INT($N56),1)))*\nIF(ED$40=2,0,\nIF(INT(DL56)=INT(DK56),DL56-DK56,INT(DL56)-DK56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(ED$40-2),MIN($N56,INT(ED$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DL56>INT($N56),$N56-INT($N56),1))*\nIF(ED$40=2,DL56,\nIF(INT(DL56)=INT(DK56),0,DL56-INT(DL56)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM56=DL56,EE$40=1),0,\nIF(AND(EE$40>1,DM56=$N56),1-SUM($DX56:ED56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(EE$40=2,0,VDB(1,0,$N56,INT(EE$40-2-1),MIN($N56,INT(EE$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DL56>=INT($N56),$N56-INT($N56),1)))*\nIF(EE$40=2,0,\nIF(INT(DM56)=INT(DL56),DM56-DL56,INT(DM56)-DL56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(EE$40-2),MIN($N56,INT(EE$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DM56>INT($N56),$N56-INT($N56),1))*\nIF(EE$40=2,DM56,\nIF(INT(DM56)=INT(DL56),0,DM56-INT(DM56)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN56=DM56,EF$40=1),0,\nIF(AND(EF$40>1,DN56=$N56),1-SUM($DX56:EE56),\nIF($N56<=1,\nIF($N56>0,1/$N56,0),\nIF(EF$40=2,0,VDB(1,0,$N56,INT(EF$40-2-1),MIN($N56,INT(EF$40-2-1)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DM56>=INT($N56),$N56-INT($N56),1)))*\nIF(EF$40=2,0,\nIF(INT(DN56)=INT(DM56),DN56-DM56,INT(DN56)-DM56))+\nIF($N56<=1,\nIF($N56>0,1/$N56,0),VDB(1,0,$N56,INT(EF$40-2),MIN($N56,INT(EF$40-2)+1),$CM56,IF($CN56=\"No\",1,0))/\nIF(DN56>INT($N56),$N56-INT($N56),1))*\nIF(EF$40=2,DN56,\nIF(INT(DN56)=INT(DM56),0,DN56-INT(DN56)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,2.5473786767077181E-2,7.3045108644825926E-2,0.12097919104500804,0.15162435888730341,0.16221615988062882,0.17737638044808782,0.19937384157500671,0.22473638790223738]
[null,null,"Water infrastructure - Renewal",null,"Water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,0.99860218983850024,0.78735042917813125,0.58650177564556016,2.0181768861758731,1.9054136872957022,2.0600068022459048,2.0104360682048306,2.0713443683924413,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.99860218983850024,0.78735042917813125,0.58650177564556016,2.0181768861758731,1.9054136872957022,2.0600068022459048,2.0104360682048306,2.0713443683924413,null,6.0870762556454608E-3,1.6973523222762688E-2,2.534797224745482E-2,4.122504301426716E-2,6.5141668933659261E-2,8.9313273153195802E-2,0.11412505145571396,0.13900593898950525,null,{"$f":"+IF($K57=\"Ongoing\",AR57,IF(RIGHT($K57,2)=RIGHT(BJ$39,2),SUM($AR57:AR57),0)+IF(RIGHT(BJ$39,2)>RIGHT($K57,2),AR57,0))","v":0.99860218983850024},{"$f":"+IF($K57=\"Ongoing\",AS57,IF(RIGHT($K57,2)=RIGHT(BK$39,2),SUM($AR57:AS57),0)+IF(RIGHT(BK$39,2)>RIGHT($K57,2),AS57,0))","v":0.78735042917813125},{"$f":"+IF($K57=\"Ongoing\",AT57,IF(RIGHT($K57,2)=RIGHT(BL$39,2),SUM($AR57:AT57),0)+IF(RIGHT(BL$39,2)>RIGHT($K57,2),AT57,0))","v":0.58650177564556016},{"$f":"+IF($K57=\"Ongoing\",AU57,IF(RIGHT($K57,2)=RIGHT(BM$39,2),SUM($AR57:AU57),0)+IF(RIGHT(BM$39,2)>RIGHT($K57,2),AU57,0))","v":2.0181768861758731},{"$f":"+IF($K57=\"Ongoing\",AV57,IF(RIGHT($K57,2)=RIGHT(BN$39,2),SUM($AR57:AV57),0)+IF(RIGHT(BN$39,2)>RIGHT($K57,2),AV57,0))","v":1.9054136872957022},{"$f":"+IF($K57=\"Ongoing\",AW57,IF(RIGHT($K57,2)=RIGHT(BO$39,2),SUM($AR57:AW57),0)+IF(RIGHT(BO$39,2)>RIGHT($K57,2),AW57,0))","v":2.0600068022459048},{"$f":"+IF($K57=\"Ongoing\",AX57,IF(RIGHT($K57,2)=RIGHT(BP$39,2),SUM($AR57:AX57),0)+IF(RIGHT(BP$39,2)>RIGHT($K57,2),AX57,0))","v":2.0104360682048306},{"$f":"+IF($K57=\"Ongoing\",AY57,IF(RIGHT($K57,2)=RIGHT(BQ$39,2),SUM($AR57:AY57),0)+IF(RIGHT(BQ$39,2)>RIGHT($K57,2),AY57,0))","v":2.0713443683924413},null,{"$f":"+Q57*KeyAssumptionsPriceControl_FO!Z$15","v":1.0215700402047856},{"$f":"+R57*KeyAssumptionsPriceControl_FO!AA$15","v":0.82398505729736038},{"$f":"+S57*KeyAssumptionsPriceControl_FO!AB$15","v":0.62790831245015744},{"$f":"+T57*KeyAssumptionsPriceControl_FO!AC$15","v":2.2103536385421094},{"$f":"+U57*KeyAssumptionsPriceControl_FO!AD$15","v":2.1348504097520888},{"$f":"+V57*KeyAssumptionsPriceControl_FO!AE$15","v":2.3611439039607882},{"$f":"+W57*KeyAssumptionsPriceControl_FO!AF$15","v":2.3573263085274907},{"$f":"+X57*KeyAssumptionsPriceControl_FO!AG$15","v":2.4846051301126817},null,{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BS57,\nIF($J57=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BS57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BS57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ57,0))","v":9.3406185142879596E-3},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BT57,\nIF($J57=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BT57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BT57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(ER57,0))","v":2.6044448044162821E-2},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BU57,\nIF($J57=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BU57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BU57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(ES57,0))","v":3.884341342927055E-2},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BV57,\nIF($J57=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BV57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BV57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(ET57,0))","v":6.4084442531295957E-2},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BW57,\nIF($J57=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BW57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BW57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(EU57,0))","v":0.10264246123864602},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BX57,\nIF($J57=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BX57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BX57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(EV57,0))","v":0.14187411252236051},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BY57,\nIF($J57=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BY57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BY57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(EW57,0))","v":0.18242252787460736},{"$f":"IF($M57=\"straight line\",IF($N57=0,0,\nIF($N57<=0.5,BZ57,\nIF($J57=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N57)<LEFT(#REF!,4)*1,0,((OFFSET(BZ57,0,-INT($N57+0.5),1,1))/$N57)*(IF($N57-INT($N57)>0.5,$N57-0.5-INT($N57),IF($N57-INT($N57)<=0.5,$N57-0.5-INT($N57)+1,0))))\n+BZ57/$N57*0.5,\nIF($J57=\"Declining Balance\",-#REF!,0)))),IFERROR(EX57,0))","v":0.22335829763319853},null,null,null,1.5,"No",{"$f":"+IF($K57=\"ongoing\",BS57,IF(RIGHT($K57,2)=RIGHT(CO$39,2),SUM($BR57:BS57),0)+IF(RIGHT(CO$39,2)>RIGHT($K57,2),BS57,0))","v":1.0215700402047856},{"$f":"+IF($K57=\"ongoing\",BT57,IF(RIGHT($K57,2)=RIGHT(CP$39,2),SUM($BR57:BT57),0)+IF(RIGHT(CP$39,2)>RIGHT($K57,2),BT57,0))","v":0.82398505729736038},{"$f":"+IF($K57=\"ongoing\",BU57,IF(RIGHT($K57,2)=RIGHT(CQ$39,2),SUM($BR57:BU57),0)+IF(RIGHT(CQ$39,2)>RIGHT($K57,2),BU57,0))","v":0.62790831245015744},{"$f":"+IF($K57=\"ongoing\",BV57,IF(RIGHT($K57,2)=RIGHT(CR$39,2),SUM($BR57:BV57),0)+IF(RIGHT(CR$39,2)>RIGHT($K57,2),BV57,0))","v":2.2103536385421094},{"$f":"+IF($K57=\"ongoing\",BW57,IF(RIGHT($K57,2)=RIGHT(CS$39,2),SUM($BR57:BW57),0)+IF(RIGHT(CS$39,2)>RIGHT($K57,2),BW57,0))","v":2.1348504097520888},{"$f":"+IF($K57=\"ongoing\",BX57,IF(RIGHT($K57,2)=RIGHT(CT$39,2),SUM($BR57:BX57),0)+IF(RIGHT(CT$39,2)>RIGHT($K57,2),BX57,0))","v":2.3611439039607882},{"$f":"+IF($K57=\"ongoing\",BY57,IF(RIGHT($K57,2)=RIGHT(CU$39,2),SUM($BR57:BY57),0)+IF(RIGHT(CU$39,2)>RIGHT($K57,2),BY57,0))","v":2.3573263085274907},{"$f":"+IF($K57=\"ongoing\",BZ57,IF(RIGHT($K57,2)=RIGHT(CV$39,2),SUM($BR57:BZ57),0)+IF(RIGHT(CV$39,2)>RIGHT($K57,2),BZ57,0))","v":2.4846051301126817},null,{"$f":"+MIN(IF($N57<=$CM57,MIN($N57,1),$N57),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N57<=$CM57,MIN($N57,1),$N57),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX57=CW57,0,\nIF(AND(DP$40>1,CX57=$N57),1-SUM($DO57:DO57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DP$40=1,0,VDB(1,0,$N57,INT(DP$40-1-1),MIN($N57,INT(DP$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CW57>=INT($N57),$N57-INT($N57),1)))*\nIF(DP$40=1,0,\nIF(INT(CX57)=INT(CW57),CX57-CW57,INT(CX57)-CW57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DP$40-1),MIN($N57,INT(DP$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CX57>INT($N57),$N57-INT($N57),1))*\nIF(DP$40=1,CX57,\nIF(INT(CX57)=INT(CW57),0,CX57-INT(CX57)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY57=CX57,0,\nIF(AND(DQ$40>1,CY57=$N57),1-SUM($DO57:DP57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DQ$40=1,0,VDB(1,0,$N57,INT(DQ$40-1-1),MIN($N57,INT(DQ$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CX57>=INT($N57),$N57-INT($N57),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY57)=INT(CX57),CY57-CX57,INT(CY57)-CX57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DQ$40-1),MIN($N57,INT(DQ$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CY57>INT($N57),$N57-INT($N57),1))*\nIF(DQ$40=1,CY57,\nIF(INT(CY57)=INT(CX57),0,CY57-INT(CY57)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ57=CY57,0,\nIF(AND(DR$40>1,CZ57=$N57),1-SUM($DO57:DQ57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DR$40=1,0,VDB(1,0,$N57,INT(DR$40-1-1),MIN($N57,INT(DR$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CY57>=INT($N57),$N57-INT($N57),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ57)=INT(CY57),CZ57-CY57,INT(CZ57)-CY57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DR$40-1),MIN($N57,INT(DR$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CZ57>INT($N57),$N57-INT($N57),1))*\nIF(DR$40=1,CZ57,\nIF(INT(CZ57)=INT(CY57),0,CZ57-INT(CZ57)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA57=CZ57,0,\nIF(AND(DS$40>1,DA57=$N57),1-SUM($DO57:DR57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DS$40=1,0,VDB(1,0,$N57,INT(DS$40-1-1),MIN($N57,INT(DS$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(CZ57>=INT($N57),$N57-INT($N57),1)))*\nIF(DS$40=1,0,\nIF(INT(DA57)=INT(CZ57),DA57-CZ57,INT(DA57)-CZ57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DS$40-1),MIN($N57,INT(DS$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DA57>INT($N57),$N57-INT($N57),1))*\nIF(DS$40=1,DA57,\nIF(INT(DA57)=INT(CZ57),0,DA57-INT(DA57)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB57=DA57,0,\nIF(AND(DT$40>1,DB57=$N57),1-SUM($DO57:DS57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DT$40=1,0,VDB(1,0,$N57,INT(DT$40-1-1),MIN($N57,INT(DT$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DA57>=INT($N57),$N57-INT($N57),1)))*\nIF(DT$40=1,0,\nIF(INT(DB57)=INT(DA57),DB57-DA57,INT(DB57)-DA57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DT$40-1),MIN($N57,INT(DT$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DB57>INT($N57),$N57-INT($N57),1))*\nIF(DT$40=1,DB57,\nIF(INT(DB57)=INT(DA57),0,DB57-INT(DB57)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC57=DB57,0,\nIF(AND(DU$40>1,DC57=$N57),1-SUM($DO57:DT57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DU$40=1,0,VDB(1,0,$N57,INT(DU$40-1-1),MIN($N57,INT(DU$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DB57>=INT($N57),$N57-INT($N57),1)))*\nIF(DU$40=1,0,\nIF(INT(DC57)=INT(DB57),DC57-DB57,INT(DC57)-DB57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DU$40-1),MIN($N57,INT(DU$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DC57>INT($N57),$N57-INT($N57),1))*\nIF(DU$40=1,DC57,\nIF(INT(DC57)=INT(DB57),0,DC57-INT(DC57)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD57=DC57,0,\nIF(AND(DV$40>1,DD57=$N57),1-SUM($DO57:DU57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DV$40=1,0,VDB(1,0,$N57,INT(DV$40-1-1),MIN($N57,INT(DV$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DC57>=INT($N57),$N57-INT($N57),1)))*\nIF(DV$40=1,0,\nIF(INT(DD57)=INT(DC57),DD57-DC57,INT(DD57)-DC57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DV$40-1),MIN($N57,INT(DV$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DD57>INT($N57),$N57-INT($N57),1))*\nIF(DV$40=1,DD57,\nIF(INT(DD57)=INT(DC57),0,DD57-INT(DD57)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE57=DD57,0,\nIF(AND(DW$40>1,DE57=$N57),1-SUM($DO57:DV57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DW$40=1,0,VDB(1,0,$N57,INT(DW$40-1-1),MIN($N57,INT(DW$40-1-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DD57>=INT($N57),$N57-INT($N57),1)))*\nIF(DW$40=1,0,\nIF(INT(DE57)=INT(DD57),DE57-DD57,INT(DE57)-DD57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DW$40-1),MIN($N57,INT(DW$40-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DE57>INT($N57),$N57-INT($N57),1))*\nIF(DW$40=1,DE57,\nIF(INT(DE57)=INT(DD57),0,DE57-INT(DE57)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG57=DF57,DY$40=1),0,\nIF(AND(DY$40>1,DG57=$N57),1-SUM($DX57:DX57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DY$40=2,0,VDB(1,0,$N57,INT(DY$40-2-1),MIN($N57,INT(DY$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DF57>=INT($N57),$N57-INT($N57),1)))*\nIF(DY$40=2,0,\nIF(INT(DG57)=INT(DF57),DG57-DF57,INT(DG57)-DF57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DY$40-2),MIN($N57,INT(DY$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DG57>INT($N57),$N57-INT($N57),1))*\nIF(DY$40=2,DG57,\nIF(INT(DG57)=INT(DF57),0,DG57-INT(DG57)))))","v":0},{"$f":"+IF(OR(DH57=DG57,DZ$40=1),0,\nIF(AND(DZ$40>1,DH57=$N57),1-SUM($DX57:DY57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(DZ$40=2,0,VDB(1,0,$N57,INT(DZ$40-2-1),MIN($N57,INT(DZ$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DG57>=INT($N57),$N57-INT($N57),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH57)=INT(DG57),DH57-DG57,INT(DH57)-DG57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(DZ$40-2),MIN($N57,INT(DZ$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DH57>INT($N57),$N57-INT($N57),1))*\nIF(DZ$40=2,DH57,\nIF(INT(DH57)=INT(DG57),0,DH57-INT(DH57)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI57=DH57,EA$40=1),0,\nIF(AND(EA$40>1,DI57=$N57),1-SUM($DX57:DZ57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(EA$40=2,0,VDB(1,0,$N57,INT(EA$40-2-1),MIN($N57,INT(EA$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DH57>=INT($N57),$N57-INT($N57),1)))*\nIF(EA$40=2,0,\nIF(INT(DI57)=INT(DH57),DI57-DH57,INT(DI57)-DH57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(EA$40-2),MIN($N57,INT(EA$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DI57>INT($N57),$N57-INT($N57),1))*\nIF(EA$40=2,DI57,\nIF(INT(DI57)=INT(DH57),0,DI57-INT(DI57)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ57=DI57,EB$40=1),0,\nIF(AND(EB$40>1,DJ57=$N57),1-SUM($DX57:EA57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(EB$40=2,0,VDB(1,0,$N57,INT(EB$40-2-1),MIN($N57,INT(EB$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DI57>=INT($N57),$N57-INT($N57),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ57)=INT(DI57),DJ57-DI57,INT(DJ57)-DI57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(EB$40-2),MIN($N57,INT(EB$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DJ57>INT($N57),$N57-INT($N57),1))*\nIF(EB$40=2,DJ57,\nIF(INT(DJ57)=INT(DI57),0,DJ57-INT(DJ57)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK57=DJ57,EC$40=1),0,\nIF(AND(EC$40>1,DK57=$N57),1-SUM($DX57:EB57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(EC$40=2,0,VDB(1,0,$N57,INT(EC$40-2-1),MIN($N57,INT(EC$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DJ57>=INT($N57),$N57-INT($N57),1)))*\nIF(EC$40=2,0,\nIF(INT(DK57)=INT(DJ57),DK57-DJ57,INT(DK57)-DJ57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(EC$40-2),MIN($N57,INT(EC$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DK57>INT($N57),$N57-INT($N57),1))*\nIF(EC$40=2,DK57,\nIF(INT(DK57)=INT(DJ57),0,DK57-INT(DK57)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL57=DK57,ED$40=1),0,\nIF(AND(ED$40>1,DL57=$N57),1-SUM($DX57:EC57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(ED$40=2,0,VDB(1,0,$N57,INT(ED$40-2-1),MIN($N57,INT(ED$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DK57>=INT($N57),$N57-INT($N57),1)))*\nIF(ED$40=2,0,\nIF(INT(DL57)=INT(DK57),DL57-DK57,INT(DL57)-DK57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(ED$40-2),MIN($N57,INT(ED$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DL57>INT($N57),$N57-INT($N57),1))*\nIF(ED$40=2,DL57,\nIF(INT(DL57)=INT(DK57),0,DL57-INT(DL57)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM57=DL57,EE$40=1),0,\nIF(AND(EE$40>1,DM57=$N57),1-SUM($DX57:ED57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(EE$40=2,0,VDB(1,0,$N57,INT(EE$40-2-1),MIN($N57,INT(EE$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DL57>=INT($N57),$N57-INT($N57),1)))*\nIF(EE$40=2,0,\nIF(INT(DM57)=INT(DL57),DM57-DL57,INT(DM57)-DL57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(EE$40-2),MIN($N57,INT(EE$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DM57>INT($N57),$N57-INT($N57),1))*\nIF(EE$40=2,DM57,\nIF(INT(DM57)=INT(DL57),0,DM57-INT(DM57)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN57=DM57,EF$40=1),0,\nIF(AND(EF$40>1,DN57=$N57),1-SUM($DX57:EE57),\nIF($N57<=1,\nIF($N57>0,1/$N57,0),\nIF(EF$40=2,0,VDB(1,0,$N57,INT(EF$40-2-1),MIN($N57,INT(EF$40-2-1)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DM57>=INT($N57),$N57-INT($N57),1)))*\nIF(EF$40=2,0,\nIF(INT(DN57)=INT(DM57),DN57-DM57,INT(DN57)-DM57))+\nIF($N57<=1,\nIF($N57>0,1/$N57,0),VDB(1,0,$N57,INT(EF$40-2),MIN($N57,INT(EF$40-2)+1),$CM57,IF($CN57=\"No\",1,0))/\nIF(DN57>INT($N57),$N57-INT($N57),1))*\nIF(EF$40=2,DN57,\nIF(INT(DN57)=INT(DM57),0,DN57-INT(DN57)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,9.3406185142879596E-3,2.6044448044162821E-2,3.884341342927055E-2,6.4084442531295957E-2,0.10264246123864602,0.14187411252236051,0.18242252787460736,0.22335829763319853]
[null,null,"Water infrastructure - Renewal",null,"Water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,0.47446557394866634,0.24532771132516606,0.93094643899692953,1.7744181413391951,2.2459152483117766,0.66669581687875767,0.26228754682940114,0.25769140504186588,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.47446557394866634,0.24532771132516606,0.93094643899692953,1.7744181413391951,2.2459152483117766,0.66669581687875767,0.26228754682940114,0.25769140504186588,null,2.8921508070908638E-3,7.279720412232603E-3,1.4449813291473271E-2,3.0940624815220814E-2,5.5446955929796905E-2,7.320105845156169E-2,7.8863766417415548E-2,8.2033348422721267E-2,null,{"$f":"+IF($K58=\"Ongoing\",AR58,IF(RIGHT($K58,2)=RIGHT(BJ$39,2),SUM($AR58:AR58),0)+IF(RIGHT(BJ$39,2)>RIGHT($K58,2),AR58,0))","v":0.47446557394866634},{"$f":"+IF($K58=\"Ongoing\",AS58,IF(RIGHT($K58,2)=RIGHT(BK$39,2),SUM($AR58:AS58),0)+IF(RIGHT(BK$39,2)>RIGHT($K58,2),AS58,0))","v":0.24532771132516606},{"$f":"+IF($K58=\"Ongoing\",AT58,IF(RIGHT($K58,2)=RIGHT(BL$39,2),SUM($AR58:AT58),0)+IF(RIGHT(BL$39,2)>RIGHT($K58,2),AT58,0))","v":0.93094643899692953},{"$f":"+IF($K58=\"Ongoing\",AU58,IF(RIGHT($K58,2)=RIGHT(BM$39,2),SUM($AR58:AU58),0)+IF(RIGHT(BM$39,2)>RIGHT($K58,2),AU58,0))","v":1.7744181413391951},{"$f":"+IF($K58=\"Ongoing\",AV58,IF(RIGHT($K58,2)=RIGHT(BN$39,2),SUM($AR58:AV58),0)+IF(RIGHT(BN$39,2)>RIGHT($K58,2),AV58,0))","v":2.2459152483117766},{"$f":"+IF($K58=\"Ongoing\",AW58,IF(RIGHT($K58,2)=RIGHT(BO$39,2),SUM($AR58:AW58),0)+IF(RIGHT(BO$39,2)>RIGHT($K58,2),AW58,0))","v":0.66669581687875767},{"$f":"+IF($K58=\"Ongoing\",AX58,IF(RIGHT($K58,2)=RIGHT(BP$39,2),SUM($AR58:AX58),0)+IF(RIGHT(BP$39,2)>RIGHT($K58,2),AX58,0))","v":0.26228754682940114},{"$f":"+IF($K58=\"Ongoing\",AY58,IF(RIGHT($K58,2)=RIGHT(BQ$39,2),SUM($AR58:AY58),0)+IF(RIGHT(BQ$39,2)>RIGHT($K58,2),AY58,0))","v":0.25769140504186588},null,{"$f":"+Q58*KeyAssumptionsPriceControl_FO!Z$15","v":0.48537828214948564},{"$f":"+R58*KeyAssumptionsPriceControl_FO!AA$15","v":0.25674256440541465},{"$f":"+S58*KeyAssumptionsPriceControl_FO!AB$15","v":0.99667048211172882},{"$f":"+T58*KeyAssumptionsPriceControl_FO!AC$15","v":1.9433834674600607},{"$f":"+U58*KeyAssumptionsPriceControl_FO!AD$15","v":2.5163528109907869},{"$f":"+V58*KeyAssumptionsPriceControl_FO!AE$15","v":0.76415512905259197},{"$f":"+W58*KeyAssumptionsPriceControl_FO!AF$15","v":0.30754389274968441},{"$f":"+X58*KeyAssumptionsPriceControl_FO!AG$15","v":0.30910426905491728},null,{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BS58,\nIF($J58=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BS58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BS58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ58,0))","v":4.438005413480931E-3},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BT58,\nIF($J58=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BT58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BT58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(ER58,0))","v":1.1142352661892268E-2},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BU58,\nIF($J58=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BU58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BU58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(ES58,0))","v":2.2399045521551801E-2},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BV58,\nIF($J58=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BV58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BV58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(ET58,0))","v":4.8871513792403343E-2},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BW58,\nIF($J58=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BW58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BW58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(EU58,0))","v":8.8754941569974932E-2},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BX58,\nIF($J58=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BX58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BX58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(EV58,0))","v":0.11712687884243209},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BY58,\nIF($J58=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BY58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BY58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(EW58,0))","v":0.12478397177866367},{"$f":"IF($M58=\"straight line\",IF($N58=0,0,\nIF($N58<=0.5,BZ58,\nIF($J58=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N58)<LEFT(#REF!,4)*1,0,((OFFSET(BZ58,0,-INT($N58+0.5),1,1))/$N58)*(IF($N58-INT($N58)>0.5,$N58-0.5-INT($N58),IF($N58-INT($N58)<=0.5,$N58-0.5-INT($N58)+1,0))))\n+BZ58/$N58*0.5,\nIF($J58=\"Declining Balance\",-#REF!,0)))),IFERROR(EX58,0))","v":0.12814033125265728},null,null,null,1.5,"No",{"$f":"+IF($K58=\"ongoing\",BS58,IF(RIGHT($K58,2)=RIGHT(CO$39,2),SUM($BR58:BS58),0)+IF(RIGHT(CO$39,2)>RIGHT($K58,2),BS58,0))","v":0.48537828214948564},{"$f":"+IF($K58=\"ongoing\",BT58,IF(RIGHT($K58,2)=RIGHT(CP$39,2),SUM($BR58:BT58),0)+IF(RIGHT(CP$39,2)>RIGHT($K58,2),BT58,0))","v":0.25674256440541465},{"$f":"+IF($K58=\"ongoing\",BU58,IF(RIGHT($K58,2)=RIGHT(CQ$39,2),SUM($BR58:BU58),0)+IF(RIGHT(CQ$39,2)>RIGHT($K58,2),BU58,0))","v":0.99667048211172882},{"$f":"+IF($K58=\"ongoing\",BV58,IF(RIGHT($K58,2)=RIGHT(CR$39,2),SUM($BR58:BV58),0)+IF(RIGHT(CR$39,2)>RIGHT($K58,2),BV58,0))","v":1.9433834674600607},{"$f":"+IF($K58=\"ongoing\",BW58,IF(RIGHT($K58,2)=RIGHT(CS$39,2),SUM($BR58:BW58),0)+IF(RIGHT(CS$39,2)>RIGHT($K58,2),BW58,0))","v":2.5163528109907869},{"$f":"+IF($K58=\"ongoing\",BX58,IF(RIGHT($K58,2)=RIGHT(CT$39,2),SUM($BR58:BX58),0)+IF(RIGHT(CT$39,2)>RIGHT($K58,2),BX58,0))","v":0.76415512905259197},{"$f":"+IF($K58=\"ongoing\",BY58,IF(RIGHT($K58,2)=RIGHT(CU$39,2),SUM($BR58:BY58),0)+IF(RIGHT(CU$39,2)>RIGHT($K58,2),BY58,0))","v":0.30754389274968441},{"$f":"+IF($K58=\"ongoing\",BZ58,IF(RIGHT($K58,2)=RIGHT(CV$39,2),SUM($BR58:BZ58),0)+IF(RIGHT(CV$39,2)>RIGHT($K58,2),BZ58,0))","v":0.30910426905491728},null,{"$f":"+MIN(IF($N58<=$CM58,MIN($N58,1),$N58),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N58<=$CM58,MIN($N58,1),$N58),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX58=CW58,0,\nIF(AND(DP$40>1,CX58=$N58),1-SUM($DO58:DO58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DP$40=1,0,VDB(1,0,$N58,INT(DP$40-1-1),MIN($N58,INT(DP$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CW58>=INT($N58),$N58-INT($N58),1)))*\nIF(DP$40=1,0,\nIF(INT(CX58)=INT(CW58),CX58-CW58,INT(CX58)-CW58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DP$40-1),MIN($N58,INT(DP$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CX58>INT($N58),$N58-INT($N58),1))*\nIF(DP$40=1,CX58,\nIF(INT(CX58)=INT(CW58),0,CX58-INT(CX58)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY58=CX58,0,\nIF(AND(DQ$40>1,CY58=$N58),1-SUM($DO58:DP58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DQ$40=1,0,VDB(1,0,$N58,INT(DQ$40-1-1),MIN($N58,INT(DQ$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CX58>=INT($N58),$N58-INT($N58),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY58)=INT(CX58),CY58-CX58,INT(CY58)-CX58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DQ$40-1),MIN($N58,INT(DQ$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CY58>INT($N58),$N58-INT($N58),1))*\nIF(DQ$40=1,CY58,\nIF(INT(CY58)=INT(CX58),0,CY58-INT(CY58)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ58=CY58,0,\nIF(AND(DR$40>1,CZ58=$N58),1-SUM($DO58:DQ58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DR$40=1,0,VDB(1,0,$N58,INT(DR$40-1-1),MIN($N58,INT(DR$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CY58>=INT($N58),$N58-INT($N58),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ58)=INT(CY58),CZ58-CY58,INT(CZ58)-CY58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DR$40-1),MIN($N58,INT(DR$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CZ58>INT($N58),$N58-INT($N58),1))*\nIF(DR$40=1,CZ58,\nIF(INT(CZ58)=INT(CY58),0,CZ58-INT(CZ58)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA58=CZ58,0,\nIF(AND(DS$40>1,DA58=$N58),1-SUM($DO58:DR58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DS$40=1,0,VDB(1,0,$N58,INT(DS$40-1-1),MIN($N58,INT(DS$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(CZ58>=INT($N58),$N58-INT($N58),1)))*\nIF(DS$40=1,0,\nIF(INT(DA58)=INT(CZ58),DA58-CZ58,INT(DA58)-CZ58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DS$40-1),MIN($N58,INT(DS$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DA58>INT($N58),$N58-INT($N58),1))*\nIF(DS$40=1,DA58,\nIF(INT(DA58)=INT(CZ58),0,DA58-INT(DA58)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB58=DA58,0,\nIF(AND(DT$40>1,DB58=$N58),1-SUM($DO58:DS58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DT$40=1,0,VDB(1,0,$N58,INT(DT$40-1-1),MIN($N58,INT(DT$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DA58>=INT($N58),$N58-INT($N58),1)))*\nIF(DT$40=1,0,\nIF(INT(DB58)=INT(DA58),DB58-DA58,INT(DB58)-DA58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DT$40-1),MIN($N58,INT(DT$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DB58>INT($N58),$N58-INT($N58),1))*\nIF(DT$40=1,DB58,\nIF(INT(DB58)=INT(DA58),0,DB58-INT(DB58)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC58=DB58,0,\nIF(AND(DU$40>1,DC58=$N58),1-SUM($DO58:DT58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DU$40=1,0,VDB(1,0,$N58,INT(DU$40-1-1),MIN($N58,INT(DU$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DB58>=INT($N58),$N58-INT($N58),1)))*\nIF(DU$40=1,0,\nIF(INT(DC58)=INT(DB58),DC58-DB58,INT(DC58)-DB58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DU$40-1),MIN($N58,INT(DU$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DC58>INT($N58),$N58-INT($N58),1))*\nIF(DU$40=1,DC58,\nIF(INT(DC58)=INT(DB58),0,DC58-INT(DC58)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD58=DC58,0,\nIF(AND(DV$40>1,DD58=$N58),1-SUM($DO58:DU58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DV$40=1,0,VDB(1,0,$N58,INT(DV$40-1-1),MIN($N58,INT(DV$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DC58>=INT($N58),$N58-INT($N58),1)))*\nIF(DV$40=1,0,\nIF(INT(DD58)=INT(DC58),DD58-DC58,INT(DD58)-DC58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DV$40-1),MIN($N58,INT(DV$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DD58>INT($N58),$N58-INT($N58),1))*\nIF(DV$40=1,DD58,\nIF(INT(DD58)=INT(DC58),0,DD58-INT(DD58)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE58=DD58,0,\nIF(AND(DW$40>1,DE58=$N58),1-SUM($DO58:DV58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DW$40=1,0,VDB(1,0,$N58,INT(DW$40-1-1),MIN($N58,INT(DW$40-1-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DD58>=INT($N58),$N58-INT($N58),1)))*\nIF(DW$40=1,0,\nIF(INT(DE58)=INT(DD58),DE58-DD58,INT(DE58)-DD58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DW$40-1),MIN($N58,INT(DW$40-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DE58>INT($N58),$N58-INT($N58),1))*\nIF(DW$40=1,DE58,\nIF(INT(DE58)=INT(DD58),0,DE58-INT(DE58)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG58=DF58,DY$40=1),0,\nIF(AND(DY$40>1,DG58=$N58),1-SUM($DX58:DX58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DY$40=2,0,VDB(1,0,$N58,INT(DY$40-2-1),MIN($N58,INT(DY$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DF58>=INT($N58),$N58-INT($N58),1)))*\nIF(DY$40=2,0,\nIF(INT(DG58)=INT(DF58),DG58-DF58,INT(DG58)-DF58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DY$40-2),MIN($N58,INT(DY$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DG58>INT($N58),$N58-INT($N58),1))*\nIF(DY$40=2,DG58,\nIF(INT(DG58)=INT(DF58),0,DG58-INT(DG58)))))","v":0},{"$f":"+IF(OR(DH58=DG58,DZ$40=1),0,\nIF(AND(DZ$40>1,DH58=$N58),1-SUM($DX58:DY58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(DZ$40=2,0,VDB(1,0,$N58,INT(DZ$40-2-1),MIN($N58,INT(DZ$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DG58>=INT($N58),$N58-INT($N58),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH58)=INT(DG58),DH58-DG58,INT(DH58)-DG58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(DZ$40-2),MIN($N58,INT(DZ$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DH58>INT($N58),$N58-INT($N58),1))*\nIF(DZ$40=2,DH58,\nIF(INT(DH58)=INT(DG58),0,DH58-INT(DH58)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI58=DH58,EA$40=1),0,\nIF(AND(EA$40>1,DI58=$N58),1-SUM($DX58:DZ58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(EA$40=2,0,VDB(1,0,$N58,INT(EA$40-2-1),MIN($N58,INT(EA$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DH58>=INT($N58),$N58-INT($N58),1)))*\nIF(EA$40=2,0,\nIF(INT(DI58)=INT(DH58),DI58-DH58,INT(DI58)-DH58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(EA$40-2),MIN($N58,INT(EA$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DI58>INT($N58),$N58-INT($N58),1))*\nIF(EA$40=2,DI58,\nIF(INT(DI58)=INT(DH58),0,DI58-INT(DI58)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ58=DI58,EB$40=1),0,\nIF(AND(EB$40>1,DJ58=$N58),1-SUM($DX58:EA58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(EB$40=2,0,VDB(1,0,$N58,INT(EB$40-2-1),MIN($N58,INT(EB$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DI58>=INT($N58),$N58-INT($N58),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ58)=INT(DI58),DJ58-DI58,INT(DJ58)-DI58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(EB$40-2),MIN($N58,INT(EB$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DJ58>INT($N58),$N58-INT($N58),1))*\nIF(EB$40=2,DJ58,\nIF(INT(DJ58)=INT(DI58),0,DJ58-INT(DJ58)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK58=DJ58,EC$40=1),0,\nIF(AND(EC$40>1,DK58=$N58),1-SUM($DX58:EB58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(EC$40=2,0,VDB(1,0,$N58,INT(EC$40-2-1),MIN($N58,INT(EC$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DJ58>=INT($N58),$N58-INT($N58),1)))*\nIF(EC$40=2,0,\nIF(INT(DK58)=INT(DJ58),DK58-DJ58,INT(DK58)-DJ58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(EC$40-2),MIN($N58,INT(EC$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DK58>INT($N58),$N58-INT($N58),1))*\nIF(EC$40=2,DK58,\nIF(INT(DK58)=INT(DJ58),0,DK58-INT(DK58)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL58=DK58,ED$40=1),0,\nIF(AND(ED$40>1,DL58=$N58),1-SUM($DX58:EC58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(ED$40=2,0,VDB(1,0,$N58,INT(ED$40-2-1),MIN($N58,INT(ED$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DK58>=INT($N58),$N58-INT($N58),1)))*\nIF(ED$40=2,0,\nIF(INT(DL58)=INT(DK58),DL58-DK58,INT(DL58)-DK58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(ED$40-2),MIN($N58,INT(ED$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DL58>INT($N58),$N58-INT($N58),1))*\nIF(ED$40=2,DL58,\nIF(INT(DL58)=INT(DK58),0,DL58-INT(DL58)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM58=DL58,EE$40=1),0,\nIF(AND(EE$40>1,DM58=$N58),1-SUM($DX58:ED58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(EE$40=2,0,VDB(1,0,$N58,INT(EE$40-2-1),MIN($N58,INT(EE$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DL58>=INT($N58),$N58-INT($N58),1)))*\nIF(EE$40=2,0,\nIF(INT(DM58)=INT(DL58),DM58-DL58,INT(DM58)-DL58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(EE$40-2),MIN($N58,INT(EE$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DM58>INT($N58),$N58-INT($N58),1))*\nIF(EE$40=2,DM58,\nIF(INT(DM58)=INT(DL58),0,DM58-INT(DM58)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN58=DM58,EF$40=1),0,\nIF(AND(EF$40>1,DN58=$N58),1-SUM($DX58:EE58),\nIF($N58<=1,\nIF($N58>0,1/$N58,0),\nIF(EF$40=2,0,VDB(1,0,$N58,INT(EF$40-2-1),MIN($N58,INT(EF$40-2-1)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DM58>=INT($N58),$N58-INT($N58),1)))*\nIF(EF$40=2,0,\nIF(INT(DN58)=INT(DM58),DN58-DM58,INT(DN58)-DM58))+\nIF($N58<=1,\nIF($N58>0,1/$N58,0),VDB(1,0,$N58,INT(EF$40-2),MIN($N58,INT(EF$40-2)+1),$CM58,IF($CN58=\"No\",1,0))/\nIF(DN58>INT($N58),$N58-INT($N58),1))*\nIF(EF$40=2,DN58,\nIF(INT(DN58)=INT(DM58),0,DN58-INT(DN58)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,4.438005413480931E-3,1.1142352661892268E-2,2.2399045521551801E-2,4.8871513792403343E-2,8.8754941569974932E-2,0.11712687884243209,0.12478397177866367,0.12814033125265728]
[null,null,"Water infrastructure - Imp/Com",null,"Water","Improvements / Compliance","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,1.113338449376009,0.54573136055504523,0.34452200030198699,0.13172900000000004,7.0931000000000008E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1.113338449376009,0.54573136055504523,0.34452200030198699,0.13172900000000004,7.0931000000000008E-2,0,0,0,null,6.7864622255533538E-3,1.6899482754902283E-2,2.2326108241531559E-2,2.5229142287686076E-2,2.6464475923564258E-2,2.6896842696121619E-2,2.6896842696121619E-2,2.6896842696121619E-2,null,{"$f":"+IF($K59=\"Ongoing\",AR59,IF(RIGHT($K59,2)=RIGHT(BJ$39,2),SUM($AR59:AR59),0)+IF(RIGHT(BJ$39,2)>RIGHT($K59,2),AR59,0))","v":1.113338449376009},{"$f":"+IF($K59=\"Ongoing\",AS59,IF(RIGHT($K59,2)=RIGHT(BK$39,2),SUM($AR59:AS59),0)+IF(RIGHT(BK$39,2)>RIGHT($K59,2),AS59,0))","v":0.54573136055504523},{"$f":"+IF($K59=\"Ongoing\",AT59,IF(RIGHT($K59,2)=RIGHT(BL$39,2),SUM($AR59:AT59),0)+IF(RIGHT(BL$39,2)>RIGHT($K59,2),AT59,0))","v":0.34452200030198699},{"$f":"+IF($K59=\"Ongoing\",AU59,IF(RIGHT($K59,2)=RIGHT(BM$39,2),SUM($AR59:AU59),0)+IF(RIGHT(BM$39,2)>RIGHT($K59,2),AU59,0))","v":0.13172900000000004},{"$f":"+IF($K59=\"Ongoing\",AV59,IF(RIGHT($K59,2)=RIGHT(BN$39,2),SUM($AR59:AV59),0)+IF(RIGHT(BN$39,2)>RIGHT($K59,2),AV59,0))","v":7.0931000000000008E-2},{"$f":"+IF($K59=\"Ongoing\",AW59,IF(RIGHT($K59,2)=RIGHT(BO$39,2),SUM($AR59:AW59),0)+IF(RIGHT(BO$39,2)>RIGHT($K59,2),AW59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AX59,IF(RIGHT($K59,2)=RIGHT(BP$39,2),SUM($AR59:AX59),0)+IF(RIGHT(BP$39,2)>RIGHT($K59,2),AX59,0))","v":0},{"$f":"+IF($K59=\"Ongoing\",AY59,IF(RIGHT($K59,2)=RIGHT(BQ$39,2),SUM($AR59:AY59),0)+IF(RIGHT(BQ$39,2)>RIGHT($K59,2),AY59,0))","v":0},null,{"$f":"+Q59*KeyAssumptionsPriceControl_FO!Z$15","v":1.138945233711657},{"$f":"+R59*KeyAssumptionsPriceControl_FO!AA$15","v":0.5711236950303108},{"$f":"+S59*KeyAssumptionsPriceControl_FO!AB$15","v":0.36884496653648091},{"$f":"+T59*KeyAssumptionsPriceControl_FO!AC$15","v":0.14427262369614707},{"$f":"+U59*KeyAssumptionsPriceControl_FO!AD$15","v":7.9472019868316063E-2},{"$f":"+V59*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W59*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X59*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BS59,\nIF($J59=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BS59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BS59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ59,0))","v":1.0413826285111619E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BT59,\nIF($J59=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BT59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BT59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(ER59,0))","v":2.5859226716144445E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BU59,\nIF($J59=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BU59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BU59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(ES59,0))","v":3.398084932927245E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BV59,\nIF($J59=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BV59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BV59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(ET59,0))","v":3.8051085533290063E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BW59,\nIF($J59=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BW59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BW59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(EU59,0))","v":3.9401038994956311E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BX59,\nIF($J59=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BX59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BX59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(EV59,0))","v":3.9407164538254005E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BY59,\nIF($J59=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BY59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BY59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(EW59,0))","v":3.8686533986857223E-2},{"$f":"IF($M59=\"straight line\",IF($N59=0,0,\nIF($N59<=0.5,BZ59,\nIF($J59=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N59)<LEFT(#REF!,4)*1,0,((OFFSET(BZ59,0,-INT($N59+0.5),1,1))/$N59)*(IF($N59-INT($N59)>0.5,$N59-0.5-INT($N59),IF($N59-INT($N59)<=0.5,$N59-0.5-INT($N59)+1,0))))\n+BZ59/$N59*0.5,\nIF($J59=\"Declining Balance\",-#REF!,0)))),IFERROR(EX59,0))","v":3.7979081455185811E-2},null,null,null,1.5,"No",{"$f":"+IF($K59=\"ongoing\",BS59,IF(RIGHT($K59,2)=RIGHT(CO$39,2),SUM($BR59:BS59),0)+IF(RIGHT(CO$39,2)>RIGHT($K59,2),BS59,0))","v":1.138945233711657},{"$f":"+IF($K59=\"ongoing\",BT59,IF(RIGHT($K59,2)=RIGHT(CP$39,2),SUM($BR59:BT59),0)+IF(RIGHT(CP$39,2)>RIGHT($K59,2),BT59,0))","v":0.5711236950303108},{"$f":"+IF($K59=\"ongoing\",BU59,IF(RIGHT($K59,2)=RIGHT(CQ$39,2),SUM($BR59:BU59),0)+IF(RIGHT(CQ$39,2)>RIGHT($K59,2),BU59,0))","v":0.36884496653648091},{"$f":"+IF($K59=\"ongoing\",BV59,IF(RIGHT($K59,2)=RIGHT(CR$39,2),SUM($BR59:BV59),0)+IF(RIGHT(CR$39,2)>RIGHT($K59,2),BV59,0))","v":0.14427262369614707},{"$f":"+IF($K59=\"ongoing\",BW59,IF(RIGHT($K59,2)=RIGHT(CS$39,2),SUM($BR59:BW59),0)+IF(RIGHT(CS$39,2)>RIGHT($K59,2),BW59,0))","v":7.9472019868316063E-2},{"$f":"+IF($K59=\"ongoing\",BX59,IF(RIGHT($K59,2)=RIGHT(CT$39,2),SUM($BR59:BX59),0)+IF(RIGHT(CT$39,2)>RIGHT($K59,2),BX59,0))","v":0},{"$f":"+IF($K59=\"ongoing\",BY59,IF(RIGHT($K59,2)=RIGHT(CU$39,2),SUM($BR59:BY59),0)+IF(RIGHT(CU$39,2)>RIGHT($K59,2),BY59,0))","v":0},{"$f":"+IF($K59=\"ongoing\",BZ59,IF(RIGHT($K59,2)=RIGHT(CV$39,2),SUM($BR59:BZ59),0)+IF(RIGHT(CV$39,2)>RIGHT($K59,2),BZ59,0))","v":0},null,{"$f":"+MIN(IF($N59<=$CM59,MIN($N59,1),$N59),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N59<=$CM59,MIN($N59,1),$N59),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX59=CW59,0,\nIF(AND(DP$40>1,CX59=$N59),1-SUM($DO59:DO59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DP$40=1,0,VDB(1,0,$N59,INT(DP$40-1-1),MIN($N59,INT(DP$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CW59>=INT($N59),$N59-INT($N59),1)))*\nIF(DP$40=1,0,\nIF(INT(CX59)=INT(CW59),CX59-CW59,INT(CX59)-CW59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DP$40-1),MIN($N59,INT(DP$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CX59>INT($N59),$N59-INT($N59),1))*\nIF(DP$40=1,CX59,\nIF(INT(CX59)=INT(CW59),0,CX59-INT(CX59)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY59=CX59,0,\nIF(AND(DQ$40>1,CY59=$N59),1-SUM($DO59:DP59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DQ$40=1,0,VDB(1,0,$N59,INT(DQ$40-1-1),MIN($N59,INT(DQ$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CX59>=INT($N59),$N59-INT($N59),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY59)=INT(CX59),CY59-CX59,INT(CY59)-CX59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DQ$40-1),MIN($N59,INT(DQ$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CY59>INT($N59),$N59-INT($N59),1))*\nIF(DQ$40=1,CY59,\nIF(INT(CY59)=INT(CX59),0,CY59-INT(CY59)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ59=CY59,0,\nIF(AND(DR$40>1,CZ59=$N59),1-SUM($DO59:DQ59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DR$40=1,0,VDB(1,0,$N59,INT(DR$40-1-1),MIN($N59,INT(DR$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CY59>=INT($N59),$N59-INT($N59),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ59)=INT(CY59),CZ59-CY59,INT(CZ59)-CY59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DR$40-1),MIN($N59,INT(DR$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CZ59>INT($N59),$N59-INT($N59),1))*\nIF(DR$40=1,CZ59,\nIF(INT(CZ59)=INT(CY59),0,CZ59-INT(CZ59)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA59=CZ59,0,\nIF(AND(DS$40>1,DA59=$N59),1-SUM($DO59:DR59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DS$40=1,0,VDB(1,0,$N59,INT(DS$40-1-1),MIN($N59,INT(DS$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(CZ59>=INT($N59),$N59-INT($N59),1)))*\nIF(DS$40=1,0,\nIF(INT(DA59)=INT(CZ59),DA59-CZ59,INT(DA59)-CZ59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DS$40-1),MIN($N59,INT(DS$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DA59>INT($N59),$N59-INT($N59),1))*\nIF(DS$40=1,DA59,\nIF(INT(DA59)=INT(CZ59),0,DA59-INT(DA59)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB59=DA59,0,\nIF(AND(DT$40>1,DB59=$N59),1-SUM($DO59:DS59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DT$40=1,0,VDB(1,0,$N59,INT(DT$40-1-1),MIN($N59,INT(DT$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DA59>=INT($N59),$N59-INT($N59),1)))*\nIF(DT$40=1,0,\nIF(INT(DB59)=INT(DA59),DB59-DA59,INT(DB59)-DA59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DT$40-1),MIN($N59,INT(DT$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DB59>INT($N59),$N59-INT($N59),1))*\nIF(DT$40=1,DB59,\nIF(INT(DB59)=INT(DA59),0,DB59-INT(DB59)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC59=DB59,0,\nIF(AND(DU$40>1,DC59=$N59),1-SUM($DO59:DT59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DU$40=1,0,VDB(1,0,$N59,INT(DU$40-1-1),MIN($N59,INT(DU$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DB59>=INT($N59),$N59-INT($N59),1)))*\nIF(DU$40=1,0,\nIF(INT(DC59)=INT(DB59),DC59-DB59,INT(DC59)-DB59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DU$40-1),MIN($N59,INT(DU$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DC59>INT($N59),$N59-INT($N59),1))*\nIF(DU$40=1,DC59,\nIF(INT(DC59)=INT(DB59),0,DC59-INT(DC59)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD59=DC59,0,\nIF(AND(DV$40>1,DD59=$N59),1-SUM($DO59:DU59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DV$40=1,0,VDB(1,0,$N59,INT(DV$40-1-1),MIN($N59,INT(DV$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DC59>=INT($N59),$N59-INT($N59),1)))*\nIF(DV$40=1,0,\nIF(INT(DD59)=INT(DC59),DD59-DC59,INT(DD59)-DC59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DV$40-1),MIN($N59,INT(DV$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DD59>INT($N59),$N59-INT($N59),1))*\nIF(DV$40=1,DD59,\nIF(INT(DD59)=INT(DC59),0,DD59-INT(DD59)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE59=DD59,0,\nIF(AND(DW$40>1,DE59=$N59),1-SUM($DO59:DV59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DW$40=1,0,VDB(1,0,$N59,INT(DW$40-1-1),MIN($N59,INT(DW$40-1-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DD59>=INT($N59),$N59-INT($N59),1)))*\nIF(DW$40=1,0,\nIF(INT(DE59)=INT(DD59),DE59-DD59,INT(DE59)-DD59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DW$40-1),MIN($N59,INT(DW$40-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DE59>INT($N59),$N59-INT($N59),1))*\nIF(DW$40=1,DE59,\nIF(INT(DE59)=INT(DD59),0,DE59-INT(DE59)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG59=DF59,DY$40=1),0,\nIF(AND(DY$40>1,DG59=$N59),1-SUM($DX59:DX59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DY$40=2,0,VDB(1,0,$N59,INT(DY$40-2-1),MIN($N59,INT(DY$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DF59>=INT($N59),$N59-INT($N59),1)))*\nIF(DY$40=2,0,\nIF(INT(DG59)=INT(DF59),DG59-DF59,INT(DG59)-DF59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DY$40-2),MIN($N59,INT(DY$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DG59>INT($N59),$N59-INT($N59),1))*\nIF(DY$40=2,DG59,\nIF(INT(DG59)=INT(DF59),0,DG59-INT(DG59)))))","v":0},{"$f":"+IF(OR(DH59=DG59,DZ$40=1),0,\nIF(AND(DZ$40>1,DH59=$N59),1-SUM($DX59:DY59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(DZ$40=2,0,VDB(1,0,$N59,INT(DZ$40-2-1),MIN($N59,INT(DZ$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DG59>=INT($N59),$N59-INT($N59),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH59)=INT(DG59),DH59-DG59,INT(DH59)-DG59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(DZ$40-2),MIN($N59,INT(DZ$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DH59>INT($N59),$N59-INT($N59),1))*\nIF(DZ$40=2,DH59,\nIF(INT(DH59)=INT(DG59),0,DH59-INT(DH59)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI59=DH59,EA$40=1),0,\nIF(AND(EA$40>1,DI59=$N59),1-SUM($DX59:DZ59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(EA$40=2,0,VDB(1,0,$N59,INT(EA$40-2-1),MIN($N59,INT(EA$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DH59>=INT($N59),$N59-INT($N59),1)))*\nIF(EA$40=2,0,\nIF(INT(DI59)=INT(DH59),DI59-DH59,INT(DI59)-DH59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(EA$40-2),MIN($N59,INT(EA$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DI59>INT($N59),$N59-INT($N59),1))*\nIF(EA$40=2,DI59,\nIF(INT(DI59)=INT(DH59),0,DI59-INT(DI59)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ59=DI59,EB$40=1),0,\nIF(AND(EB$40>1,DJ59=$N59),1-SUM($DX59:EA59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(EB$40=2,0,VDB(1,0,$N59,INT(EB$40-2-1),MIN($N59,INT(EB$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DI59>=INT($N59),$N59-INT($N59),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ59)=INT(DI59),DJ59-DI59,INT(DJ59)-DI59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(EB$40-2),MIN($N59,INT(EB$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DJ59>INT($N59),$N59-INT($N59),1))*\nIF(EB$40=2,DJ59,\nIF(INT(DJ59)=INT(DI59),0,DJ59-INT(DJ59)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK59=DJ59,EC$40=1),0,\nIF(AND(EC$40>1,DK59=$N59),1-SUM($DX59:EB59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(EC$40=2,0,VDB(1,0,$N59,INT(EC$40-2-1),MIN($N59,INT(EC$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DJ59>=INT($N59),$N59-INT($N59),1)))*\nIF(EC$40=2,0,\nIF(INT(DK59)=INT(DJ59),DK59-DJ59,INT(DK59)-DJ59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(EC$40-2),MIN($N59,INT(EC$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DK59>INT($N59),$N59-INT($N59),1))*\nIF(EC$40=2,DK59,\nIF(INT(DK59)=INT(DJ59),0,DK59-INT(DK59)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL59=DK59,ED$40=1),0,\nIF(AND(ED$40>1,DL59=$N59),1-SUM($DX59:EC59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(ED$40=2,0,VDB(1,0,$N59,INT(ED$40-2-1),MIN($N59,INT(ED$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DK59>=INT($N59),$N59-INT($N59),1)))*\nIF(ED$40=2,0,\nIF(INT(DL59)=INT(DK59),DL59-DK59,INT(DL59)-DK59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(ED$40-2),MIN($N59,INT(ED$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DL59>INT($N59),$N59-INT($N59),1))*\nIF(ED$40=2,DL59,\nIF(INT(DL59)=INT(DK59),0,DL59-INT(DL59)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM59=DL59,EE$40=1),0,\nIF(AND(EE$40>1,DM59=$N59),1-SUM($DX59:ED59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(EE$40=2,0,VDB(1,0,$N59,INT(EE$40-2-1),MIN($N59,INT(EE$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DL59>=INT($N59),$N59-INT($N59),1)))*\nIF(EE$40=2,0,\nIF(INT(DM59)=INT(DL59),DM59-DL59,INT(DM59)-DL59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(EE$40-2),MIN($N59,INT(EE$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DM59>INT($N59),$N59-INT($N59),1))*\nIF(EE$40=2,DM59,\nIF(INT(DM59)=INT(DL59),0,DM59-INT(DM59)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN59=DM59,EF$40=1),0,\nIF(AND(EF$40>1,DN59=$N59),1-SUM($DX59:EE59),\nIF($N59<=1,\nIF($N59>0,1/$N59,0),\nIF(EF$40=2,0,VDB(1,0,$N59,INT(EF$40-2-1),MIN($N59,INT(EF$40-2-1)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DM59>=INT($N59),$N59-INT($N59),1)))*\nIF(EF$40=2,0,\nIF(INT(DN59)=INT(DM59),DN59-DM59,INT(DN59)-DM59))+\nIF($N59<=1,\nIF($N59>0,1/$N59,0),VDB(1,0,$N59,INT(EF$40-2),MIN($N59,INT(EF$40-2)+1),$CM59,IF($CN59=\"No\",1,0))/\nIF(DN59>INT($N59),$N59-INT($N59),1))*\nIF(EF$40=2,DN59,\nIF(INT(DN59)=INT(DM59),0,DN59-INT(DN59)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,1.0413826285111619E-2,2.5859226716144445E-2,3.398084932927245E-2,3.8051085533290063E-2,3.9401038994956311E-2,3.9407164538254005E-2,3.8686533986857223E-2,3.7979081455185811E-2]
[null,null,"Water infrastructure - Imp/Com",null,"Water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,1.9669137355444608,0.40858690058733893,0.33948807867536906,0.33565191075805989,0.30297150013080976,0.30562192514561359,0.30317216643714551,0.30609555858718696,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1.9669137355444608,0.40858690058733893,0.33948807867536906,0.33565191075805989,0.30297150013080976,0.30562192514561359,0.30317216643714551,0.30609555858718696,null,1.1989512959581939E-2,2.646960689949919E-2,3.1029570306397927E-2,3.514495142686351E-2,3.9037742210097856E-2,4.2747482310849273E-2,4.6458445592483952E-2,5.0172295952582331E-2,null,{"$f":"+IF($K60=\"Ongoing\",AR60,IF(RIGHT($K60,2)=RIGHT(BJ$39,2),SUM($AR60:AR60),0)+IF(RIGHT(BJ$39,2)>RIGHT($K60,2),AR60,0))","v":1.9669137355444608},{"$f":"+IF($K60=\"Ongoing\",AS60,IF(RIGHT($K60,2)=RIGHT(BK$39,2),SUM($AR60:AS60),0)+IF(RIGHT(BK$39,2)>RIGHT($K60,2),AS60,0))","v":0.40858690058733893},{"$f":"+IF($K60=\"Ongoing\",AT60,IF(RIGHT($K60,2)=RIGHT(BL$39,2),SUM($AR60:AT60),0)+IF(RIGHT(BL$39,2)>RIGHT($K60,2),AT60,0))","v":0.33948807867536906},{"$f":"+IF($K60=\"Ongoing\",AU60,IF(RIGHT($K60,2)=RIGHT(BM$39,2),SUM($AR60:AU60),0)+IF(RIGHT(BM$39,2)>RIGHT($K60,2),AU60,0))","v":0.33565191075805989},{"$f":"+IF($K60=\"Ongoing\",AV60,IF(RIGHT($K60,2)=RIGHT(BN$39,2),SUM($AR60:AV60),0)+IF(RIGHT(BN$39,2)>RIGHT($K60,2),AV60,0))","v":0.30297150013080976},{"$f":"+IF($K60=\"Ongoing\",AW60,IF(RIGHT($K60,2)=RIGHT(BO$39,2),SUM($AR60:AW60),0)+IF(RIGHT(BO$39,2)>RIGHT($K60,2),AW60,0))","v":0.30562192514561359},{"$f":"+IF($K60=\"Ongoing\",AX60,IF(RIGHT($K60,2)=RIGHT(BP$39,2),SUM($AR60:AX60),0)+IF(RIGHT(BP$39,2)>RIGHT($K60,2),AX60,0))","v":0.30317216643714551},{"$f":"+IF($K60=\"Ongoing\",AY60,IF(RIGHT($K60,2)=RIGHT(BQ$39,2),SUM($AR60:AY60),0)+IF(RIGHT(BQ$39,2)>RIGHT($K60,2),AY60,0))","v":0.30609555858718696},null,{"$f":"+Q60*KeyAssumptionsPriceControl_FO!Z$15","v":2.0121527514619832},{"$f":"+R60*KeyAssumptionsPriceControl_FO!AA$15","v":0.42759804048476713},{"$f":"+S60*KeyAssumptionsPriceControl_FO!AB$15","v":0.36345565423628046},{"$f":"+T60*KeyAssumptionsPriceControl_FO!AC$15","v":0.36761367514890647},{"$f":"+U60*KeyAssumptionsPriceControl_FO!AD$15","v":0.33945323029323193},{"$f":"+V60*KeyAssumptionsPriceControl_FO!AE$15","v":0.35029852556194896},{"$f":"+W60*KeyAssumptionsPriceControl_FO!AF$15","v":0.35548293987468615},{"$f":"+X60*KeyAssumptionsPriceControl_FO!AG$15","v":0.36716569527290721},null,{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BS60,\nIF($J60=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BS60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BS60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ60,0))","v":1.8397907636478486E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BT60,\nIF($J60=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BT60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BT60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(ER60,0))","v":4.0369074429526031E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BU60,\nIF($J60=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BU60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BU60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(ES60,0))","v":4.6863770121008022E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BV60,\nIF($J60=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BV60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BV60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(ET60,0))","v":5.2691237921851847E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BW60,\nIF($J60=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BW60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BW60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(EU60,0))","v":5.8192676395653717E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BX60,\nIF($J60=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BX60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BX60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(EV60,0))","v":6.3435191963999396E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BY60,\nIF($J60=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BY60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BY60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(EW60,0))","v":6.8728404718146008E-2},{"$f":"IF($M60=\"straight line\",IF($N60=0,0,\nIF($N60<=0.5,BZ60,\nIF($J60=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N60)<LEFT(#REF!,4)*1,0,((OFFSET(BZ60,0,-INT($N60+0.5),1,1))/$N60)*(IF($N60-INT($N60)>0.5,$N60-0.5-INT($N60),IF($N60-INT($N60)<=0.5,$N60-0.5-INT($N60)+1,0))))\n+BZ60/$N60*0.5,\nIF($J60=\"Declining Balance\",-#REF!,0)))),IFERROR(EX60,0))","v":7.4079044798147975E-2},null,null,null,1.5,"No",{"$f":"+IF($K60=\"ongoing\",BS60,IF(RIGHT($K60,2)=RIGHT(CO$39,2),SUM($BR60:BS60),0)+IF(RIGHT(CO$39,2)>RIGHT($K60,2),BS60,0))","v":2.0121527514619832},{"$f":"+IF($K60=\"ongoing\",BT60,IF(RIGHT($K60,2)=RIGHT(CP$39,2),SUM($BR60:BT60),0)+IF(RIGHT(CP$39,2)>RIGHT($K60,2),BT60,0))","v":0.42759804048476713},{"$f":"+IF($K60=\"ongoing\",BU60,IF(RIGHT($K60,2)=RIGHT(CQ$39,2),SUM($BR60:BU60),0)+IF(RIGHT(CQ$39,2)>RIGHT($K60,2),BU60,0))","v":0.36345565423628046},{"$f":"+IF($K60=\"ongoing\",BV60,IF(RIGHT($K60,2)=RIGHT(CR$39,2),SUM($BR60:BV60),0)+IF(RIGHT(CR$39,2)>RIGHT($K60,2),BV60,0))","v":0.36761367514890647},{"$f":"+IF($K60=\"ongoing\",BW60,IF(RIGHT($K60,2)=RIGHT(CS$39,2),SUM($BR60:BW60),0)+IF(RIGHT(CS$39,2)>RIGHT($K60,2),BW60,0))","v":0.33945323029323193},{"$f":"+IF($K60=\"ongoing\",BX60,IF(RIGHT($K60,2)=RIGHT(CT$39,2),SUM($BR60:BX60),0)+IF(RIGHT(CT$39,2)>RIGHT($K60,2),BX60,0))","v":0.35029852556194896},{"$f":"+IF($K60=\"ongoing\",BY60,IF(RIGHT($K60,2)=RIGHT(CU$39,2),SUM($BR60:BY60),0)+IF(RIGHT(CU$39,2)>RIGHT($K60,2),BY60,0))","v":0.35548293987468615},{"$f":"+IF($K60=\"ongoing\",BZ60,IF(RIGHT($K60,2)=RIGHT(CV$39,2),SUM($BR60:BZ60),0)+IF(RIGHT(CV$39,2)>RIGHT($K60,2),BZ60,0))","v":0.36716569527290721},null,{"$f":"+MIN(IF($N60<=$CM60,MIN($N60,1),$N60),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N60<=$CM60,MIN($N60,1),$N60),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX60=CW60,0,\nIF(AND(DP$40>1,CX60=$N60),1-SUM($DO60:DO60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DP$40=1,0,VDB(1,0,$N60,INT(DP$40-1-1),MIN($N60,INT(DP$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CW60>=INT($N60),$N60-INT($N60),1)))*\nIF(DP$40=1,0,\nIF(INT(CX60)=INT(CW60),CX60-CW60,INT(CX60)-CW60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DP$40-1),MIN($N60,INT(DP$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CX60>INT($N60),$N60-INT($N60),1))*\nIF(DP$40=1,CX60,\nIF(INT(CX60)=INT(CW60),0,CX60-INT(CX60)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY60=CX60,0,\nIF(AND(DQ$40>1,CY60=$N60),1-SUM($DO60:DP60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DQ$40=1,0,VDB(1,0,$N60,INT(DQ$40-1-1),MIN($N60,INT(DQ$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CX60>=INT($N60),$N60-INT($N60),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY60)=INT(CX60),CY60-CX60,INT(CY60)-CX60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DQ$40-1),MIN($N60,INT(DQ$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CY60>INT($N60),$N60-INT($N60),1))*\nIF(DQ$40=1,CY60,\nIF(INT(CY60)=INT(CX60),0,CY60-INT(CY60)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ60=CY60,0,\nIF(AND(DR$40>1,CZ60=$N60),1-SUM($DO60:DQ60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DR$40=1,0,VDB(1,0,$N60,INT(DR$40-1-1),MIN($N60,INT(DR$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CY60>=INT($N60),$N60-INT($N60),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ60)=INT(CY60),CZ60-CY60,INT(CZ60)-CY60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DR$40-1),MIN($N60,INT(DR$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CZ60>INT($N60),$N60-INT($N60),1))*\nIF(DR$40=1,CZ60,\nIF(INT(CZ60)=INT(CY60),0,CZ60-INT(CZ60)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA60=CZ60,0,\nIF(AND(DS$40>1,DA60=$N60),1-SUM($DO60:DR60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DS$40=1,0,VDB(1,0,$N60,INT(DS$40-1-1),MIN($N60,INT(DS$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(CZ60>=INT($N60),$N60-INT($N60),1)))*\nIF(DS$40=1,0,\nIF(INT(DA60)=INT(CZ60),DA60-CZ60,INT(DA60)-CZ60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DS$40-1),MIN($N60,INT(DS$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DA60>INT($N60),$N60-INT($N60),1))*\nIF(DS$40=1,DA60,\nIF(INT(DA60)=INT(CZ60),0,DA60-INT(DA60)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB60=DA60,0,\nIF(AND(DT$40>1,DB60=$N60),1-SUM($DO60:DS60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DT$40=1,0,VDB(1,0,$N60,INT(DT$40-1-1),MIN($N60,INT(DT$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DA60>=INT($N60),$N60-INT($N60),1)))*\nIF(DT$40=1,0,\nIF(INT(DB60)=INT(DA60),DB60-DA60,INT(DB60)-DA60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DT$40-1),MIN($N60,INT(DT$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DB60>INT($N60),$N60-INT($N60),1))*\nIF(DT$40=1,DB60,\nIF(INT(DB60)=INT(DA60),0,DB60-INT(DB60)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC60=DB60,0,\nIF(AND(DU$40>1,DC60=$N60),1-SUM($DO60:DT60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DU$40=1,0,VDB(1,0,$N60,INT(DU$40-1-1),MIN($N60,INT(DU$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DB60>=INT($N60),$N60-INT($N60),1)))*\nIF(DU$40=1,0,\nIF(INT(DC60)=INT(DB60),DC60-DB60,INT(DC60)-DB60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DU$40-1),MIN($N60,INT(DU$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DC60>INT($N60),$N60-INT($N60),1))*\nIF(DU$40=1,DC60,\nIF(INT(DC60)=INT(DB60),0,DC60-INT(DC60)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD60=DC60,0,\nIF(AND(DV$40>1,DD60=$N60),1-SUM($DO60:DU60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DV$40=1,0,VDB(1,0,$N60,INT(DV$40-1-1),MIN($N60,INT(DV$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DC60>=INT($N60),$N60-INT($N60),1)))*\nIF(DV$40=1,0,\nIF(INT(DD60)=INT(DC60),DD60-DC60,INT(DD60)-DC60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DV$40-1),MIN($N60,INT(DV$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DD60>INT($N60),$N60-INT($N60),1))*\nIF(DV$40=1,DD60,\nIF(INT(DD60)=INT(DC60),0,DD60-INT(DD60)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE60=DD60,0,\nIF(AND(DW$40>1,DE60=$N60),1-SUM($DO60:DV60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DW$40=1,0,VDB(1,0,$N60,INT(DW$40-1-1),MIN($N60,INT(DW$40-1-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DD60>=INT($N60),$N60-INT($N60),1)))*\nIF(DW$40=1,0,\nIF(INT(DE60)=INT(DD60),DE60-DD60,INT(DE60)-DD60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DW$40-1),MIN($N60,INT(DW$40-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DE60>INT($N60),$N60-INT($N60),1))*\nIF(DW$40=1,DE60,\nIF(INT(DE60)=INT(DD60),0,DE60-INT(DE60)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG60=DF60,DY$40=1),0,\nIF(AND(DY$40>1,DG60=$N60),1-SUM($DX60:DX60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DY$40=2,0,VDB(1,0,$N60,INT(DY$40-2-1),MIN($N60,INT(DY$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DF60>=INT($N60),$N60-INT($N60),1)))*\nIF(DY$40=2,0,\nIF(INT(DG60)=INT(DF60),DG60-DF60,INT(DG60)-DF60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DY$40-2),MIN($N60,INT(DY$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DG60>INT($N60),$N60-INT($N60),1))*\nIF(DY$40=2,DG60,\nIF(INT(DG60)=INT(DF60),0,DG60-INT(DG60)))))","v":0},{"$f":"+IF(OR(DH60=DG60,DZ$40=1),0,\nIF(AND(DZ$40>1,DH60=$N60),1-SUM($DX60:DY60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(DZ$40=2,0,VDB(1,0,$N60,INT(DZ$40-2-1),MIN($N60,INT(DZ$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DG60>=INT($N60),$N60-INT($N60),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH60)=INT(DG60),DH60-DG60,INT(DH60)-DG60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(DZ$40-2),MIN($N60,INT(DZ$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DH60>INT($N60),$N60-INT($N60),1))*\nIF(DZ$40=2,DH60,\nIF(INT(DH60)=INT(DG60),0,DH60-INT(DH60)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI60=DH60,EA$40=1),0,\nIF(AND(EA$40>1,DI60=$N60),1-SUM($DX60:DZ60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(EA$40=2,0,VDB(1,0,$N60,INT(EA$40-2-1),MIN($N60,INT(EA$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DH60>=INT($N60),$N60-INT($N60),1)))*\nIF(EA$40=2,0,\nIF(INT(DI60)=INT(DH60),DI60-DH60,INT(DI60)-DH60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(EA$40-2),MIN($N60,INT(EA$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DI60>INT($N60),$N60-INT($N60),1))*\nIF(EA$40=2,DI60,\nIF(INT(DI60)=INT(DH60),0,DI60-INT(DI60)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ60=DI60,EB$40=1),0,\nIF(AND(EB$40>1,DJ60=$N60),1-SUM($DX60:EA60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(EB$40=2,0,VDB(1,0,$N60,INT(EB$40-2-1),MIN($N60,INT(EB$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DI60>=INT($N60),$N60-INT($N60),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ60)=INT(DI60),DJ60-DI60,INT(DJ60)-DI60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(EB$40-2),MIN($N60,INT(EB$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DJ60>INT($N60),$N60-INT($N60),1))*\nIF(EB$40=2,DJ60,\nIF(INT(DJ60)=INT(DI60),0,DJ60-INT(DJ60)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK60=DJ60,EC$40=1),0,\nIF(AND(EC$40>1,DK60=$N60),1-SUM($DX60:EB60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(EC$40=2,0,VDB(1,0,$N60,INT(EC$40-2-1),MIN($N60,INT(EC$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DJ60>=INT($N60),$N60-INT($N60),1)))*\nIF(EC$40=2,0,\nIF(INT(DK60)=INT(DJ60),DK60-DJ60,INT(DK60)-DJ60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(EC$40-2),MIN($N60,INT(EC$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DK60>INT($N60),$N60-INT($N60),1))*\nIF(EC$40=2,DK60,\nIF(INT(DK60)=INT(DJ60),0,DK60-INT(DK60)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL60=DK60,ED$40=1),0,\nIF(AND(ED$40>1,DL60=$N60),1-SUM($DX60:EC60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(ED$40=2,0,VDB(1,0,$N60,INT(ED$40-2-1),MIN($N60,INT(ED$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DK60>=INT($N60),$N60-INT($N60),1)))*\nIF(ED$40=2,0,\nIF(INT(DL60)=INT(DK60),DL60-DK60,INT(DL60)-DK60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(ED$40-2),MIN($N60,INT(ED$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DL60>INT($N60),$N60-INT($N60),1))*\nIF(ED$40=2,DL60,\nIF(INT(DL60)=INT(DK60),0,DL60-INT(DL60)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM60=DL60,EE$40=1),0,\nIF(AND(EE$40>1,DM60=$N60),1-SUM($DX60:ED60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(EE$40=2,0,VDB(1,0,$N60,INT(EE$40-2-1),MIN($N60,INT(EE$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DL60>=INT($N60),$N60-INT($N60),1)))*\nIF(EE$40=2,0,\nIF(INT(DM60)=INT(DL60),DM60-DL60,INT(DM60)-DL60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(EE$40-2),MIN($N60,INT(EE$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DM60>INT($N60),$N60-INT($N60),1))*\nIF(EE$40=2,DM60,\nIF(INT(DM60)=INT(DL60),0,DM60-INT(DM60)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN60=DM60,EF$40=1),0,\nIF(AND(EF$40>1,DN60=$N60),1-SUM($DX60:EE60),\nIF($N60<=1,\nIF($N60>0,1/$N60,0),\nIF(EF$40=2,0,VDB(1,0,$N60,INT(EF$40-2-1),MIN($N60,INT(EF$40-2-1)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DM60>=INT($N60),$N60-INT($N60),1)))*\nIF(EF$40=2,0,\nIF(INT(DN60)=INT(DM60),DN60-DM60,INT(DN60)-DM60))+\nIF($N60<=1,\nIF($N60>0,1/$N60,0),VDB(1,0,$N60,INT(EF$40-2),MIN($N60,INT(EF$40-2)+1),$CM60,IF($CN60=\"No\",1,0))/\nIF(DN60>INT($N60),$N60-INT($N60),1))*\nIF(EF$40=2,DN60,\nIF(INT(DN60)=INT(DM60),0,DN60-INT(DN60)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,1.8397907636478486E-2,4.0369074429526031E-2,4.6863770121008022E-2,5.2691237921851847E-2,5.8192676395653717E-2,6.3435191963999396E-2,6.8728404718146008E-2,7.4079044798147975E-2]
[null,null,"Water infrastructure - Imp/Com",null,"Water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",82.026423515915894,"Declining Balance",82.026423515915894,null,null,2.0154657047427271,1.1686340261600003,1.1587246972103622,1.2142505361675908,0.66147413360000007,0.66147413360000018,0.96698937080256708,0.97622924063588534,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,2.0154657047427271,1.1686340261600003,1.1587246972103622,1.2142505361675908,0.66147413360000007,0.66147413360000018,0.96698937080256708,0.97622924063588534,null,1.2285466184879185E-2,3.169445413304265E-2,4.5881094386343323E-2,6.0345794489460189E-2,7.1779455676721615E-2,7.9843614825043513E-2,8.9770071658106534E-2,0.10161514869636971,null,{"$f":"+IF($K61=\"Ongoing\",AR61,IF(RIGHT($K61,2)=RIGHT(BJ$39,2),SUM($AR61:AR61),0)+IF(RIGHT(BJ$39,2)>RIGHT($K61,2),AR61,0))","v":2.0154657047427271},{"$f":"+IF($K61=\"Ongoing\",AS61,IF(RIGHT($K61,2)=RIGHT(BK$39,2),SUM($AR61:AS61),0)+IF(RIGHT(BK$39,2)>RIGHT($K61,2),AS61,0))","v":1.1686340261600003},{"$f":"+IF($K61=\"Ongoing\",AT61,IF(RIGHT($K61,2)=RIGHT(BL$39,2),SUM($AR61:AT61),0)+IF(RIGHT(BL$39,2)>RIGHT($K61,2),AT61,0))","v":1.1587246972103622},{"$f":"+IF($K61=\"Ongoing\",AU61,IF(RIGHT($K61,2)=RIGHT(BM$39,2),SUM($AR61:AU61),0)+IF(RIGHT(BM$39,2)>RIGHT($K61,2),AU61,0))","v":1.2142505361675908},{"$f":"+IF($K61=\"Ongoing\",AV61,IF(RIGHT($K61,2)=RIGHT(BN$39,2),SUM($AR61:AV61),0)+IF(RIGHT(BN$39,2)>RIGHT($K61,2),AV61,0))","v":0.66147413360000007},{"$f":"+IF($K61=\"Ongoing\",AW61,IF(RIGHT($K61,2)=RIGHT(BO$39,2),SUM($AR61:AW61),0)+IF(RIGHT(BO$39,2)>RIGHT($K61,2),AW61,0))","v":0.66147413360000018},{"$f":"+IF($K61=\"Ongoing\",AX61,IF(RIGHT($K61,2)=RIGHT(BP$39,2),SUM($AR61:AX61),0)+IF(RIGHT(BP$39,2)>RIGHT($K61,2),AX61,0))","v":0.96698937080256708},{"$f":"+IF($K61=\"Ongoing\",AY61,IF(RIGHT($K61,2)=RIGHT(BQ$39,2),SUM($AR61:AY61),0)+IF(RIGHT(BQ$39,2)>RIGHT($K61,2),AY61,0))","v":0.97622924063588534},null,{"$f":"+Q61*KeyAssumptionsPriceControl_FO!Z$15","v":2.0618214159518096},{"$f":"+R61*KeyAssumptionsPriceControl_FO!AA$15","v":1.2230093987631987},{"$f":"+S61*KeyAssumptionsPriceControl_FO!AB$15","v":1.2405296956157406},{"$f":"+T61*KeyAssumptionsPriceControl_FO!AC$15","v":1.3298750516389832},{"$f":"+U61*KeyAssumptionsPriceControl_FO!AD$15","v":0.74112426848396828},{"$f":"+V61*KeyAssumptionsPriceControl_FO!AE$15","v":0.75817012665909955},{"$f":"+W61*KeyAssumptionsPriceControl_FO!AF$15","v":1.1338383348318897},{"$f":"+X61*KeyAssumptionsPriceControl_FO!AG$15","v":1.1709999633389687},null,{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BS61,\nIF($J61=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BS61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BS61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ61,0))","v":1.8852047860697111E-2},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BT61,\nIF($J61=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BT61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BT61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(ER61,0))","v":4.8541810437907021E-2},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BU61,\nIF($J61=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BU61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BU61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(ES61,0))","v":7.0179247851997917E-2},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BV61,\nIF($J61=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BV61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BV61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(ET61,0))","v":9.2398120875389123E-2},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BW61,\nIF($J61=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BW61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BW61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(EU61,0))","v":0.10964442088631964},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BX61,\nIF($J61=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BX61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BX61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(EV61,0))","v":0.12134801740898829},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BY61,\nIF($J61=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BY61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BY61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(EW61,0))","v":0.13642833259260403},{"$f":"IF($M61=\"straight line\",IF($N61=0,0,\nIF($N61<=0.5,BZ61,\nIF($J61=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N61)<LEFT(#REF!,4)*1,0,((OFFSET(BZ61,0,-INT($N61+0.5),1,1))/$N61)*(IF($N61-INT($N61)>0.5,$N61-0.5-INT($N61),IF($N61-INT($N61)<=0.5,$N61-0.5-INT($N61)+1,0))))\n+BZ61/$N61*0.5,\nIF($J61=\"Declining Balance\",-#REF!,0)))),IFERROR(EX61,0))","v":0.15500754352752344},null,null,null,1.5,"No",{"$f":"+IF($K61=\"ongoing\",BS61,IF(RIGHT($K61,2)=RIGHT(CO$39,2),SUM($BR61:BS61),0)+IF(RIGHT(CO$39,2)>RIGHT($K61,2),BS61,0))","v":2.0618214159518096},{"$f":"+IF($K61=\"ongoing\",BT61,IF(RIGHT($K61,2)=RIGHT(CP$39,2),SUM($BR61:BT61),0)+IF(RIGHT(CP$39,2)>RIGHT($K61,2),BT61,0))","v":1.2230093987631987},{"$f":"+IF($K61=\"ongoing\",BU61,IF(RIGHT($K61,2)=RIGHT(CQ$39,2),SUM($BR61:BU61),0)+IF(RIGHT(CQ$39,2)>RIGHT($K61,2),BU61,0))","v":1.2405296956157406},{"$f":"+IF($K61=\"ongoing\",BV61,IF(RIGHT($K61,2)=RIGHT(CR$39,2),SUM($BR61:BV61),0)+IF(RIGHT(CR$39,2)>RIGHT($K61,2),BV61,0))","v":1.3298750516389832},{"$f":"+IF($K61=\"ongoing\",BW61,IF(RIGHT($K61,2)=RIGHT(CS$39,2),SUM($BR61:BW61),0)+IF(RIGHT(CS$39,2)>RIGHT($K61,2),BW61,0))","v":0.74112426848396828},{"$f":"+IF($K61=\"ongoing\",BX61,IF(RIGHT($K61,2)=RIGHT(CT$39,2),SUM($BR61:BX61),0)+IF(RIGHT(CT$39,2)>RIGHT($K61,2),BX61,0))","v":0.75817012665909955},{"$f":"+IF($K61=\"ongoing\",BY61,IF(RIGHT($K61,2)=RIGHT(CU$39,2),SUM($BR61:BY61),0)+IF(RIGHT(CU$39,2)>RIGHT($K61,2),BY61,0))","v":1.1338383348318897},{"$f":"+IF($K61=\"ongoing\",BZ61,IF(RIGHT($K61,2)=RIGHT(CV$39,2),SUM($BR61:BZ61),0)+IF(RIGHT(CV$39,2)>RIGHT($K61,2),BZ61,0))","v":1.1709999633389687},null,{"$f":"+MIN(IF($N61<=$CM61,MIN($N61,1),$N61),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N61<=$CM61,MIN($N61,1),$N61),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX61=CW61,0,\nIF(AND(DP$40>1,CX61=$N61),1-SUM($DO61:DO61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DP$40=1,0,VDB(1,0,$N61,INT(DP$40-1-1),MIN($N61,INT(DP$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CW61>=INT($N61),$N61-INT($N61),1)))*\nIF(DP$40=1,0,\nIF(INT(CX61)=INT(CW61),CX61-CW61,INT(CX61)-CW61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DP$40-1),MIN($N61,INT(DP$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CX61>INT($N61),$N61-INT($N61),1))*\nIF(DP$40=1,CX61,\nIF(INT(CX61)=INT(CW61),0,CX61-INT(CX61)))))","v":9.1433951140692457E-3},{"$f":"+IF(CY61=CX61,0,\nIF(AND(DQ$40>1,CY61=$N61),1-SUM($DO61:DP61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DQ$40=1,0,VDB(1,0,$N61,INT(DQ$40-1-1),MIN($N61,INT(DQ$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CX61>=INT($N61),$N61-INT($N61),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY61)=INT(CX61),CY61-CX61,INT(CY61)-CX61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DQ$40-1),MIN($N61,INT(DQ$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CY61>INT($N61),$N61-INT($N61),1))*\nIF(DQ$40=1,CY61,\nIF(INT(CY61)=INT(CX61),0,CY61-INT(CY61)))))","v":1.811958687971452E-2},{"$f":"+IF(CZ61=CY61,0,\nIF(AND(DR$40>1,CZ61=$N61),1-SUM($DO61:DQ61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DR$40=1,0,VDB(1,0,$N61,INT(DR$40-1-1),MIN($N61,INT(DR$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CY61>=INT($N61),$N61-INT($N61),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ61)=INT(CY61),CZ61-CY61,INT(CZ61)-CY61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DR$40-1),MIN($N61,INT(DR$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CZ61>INT($N61),$N61-INT($N61),1))*\nIF(DR$40=1,CZ61,\nIF(INT(CZ61)=INT(CY61),0,CZ61-INT(CZ61)))))","v":1.7788237795424648E-2},{"$f":"+IF(DA61=CZ61,0,\nIF(AND(DS$40>1,DA61=$N61),1-SUM($DO61:DR61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DS$40=1,0,VDB(1,0,$N61,INT(DS$40-1-1),MIN($N61,INT(DS$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(CZ61>=INT($N61),$N61-INT($N61),1)))*\nIF(DS$40=1,0,\nIF(INT(DA61)=INT(CZ61),DA61-CZ61,INT(DA61)-CZ61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DS$40-1),MIN($N61,INT(DS$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DA61>INT($N61),$N61-INT($N61),1))*\nIF(DS$40=1,DA61,\nIF(INT(DA61)=INT(CZ61),0,DA61-INT(DA61)))))","v":1.7462948022331476E-2},{"$f":"+IF(DB61=DA61,0,\nIF(AND(DT$40>1,DB61=$N61),1-SUM($DO61:DS61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DT$40=1,0,VDB(1,0,$N61,INT(DT$40-1-1),MIN($N61,INT(DT$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DA61>=INT($N61),$N61-INT($N61),1)))*\nIF(DT$40=1,0,\nIF(INT(DB61)=INT(DA61),DB61-DA61,INT(DB61)-DA61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DT$40-1),MIN($N61,INT(DT$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DB61>INT($N61),$N61-INT($N61),1))*\nIF(DT$40=1,DB61,\nIF(INT(DB61)=INT(DA61),0,DB61-INT(DB61)))))","v":1.7143606755082214E-2},{"$f":"+IF(DC61=DB61,0,\nIF(AND(DU$40>1,DC61=$N61),1-SUM($DO61:DT61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DU$40=1,0,VDB(1,0,$N61,INT(DU$40-1-1),MIN($N61,INT(DU$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DB61>=INT($N61),$N61-INT($N61),1)))*\nIF(DU$40=1,0,\nIF(INT(DC61)=INT(DB61),DC61-DB61,INT(DC61)-DB61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DU$40-1),MIN($N61,INT(DU$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DC61>INT($N61),$N61-INT($N61),1))*\nIF(DU$40=1,DC61,\nIF(INT(DC61)=INT(DB61),0,DC61-INT(DC61)))))","v":1.6830105214598327E-2},{"$f":"+IF(DD61=DC61,0,\nIF(AND(DV$40>1,DD61=$N61),1-SUM($DO61:DU61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DV$40=1,0,VDB(1,0,$N61,INT(DV$40-1-1),MIN($N61,INT(DV$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DC61>=INT($N61),$N61-INT($N61),1)))*\nIF(DV$40=1,0,\nIF(INT(DD61)=INT(DC61),DD61-DC61,INT(DD61)-DC61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DV$40-1),MIN($N61,INT(DV$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DD61>INT($N61),$N61-INT($N61),1))*\nIF(DV$40=1,DD61,\nIF(INT(DD61)=INT(DC61),0,DD61-INT(DD61)))))","v":1.6522336611021468E-2},{"$f":"+IF(DE61=DD61,0,\nIF(AND(DW$40>1,DE61=$N61),1-SUM($DO61:DV61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DW$40=1,0,VDB(1,0,$N61,INT(DW$40-1-1),MIN($N61,INT(DW$40-1-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DD61>=INT($N61),$N61-INT($N61),1)))*\nIF(DW$40=1,0,\nIF(INT(DE61)=INT(DD61),DE61-DD61,INT(DE61)-DD61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DW$40-1),MIN($N61,INT(DW$40-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DE61>INT($N61),$N61-INT($N61),1))*\nIF(DW$40=1,DE61,\nIF(INT(DE61)=INT(DD61),0,DE61-INT(DE61)))))","v":1.6220196107337024E-2},null,{"$f":"+IF(OR(DG61=DF61,DY$40=1),0,\nIF(AND(DY$40>1,DG61=$N61),1-SUM($DX61:DX61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DY$40=2,0,VDB(1,0,$N61,INT(DY$40-2-1),MIN($N61,INT(DY$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DF61>=INT($N61),$N61-INT($N61),1)))*\nIF(DY$40=2,0,\nIF(INT(DG61)=INT(DF61),DG61-DF61,INT(DG61)-DF61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DY$40-2),MIN($N61,INT(DY$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DG61>INT($N61),$N61-INT($N61),1))*\nIF(DY$40=2,DG61,\nIF(INT(DG61)=INT(DF61),0,DG61-INT(DG61)))))","v":0},{"$f":"+IF(OR(DH61=DG61,DZ$40=1),0,\nIF(AND(DZ$40>1,DH61=$N61),1-SUM($DX61:DY61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(DZ$40=2,0,VDB(1,0,$N61,INT(DZ$40-2-1),MIN($N61,INT(DZ$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DG61>=INT($N61),$N61-INT($N61),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH61)=INT(DG61),DH61-DG61,INT(DH61)-DG61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(DZ$40-2),MIN($N61,INT(DZ$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DH61>INT($N61),$N61-INT($N61),1))*\nIF(DZ$40=2,DH61,\nIF(INT(DH61)=INT(DG61),0,DH61-INT(DH61)))))","v":9.1433951140692457E-3},{"$f":"+IF(OR(DI61=DH61,EA$40=1),0,\nIF(AND(EA$40>1,DI61=$N61),1-SUM($DX61:DZ61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(EA$40=2,0,VDB(1,0,$N61,INT(EA$40-2-1),MIN($N61,INT(EA$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DH61>=INT($N61),$N61-INT($N61),1)))*\nIF(EA$40=2,0,\nIF(INT(DI61)=INT(DH61),DI61-DH61,INT(DI61)-DH61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(EA$40-2),MIN($N61,INT(EA$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DI61>INT($N61),$N61-INT($N61),1))*\nIF(EA$40=2,DI61,\nIF(INT(DI61)=INT(DH61),0,DI61-INT(DI61)))))","v":1.811958687971452E-2},{"$f":"+IF(OR(DJ61=DI61,EB$40=1),0,\nIF(AND(EB$40>1,DJ61=$N61),1-SUM($DX61:EA61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(EB$40=2,0,VDB(1,0,$N61,INT(EB$40-2-1),MIN($N61,INT(EB$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DI61>=INT($N61),$N61-INT($N61),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ61)=INT(DI61),DJ61-DI61,INT(DJ61)-DI61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(EB$40-2),MIN($N61,INT(EB$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DJ61>INT($N61),$N61-INT($N61),1))*\nIF(EB$40=2,DJ61,\nIF(INT(DJ61)=INT(DI61),0,DJ61-INT(DJ61)))))","v":1.7788237795424648E-2},{"$f":"+IF(OR(DK61=DJ61,EC$40=1),0,\nIF(AND(EC$40>1,DK61=$N61),1-SUM($DX61:EB61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(EC$40=2,0,VDB(1,0,$N61,INT(EC$40-2-1),MIN($N61,INT(EC$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DJ61>=INT($N61),$N61-INT($N61),1)))*\nIF(EC$40=2,0,\nIF(INT(DK61)=INT(DJ61),DK61-DJ61,INT(DK61)-DJ61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(EC$40-2),MIN($N61,INT(EC$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DK61>INT($N61),$N61-INT($N61),1))*\nIF(EC$40=2,DK61,\nIF(INT(DK61)=INT(DJ61),0,DK61-INT(DK61)))))","v":1.7462948022331476E-2},{"$f":"+IF(OR(DL61=DK61,ED$40=1),0,\nIF(AND(ED$40>1,DL61=$N61),1-SUM($DX61:EC61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(ED$40=2,0,VDB(1,0,$N61,INT(ED$40-2-1),MIN($N61,INT(ED$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DK61>=INT($N61),$N61-INT($N61),1)))*\nIF(ED$40=2,0,\nIF(INT(DL61)=INT(DK61),DL61-DK61,INT(DL61)-DK61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(ED$40-2),MIN($N61,INT(ED$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DL61>INT($N61),$N61-INT($N61),1))*\nIF(ED$40=2,DL61,\nIF(INT(DL61)=INT(DK61),0,DL61-INT(DL61)))))","v":1.7143606755082214E-2},{"$f":"+IF(OR(DM61=DL61,EE$40=1),0,\nIF(AND(EE$40>1,DM61=$N61),1-SUM($DX61:ED61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(EE$40=2,0,VDB(1,0,$N61,INT(EE$40-2-1),MIN($N61,INT(EE$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DL61>=INT($N61),$N61-INT($N61),1)))*\nIF(EE$40=2,0,\nIF(INT(DM61)=INT(DL61),DM61-DL61,INT(DM61)-DL61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(EE$40-2),MIN($N61,INT(EE$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DM61>INT($N61),$N61-INT($N61),1))*\nIF(EE$40=2,DM61,\nIF(INT(DM61)=INT(DL61),0,DM61-INT(DM61)))))","v":1.6830105214598327E-2},{"$f":"+IF(OR(DN61=DM61,EF$40=1),0,\nIF(AND(EF$40>1,DN61=$N61),1-SUM($DX61:EE61),\nIF($N61<=1,\nIF($N61>0,1/$N61,0),\nIF(EF$40=2,0,VDB(1,0,$N61,INT(EF$40-2-1),MIN($N61,INT(EF$40-2-1)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DM61>=INT($N61),$N61-INT($N61),1)))*\nIF(EF$40=2,0,\nIF(INT(DN61)=INT(DM61),DN61-DM61,INT(DN61)-DM61))+\nIF($N61<=1,\nIF($N61>0,1/$N61,0),VDB(1,0,$N61,INT(EF$40-2),MIN($N61,INT(EF$40-2)+1),$CM61,IF($CN61=\"No\",1,0))/\nIF(DN61>INT($N61),$N61-INT($N61),1))*\nIF(EF$40=2,DN61,\nIF(INT(DN61)=INT(DM61),0,DN61-INT(DN61)))))","v":1.6522336611021468E-2},null,1.6522336611021468E-2,1.6830105214598327E-2,1.7143606755082214E-2,1.7462948022331476E-2,1.7788237795424648E-2,1.811958687971452E-2,9.1433951140692457E-3,0,null,1.8852047860697111E-2,4.8541810437907021E-2,7.0179247851997917E-2,9.2398120875389123E-2,0.10964442088631964,0.12134801740898829,0.13642833259260403,0.15500754352752344]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K62=\"Ongoing\",AR62,IF(RIGHT($K62,2)=RIGHT(BJ$39,2),SUM($AR62:AR62),0)+IF(RIGHT(BJ$39,2)>RIGHT($K62,2),AR62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AS62,IF(RIGHT($K62,2)=RIGHT(BK$39,2),SUM($AR62:AS62),0)+IF(RIGHT(BK$39,2)>RIGHT($K62,2),AS62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AT62,IF(RIGHT($K62,2)=RIGHT(BL$39,2),SUM($AR62:AT62),0)+IF(RIGHT(BL$39,2)>RIGHT($K62,2),AT62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AU62,IF(RIGHT($K62,2)=RIGHT(BM$39,2),SUM($AR62:AU62),0)+IF(RIGHT(BM$39,2)>RIGHT($K62,2),AU62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AV62,IF(RIGHT($K62,2)=RIGHT(BN$39,2),SUM($AR62:AV62),0)+IF(RIGHT(BN$39,2)>RIGHT($K62,2),AV62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AW62,IF(RIGHT($K62,2)=RIGHT(BO$39,2),SUM($AR62:AW62),0)+IF(RIGHT(BO$39,2)>RIGHT($K62,2),AW62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AX62,IF(RIGHT($K62,2)=RIGHT(BP$39,2),SUM($AR62:AX62),0)+IF(RIGHT(BP$39,2)>RIGHT($K62,2),AX62,0))","v":0},{"$f":"+IF($K62=\"Ongoing\",AY62,IF(RIGHT($K62,2)=RIGHT(BQ$39,2),SUM($AR62:AY62),0)+IF(RIGHT(BQ$39,2)>RIGHT($K62,2),AY62,0))","v":0},null,{"$f":"+Q62*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R62*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S62*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T62*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U62*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V62*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W62*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X62*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BS62,\nIF($J62=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BS62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BS62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BT62,\nIF($J62=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BT62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BT62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(ER62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BU62,\nIF($J62=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BU62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BU62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(ES62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BV62,\nIF($J62=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BV62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BV62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(ET62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BW62,\nIF($J62=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BW62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BW62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(EU62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BX62,\nIF($J62=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BX62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BX62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(EV62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BY62,\nIF($J62=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BY62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BY62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(EW62,0))","v":0},{"$f":"IF($M62=\"straight line\",IF($N62=0,0,\nIF($N62<=0.5,BZ62,\nIF($J62=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N62)<LEFT(#REF!,4)*1,0,((OFFSET(BZ62,0,-INT($N62+0.5),1,1))/$N62)*(IF($N62-INT($N62)>0.5,$N62-0.5-INT($N62),IF($N62-INT($N62)<=0.5,$N62-0.5-INT($N62)+1,0))))\n+BZ62/$N62*0.5,\nIF($J62=\"Declining Balance\",-#REF!,0)))),IFERROR(EX62,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K62=\"ongoing\",BS62,IF(RIGHT($K62,2)=RIGHT(CO$39,2),SUM($BR62:BS62),0)+IF(RIGHT(CO$39,2)>RIGHT($K62,2),BS62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BT62,IF(RIGHT($K62,2)=RIGHT(CP$39,2),SUM($BR62:BT62),0)+IF(RIGHT(CP$39,2)>RIGHT($K62,2),BT62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BU62,IF(RIGHT($K62,2)=RIGHT(CQ$39,2),SUM($BR62:BU62),0)+IF(RIGHT(CQ$39,2)>RIGHT($K62,2),BU62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BV62,IF(RIGHT($K62,2)=RIGHT(CR$39,2),SUM($BR62:BV62),0)+IF(RIGHT(CR$39,2)>RIGHT($K62,2),BV62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BW62,IF(RIGHT($K62,2)=RIGHT(CS$39,2),SUM($BR62:BW62),0)+IF(RIGHT(CS$39,2)>RIGHT($K62,2),BW62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BX62,IF(RIGHT($K62,2)=RIGHT(CT$39,2),SUM($BR62:BX62),0)+IF(RIGHT(CT$39,2)>RIGHT($K62,2),BX62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BY62,IF(RIGHT($K62,2)=RIGHT(CU$39,2),SUM($BR62:BY62),0)+IF(RIGHT(CU$39,2)>RIGHT($K62,2),BY62,0))","v":0},{"$f":"+IF($K62=\"ongoing\",BZ62,IF(RIGHT($K62,2)=RIGHT(CV$39,2),SUM($BR62:BZ62),0)+IF(RIGHT(CV$39,2)>RIGHT($K62,2),BZ62,0))","v":0},null,{"$f":"+MIN(IF($N62<=$CM62,MIN($N62,1),$N62),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N62<=$CM62,MIN($N62,1),$N62),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX62=CW62,0,\nIF(AND(DP$40>1,CX62=$N62),1-SUM($DO62:DO62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DP$40=1,0,VDB(1,0,$N62,INT(DP$40-1-1),MIN($N62,INT(DP$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CW62>=INT($N62),$N62-INT($N62),1)))*\nIF(DP$40=1,0,\nIF(INT(CX62)=INT(CW62),CX62-CW62,INT(CX62)-CW62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DP$40-1),MIN($N62,INT(DP$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CX62>INT($N62),$N62-INT($N62),1))*\nIF(DP$40=1,CX62,\nIF(INT(CX62)=INT(CW62),0,CX62-INT(CX62)))))","v":0},{"$f":"+IF(CY62=CX62,0,\nIF(AND(DQ$40>1,CY62=$N62),1-SUM($DO62:DP62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DQ$40=1,0,VDB(1,0,$N62,INT(DQ$40-1-1),MIN($N62,INT(DQ$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CX62>=INT($N62),$N62-INT($N62),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY62)=INT(CX62),CY62-CX62,INT(CY62)-CX62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DQ$40-1),MIN($N62,INT(DQ$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CY62>INT($N62),$N62-INT($N62),1))*\nIF(DQ$40=1,CY62,\nIF(INT(CY62)=INT(CX62),0,CY62-INT(CY62)))))","v":0},{"$f":"+IF(CZ62=CY62,0,\nIF(AND(DR$40>1,CZ62=$N62),1-SUM($DO62:DQ62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DR$40=1,0,VDB(1,0,$N62,INT(DR$40-1-1),MIN($N62,INT(DR$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CY62>=INT($N62),$N62-INT($N62),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ62)=INT(CY62),CZ62-CY62,INT(CZ62)-CY62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DR$40-1),MIN($N62,INT(DR$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CZ62>INT($N62),$N62-INT($N62),1))*\nIF(DR$40=1,CZ62,\nIF(INT(CZ62)=INT(CY62),0,CZ62-INT(CZ62)))))","v":0},{"$f":"+IF(DA62=CZ62,0,\nIF(AND(DS$40>1,DA62=$N62),1-SUM($DO62:DR62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DS$40=1,0,VDB(1,0,$N62,INT(DS$40-1-1),MIN($N62,INT(DS$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(CZ62>=INT($N62),$N62-INT($N62),1)))*\nIF(DS$40=1,0,\nIF(INT(DA62)=INT(CZ62),DA62-CZ62,INT(DA62)-CZ62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DS$40-1),MIN($N62,INT(DS$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DA62>INT($N62),$N62-INT($N62),1))*\nIF(DS$40=1,DA62,\nIF(INT(DA62)=INT(CZ62),0,DA62-INT(DA62)))))","v":0},{"$f":"+IF(DB62=DA62,0,\nIF(AND(DT$40>1,DB62=$N62),1-SUM($DO62:DS62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DT$40=1,0,VDB(1,0,$N62,INT(DT$40-1-1),MIN($N62,INT(DT$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DA62>=INT($N62),$N62-INT($N62),1)))*\nIF(DT$40=1,0,\nIF(INT(DB62)=INT(DA62),DB62-DA62,INT(DB62)-DA62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DT$40-1),MIN($N62,INT(DT$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DB62>INT($N62),$N62-INT($N62),1))*\nIF(DT$40=1,DB62,\nIF(INT(DB62)=INT(DA62),0,DB62-INT(DB62)))))","v":0},{"$f":"+IF(DC62=DB62,0,\nIF(AND(DU$40>1,DC62=$N62),1-SUM($DO62:DT62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DU$40=1,0,VDB(1,0,$N62,INT(DU$40-1-1),MIN($N62,INT(DU$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DB62>=INT($N62),$N62-INT($N62),1)))*\nIF(DU$40=1,0,\nIF(INT(DC62)=INT(DB62),DC62-DB62,INT(DC62)-DB62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DU$40-1),MIN($N62,INT(DU$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DC62>INT($N62),$N62-INT($N62),1))*\nIF(DU$40=1,DC62,\nIF(INT(DC62)=INT(DB62),0,DC62-INT(DC62)))))","v":0},{"$f":"+IF(DD62=DC62,0,\nIF(AND(DV$40>1,DD62=$N62),1-SUM($DO62:DU62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DV$40=1,0,VDB(1,0,$N62,INT(DV$40-1-1),MIN($N62,INT(DV$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DC62>=INT($N62),$N62-INT($N62),1)))*\nIF(DV$40=1,0,\nIF(INT(DD62)=INT(DC62),DD62-DC62,INT(DD62)-DC62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DV$40-1),MIN($N62,INT(DV$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DD62>INT($N62),$N62-INT($N62),1))*\nIF(DV$40=1,DD62,\nIF(INT(DD62)=INT(DC62),0,DD62-INT(DD62)))))","v":0},{"$f":"+IF(DE62=DD62,0,\nIF(AND(DW$40>1,DE62=$N62),1-SUM($DO62:DV62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DW$40=1,0,VDB(1,0,$N62,INT(DW$40-1-1),MIN($N62,INT(DW$40-1-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DD62>=INT($N62),$N62-INT($N62),1)))*\nIF(DW$40=1,0,\nIF(INT(DE62)=INT(DD62),DE62-DD62,INT(DE62)-DD62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DW$40-1),MIN($N62,INT(DW$40-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DE62>INT($N62),$N62-INT($N62),1))*\nIF(DW$40=1,DE62,\nIF(INT(DE62)=INT(DD62),0,DE62-INT(DE62)))))","v":0},null,{"$f":"+IF(OR(DG62=DF62,DY$40=1),0,\nIF(AND(DY$40>1,DG62=$N62),1-SUM($DX62:DX62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DY$40=2,0,VDB(1,0,$N62,INT(DY$40-2-1),MIN($N62,INT(DY$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DF62>=INT($N62),$N62-INT($N62),1)))*\nIF(DY$40=2,0,\nIF(INT(DG62)=INT(DF62),DG62-DF62,INT(DG62)-DF62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DY$40-2),MIN($N62,INT(DY$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DG62>INT($N62),$N62-INT($N62),1))*\nIF(DY$40=2,DG62,\nIF(INT(DG62)=INT(DF62),0,DG62-INT(DG62)))))","v":0},{"$f":"+IF(OR(DH62=DG62,DZ$40=1),0,\nIF(AND(DZ$40>1,DH62=$N62),1-SUM($DX62:DY62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(DZ$40=2,0,VDB(1,0,$N62,INT(DZ$40-2-1),MIN($N62,INT(DZ$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DG62>=INT($N62),$N62-INT($N62),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH62)=INT(DG62),DH62-DG62,INT(DH62)-DG62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(DZ$40-2),MIN($N62,INT(DZ$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DH62>INT($N62),$N62-INT($N62),1))*\nIF(DZ$40=2,DH62,\nIF(INT(DH62)=INT(DG62),0,DH62-INT(DH62)))))","v":0},{"$f":"+IF(OR(DI62=DH62,EA$40=1),0,\nIF(AND(EA$40>1,DI62=$N62),1-SUM($DX62:DZ62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(EA$40=2,0,VDB(1,0,$N62,INT(EA$40-2-1),MIN($N62,INT(EA$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DH62>=INT($N62),$N62-INT($N62),1)))*\nIF(EA$40=2,0,\nIF(INT(DI62)=INT(DH62),DI62-DH62,INT(DI62)-DH62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(EA$40-2),MIN($N62,INT(EA$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DI62>INT($N62),$N62-INT($N62),1))*\nIF(EA$40=2,DI62,\nIF(INT(DI62)=INT(DH62),0,DI62-INT(DI62)))))","v":0},{"$f":"+IF(OR(DJ62=DI62,EB$40=1),0,\nIF(AND(EB$40>1,DJ62=$N62),1-SUM($DX62:EA62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(EB$40=2,0,VDB(1,0,$N62,INT(EB$40-2-1),MIN($N62,INT(EB$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DI62>=INT($N62),$N62-INT($N62),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ62)=INT(DI62),DJ62-DI62,INT(DJ62)-DI62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(EB$40-2),MIN($N62,INT(EB$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DJ62>INT($N62),$N62-INT($N62),1))*\nIF(EB$40=2,DJ62,\nIF(INT(DJ62)=INT(DI62),0,DJ62-INT(DJ62)))))","v":0},{"$f":"+IF(OR(DK62=DJ62,EC$40=1),0,\nIF(AND(EC$40>1,DK62=$N62),1-SUM($DX62:EB62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(EC$40=2,0,VDB(1,0,$N62,INT(EC$40-2-1),MIN($N62,INT(EC$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DJ62>=INT($N62),$N62-INT($N62),1)))*\nIF(EC$40=2,0,\nIF(INT(DK62)=INT(DJ62),DK62-DJ62,INT(DK62)-DJ62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(EC$40-2),MIN($N62,INT(EC$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DK62>INT($N62),$N62-INT($N62),1))*\nIF(EC$40=2,DK62,\nIF(INT(DK62)=INT(DJ62),0,DK62-INT(DK62)))))","v":0},{"$f":"+IF(OR(DL62=DK62,ED$40=1),0,\nIF(AND(ED$40>1,DL62=$N62),1-SUM($DX62:EC62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(ED$40=2,0,VDB(1,0,$N62,INT(ED$40-2-1),MIN($N62,INT(ED$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DK62>=INT($N62),$N62-INT($N62),1)))*\nIF(ED$40=2,0,\nIF(INT(DL62)=INT(DK62),DL62-DK62,INT(DL62)-DK62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(ED$40-2),MIN($N62,INT(ED$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DL62>INT($N62),$N62-INT($N62),1))*\nIF(ED$40=2,DL62,\nIF(INT(DL62)=INT(DK62),0,DL62-INT(DL62)))))","v":0},{"$f":"+IF(OR(DM62=DL62,EE$40=1),0,\nIF(AND(EE$40>1,DM62=$N62),1-SUM($DX62:ED62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(EE$40=2,0,VDB(1,0,$N62,INT(EE$40-2-1),MIN($N62,INT(EE$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DL62>=INT($N62),$N62-INT($N62),1)))*\nIF(EE$40=2,0,\nIF(INT(DM62)=INT(DL62),DM62-DL62,INT(DM62)-DL62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(EE$40-2),MIN($N62,INT(EE$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DM62>INT($N62),$N62-INT($N62),1))*\nIF(EE$40=2,DM62,\nIF(INT(DM62)=INT(DL62),0,DM62-INT(DM62)))))","v":0},{"$f":"+IF(OR(DN62=DM62,EF$40=1),0,\nIF(AND(EF$40>1,DN62=$N62),1-SUM($DX62:EE62),\nIF($N62<=1,\nIF($N62>0,1/$N62,0),\nIF(EF$40=2,0,VDB(1,0,$N62,INT(EF$40-2-1),MIN($N62,INT(EF$40-2-1)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DM62>=INT($N62),$N62-INT($N62),1)))*\nIF(EF$40=2,0,\nIF(INT(DN62)=INT(DM62),DN62-DM62,INT(DN62)-DM62))+\nIF($N62<=1,\nIF($N62>0,1/$N62,0),VDB(1,0,$N62,INT(EF$40-2),MIN($N62,INT(EF$40-2)+1),$CM62,IF($CN62=\"No\",1,0))/\nIF(DN62>INT($N62),$N62-INT($N62),1))*\nIF(EF$40=2,DN62,\nIF(INT(DN62)=INT(DM62),0,DN62-INT(DN62)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"Sewer infrastructure - Growth",null,"Sewerage","Growth","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0,0,0,0.21532625000000008,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0.21532625000000008,0,0,0,0,null,0,0,0,1.3457890625000004E-3,2.6915781250000008E-3,2.6915781250000008E-3,2.6915781250000008E-3,2.6915781250000008E-3,null,{"$f":"+IF($K63=\"Ongoing\",AR63,IF(RIGHT($K63,2)=RIGHT(BJ$39,2),SUM($AR63:AR63),0)+IF(RIGHT(BJ$39,2)>RIGHT($K63,2),AR63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AS63,IF(RIGHT($K63,2)=RIGHT(BK$39,2),SUM($AR63:AS63),0)+IF(RIGHT(BK$39,2)>RIGHT($K63,2),AS63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AT63,IF(RIGHT($K63,2)=RIGHT(BL$39,2),SUM($AR63:AT63),0)+IF(RIGHT(BL$39,2)>RIGHT($K63,2),AT63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AU63,IF(RIGHT($K63,2)=RIGHT(BM$39,2),SUM($AR63:AU63),0)+IF(RIGHT(BM$39,2)>RIGHT($K63,2),AU63,0))","v":0.21532625000000008},{"$f":"+IF($K63=\"Ongoing\",AV63,IF(RIGHT($K63,2)=RIGHT(BN$39,2),SUM($AR63:AV63),0)+IF(RIGHT(BN$39,2)>RIGHT($K63,2),AV63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AW63,IF(RIGHT($K63,2)=RIGHT(BO$39,2),SUM($AR63:AW63),0)+IF(RIGHT(BO$39,2)>RIGHT($K63,2),AW63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AX63,IF(RIGHT($K63,2)=RIGHT(BP$39,2),SUM($AR63:AX63),0)+IF(RIGHT(BP$39,2)>RIGHT($K63,2),AX63,0))","v":0},{"$f":"+IF($K63=\"Ongoing\",AY63,IF(RIGHT($K63,2)=RIGHT(BQ$39,2),SUM($AR63:AY63),0)+IF(RIGHT(BQ$39,2)>RIGHT($K63,2),AY63,0))","v":0},null,{"$f":"+Q63*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R63*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S63*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T63*KeyAssumptionsPriceControl_FO!AC$15","v":0.23583025027254814},{"$f":"+U63*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V63*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W63*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X63*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BS63,\nIF($J63=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BS63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BS63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ63,0))","v":0},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BT63,\nIF($J63=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BT63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BT63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(ER63,0))","v":0},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BU63,\nIF($J63=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BU63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BU63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(ES63,0))","v":0},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BV63,\nIF($J63=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BV63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BV63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(ET63,0))","v":2.2109085963051387E-3},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BW63,\nIF($J63=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BW63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BW63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(EU63,0))","v":4.3803626564295562E-3},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BX63,\nIF($J63=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BX63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BX63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(EV63,0))","v":4.2982308566215021E-3},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BY63,\nIF($J63=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BY63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BY63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(EW63,0))","v":4.2176390280598483E-3},{"$f":"IF($M63=\"straight line\",IF($N63=0,0,\nIF($N63<=0.5,BZ63,\nIF($J63=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N63)<LEFT(#REF!,4)*1,0,((OFFSET(BZ63,0,-INT($N63+0.5),1,1))/$N63)*(IF($N63-INT($N63)>0.5,$N63-0.5-INT($N63),IF($N63-INT($N63)<=0.5,$N63-0.5-INT($N63)+1,0))))\n+BZ63/$N63*0.5,\nIF($J63=\"Declining Balance\",-#REF!,0)))),IFERROR(EX63,0))","v":4.1385582962837264E-3},null,null,null,1.5,"No",{"$f":"+IF($K63=\"ongoing\",BS63,IF(RIGHT($K63,2)=RIGHT(CO$39,2),SUM($BR63:BS63),0)+IF(RIGHT(CO$39,2)>RIGHT($K63,2),BS63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BT63,IF(RIGHT($K63,2)=RIGHT(CP$39,2),SUM($BR63:BT63),0)+IF(RIGHT(CP$39,2)>RIGHT($K63,2),BT63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BU63,IF(RIGHT($K63,2)=RIGHT(CQ$39,2),SUM($BR63:BU63),0)+IF(RIGHT(CQ$39,2)>RIGHT($K63,2),BU63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BV63,IF(RIGHT($K63,2)=RIGHT(CR$39,2),SUM($BR63:BV63),0)+IF(RIGHT(CR$39,2)>RIGHT($K63,2),BV63,0))","v":0.23583025027254814},{"$f":"+IF($K63=\"ongoing\",BW63,IF(RIGHT($K63,2)=RIGHT(CS$39,2),SUM($BR63:BW63),0)+IF(RIGHT(CS$39,2)>RIGHT($K63,2),BW63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BX63,IF(RIGHT($K63,2)=RIGHT(CT$39,2),SUM($BR63:BX63),0)+IF(RIGHT(CT$39,2)>RIGHT($K63,2),BX63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BY63,IF(RIGHT($K63,2)=RIGHT(CU$39,2),SUM($BR63:BY63),0)+IF(RIGHT(CU$39,2)>RIGHT($K63,2),BY63,0))","v":0},{"$f":"+IF($K63=\"ongoing\",BZ63,IF(RIGHT($K63,2)=RIGHT(CV$39,2),SUM($BR63:BZ63),0)+IF(RIGHT(CV$39,2)>RIGHT($K63,2),BZ63,0))","v":0},null,{"$f":"+MIN(IF($N63<=$CM63,MIN($N63,1),$N63),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N63<=$CM63,MIN($N63,1),$N63),IF(CY$40=1,0.5,CX63+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N63<=$CM63,MIN($N63,1),$N63),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N63<=$CM63,MIN($N63,1),$N63),IF(DH$40=2,0.5,DG63+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX63=CW63,0,\nIF(AND(DP$40>1,CX63=$N63),1-SUM($DO63:DO63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DP$40=1,0,VDB(1,0,$N63,INT(DP$40-1-1),MIN($N63,INT(DP$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CW63>=INT($N63),$N63-INT($N63),1)))*\nIF(DP$40=1,0,\nIF(INT(CX63)=INT(CW63),CX63-CW63,INT(CX63)-CW63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DP$40-1),MIN($N63,INT(DP$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CX63>INT($N63),$N63-INT($N63),1))*\nIF(DP$40=1,CX63,\nIF(INT(CX63)=INT(CW63),0,CX63-INT(CX63)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY63=CX63,0,\nIF(AND(DQ$40>1,CY63=$N63),1-SUM($DO63:DP63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DQ$40=1,0,VDB(1,0,$N63,INT(DQ$40-1-1),MIN($N63,INT(DQ$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CX63>=INT($N63),$N63-INT($N63),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY63)=INT(CX63),CY63-CX63,INT(CY63)-CX63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DQ$40-1),MIN($N63,INT(DQ$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CY63>INT($N63),$N63-INT($N63),1))*\nIF(DQ$40=1,CY63,\nIF(INT(CY63)=INT(CX63),0,CY63-INT(CY63)))))","v":1.857421875E-2},{"$f":"+IF(CZ63=CY63,0,\nIF(AND(DR$40>1,CZ63=$N63),1-SUM($DO63:DQ63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DR$40=1,0,VDB(1,0,$N63,INT(DR$40-1-1),MIN($N63,INT(DR$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CY63>=INT($N63),$N63-INT($N63),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ63)=INT(CY63),CZ63-CY63,INT(CZ63)-CY63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DR$40-1),MIN($N63,INT(DR$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CZ63>INT($N63),$N63-INT($N63),1))*\nIF(DR$40=1,CZ63,\nIF(INT(CZ63)=INT(CY63),0,CZ63-INT(CZ63)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA63=CZ63,0,\nIF(AND(DS$40>1,DA63=$N63),1-SUM($DO63:DR63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DS$40=1,0,VDB(1,0,$N63,INT(DS$40-1-1),MIN($N63,INT(DS$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(CZ63>=INT($N63),$N63-INT($N63),1)))*\nIF(DS$40=1,0,\nIF(INT(DA63)=INT(CZ63),DA63-CZ63,INT(DA63)-CZ63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DS$40-1),MIN($N63,INT(DS$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DA63>INT($N63),$N63-INT($N63),1))*\nIF(DS$40=1,DA63,\nIF(INT(DA63)=INT(CZ63),0,DA63-INT(DA63)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB63=DA63,0,\nIF(AND(DT$40>1,DB63=$N63),1-SUM($DO63:DS63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DT$40=1,0,VDB(1,0,$N63,INT(DT$40-1-1),MIN($N63,INT(DT$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DA63>=INT($N63),$N63-INT($N63),1)))*\nIF(DT$40=1,0,\nIF(INT(DB63)=INT(DA63),DB63-DA63,INT(DB63)-DA63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DT$40-1),MIN($N63,INT(DT$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DB63>INT($N63),$N63-INT($N63),1))*\nIF(DT$40=1,DB63,\nIF(INT(DB63)=INT(DA63),0,DB63-INT(DB63)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC63=DB63,0,\nIF(AND(DU$40>1,DC63=$N63),1-SUM($DO63:DT63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DU$40=1,0,VDB(1,0,$N63,INT(DU$40-1-1),MIN($N63,INT(DU$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DB63>=INT($N63),$N63-INT($N63),1)))*\nIF(DU$40=1,0,\nIF(INT(DC63)=INT(DB63),DC63-DB63,INT(DC63)-DB63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DU$40-1),MIN($N63,INT(DU$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DC63>INT($N63),$N63-INT($N63),1))*\nIF(DU$40=1,DC63,\nIF(INT(DC63)=INT(DB63),0,DC63-INT(DC63)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD63=DC63,0,\nIF(AND(DV$40>1,DD63=$N63),1-SUM($DO63:DU63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DV$40=1,0,VDB(1,0,$N63,INT(DV$40-1-1),MIN($N63,INT(DV$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DC63>=INT($N63),$N63-INT($N63),1)))*\nIF(DV$40=1,0,\nIF(INT(DD63)=INT(DC63),DD63-DC63,INT(DD63)-DC63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DV$40-1),MIN($N63,INT(DV$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DD63>INT($N63),$N63-INT($N63),1))*\nIF(DV$40=1,DD63,\nIF(INT(DD63)=INT(DC63),0,DD63-INT(DD63)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE63=DD63,0,\nIF(AND(DW$40>1,DE63=$N63),1-SUM($DO63:DV63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DW$40=1,0,VDB(1,0,$N63,INT(DW$40-1-1),MIN($N63,INT(DW$40-1-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DD63>=INT($N63),$N63-INT($N63),1)))*\nIF(DW$40=1,0,\nIF(INT(DE63)=INT(DD63),DE63-DD63,INT(DE63)-DD63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DW$40-1),MIN($N63,INT(DW$40-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DE63>INT($N63),$N63-INT($N63),1))*\nIF(DW$40=1,DE63,\nIF(INT(DE63)=INT(DD63),0,DE63-INT(DE63)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG63=DF63,DY$40=1),0,\nIF(AND(DY$40>1,DG63=$N63),1-SUM($DX63:DX63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DY$40=2,0,VDB(1,0,$N63,INT(DY$40-2-1),MIN($N63,INT(DY$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DF63>=INT($N63),$N63-INT($N63),1)))*\nIF(DY$40=2,0,\nIF(INT(DG63)=INT(DF63),DG63-DF63,INT(DG63)-DF63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DY$40-2),MIN($N63,INT(DY$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DG63>INT($N63),$N63-INT($N63),1))*\nIF(DY$40=2,DG63,\nIF(INT(DG63)=INT(DF63),0,DG63-INT(DG63)))))","v":0},{"$f":"+IF(OR(DH63=DG63,DZ$40=1),0,\nIF(AND(DZ$40>1,DH63=$N63),1-SUM($DX63:DY63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(DZ$40=2,0,VDB(1,0,$N63,INT(DZ$40-2-1),MIN($N63,INT(DZ$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DG63>=INT($N63),$N63-INT($N63),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH63)=INT(DG63),DH63-DG63,INT(DH63)-DG63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(DZ$40-2),MIN($N63,INT(DZ$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DH63>INT($N63),$N63-INT($N63),1))*\nIF(DZ$40=2,DH63,\nIF(INT(DH63)=INT(DG63),0,DH63-INT(DH63)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI63=DH63,EA$40=1),0,\nIF(AND(EA$40>1,DI63=$N63),1-SUM($DX63:DZ63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(EA$40=2,0,VDB(1,0,$N63,INT(EA$40-2-1),MIN($N63,INT(EA$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DH63>=INT($N63),$N63-INT($N63),1)))*\nIF(EA$40=2,0,\nIF(INT(DI63)=INT(DH63),DI63-DH63,INT(DI63)-DH63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(EA$40-2),MIN($N63,INT(EA$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DI63>INT($N63),$N63-INT($N63),1))*\nIF(EA$40=2,DI63,\nIF(INT(DI63)=INT(DH63),0,DI63-INT(DI63)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ63=DI63,EB$40=1),0,\nIF(AND(EB$40>1,DJ63=$N63),1-SUM($DX63:EA63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(EB$40=2,0,VDB(1,0,$N63,INT(EB$40-2-1),MIN($N63,INT(EB$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DI63>=INT($N63),$N63-INT($N63),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ63)=INT(DI63),DJ63-DI63,INT(DJ63)-DI63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(EB$40-2),MIN($N63,INT(EB$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DJ63>INT($N63),$N63-INT($N63),1))*\nIF(EB$40=2,DJ63,\nIF(INT(DJ63)=INT(DI63),0,DJ63-INT(DJ63)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK63=DJ63,EC$40=1),0,\nIF(AND(EC$40>1,DK63=$N63),1-SUM($DX63:EB63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(EC$40=2,0,VDB(1,0,$N63,INT(EC$40-2-1),MIN($N63,INT(EC$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DJ63>=INT($N63),$N63-INT($N63),1)))*\nIF(EC$40=2,0,\nIF(INT(DK63)=INT(DJ63),DK63-DJ63,INT(DK63)-DJ63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(EC$40-2),MIN($N63,INT(EC$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DK63>INT($N63),$N63-INT($N63),1))*\nIF(EC$40=2,DK63,\nIF(INT(DK63)=INT(DJ63),0,DK63-INT(DK63)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL63=DK63,ED$40=1),0,\nIF(AND(ED$40>1,DL63=$N63),1-SUM($DX63:EC63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(ED$40=2,0,VDB(1,0,$N63,INT(ED$40-2-1),MIN($N63,INT(ED$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DK63>=INT($N63),$N63-INT($N63),1)))*\nIF(ED$40=2,0,\nIF(INT(DL63)=INT(DK63),DL63-DK63,INT(DL63)-DK63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(ED$40-2),MIN($N63,INT(ED$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DL63>INT($N63),$N63-INT($N63),1))*\nIF(ED$40=2,DL63,\nIF(INT(DL63)=INT(DK63),0,DL63-INT(DL63)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM63=DL63,EE$40=1),0,\nIF(AND(EE$40>1,DM63=$N63),1-SUM($DX63:ED63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(EE$40=2,0,VDB(1,0,$N63,INT(EE$40-2-1),MIN($N63,INT(EE$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DL63>=INT($N63),$N63-INT($N63),1)))*\nIF(EE$40=2,0,\nIF(INT(DM63)=INT(DL63),DM63-DL63,INT(DM63)-DL63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(EE$40-2),MIN($N63,INT(EE$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DM63>INT($N63),$N63-INT($N63),1))*\nIF(EE$40=2,DM63,\nIF(INT(DM63)=INT(DL63),0,DM63-INT(DM63)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN63=DM63,EF$40=1),0,\nIF(AND(EF$40>1,DN63=$N63),1-SUM($DX63:EE63),\nIF($N63<=1,\nIF($N63>0,1/$N63,0),\nIF(EF$40=2,0,VDB(1,0,$N63,INT(EF$40-2-1),MIN($N63,INT(EF$40-2-1)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DM63>=INT($N63),$N63-INT($N63),1)))*\nIF(EF$40=2,0,\nIF(INT(DN63)=INT(DM63),DN63-DM63,INT(DN63)-DM63))+\nIF($N63<=1,\nIF($N63>0,1/$N63,0),VDB(1,0,$N63,INT(EF$40-2),MIN($N63,INT(EF$40-2)+1),$CM63,IF($CN63=\"No\",1,0))/\nIF(DN63>INT($N63),$N63-INT($N63),1))*\nIF(EF$40=2,DN63,\nIF(INT(DN63)=INT(DM63),0,DN63-INT(DN63)))))","v":1.6896972790678401E-2},null,{"$f":"+OFFSET($DY63,0,MAX($EH$40:$HI$40)-EH$40)","v":1.6896972790678401E-2},1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0,0,0,2.2109085963051387E-3,4.3803626564295562E-3,4.2982308566215021E-3,4.2176390280598483E-3,4.1385582962837264E-3]
[null,null,"Sewer infrastructure - Growth",null,"Sewerage","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,10.965464659876037,12.638073171873149,12.834098998105524,19.595249628630217,26.140165401478324,25.203503152504027,16.675721450748497,16.11382204198949,null,null,null,null,null,null,null,null,null,null,9.3074147133931096,9.4302038204488081,7.3433888291055442,7.3616730780707798,9.6920404981868664,9.2589417321950265,6.8273949106110852,7.1556373373544826,null,1.6580499464829277,3.2078693514243408,5.4907101689999802,12.233576550559437,16.448124903291458,15.944561420309,9.8483265401374123,8.9581847046350074,null,1.0362812165518298E-2,4.0774807777438721E-2,9.5140929780090727E-2,0.20591772177733708,0.38517835586390514,0.58763264538640803,0.74883819513919814,0.86637889041902572,null,{"$f":"+IF($K64=\"Ongoing\",AR64,IF(RIGHT($K64,2)=RIGHT(BJ$39,2),SUM($AR64:AR64),0)+IF(RIGHT(BJ$39,2)>RIGHT($K64,2),AR64,0))","v":1.6580499464829277},{"$f":"+IF($K64=\"Ongoing\",AS64,IF(RIGHT($K64,2)=RIGHT(BK$39,2),SUM($AR64:AS64),0)+IF(RIGHT(BK$39,2)>RIGHT($K64,2),AS64,0))","v":3.2078693514243408},{"$f":"+IF($K64=\"Ongoing\",AT64,IF(RIGHT($K64,2)=RIGHT(BL$39,2),SUM($AR64:AT64),0)+IF(RIGHT(BL$39,2)>RIGHT($K64,2),AT64,0))","v":5.4907101689999802},{"$f":"+IF($K64=\"Ongoing\",AU64,IF(RIGHT($K64,2)=RIGHT(BM$39,2),SUM($AR64:AU64),0)+IF(RIGHT(BM$39,2)>RIGHT($K64,2),AU64,0))","v":12.233576550559437},{"$f":"+IF($K64=\"Ongoing\",AV64,IF(RIGHT($K64,2)=RIGHT(BN$39,2),SUM($AR64:AV64),0)+IF(RIGHT(BN$39,2)>RIGHT($K64,2),AV64,0))","v":16.448124903291458},{"$f":"+IF($K64=\"Ongoing\",AW64,IF(RIGHT($K64,2)=RIGHT(BO$39,2),SUM($AR64:AW64),0)+IF(RIGHT(BO$39,2)>RIGHT($K64,2),AW64,0))","v":15.944561420309},{"$f":"+IF($K64=\"Ongoing\",AX64,IF(RIGHT($K64,2)=RIGHT(BP$39,2),SUM($AR64:AX64),0)+IF(RIGHT(BP$39,2)>RIGHT($K64,2),AX64,0))","v":9.8483265401374123},{"$f":"+IF($K64=\"Ongoing\",AY64,IF(RIGHT($K64,2)=RIGHT(BQ$39,2),SUM($AR64:AY64),0)+IF(RIGHT(BQ$39,2)>RIGHT($K64,2),AY64,0))","v":8.9581847046350074},null,{"$f":"+Q64*KeyAssumptionsPriceControl_FO!Z$15","v":11.217670347053184},{"$f":"+R64*KeyAssumptionsPriceControl_FO!AA$15","v":13.226110078487233},{"$f":"+S64*KeyAssumptionsPriceControl_FO!AB$15","v":13.740175696567306},{"$f":"+T64*KeyAssumptionsPriceControl_FO!AC$15","v":21.46116706194864},{"$f":"+U64*KeyAssumptionsPriceControl_FO!AD$15","v":29.287783115243734},{"$f":"+V64*KeyAssumptionsPriceControl_FO!AE$15","v":28.887816177166069},{"$f":"+W64*KeyAssumptionsPriceControl_FO!AF$15","v":19.553030067067315},{"$f":"+X64*KeyAssumptionsPriceControl_FO!AG$15","v":19.328743941463479},null,{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BS64,\nIF($J64=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BS64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BS64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ64,0))","v":0.1051656595036236},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BT64,\nIF($J64=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BT64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BT64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(ER64,0))","v":0.33235424487737208},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BU64,\nIF($J64=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BU64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BU64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(ES64,0))","v":0.5789315319270576},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BV64,\nIF($J64=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BV64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BV64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(ET64,0))","v":0.89808915406451217},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BW64,\nIF($J64=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BW64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BW64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(EU64,0))","v":1.357021390336981},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BX64,\nIF($J64=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BX64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BX64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(EV64,0))","v":1.8769734826345046},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BY64,\nIF($J64=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BY64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BY64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(EW64,0))","v":2.2959131633747956},{"$f":"IF($M64=\"straight line\",IF($N64=0,0,\nIF($N64<=0.5,BZ64,\nIF($J64=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N64)<LEFT(#REF!,4)*1,0,((OFFSET(BZ64,0,-INT($N64+0.5),1,1))/$N64)*(IF($N64-INT($N64)>0.5,$N64-0.5-INT($N64),IF($N64-INT($N64)<=0.5,$N64-0.5-INT($N64)+1,0))))\n+BZ64/$N64*0.5,\nIF($J64=\"Declining Balance\",-#REF!,0)))),IFERROR(EX64,0))","v":2.6173814228914938},null,null,null,1.5,"No",{"$f":"+IF($K64=\"ongoing\",BS64,IF(RIGHT($K64,2)=RIGHT(CO$39,2),SUM($BR64:BS64),0)+IF(RIGHT(CO$39,2)>RIGHT($K64,2),BS64,0))","v":11.217670347053184},{"$f":"+IF($K64=\"ongoing\",BT64,IF(RIGHT($K64,2)=RIGHT(CP$39,2),SUM($BR64:BT64),0)+IF(RIGHT(CP$39,2)>RIGHT($K64,2),BT64,0))","v":13.226110078487233},{"$f":"+IF($K64=\"ongoing\",BU64,IF(RIGHT($K64,2)=RIGHT(CQ$39,2),SUM($BR64:BU64),0)+IF(RIGHT(CQ$39,2)>RIGHT($K64,2),BU64,0))","v":13.740175696567306},{"$f":"+IF($K64=\"ongoing\",BV64,IF(RIGHT($K64,2)=RIGHT(CR$39,2),SUM($BR64:BV64),0)+IF(RIGHT(CR$39,2)>RIGHT($K64,2),BV64,0))","v":21.46116706194864},{"$f":"+IF($K64=\"ongoing\",BW64,IF(RIGHT($K64,2)=RIGHT(CS$39,2),SUM($BR64:BW64),0)+IF(RIGHT(CS$39,2)>RIGHT($K64,2),BW64,0))","v":29.287783115243734},{"$f":"+IF($K64=\"ongoing\",BX64,IF(RIGHT($K64,2)=RIGHT(CT$39,2),SUM($BR64:BX64),0)+IF(RIGHT(CT$39,2)>RIGHT($K64,2),BX64,0))","v":28.887816177166069},{"$f":"+IF($K64=\"ongoing\",BY64,IF(RIGHT($K64,2)=RIGHT(CU$39,2),SUM($BR64:BY64),0)+IF(RIGHT(CU$39,2)>RIGHT($K64,2),BY64,0))","v":19.553030067067315},{"$f":"+IF($K64=\"ongoing\",BZ64,IF(RIGHT($K64,2)=RIGHT(CV$39,2),SUM($BR64:BZ64),0)+IF(RIGHT(CV$39,2)>RIGHT($K64,2),BZ64,0))","v":19.328743941463479},null,{"$f":"+MIN(IF($N64<=$CM64,MIN($N64,1),$N64),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N64<=$CM64,MIN($N64,1),$N64),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX64=CW64,0,\nIF(AND(DP$40>1,CX64=$N64),1-SUM($DO64:DO64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DP$40=1,0,VDB(1,0,$N64,INT(DP$40-1-1),MIN($N64,INT(DP$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CW64>=INT($N64),$N64-INT($N64),1)))*\nIF(DP$40=1,0,\nIF(INT(CX64)=INT(CW64),CX64-CW64,INT(CX64)-CW64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DP$40-1),MIN($N64,INT(DP$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CX64>INT($N64),$N64-INT($N64),1))*\nIF(DP$40=1,CX64,\nIF(INT(CX64)=INT(CW64),0,CX64-INT(CX64)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY64=CX64,0,\nIF(AND(DQ$40>1,CY64=$N64),1-SUM($DO64:DP64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DQ$40=1,0,VDB(1,0,$N64,INT(DQ$40-1-1),MIN($N64,INT(DQ$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CX64>=INT($N64),$N64-INT($N64),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY64)=INT(CX64),CY64-CX64,INT(CY64)-CX64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DQ$40-1),MIN($N64,INT(DQ$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CY64>INT($N64),$N64-INT($N64),1))*\nIF(DQ$40=1,CY64,\nIF(INT(CY64)=INT(CX64),0,CY64-INT(CY64)))))","v":1.857421875E-2},{"$f":"+IF(CZ64=CY64,0,\nIF(AND(DR$40>1,CZ64=$N64),1-SUM($DO64:DQ64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DR$40=1,0,VDB(1,0,$N64,INT(DR$40-1-1),MIN($N64,INT(DR$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CY64>=INT($N64),$N64-INT($N64),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ64)=INT(CY64),CZ64-CY64,INT(CZ64)-CY64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DR$40-1),MIN($N64,INT(DR$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CZ64>INT($N64),$N64-INT($N64),1))*\nIF(DR$40=1,CZ64,\nIF(INT(CZ64)=INT(CY64),0,CZ64-INT(CZ64)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA64=CZ64,0,\nIF(AND(DS$40>1,DA64=$N64),1-SUM($DO64:DR64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DS$40=1,0,VDB(1,0,$N64,INT(DS$40-1-1),MIN($N64,INT(DS$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(CZ64>=INT($N64),$N64-INT($N64),1)))*\nIF(DS$40=1,0,\nIF(INT(DA64)=INT(CZ64),DA64-CZ64,INT(DA64)-CZ64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DS$40-1),MIN($N64,INT(DS$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DA64>INT($N64),$N64-INT($N64),1))*\nIF(DS$40=1,DA64,\nIF(INT(DA64)=INT(CZ64),0,DA64-INT(DA64)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB64=DA64,0,\nIF(AND(DT$40>1,DB64=$N64),1-SUM($DO64:DS64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DT$40=1,0,VDB(1,0,$N64,INT(DT$40-1-1),MIN($N64,INT(DT$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DA64>=INT($N64),$N64-INT($N64),1)))*\nIF(DT$40=1,0,\nIF(INT(DB64)=INT(DA64),DB64-DA64,INT(DB64)-DA64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DT$40-1),MIN($N64,INT(DT$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DB64>INT($N64),$N64-INT($N64),1))*\nIF(DT$40=1,DB64,\nIF(INT(DB64)=INT(DA64),0,DB64-INT(DB64)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC64=DB64,0,\nIF(AND(DU$40>1,DC64=$N64),1-SUM($DO64:DT64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DU$40=1,0,VDB(1,0,$N64,INT(DU$40-1-1),MIN($N64,INT(DU$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DB64>=INT($N64),$N64-INT($N64),1)))*\nIF(DU$40=1,0,\nIF(INT(DC64)=INT(DB64),DC64-DB64,INT(DC64)-DB64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DU$40-1),MIN($N64,INT(DU$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DC64>INT($N64),$N64-INT($N64),1))*\nIF(DU$40=1,DC64,\nIF(INT(DC64)=INT(DB64),0,DC64-INT(DC64)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD64=DC64,0,\nIF(AND(DV$40>1,DD64=$N64),1-SUM($DO64:DU64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DV$40=1,0,VDB(1,0,$N64,INT(DV$40-1-1),MIN($N64,INT(DV$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DC64>=INT($N64),$N64-INT($N64),1)))*\nIF(DV$40=1,0,\nIF(INT(DD64)=INT(DC64),DD64-DC64,INT(DD64)-DC64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DV$40-1),MIN($N64,INT(DV$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DD64>INT($N64),$N64-INT($N64),1))*\nIF(DV$40=1,DD64,\nIF(INT(DD64)=INT(DC64),0,DD64-INT(DD64)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE64=DD64,0,\nIF(AND(DW$40>1,DE64=$N64),1-SUM($DO64:DV64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DW$40=1,0,VDB(1,0,$N64,INT(DW$40-1-1),MIN($N64,INT(DW$40-1-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DD64>=INT($N64),$N64-INT($N64),1)))*\nIF(DW$40=1,0,\nIF(INT(DE64)=INT(DD64),DE64-DD64,INT(DE64)-DD64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DW$40-1),MIN($N64,INT(DW$40-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DE64>INT($N64),$N64-INT($N64),1))*\nIF(DW$40=1,DE64,\nIF(INT(DE64)=INT(DD64),0,DE64-INT(DE64)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG64=DF64,DY$40=1),0,\nIF(AND(DY$40>1,DG64=$N64),1-SUM($DX64:DX64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DY$40=2,0,VDB(1,0,$N64,INT(DY$40-2-1),MIN($N64,INT(DY$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DF64>=INT($N64),$N64-INT($N64),1)))*\nIF(DY$40=2,0,\nIF(INT(DG64)=INT(DF64),DG64-DF64,INT(DG64)-DF64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DY$40-2),MIN($N64,INT(DY$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DG64>INT($N64),$N64-INT($N64),1))*\nIF(DY$40=2,DG64,\nIF(INT(DG64)=INT(DF64),0,DG64-INT(DG64)))))","v":0},{"$f":"+IF(OR(DH64=DG64,DZ$40=1),0,\nIF(AND(DZ$40>1,DH64=$N64),1-SUM($DX64:DY64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(DZ$40=2,0,VDB(1,0,$N64,INT(DZ$40-2-1),MIN($N64,INT(DZ$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DG64>=INT($N64),$N64-INT($N64),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH64)=INT(DG64),DH64-DG64,INT(DH64)-DG64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(DZ$40-2),MIN($N64,INT(DZ$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DH64>INT($N64),$N64-INT($N64),1))*\nIF(DZ$40=2,DH64,\nIF(INT(DH64)=INT(DG64),0,DH64-INT(DH64)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI64=DH64,EA$40=1),0,\nIF(AND(EA$40>1,DI64=$N64),1-SUM($DX64:DZ64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(EA$40=2,0,VDB(1,0,$N64,INT(EA$40-2-1),MIN($N64,INT(EA$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DH64>=INT($N64),$N64-INT($N64),1)))*\nIF(EA$40=2,0,\nIF(INT(DI64)=INT(DH64),DI64-DH64,INT(DI64)-DH64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(EA$40-2),MIN($N64,INT(EA$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DI64>INT($N64),$N64-INT($N64),1))*\nIF(EA$40=2,DI64,\nIF(INT(DI64)=INT(DH64),0,DI64-INT(DI64)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ64=DI64,EB$40=1),0,\nIF(AND(EB$40>1,DJ64=$N64),1-SUM($DX64:EA64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(EB$40=2,0,VDB(1,0,$N64,INT(EB$40-2-1),MIN($N64,INT(EB$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DI64>=INT($N64),$N64-INT($N64),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ64)=INT(DI64),DJ64-DI64,INT(DJ64)-DI64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(EB$40-2),MIN($N64,INT(EB$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DJ64>INT($N64),$N64-INT($N64),1))*\nIF(EB$40=2,DJ64,\nIF(INT(DJ64)=INT(DI64),0,DJ64-INT(DJ64)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK64=DJ64,EC$40=1),0,\nIF(AND(EC$40>1,DK64=$N64),1-SUM($DX64:EB64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(EC$40=2,0,VDB(1,0,$N64,INT(EC$40-2-1),MIN($N64,INT(EC$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DJ64>=INT($N64),$N64-INT($N64),1)))*\nIF(EC$40=2,0,\nIF(INT(DK64)=INT(DJ64),DK64-DJ64,INT(DK64)-DJ64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(EC$40-2),MIN($N64,INT(EC$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DK64>INT($N64),$N64-INT($N64),1))*\nIF(EC$40=2,DK64,\nIF(INT(DK64)=INT(DJ64),0,DK64-INT(DK64)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL64=DK64,ED$40=1),0,\nIF(AND(ED$40>1,DL64=$N64),1-SUM($DX64:EC64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(ED$40=2,0,VDB(1,0,$N64,INT(ED$40-2-1),MIN($N64,INT(ED$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DK64>=INT($N64),$N64-INT($N64),1)))*\nIF(ED$40=2,0,\nIF(INT(DL64)=INT(DK64),DL64-DK64,INT(DL64)-DK64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(ED$40-2),MIN($N64,INT(ED$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DL64>INT($N64),$N64-INT($N64),1))*\nIF(ED$40=2,DL64,\nIF(INT(DL64)=INT(DK64),0,DL64-INT(DL64)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM64=DL64,EE$40=1),0,\nIF(AND(EE$40>1,DM64=$N64),1-SUM($DX64:ED64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(EE$40=2,0,VDB(1,0,$N64,INT(EE$40-2-1),MIN($N64,INT(EE$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DL64>=INT($N64),$N64-INT($N64),1)))*\nIF(EE$40=2,0,\nIF(INT(DM64)=INT(DL64),DM64-DL64,INT(DM64)-DL64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(EE$40-2),MIN($N64,INT(EE$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DM64>INT($N64),$N64-INT($N64),1))*\nIF(EE$40=2,DM64,\nIF(INT(DM64)=INT(DL64),0,DM64-INT(DM64)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN64=DM64,EF$40=1),0,\nIF(AND(EF$40>1,DN64=$N64),1-SUM($DX64:EE64),\nIF($N64<=1,\nIF($N64>0,1/$N64,0),\nIF(EF$40=2,0,VDB(1,0,$N64,INT(EF$40-2-1),MIN($N64,INT(EF$40-2-1)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DM64>=INT($N64),$N64-INT($N64),1)))*\nIF(EF$40=2,0,\nIF(INT(DN64)=INT(DM64),DN64-DM64,INT(DN64)-DM64))+\nIF($N64<=1,\nIF($N64>0,1/$N64,0),VDB(1,0,$N64,INT(EF$40-2),MIN($N64,INT(EF$40-2)+1),$CM64,IF($CN64=\"No\",1,0))/\nIF(DN64>INT($N64),$N64-INT($N64),1))*\nIF(EF$40=2,DN64,\nIF(INT(DN64)=INT(DM64),0,DN64-INT(DN64)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0.1051656595036236,0.33235424487737208,0.5789315319270576,0.89808915406451217,1.357021390336981,1.8769734826345046,2.2959131633747956,2.6173814228914938]
[null,null,"Sewer infrastructure - Growth",null,"Sewerage","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,9.3042722581054296,7.7501656725826047,9.8675364397874183,8.2635217910545862,9.2299879621973044,12.019486651155011,11.322509303184004,8.3362069149800302,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,9.3042722581054296,7.7501656725826047,9.8675364397874183,8.2635217910545862,9.2299879621973044,12.019486651155011,11.322509303184004,8.3362069149800302,null,5.8151701613158933E-2,0.16474193867995915,0.27485257688227183,0.38817169082503433,0.49750612678285866,0.63031534311631066,0.77620281783092959,0.89906979419445476,null,{"$f":"+IF($K65=\"Ongoing\",AR65,IF(RIGHT($K65,2)=RIGHT(BJ$39,2),SUM($AR65:AR65),0)+IF(RIGHT(BJ$39,2)>RIGHT($K65,2),AR65,0))","v":9.3042722581054296},{"$f":"+IF($K65=\"Ongoing\",AS65,IF(RIGHT($K65,2)=RIGHT(BK$39,2),SUM($AR65:AS65),0)+IF(RIGHT(BK$39,2)>RIGHT($K65,2),AS65,0))","v":7.7501656725826047},{"$f":"+IF($K65=\"Ongoing\",AT65,IF(RIGHT($K65,2)=RIGHT(BL$39,2),SUM($AR65:AT65),0)+IF(RIGHT(BL$39,2)>RIGHT($K65,2),AT65,0))","v":9.8675364397874183},{"$f":"+IF($K65=\"Ongoing\",AU65,IF(RIGHT($K65,2)=RIGHT(BM$39,2),SUM($AR65:AU65),0)+IF(RIGHT(BM$39,2)>RIGHT($K65,2),AU65,0))","v":8.2635217910545862},{"$f":"+IF($K65=\"Ongoing\",AV65,IF(RIGHT($K65,2)=RIGHT(BN$39,2),SUM($AR65:AV65),0)+IF(RIGHT(BN$39,2)>RIGHT($K65,2),AV65,0))","v":9.2299879621973044},{"$f":"+IF($K65=\"Ongoing\",AW65,IF(RIGHT($K65,2)=RIGHT(BO$39,2),SUM($AR65:AW65),0)+IF(RIGHT(BO$39,2)>RIGHT($K65,2),AW65,0))","v":12.019486651155011},{"$f":"+IF($K65=\"Ongoing\",AX65,IF(RIGHT($K65,2)=RIGHT(BP$39,2),SUM($AR65:AX65),0)+IF(RIGHT(BP$39,2)>RIGHT($K65,2),AX65,0))","v":11.322509303184004},{"$f":"+IF($K65=\"Ongoing\",AY65,IF(RIGHT($K65,2)=RIGHT(BQ$39,2),SUM($AR65:AY65),0)+IF(RIGHT(BQ$39,2)>RIGHT($K65,2),AY65,0))","v":8.3362069149800302},null,{"$f":"+Q65*KeyAssumptionsPriceControl_FO!Z$15","v":9.5182705200418543},{"$f":"+R65*KeyAssumptionsPriceControl_FO!AA$15","v":8.1107731311621993},{"$f":"+S65*KeyAssumptionsPriceControl_FO!AB$15","v":10.564176292778553},{"$f":"+T65*KeyAssumptionsPriceControl_FO!AC$15","v":9.0503986955471412},{"$f":"+U65*KeyAssumptionsPriceControl_FO!AD$15","v":10.341399200858048},{"$f":"+V65*KeyAssumptionsPriceControl_FO!AE$15","v":13.776526176599008},{"$f":"+W65*KeyAssumptionsPriceControl_FO!AF$15","v":13.27614913055945},{"$f":"+X65*KeyAssumptionsPriceControl_FO!AG$15","v":9.9993911117323293},null,{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BS65,\nIF($J65=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BS65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BS65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ65,0))","v":8.9233786125392386E-2},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BT65,\nIF($J65=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BT65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BT65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(ER65,0))","v":0.25283293686557928},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BU65,\nIF($J65=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BU65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BU65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(ES65,0))","v":0.42316997014879421},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BV65,\nIF($J65=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BV65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BV65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(ET65,0))","v":0.59912217372405774},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BW65,\nIF($J65=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BW65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BW65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(EU65,0))","v":0.76968673824553024},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BX65,\nIF($J65=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BX65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BX65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(EV65,0))","v":0.9813606623170863},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BY65,\nIF($J65=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BY65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BY65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(EW65,0))","v":1.2165789809032517},{"$f":"IF($M65=\"straight line\",IF($N65=0,0,\nIF($N65<=0.5,BZ65,\nIF($J65=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N65)<LEFT(#REF!,4)*1,0,((OFFSET(BZ65,0,-INT($N65+0.5),1,1))/$N65)*(IF($N65-INT($N65)>0.5,$N65-0.5-INT($N65),IF($N65-INT($N65)<=0.5,$N65-0.5-INT($N65)+1,0))))\n+BZ65/$N65*0.5,\nIF($J65=\"Declining Balance\",-#REF!,0)))),IFERROR(EX65,0))","v":1.4119763147828011},null,null,null,1.5,"No",{"$f":"+IF($K65=\"ongoing\",BS65,IF(RIGHT($K65,2)=RIGHT(CO$39,2),SUM($BR65:BS65),0)+IF(RIGHT(CO$39,2)>RIGHT($K65,2),BS65,0))","v":9.5182705200418543},{"$f":"+IF($K65=\"ongoing\",BT65,IF(RIGHT($K65,2)=RIGHT(CP$39,2),SUM($BR65:BT65),0)+IF(RIGHT(CP$39,2)>RIGHT($K65,2),BT65,0))","v":8.1107731311621993},{"$f":"+IF($K65=\"ongoing\",BU65,IF(RIGHT($K65,2)=RIGHT(CQ$39,2),SUM($BR65:BU65),0)+IF(RIGHT(CQ$39,2)>RIGHT($K65,2),BU65,0))","v":10.564176292778553},{"$f":"+IF($K65=\"ongoing\",BV65,IF(RIGHT($K65,2)=RIGHT(CR$39,2),SUM($BR65:BV65),0)+IF(RIGHT(CR$39,2)>RIGHT($K65,2),BV65,0))","v":9.0503986955471412},{"$f":"+IF($K65=\"ongoing\",BW65,IF(RIGHT($K65,2)=RIGHT(CS$39,2),SUM($BR65:BW65),0)+IF(RIGHT(CS$39,2)>RIGHT($K65,2),BW65,0))","v":10.341399200858048},{"$f":"+IF($K65=\"ongoing\",BX65,IF(RIGHT($K65,2)=RIGHT(CT$39,2),SUM($BR65:BX65),0)+IF(RIGHT(CT$39,2)>RIGHT($K65,2),BX65,0))","v":13.776526176599008},{"$f":"+IF($K65=\"ongoing\",BY65,IF(RIGHT($K65,2)=RIGHT(CU$39,2),SUM($BR65:BY65),0)+IF(RIGHT(CU$39,2)>RIGHT($K65,2),BY65,0))","v":13.27614913055945},{"$f":"+IF($K65=\"ongoing\",BZ65,IF(RIGHT($K65,2)=RIGHT(CV$39,2),SUM($BR65:BZ65),0)+IF(RIGHT(CV$39,2)>RIGHT($K65,2),BZ65,0))","v":9.9993911117323293},null,{"$f":"+MIN(IF($N65<=$CM65,MIN($N65,1),$N65),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N65<=$CM65,MIN($N65,1),$N65),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX65=CW65,0,\nIF(AND(DP$40>1,CX65=$N65),1-SUM($DO65:DO65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DP$40=1,0,VDB(1,0,$N65,INT(DP$40-1-1),MIN($N65,INT(DP$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CW65>=INT($N65),$N65-INT($N65),1)))*\nIF(DP$40=1,0,\nIF(INT(CX65)=INT(CW65),CX65-CW65,INT(CX65)-CW65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DP$40-1),MIN($N65,INT(DP$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CX65>INT($N65),$N65-INT($N65),1))*\nIF(DP$40=1,CX65,\nIF(INT(CX65)=INT(CW65),0,CX65-INT(CX65)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY65=CX65,0,\nIF(AND(DQ$40>1,CY65=$N65),1-SUM($DO65:DP65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DQ$40=1,0,VDB(1,0,$N65,INT(DQ$40-1-1),MIN($N65,INT(DQ$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CX65>=INT($N65),$N65-INT($N65),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY65)=INT(CX65),CY65-CX65,INT(CY65)-CX65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DQ$40-1),MIN($N65,INT(DQ$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CY65>INT($N65),$N65-INT($N65),1))*\nIF(DQ$40=1,CY65,\nIF(INT(CY65)=INT(CX65),0,CY65-INT(CY65)))))","v":1.857421875E-2},{"$f":"+IF(CZ65=CY65,0,\nIF(AND(DR$40>1,CZ65=$N65),1-SUM($DO65:DQ65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DR$40=1,0,VDB(1,0,$N65,INT(DR$40-1-1),MIN($N65,INT(DR$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CY65>=INT($N65),$N65-INT($N65),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ65)=INT(CY65),CZ65-CY65,INT(CZ65)-CY65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DR$40-1),MIN($N65,INT(DR$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CZ65>INT($N65),$N65-INT($N65),1))*\nIF(DR$40=1,CZ65,\nIF(INT(CZ65)=INT(CY65),0,CZ65-INT(CZ65)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA65=CZ65,0,\nIF(AND(DS$40>1,DA65=$N65),1-SUM($DO65:DR65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DS$40=1,0,VDB(1,0,$N65,INT(DS$40-1-1),MIN($N65,INT(DS$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(CZ65>=INT($N65),$N65-INT($N65),1)))*\nIF(DS$40=1,0,\nIF(INT(DA65)=INT(CZ65),DA65-CZ65,INT(DA65)-CZ65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DS$40-1),MIN($N65,INT(DS$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DA65>INT($N65),$N65-INT($N65),1))*\nIF(DS$40=1,DA65,\nIF(INT(DA65)=INT(CZ65),0,DA65-INT(DA65)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB65=DA65,0,\nIF(AND(DT$40>1,DB65=$N65),1-SUM($DO65:DS65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DT$40=1,0,VDB(1,0,$N65,INT(DT$40-1-1),MIN($N65,INT(DT$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DA65>=INT($N65),$N65-INT($N65),1)))*\nIF(DT$40=1,0,\nIF(INT(DB65)=INT(DA65),DB65-DA65,INT(DB65)-DA65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DT$40-1),MIN($N65,INT(DT$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DB65>INT($N65),$N65-INT($N65),1))*\nIF(DT$40=1,DB65,\nIF(INT(DB65)=INT(DA65),0,DB65-INT(DB65)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC65=DB65,0,\nIF(AND(DU$40>1,DC65=$N65),1-SUM($DO65:DT65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DU$40=1,0,VDB(1,0,$N65,INT(DU$40-1-1),MIN($N65,INT(DU$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DB65>=INT($N65),$N65-INT($N65),1)))*\nIF(DU$40=1,0,\nIF(INT(DC65)=INT(DB65),DC65-DB65,INT(DC65)-DB65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DU$40-1),MIN($N65,INT(DU$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DC65>INT($N65),$N65-INT($N65),1))*\nIF(DU$40=1,DC65,\nIF(INT(DC65)=INT(DB65),0,DC65-INT(DC65)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD65=DC65,0,\nIF(AND(DV$40>1,DD65=$N65),1-SUM($DO65:DU65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DV$40=1,0,VDB(1,0,$N65,INT(DV$40-1-1),MIN($N65,INT(DV$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DC65>=INT($N65),$N65-INT($N65),1)))*\nIF(DV$40=1,0,\nIF(INT(DD65)=INT(DC65),DD65-DC65,INT(DD65)-DC65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DV$40-1),MIN($N65,INT(DV$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DD65>INT($N65),$N65-INT($N65),1))*\nIF(DV$40=1,DD65,\nIF(INT(DD65)=INT(DC65),0,DD65-INT(DD65)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE65=DD65,0,\nIF(AND(DW$40>1,DE65=$N65),1-SUM($DO65:DV65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DW$40=1,0,VDB(1,0,$N65,INT(DW$40-1-1),MIN($N65,INT(DW$40-1-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DD65>=INT($N65),$N65-INT($N65),1)))*\nIF(DW$40=1,0,\nIF(INT(DE65)=INT(DD65),DE65-DD65,INT(DE65)-DD65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DW$40-1),MIN($N65,INT(DW$40-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DE65>INT($N65),$N65-INT($N65),1))*\nIF(DW$40=1,DE65,\nIF(INT(DE65)=INT(DD65),0,DE65-INT(DE65)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG65=DF65,DY$40=1),0,\nIF(AND(DY$40>1,DG65=$N65),1-SUM($DX65:DX65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DY$40=2,0,VDB(1,0,$N65,INT(DY$40-2-1),MIN($N65,INT(DY$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DF65>=INT($N65),$N65-INT($N65),1)))*\nIF(DY$40=2,0,\nIF(INT(DG65)=INT(DF65),DG65-DF65,INT(DG65)-DF65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DY$40-2),MIN($N65,INT(DY$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DG65>INT($N65),$N65-INT($N65),1))*\nIF(DY$40=2,DG65,\nIF(INT(DG65)=INT(DF65),0,DG65-INT(DG65)))))","v":0},{"$f":"+IF(OR(DH65=DG65,DZ$40=1),0,\nIF(AND(DZ$40>1,DH65=$N65),1-SUM($DX65:DY65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(DZ$40=2,0,VDB(1,0,$N65,INT(DZ$40-2-1),MIN($N65,INT(DZ$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DG65>=INT($N65),$N65-INT($N65),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH65)=INT(DG65),DH65-DG65,INT(DH65)-DG65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(DZ$40-2),MIN($N65,INT(DZ$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DH65>INT($N65),$N65-INT($N65),1))*\nIF(DZ$40=2,DH65,\nIF(INT(DH65)=INT(DG65),0,DH65-INT(DH65)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI65=DH65,EA$40=1),0,\nIF(AND(EA$40>1,DI65=$N65),1-SUM($DX65:DZ65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(EA$40=2,0,VDB(1,0,$N65,INT(EA$40-2-1),MIN($N65,INT(EA$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DH65>=INT($N65),$N65-INT($N65),1)))*\nIF(EA$40=2,0,\nIF(INT(DI65)=INT(DH65),DI65-DH65,INT(DI65)-DH65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(EA$40-2),MIN($N65,INT(EA$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DI65>INT($N65),$N65-INT($N65),1))*\nIF(EA$40=2,DI65,\nIF(INT(DI65)=INT(DH65),0,DI65-INT(DI65)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ65=DI65,EB$40=1),0,\nIF(AND(EB$40>1,DJ65=$N65),1-SUM($DX65:EA65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(EB$40=2,0,VDB(1,0,$N65,INT(EB$40-2-1),MIN($N65,INT(EB$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DI65>=INT($N65),$N65-INT($N65),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ65)=INT(DI65),DJ65-DI65,INT(DJ65)-DI65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(EB$40-2),MIN($N65,INT(EB$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DJ65>INT($N65),$N65-INT($N65),1))*\nIF(EB$40=2,DJ65,\nIF(INT(DJ65)=INT(DI65),0,DJ65-INT(DJ65)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK65=DJ65,EC$40=1),0,\nIF(AND(EC$40>1,DK65=$N65),1-SUM($DX65:EB65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(EC$40=2,0,VDB(1,0,$N65,INT(EC$40-2-1),MIN($N65,INT(EC$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DJ65>=INT($N65),$N65-INT($N65),1)))*\nIF(EC$40=2,0,\nIF(INT(DK65)=INT(DJ65),DK65-DJ65,INT(DK65)-DJ65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(EC$40-2),MIN($N65,INT(EC$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DK65>INT($N65),$N65-INT($N65),1))*\nIF(EC$40=2,DK65,\nIF(INT(DK65)=INT(DJ65),0,DK65-INT(DK65)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL65=DK65,ED$40=1),0,\nIF(AND(ED$40>1,DL65=$N65),1-SUM($DX65:EC65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(ED$40=2,0,VDB(1,0,$N65,INT(ED$40-2-1),MIN($N65,INT(ED$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DK65>=INT($N65),$N65-INT($N65),1)))*\nIF(ED$40=2,0,\nIF(INT(DL65)=INT(DK65),DL65-DK65,INT(DL65)-DK65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(ED$40-2),MIN($N65,INT(ED$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DL65>INT($N65),$N65-INT($N65),1))*\nIF(ED$40=2,DL65,\nIF(INT(DL65)=INT(DK65),0,DL65-INT(DL65)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM65=DL65,EE$40=1),0,\nIF(AND(EE$40>1,DM65=$N65),1-SUM($DX65:ED65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(EE$40=2,0,VDB(1,0,$N65,INT(EE$40-2-1),MIN($N65,INT(EE$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DL65>=INT($N65),$N65-INT($N65),1)))*\nIF(EE$40=2,0,\nIF(INT(DM65)=INT(DL65),DM65-DL65,INT(DM65)-DL65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(EE$40-2),MIN($N65,INT(EE$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DM65>INT($N65),$N65-INT($N65),1))*\nIF(EE$40=2,DM65,\nIF(INT(DM65)=INT(DL65),0,DM65-INT(DM65)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN65=DM65,EF$40=1),0,\nIF(AND(EF$40>1,DN65=$N65),1-SUM($DX65:EE65),\nIF($N65<=1,\nIF($N65>0,1/$N65,0),\nIF(EF$40=2,0,VDB(1,0,$N65,INT(EF$40-2-1),MIN($N65,INT(EF$40-2-1)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DM65>=INT($N65),$N65-INT($N65),1)))*\nIF(EF$40=2,0,\nIF(INT(DN65)=INT(DM65),DN65-DM65,INT(DN65)-DM65))+\nIF($N65<=1,\nIF($N65>0,1/$N65,0),VDB(1,0,$N65,INT(EF$40-2),MIN($N65,INT(EF$40-2)+1),$CM65,IF($CN65=\"No\",1,0))/\nIF(DN65>INT($N65),$N65-INT($N65),1))*\nIF(EF$40=2,DN65,\nIF(INT(DN65)=INT(DM65),0,DN65-INT(DN65)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,8.9233786125392386E-2,0.25283293686557928,0.42316997014879421,0.59912217372405774,0.76968673824553024,0.9813606623170863,1.2165789809032517,1.4119763147828011]
[null,null,"Sewer infrastructure - Renewal",null,"Sewerage","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0.3193241060776047,0.29565976483235207,0.23698878429170309,1.6938912960087533,1.8311830647014735,1.8953947949271071,1.8576254594475521,1.8802311784661998,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.3193241060776047,0.29565976483235207,0.23698878429170309,1.6938912960087533,1.8311830647014735,1.8953947949271071,1.8576254594475521,1.8802311784661998,null,1.9957756629850293E-3,5.8394248561722591E-3,9.1684782881976037E-3,2.1236478790075456E-2,4.3268193544514374E-2,6.6559305167193009E-2,9.0015681757034616E-2,0.11337728574399557,null,{"$f":"+IF($K66=\"Ongoing\",AR66,IF(RIGHT($K66,2)=RIGHT(BJ$39,2),SUM($AR66:AR66),0)+IF(RIGHT(BJ$39,2)>RIGHT($K66,2),AR66,0))","v":0.3193241060776047},{"$f":"+IF($K66=\"Ongoing\",AS66,IF(RIGHT($K66,2)=RIGHT(BK$39,2),SUM($AR66:AS66),0)+IF(RIGHT(BK$39,2)>RIGHT($K66,2),AS66,0))","v":0.29565976483235207},{"$f":"+IF($K66=\"Ongoing\",AT66,IF(RIGHT($K66,2)=RIGHT(BL$39,2),SUM($AR66:AT66),0)+IF(RIGHT(BL$39,2)>RIGHT($K66,2),AT66,0))","v":0.23698878429170309},{"$f":"+IF($K66=\"Ongoing\",AU66,IF(RIGHT($K66,2)=RIGHT(BM$39,2),SUM($AR66:AU66),0)+IF(RIGHT(BM$39,2)>RIGHT($K66,2),AU66,0))","v":1.6938912960087533},{"$f":"+IF($K66=\"Ongoing\",AV66,IF(RIGHT($K66,2)=RIGHT(BN$39,2),SUM($AR66:AV66),0)+IF(RIGHT(BN$39,2)>RIGHT($K66,2),AV66,0))","v":1.8311830647014735},{"$f":"+IF($K66=\"Ongoing\",AW66,IF(RIGHT($K66,2)=RIGHT(BO$39,2),SUM($AR66:AW66),0)+IF(RIGHT(BO$39,2)>RIGHT($K66,2),AW66,0))","v":1.8953947949271071},{"$f":"+IF($K66=\"Ongoing\",AX66,IF(RIGHT($K66,2)=RIGHT(BP$39,2),SUM($AR66:AX66),0)+IF(RIGHT(BP$39,2)>RIGHT($K66,2),AX66,0))","v":1.8576254594475521},{"$f":"+IF($K66=\"Ongoing\",AY66,IF(RIGHT($K66,2)=RIGHT(BQ$39,2),SUM($AR66:AY66),0)+IF(RIGHT(BQ$39,2)>RIGHT($K66,2),AY66,0))","v":1.8802311784661998},null,{"$f":"+Q66*KeyAssumptionsPriceControl_FO!Z$15","v":0.32666856051738957},{"$f":"+R66*KeyAssumptionsPriceControl_FO!AA$15","v":0.30941651803023651},{"$f":"+S66*KeyAssumptionsPriceControl_FO!AB$15","v":0.25371999505103993},{"$f":"+T66*KeyAssumptionsPriceControl_FO!AC$15","v":1.855188618536918},{"$f":"+U66*KeyAssumptionsPriceControl_FO!AD$15","v":2.051681449584517},{"$f":"+V66*KeyAssumptionsPriceControl_FO!AE$15","v":2.1724684893088653},{"$f":"+W66*KeyAssumptionsPriceControl_FO!AF$15","v":2.1781490275671032},{"$f":"+X66*KeyAssumptionsPriceControl_FO!AG$15","v":2.2553623159439007},null,{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BS66,\nIF($J66=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BS66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BS66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ66,0))","v":3.062517754850527E-3},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BT66,\nIF($J66=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BT66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BT66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(ER66,0))","v":8.9683931583310738E-3},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BU66,\nIF($J66=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BU66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BU66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(ES66,0))","v":1.4079640596749331E-2},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BV66,\nIF($J66=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BV66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BV66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(ET66,0))","v":3.3586665587947387E-2},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BW66,\nIF($J66=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BW66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BW66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(EU66,0))","v":6.9583822496811831E-2},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BX66,\nIF($J66=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BX66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BX66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(EV66,0))","v":0.10788053150212207},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BY66,\nIF($J66=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BY66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BY66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(EW66,0))","v":0.14664481075716945},{"$f":"IF($M66=\"straight line\",IF($N66=0,0,\nIF($N66<=0.5,BZ66,\nIF($J66=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N66)<LEFT(#REF!,4)*1,0,((OFFSET(BZ66,0,-INT($N66+0.5),1,1))/$N66)*(IF($N66-INT($N66)>0.5,$N66-0.5-INT($N66),IF($N66-INT($N66)<=0.5,$N66-0.5-INT($N66)+1,0))))\n+BZ66/$N66*0.5,\nIF($J66=\"Declining Balance\",-#REF!,0)))),IFERROR(EX66,0))","v":0.18545938940088819},null,null,null,1.5,"No",{"$f":"+IF($K66=\"ongoing\",BS66,IF(RIGHT($K66,2)=RIGHT(CO$39,2),SUM($BR66:BS66),0)+IF(RIGHT(CO$39,2)>RIGHT($K66,2),BS66,0))","v":0.32666856051738957},{"$f":"+IF($K66=\"ongoing\",BT66,IF(RIGHT($K66,2)=RIGHT(CP$39,2),SUM($BR66:BT66),0)+IF(RIGHT(CP$39,2)>RIGHT($K66,2),BT66,0))","v":0.30941651803023651},{"$f":"+IF($K66=\"ongoing\",BU66,IF(RIGHT($K66,2)=RIGHT(CQ$39,2),SUM($BR66:BU66),0)+IF(RIGHT(CQ$39,2)>RIGHT($K66,2),BU66,0))","v":0.25371999505103993},{"$f":"+IF($K66=\"ongoing\",BV66,IF(RIGHT($K66,2)=RIGHT(CR$39,2),SUM($BR66:BV66),0)+IF(RIGHT(CR$39,2)>RIGHT($K66,2),BV66,0))","v":1.855188618536918},{"$f":"+IF($K66=\"ongoing\",BW66,IF(RIGHT($K66,2)=RIGHT(CS$39,2),SUM($BR66:BW66),0)+IF(RIGHT(CS$39,2)>RIGHT($K66,2),BW66,0))","v":2.051681449584517},{"$f":"+IF($K66=\"ongoing\",BX66,IF(RIGHT($K66,2)=RIGHT(CT$39,2),SUM($BR66:BX66),0)+IF(RIGHT(CT$39,2)>RIGHT($K66,2),BX66,0))","v":2.1724684893088653},{"$f":"+IF($K66=\"ongoing\",BY66,IF(RIGHT($K66,2)=RIGHT(CU$39,2),SUM($BR66:BY66),0)+IF(RIGHT(CU$39,2)>RIGHT($K66,2),BY66,0))","v":2.1781490275671032},{"$f":"+IF($K66=\"ongoing\",BZ66,IF(RIGHT($K66,2)=RIGHT(CV$39,2),SUM($BR66:BZ66),0)+IF(RIGHT(CV$39,2)>RIGHT($K66,2),BZ66,0))","v":2.2553623159439007},null,{"$f":"+MIN(IF($N66<=$CM66,MIN($N66,1),$N66),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N66<=$CM66,MIN($N66,1),$N66),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX66=CW66,0,\nIF(AND(DP$40>1,CX66=$N66),1-SUM($DO66:DO66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DP$40=1,0,VDB(1,0,$N66,INT(DP$40-1-1),MIN($N66,INT(DP$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CW66>=INT($N66),$N66-INT($N66),1)))*\nIF(DP$40=1,0,\nIF(INT(CX66)=INT(CW66),CX66-CW66,INT(CX66)-CW66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DP$40-1),MIN($N66,INT(DP$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CX66>INT($N66),$N66-INT($N66),1))*\nIF(DP$40=1,CX66,\nIF(INT(CX66)=INT(CW66),0,CX66-INT(CX66)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY66=CX66,0,\nIF(AND(DQ$40>1,CY66=$N66),1-SUM($DO66:DP66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DQ$40=1,0,VDB(1,0,$N66,INT(DQ$40-1-1),MIN($N66,INT(DQ$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CX66>=INT($N66),$N66-INT($N66),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY66)=INT(CX66),CY66-CX66,INT(CY66)-CX66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DQ$40-1),MIN($N66,INT(DQ$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CY66>INT($N66),$N66-INT($N66),1))*\nIF(DQ$40=1,CY66,\nIF(INT(CY66)=INT(CX66),0,CY66-INT(CY66)))))","v":1.857421875E-2},{"$f":"+IF(CZ66=CY66,0,\nIF(AND(DR$40>1,CZ66=$N66),1-SUM($DO66:DQ66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DR$40=1,0,VDB(1,0,$N66,INT(DR$40-1-1),MIN($N66,INT(DR$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CY66>=INT($N66),$N66-INT($N66),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ66)=INT(CY66),CZ66-CY66,INT(CZ66)-CY66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DR$40-1),MIN($N66,INT(DR$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CZ66>INT($N66),$N66-INT($N66),1))*\nIF(DR$40=1,CZ66,\nIF(INT(CZ66)=INT(CY66),0,CZ66-INT(CZ66)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA66=CZ66,0,\nIF(AND(DS$40>1,DA66=$N66),1-SUM($DO66:DR66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DS$40=1,0,VDB(1,0,$N66,INT(DS$40-1-1),MIN($N66,INT(DS$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(CZ66>=INT($N66),$N66-INT($N66),1)))*\nIF(DS$40=1,0,\nIF(INT(DA66)=INT(CZ66),DA66-CZ66,INT(DA66)-CZ66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DS$40-1),MIN($N66,INT(DS$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DA66>INT($N66),$N66-INT($N66),1))*\nIF(DS$40=1,DA66,\nIF(INT(DA66)=INT(CZ66),0,DA66-INT(DA66)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB66=DA66,0,\nIF(AND(DT$40>1,DB66=$N66),1-SUM($DO66:DS66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DT$40=1,0,VDB(1,0,$N66,INT(DT$40-1-1),MIN($N66,INT(DT$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DA66>=INT($N66),$N66-INT($N66),1)))*\nIF(DT$40=1,0,\nIF(INT(DB66)=INT(DA66),DB66-DA66,INT(DB66)-DA66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DT$40-1),MIN($N66,INT(DT$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DB66>INT($N66),$N66-INT($N66),1))*\nIF(DT$40=1,DB66,\nIF(INT(DB66)=INT(DA66),0,DB66-INT(DB66)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC66=DB66,0,\nIF(AND(DU$40>1,DC66=$N66),1-SUM($DO66:DT66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DU$40=1,0,VDB(1,0,$N66,INT(DU$40-1-1),MIN($N66,INT(DU$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DB66>=INT($N66),$N66-INT($N66),1)))*\nIF(DU$40=1,0,\nIF(INT(DC66)=INT(DB66),DC66-DB66,INT(DC66)-DB66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DU$40-1),MIN($N66,INT(DU$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DC66>INT($N66),$N66-INT($N66),1))*\nIF(DU$40=1,DC66,\nIF(INT(DC66)=INT(DB66),0,DC66-INT(DC66)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD66=DC66,0,\nIF(AND(DV$40>1,DD66=$N66),1-SUM($DO66:DU66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DV$40=1,0,VDB(1,0,$N66,INT(DV$40-1-1),MIN($N66,INT(DV$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DC66>=INT($N66),$N66-INT($N66),1)))*\nIF(DV$40=1,0,\nIF(INT(DD66)=INT(DC66),DD66-DC66,INT(DD66)-DC66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DV$40-1),MIN($N66,INT(DV$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DD66>INT($N66),$N66-INT($N66),1))*\nIF(DV$40=1,DD66,\nIF(INT(DD66)=INT(DC66),0,DD66-INT(DD66)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE66=DD66,0,\nIF(AND(DW$40>1,DE66=$N66),1-SUM($DO66:DV66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DW$40=1,0,VDB(1,0,$N66,INT(DW$40-1-1),MIN($N66,INT(DW$40-1-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DD66>=INT($N66),$N66-INT($N66),1)))*\nIF(DW$40=1,0,\nIF(INT(DE66)=INT(DD66),DE66-DD66,INT(DE66)-DD66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DW$40-1),MIN($N66,INT(DW$40-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DE66>INT($N66),$N66-INT($N66),1))*\nIF(DW$40=1,DE66,\nIF(INT(DE66)=INT(DD66),0,DE66-INT(DE66)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG66=DF66,DY$40=1),0,\nIF(AND(DY$40>1,DG66=$N66),1-SUM($DX66:DX66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DY$40=2,0,VDB(1,0,$N66,INT(DY$40-2-1),MIN($N66,INT(DY$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DF66>=INT($N66),$N66-INT($N66),1)))*\nIF(DY$40=2,0,\nIF(INT(DG66)=INT(DF66),DG66-DF66,INT(DG66)-DF66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DY$40-2),MIN($N66,INT(DY$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DG66>INT($N66),$N66-INT($N66),1))*\nIF(DY$40=2,DG66,\nIF(INT(DG66)=INT(DF66),0,DG66-INT(DG66)))))","v":0},{"$f":"+IF(OR(DH66=DG66,DZ$40=1),0,\nIF(AND(DZ$40>1,DH66=$N66),1-SUM($DX66:DY66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(DZ$40=2,0,VDB(1,0,$N66,INT(DZ$40-2-1),MIN($N66,INT(DZ$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DG66>=INT($N66),$N66-INT($N66),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH66)=INT(DG66),DH66-DG66,INT(DH66)-DG66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(DZ$40-2),MIN($N66,INT(DZ$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DH66>INT($N66),$N66-INT($N66),1))*\nIF(DZ$40=2,DH66,\nIF(INT(DH66)=INT(DG66),0,DH66-INT(DH66)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI66=DH66,EA$40=1),0,\nIF(AND(EA$40>1,DI66=$N66),1-SUM($DX66:DZ66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(EA$40=2,0,VDB(1,0,$N66,INT(EA$40-2-1),MIN($N66,INT(EA$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DH66>=INT($N66),$N66-INT($N66),1)))*\nIF(EA$40=2,0,\nIF(INT(DI66)=INT(DH66),DI66-DH66,INT(DI66)-DH66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(EA$40-2),MIN($N66,INT(EA$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DI66>INT($N66),$N66-INT($N66),1))*\nIF(EA$40=2,DI66,\nIF(INT(DI66)=INT(DH66),0,DI66-INT(DI66)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ66=DI66,EB$40=1),0,\nIF(AND(EB$40>1,DJ66=$N66),1-SUM($DX66:EA66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(EB$40=2,0,VDB(1,0,$N66,INT(EB$40-2-1),MIN($N66,INT(EB$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DI66>=INT($N66),$N66-INT($N66),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ66)=INT(DI66),DJ66-DI66,INT(DJ66)-DI66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(EB$40-2),MIN($N66,INT(EB$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DJ66>INT($N66),$N66-INT($N66),1))*\nIF(EB$40=2,DJ66,\nIF(INT(DJ66)=INT(DI66),0,DJ66-INT(DJ66)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK66=DJ66,EC$40=1),0,\nIF(AND(EC$40>1,DK66=$N66),1-SUM($DX66:EB66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(EC$40=2,0,VDB(1,0,$N66,INT(EC$40-2-1),MIN($N66,INT(EC$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DJ66>=INT($N66),$N66-INT($N66),1)))*\nIF(EC$40=2,0,\nIF(INT(DK66)=INT(DJ66),DK66-DJ66,INT(DK66)-DJ66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(EC$40-2),MIN($N66,INT(EC$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DK66>INT($N66),$N66-INT($N66),1))*\nIF(EC$40=2,DK66,\nIF(INT(DK66)=INT(DJ66),0,DK66-INT(DK66)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL66=DK66,ED$40=1),0,\nIF(AND(ED$40>1,DL66=$N66),1-SUM($DX66:EC66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(ED$40=2,0,VDB(1,0,$N66,INT(ED$40-2-1),MIN($N66,INT(ED$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DK66>=INT($N66),$N66-INT($N66),1)))*\nIF(ED$40=2,0,\nIF(INT(DL66)=INT(DK66),DL66-DK66,INT(DL66)-DK66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(ED$40-2),MIN($N66,INT(ED$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DL66>INT($N66),$N66-INT($N66),1))*\nIF(ED$40=2,DL66,\nIF(INT(DL66)=INT(DK66),0,DL66-INT(DL66)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM66=DL66,EE$40=1),0,\nIF(AND(EE$40>1,DM66=$N66),1-SUM($DX66:ED66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(EE$40=2,0,VDB(1,0,$N66,INT(EE$40-2-1),MIN($N66,INT(EE$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DL66>=INT($N66),$N66-INT($N66),1)))*\nIF(EE$40=2,0,\nIF(INT(DM66)=INT(DL66),DM66-DL66,INT(DM66)-DL66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(EE$40-2),MIN($N66,INT(EE$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DM66>INT($N66),$N66-INT($N66),1))*\nIF(EE$40=2,DM66,\nIF(INT(DM66)=INT(DL66),0,DM66-INT(DM66)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN66=DM66,EF$40=1),0,\nIF(AND(EF$40>1,DN66=$N66),1-SUM($DX66:EE66),\nIF($N66<=1,\nIF($N66>0,1/$N66,0),\nIF(EF$40=2,0,VDB(1,0,$N66,INT(EF$40-2-1),MIN($N66,INT(EF$40-2-1)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DM66>=INT($N66),$N66-INT($N66),1)))*\nIF(EF$40=2,0,\nIF(INT(DN66)=INT(DM66),DN66-DM66,INT(DN66)-DM66))+\nIF($N66<=1,\nIF($N66>0,1/$N66,0),VDB(1,0,$N66,INT(EF$40-2),MIN($N66,INT(EF$40-2)+1),$CM66,IF($CN66=\"No\",1,0))/\nIF(DN66>INT($N66),$N66-INT($N66),1))*\nIF(EF$40=2,DN66,\nIF(INT(DN66)=INT(DM66),0,DN66-INT(DN66)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,3.062517754850527E-3,8.9683931583310738E-3,1.4079640596749331E-2,3.3586665587947387E-2,6.9583822496811831E-2,0.10788053150212207,0.14664481075716945,0.18545938940088819]
[null,null,"Sewer infrastructure - Renewal",null,"Sewerage","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,2.0417053295314673,1.125876088476413,1.1080515052778908,1.6325772427426377,1.5281708607820592,1.5701598921043516,1.5313498919846009,1.5776633714717854,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,2.0417053295314673,1.125876088476413,1.1080515052778908,1.6325772427426377,1.5281708607820592,1.5701598921043516,1.5313498919846009,1.5776633714717854,null,1.2760658309571671E-2,3.2558042172120924E-2,4.6520089633085314E-2,6.3649019308213622E-2,8.3403694955242982E-2,0.10276826216078305,0.122152698311339,0.14158403120794141,null,{"$f":"+IF($K67=\"Ongoing\",AR67,IF(RIGHT($K67,2)=RIGHT(BJ$39,2),SUM($AR67:AR67),0)+IF(RIGHT(BJ$39,2)>RIGHT($K67,2),AR67,0))","v":2.0417053295314673},{"$f":"+IF($K67=\"Ongoing\",AS67,IF(RIGHT($K67,2)=RIGHT(BK$39,2),SUM($AR67:AS67),0)+IF(RIGHT(BK$39,2)>RIGHT($K67,2),AS67,0))","v":1.125876088476413},{"$f":"+IF($K67=\"Ongoing\",AT67,IF(RIGHT($K67,2)=RIGHT(BL$39,2),SUM($AR67:AT67),0)+IF(RIGHT(BL$39,2)>RIGHT($K67,2),AT67,0))","v":1.1080515052778908},{"$f":"+IF($K67=\"Ongoing\",AU67,IF(RIGHT($K67,2)=RIGHT(BM$39,2),SUM($AR67:AU67),0)+IF(RIGHT(BM$39,2)>RIGHT($K67,2),AU67,0))","v":1.6325772427426377},{"$f":"+IF($K67=\"Ongoing\",AV67,IF(RIGHT($K67,2)=RIGHT(BN$39,2),SUM($AR67:AV67),0)+IF(RIGHT(BN$39,2)>RIGHT($K67,2),AV67,0))","v":1.5281708607820592},{"$f":"+IF($K67=\"Ongoing\",AW67,IF(RIGHT($K67,2)=RIGHT(BO$39,2),SUM($AR67:AW67),0)+IF(RIGHT(BO$39,2)>RIGHT($K67,2),AW67,0))","v":1.5701598921043516},{"$f":"+IF($K67=\"Ongoing\",AX67,IF(RIGHT($K67,2)=RIGHT(BP$39,2),SUM($AR67:AX67),0)+IF(RIGHT(BP$39,2)>RIGHT($K67,2),AX67,0))","v":1.5313498919846009},{"$f":"+IF($K67=\"Ongoing\",AY67,IF(RIGHT($K67,2)=RIGHT(BQ$39,2),SUM($AR67:AY67),0)+IF(RIGHT(BQ$39,2)>RIGHT($K67,2),AY67,0))","v":1.5776633714717854},null,{"$f":"+Q67*KeyAssumptionsPriceControl_FO!Z$15","v":2.088664552110691},{"$f":"+R67*KeyAssumptionsPriceControl_FO!AA$15","v":1.1782619769971319},{"$f":"+S67*KeyAssumptionsPriceControl_FO!AB$15","v":1.1862790185436056},{"$f":"+T67*KeyAssumptionsPriceControl_FO!AC$15","v":1.788036060374723},{"$f":"+U67*KeyAssumptionsPriceControl_FO!AD$15","v":1.7121826142343046},{"$f":"+V67*KeyAssumptionsPriceControl_FO!AE$15","v":1.7996899104624249},{"$f":"+W67*KeyAssumptionsPriceControl_FO!AF$15","v":1.7955763155201423},{"$f":"+X67*KeyAssumptionsPriceControl_FO!AG$15","v":1.8924282056449437},null,{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BS67,\nIF($J67=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BS67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BS67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ67,0))","v":1.9581230176037728E-2},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BT67,\nIF($J67=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BT67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BT67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(ER67,0))","v":4.9841518320622856E-2},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BU67,\nIF($J67=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BU67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BU67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(ES67,0))","v":7.1074561685305598E-2},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BV67,\nIF($J67=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BV67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BV67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(ET67,0))","v":9.7626117518565453E-2},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BW67,\nIF($J67=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BW67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BW67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(EU67,0))","v":0.12861017788955195},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BX67,\nIF($J67=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BX67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BX67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(EV67,0))","v":0.1591225419731547},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BY67,\nIF($J67=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BY67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BY67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(EW67,0))","v":0.1898446151797446},{"$f":"IF($M67=\"straight line\",IF($N67=0,0,\nIF($N67<=0.5,BZ67,\nIF($J67=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N67)<LEFT(#REF!,4)*1,0,((OFFSET(BZ67,0,-INT($N67+0.5),1,1))/$N67)*(IF($N67-INT($N67)>0.5,$N67-0.5-INT($N67),IF($N67-INT($N67)<=0.5,$N67-0.5-INT($N67)+1,0))))\n+BZ67/$N67*0.5,\nIF($J67=\"Declining Balance\",-#REF!,0)))),IFERROR(EX67,0))","v":0.22086007103104704},null,null,null,1.5,"No",{"$f":"+IF($K67=\"ongoing\",BS67,IF(RIGHT($K67,2)=RIGHT(CO$39,2),SUM($BR67:BS67),0)+IF(RIGHT(CO$39,2)>RIGHT($K67,2),BS67,0))","v":2.088664552110691},{"$f":"+IF($K67=\"ongoing\",BT67,IF(RIGHT($K67,2)=RIGHT(CP$39,2),SUM($BR67:BT67),0)+IF(RIGHT(CP$39,2)>RIGHT($K67,2),BT67,0))","v":1.1782619769971319},{"$f":"+IF($K67=\"ongoing\",BU67,IF(RIGHT($K67,2)=RIGHT(CQ$39,2),SUM($BR67:BU67),0)+IF(RIGHT(CQ$39,2)>RIGHT($K67,2),BU67,0))","v":1.1862790185436056},{"$f":"+IF($K67=\"ongoing\",BV67,IF(RIGHT($K67,2)=RIGHT(CR$39,2),SUM($BR67:BV67),0)+IF(RIGHT(CR$39,2)>RIGHT($K67,2),BV67,0))","v":1.788036060374723},{"$f":"+IF($K67=\"ongoing\",BW67,IF(RIGHT($K67,2)=RIGHT(CS$39,2),SUM($BR67:BW67),0)+IF(RIGHT(CS$39,2)>RIGHT($K67,2),BW67,0))","v":1.7121826142343046},{"$f":"+IF($K67=\"ongoing\",BX67,IF(RIGHT($K67,2)=RIGHT(CT$39,2),SUM($BR67:BX67),0)+IF(RIGHT(CT$39,2)>RIGHT($K67,2),BX67,0))","v":1.7996899104624249},{"$f":"+IF($K67=\"ongoing\",BY67,IF(RIGHT($K67,2)=RIGHT(CU$39,2),SUM($BR67:BY67),0)+IF(RIGHT(CU$39,2)>RIGHT($K67,2),BY67,0))","v":1.7955763155201423},{"$f":"+IF($K67=\"ongoing\",BZ67,IF(RIGHT($K67,2)=RIGHT(CV$39,2),SUM($BR67:BZ67),0)+IF(RIGHT(CV$39,2)>RIGHT($K67,2),BZ67,0))","v":1.8924282056449437},null,{"$f":"+MIN(IF($N67<=$CM67,MIN($N67,1),$N67),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N67<=$CM67,MIN($N67,1),$N67),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX67=CW67,0,\nIF(AND(DP$40>1,CX67=$N67),1-SUM($DO67:DO67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DP$40=1,0,VDB(1,0,$N67,INT(DP$40-1-1),MIN($N67,INT(DP$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CW67>=INT($N67),$N67-INT($N67),1)))*\nIF(DP$40=1,0,\nIF(INT(CX67)=INT(CW67),CX67-CW67,INT(CX67)-CW67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DP$40-1),MIN($N67,INT(DP$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CX67>INT($N67),$N67-INT($N67),1))*\nIF(DP$40=1,CX67,\nIF(INT(CX67)=INT(CW67),0,CX67-INT(CX67)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY67=CX67,0,\nIF(AND(DQ$40>1,CY67=$N67),1-SUM($DO67:DP67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DQ$40=1,0,VDB(1,0,$N67,INT(DQ$40-1-1),MIN($N67,INT(DQ$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CX67>=INT($N67),$N67-INT($N67),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY67)=INT(CX67),CY67-CX67,INT(CY67)-CX67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DQ$40-1),MIN($N67,INT(DQ$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CY67>INT($N67),$N67-INT($N67),1))*\nIF(DQ$40=1,CY67,\nIF(INT(CY67)=INT(CX67),0,CY67-INT(CY67)))))","v":1.857421875E-2},{"$f":"+IF(CZ67=CY67,0,\nIF(AND(DR$40>1,CZ67=$N67),1-SUM($DO67:DQ67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DR$40=1,0,VDB(1,0,$N67,INT(DR$40-1-1),MIN($N67,INT(DR$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CY67>=INT($N67),$N67-INT($N67),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ67)=INT(CY67),CZ67-CY67,INT(CZ67)-CY67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DR$40-1),MIN($N67,INT(DR$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CZ67>INT($N67),$N67-INT($N67),1))*\nIF(DR$40=1,CZ67,\nIF(INT(CZ67)=INT(CY67),0,CZ67-INT(CZ67)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA67=CZ67,0,\nIF(AND(DS$40>1,DA67=$N67),1-SUM($DO67:DR67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DS$40=1,0,VDB(1,0,$N67,INT(DS$40-1-1),MIN($N67,INT(DS$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(CZ67>=INT($N67),$N67-INT($N67),1)))*\nIF(DS$40=1,0,\nIF(INT(DA67)=INT(CZ67),DA67-CZ67,INT(DA67)-CZ67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DS$40-1),MIN($N67,INT(DS$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DA67>INT($N67),$N67-INT($N67),1))*\nIF(DS$40=1,DA67,\nIF(INT(DA67)=INT(CZ67),0,DA67-INT(DA67)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB67=DA67,0,\nIF(AND(DT$40>1,DB67=$N67),1-SUM($DO67:DS67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DT$40=1,0,VDB(1,0,$N67,INT(DT$40-1-1),MIN($N67,INT(DT$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DA67>=INT($N67),$N67-INT($N67),1)))*\nIF(DT$40=1,0,\nIF(INT(DB67)=INT(DA67),DB67-DA67,INT(DB67)-DA67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DT$40-1),MIN($N67,INT(DT$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DB67>INT($N67),$N67-INT($N67),1))*\nIF(DT$40=1,DB67,\nIF(INT(DB67)=INT(DA67),0,DB67-INT(DB67)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC67=DB67,0,\nIF(AND(DU$40>1,DC67=$N67),1-SUM($DO67:DT67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DU$40=1,0,VDB(1,0,$N67,INT(DU$40-1-1),MIN($N67,INT(DU$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DB67>=INT($N67),$N67-INT($N67),1)))*\nIF(DU$40=1,0,\nIF(INT(DC67)=INT(DB67),DC67-DB67,INT(DC67)-DB67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DU$40-1),MIN($N67,INT(DU$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DC67>INT($N67),$N67-INT($N67),1))*\nIF(DU$40=1,DC67,\nIF(INT(DC67)=INT(DB67),0,DC67-INT(DC67)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD67=DC67,0,\nIF(AND(DV$40>1,DD67=$N67),1-SUM($DO67:DU67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DV$40=1,0,VDB(1,0,$N67,INT(DV$40-1-1),MIN($N67,INT(DV$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DC67>=INT($N67),$N67-INT($N67),1)))*\nIF(DV$40=1,0,\nIF(INT(DD67)=INT(DC67),DD67-DC67,INT(DD67)-DC67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DV$40-1),MIN($N67,INT(DV$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DD67>INT($N67),$N67-INT($N67),1))*\nIF(DV$40=1,DD67,\nIF(INT(DD67)=INT(DC67),0,DD67-INT(DD67)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE67=DD67,0,\nIF(AND(DW$40>1,DE67=$N67),1-SUM($DO67:DV67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DW$40=1,0,VDB(1,0,$N67,INT(DW$40-1-1),MIN($N67,INT(DW$40-1-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DD67>=INT($N67),$N67-INT($N67),1)))*\nIF(DW$40=1,0,\nIF(INT(DE67)=INT(DD67),DE67-DD67,INT(DE67)-DD67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DW$40-1),MIN($N67,INT(DW$40-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DE67>INT($N67),$N67-INT($N67),1))*\nIF(DW$40=1,DE67,\nIF(INT(DE67)=INT(DD67),0,DE67-INT(DE67)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG67=DF67,DY$40=1),0,\nIF(AND(DY$40>1,DG67=$N67),1-SUM($DX67:DX67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DY$40=2,0,VDB(1,0,$N67,INT(DY$40-2-1),MIN($N67,INT(DY$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DF67>=INT($N67),$N67-INT($N67),1)))*\nIF(DY$40=2,0,\nIF(INT(DG67)=INT(DF67),DG67-DF67,INT(DG67)-DF67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DY$40-2),MIN($N67,INT(DY$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DG67>INT($N67),$N67-INT($N67),1))*\nIF(DY$40=2,DG67,\nIF(INT(DG67)=INT(DF67),0,DG67-INT(DG67)))))","v":0},{"$f":"+IF(OR(DH67=DG67,DZ$40=1),0,\nIF(AND(DZ$40>1,DH67=$N67),1-SUM($DX67:DY67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(DZ$40=2,0,VDB(1,0,$N67,INT(DZ$40-2-1),MIN($N67,INT(DZ$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DG67>=INT($N67),$N67-INT($N67),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH67)=INT(DG67),DH67-DG67,INT(DH67)-DG67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(DZ$40-2),MIN($N67,INT(DZ$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DH67>INT($N67),$N67-INT($N67),1))*\nIF(DZ$40=2,DH67,\nIF(INT(DH67)=INT(DG67),0,DH67-INT(DH67)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI67=DH67,EA$40=1),0,\nIF(AND(EA$40>1,DI67=$N67),1-SUM($DX67:DZ67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(EA$40=2,0,VDB(1,0,$N67,INT(EA$40-2-1),MIN($N67,INT(EA$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DH67>=INT($N67),$N67-INT($N67),1)))*\nIF(EA$40=2,0,\nIF(INT(DI67)=INT(DH67),DI67-DH67,INT(DI67)-DH67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(EA$40-2),MIN($N67,INT(EA$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DI67>INT($N67),$N67-INT($N67),1))*\nIF(EA$40=2,DI67,\nIF(INT(DI67)=INT(DH67),0,DI67-INT(DI67)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ67=DI67,EB$40=1),0,\nIF(AND(EB$40>1,DJ67=$N67),1-SUM($DX67:EA67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(EB$40=2,0,VDB(1,0,$N67,INT(EB$40-2-1),MIN($N67,INT(EB$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DI67>=INT($N67),$N67-INT($N67),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ67)=INT(DI67),DJ67-DI67,INT(DJ67)-DI67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(EB$40-2),MIN($N67,INT(EB$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DJ67>INT($N67),$N67-INT($N67),1))*\nIF(EB$40=2,DJ67,\nIF(INT(DJ67)=INT(DI67),0,DJ67-INT(DJ67)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK67=DJ67,EC$40=1),0,\nIF(AND(EC$40>1,DK67=$N67),1-SUM($DX67:EB67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(EC$40=2,0,VDB(1,0,$N67,INT(EC$40-2-1),MIN($N67,INT(EC$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DJ67>=INT($N67),$N67-INT($N67),1)))*\nIF(EC$40=2,0,\nIF(INT(DK67)=INT(DJ67),DK67-DJ67,INT(DK67)-DJ67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(EC$40-2),MIN($N67,INT(EC$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DK67>INT($N67),$N67-INT($N67),1))*\nIF(EC$40=2,DK67,\nIF(INT(DK67)=INT(DJ67),0,DK67-INT(DK67)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL67=DK67,ED$40=1),0,\nIF(AND(ED$40>1,DL67=$N67),1-SUM($DX67:EC67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(ED$40=2,0,VDB(1,0,$N67,INT(ED$40-2-1),MIN($N67,INT(ED$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DK67>=INT($N67),$N67-INT($N67),1)))*\nIF(ED$40=2,0,\nIF(INT(DL67)=INT(DK67),DL67-DK67,INT(DL67)-DK67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(ED$40-2),MIN($N67,INT(ED$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DL67>INT($N67),$N67-INT($N67),1))*\nIF(ED$40=2,DL67,\nIF(INT(DL67)=INT(DK67),0,DL67-INT(DL67)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM67=DL67,EE$40=1),0,\nIF(AND(EE$40>1,DM67=$N67),1-SUM($DX67:ED67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(EE$40=2,0,VDB(1,0,$N67,INT(EE$40-2-1),MIN($N67,INT(EE$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DL67>=INT($N67),$N67-INT($N67),1)))*\nIF(EE$40=2,0,\nIF(INT(DM67)=INT(DL67),DM67-DL67,INT(DM67)-DL67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(EE$40-2),MIN($N67,INT(EE$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DM67>INT($N67),$N67-INT($N67),1))*\nIF(EE$40=2,DM67,\nIF(INT(DM67)=INT(DL67),0,DM67-INT(DM67)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN67=DM67,EF$40=1),0,\nIF(AND(EF$40>1,DN67=$N67),1-SUM($DX67:EE67),\nIF($N67<=1,\nIF($N67>0,1/$N67,0),\nIF(EF$40=2,0,VDB(1,0,$N67,INT(EF$40-2-1),MIN($N67,INT(EF$40-2-1)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DM67>=INT($N67),$N67-INT($N67),1)))*\nIF(EF$40=2,0,\nIF(INT(DN67)=INT(DM67),DN67-DM67,INT(DN67)-DM67))+\nIF($N67<=1,\nIF($N67>0,1/$N67,0),VDB(1,0,$N67,INT(EF$40-2),MIN($N67,INT(EF$40-2)+1),$CM67,IF($CN67=\"No\",1,0))/\nIF(DN67>INT($N67),$N67-INT($N67),1))*\nIF(EF$40=2,DN67,\nIF(INT(DN67)=INT(DM67),0,DN67-INT(DN67)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,1.9581230176037728E-2,4.9841518320622856E-2,7.1074561685305598E-2,9.7626117518565453E-2,0.12861017788955195,0.1591225419731547,0.1898446151797446,0.22086007103104704]
[null,null,"Sewer infrastructure - Renewal",null,"Sewerage","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,1.8583659510211217,0.71079045236106886,0.6646335703247197,1.2230747609634827,0.6647348615881542,1.5905103557574298,1.6782976895991963,6.2220098606989831,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1.8583659510211217,0.71079045236106886,0.6646335703247197,1.2230747609634827,0.6647348615881542,1.5905103557574298,1.6782976895991963,6.2220098606989831,null,1.1614787193882011E-2,2.7672014715020704E-2,3.6268414856806874E-2,4.806659192735814E-2,5.9865402068305873E-2,7.3960684676715766E-2,9.4390734960194678E-2,0.1437676571495583,null,{"$f":"+IF($K68=\"Ongoing\",AR68,IF(RIGHT($K68,2)=RIGHT(BJ$39,2),SUM($AR68:AR68),0)+IF(RIGHT(BJ$39,2)>RIGHT($K68,2),AR68,0))","v":1.8583659510211217},{"$f":"+IF($K68=\"Ongoing\",AS68,IF(RIGHT($K68,2)=RIGHT(BK$39,2),SUM($AR68:AS68),0)+IF(RIGHT(BK$39,2)>RIGHT($K68,2),AS68,0))","v":0.71079045236106886},{"$f":"+IF($K68=\"Ongoing\",AT68,IF(RIGHT($K68,2)=RIGHT(BL$39,2),SUM($AR68:AT68),0)+IF(RIGHT(BL$39,2)>RIGHT($K68,2),AT68,0))","v":0.6646335703247197},{"$f":"+IF($K68=\"Ongoing\",AU68,IF(RIGHT($K68,2)=RIGHT(BM$39,2),SUM($AR68:AU68),0)+IF(RIGHT(BM$39,2)>RIGHT($K68,2),AU68,0))","v":1.2230747609634827},{"$f":"+IF($K68=\"Ongoing\",AV68,IF(RIGHT($K68,2)=RIGHT(BN$39,2),SUM($AR68:AV68),0)+IF(RIGHT(BN$39,2)>RIGHT($K68,2),AV68,0))","v":0.6647348615881542},{"$f":"+IF($K68=\"Ongoing\",AW68,IF(RIGHT($K68,2)=RIGHT(BO$39,2),SUM($AR68:AW68),0)+IF(RIGHT(BO$39,2)>RIGHT($K68,2),AW68,0))","v":1.5905103557574298},{"$f":"+IF($K68=\"Ongoing\",AX68,IF(RIGHT($K68,2)=RIGHT(BP$39,2),SUM($AR68:AX68),0)+IF(RIGHT(BP$39,2)>RIGHT($K68,2),AX68,0))","v":1.6782976895991963},{"$f":"+IF($K68=\"Ongoing\",AY68,IF(RIGHT($K68,2)=RIGHT(BQ$39,2),SUM($AR68:AY68),0)+IF(RIGHT(BQ$39,2)>RIGHT($K68,2),AY68,0))","v":6.2220098606989831},null,{"$f":"+Q68*KeyAssumptionsPriceControl_FO!Z$15","v":1.9011083678946072},{"$f":"+R68*KeyAssumptionsPriceControl_FO!AA$15","v":0.74386282131897685},{"$f":"+S68*KeyAssumptionsPriceControl_FO!AB$15","v":0.71155614674988066},{"$f":"+T68*KeyAssumptionsPriceControl_FO!AC$15","v":1.3395395451323515},{"$f":"+U68*KeyAssumptionsPriceControl_FO!AD$15","v":0.74477763075800585},{"$f":"+V68*KeyAssumptionsPriceControl_FO!AE$15","v":1.82301525732286},{"$f":"+W68*KeyAssumptionsPriceControl_FO!AF$15","v":1.9678791879046253},{"$f":"+X68*KeyAssumptionsPriceControl_FO!AG$15","v":7.4633836147208159},null,{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BS68,\nIF($J68=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BS68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BS68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ68,0))","v":1.7822890949011943E-2},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BT68,\nIF($J68=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BT68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BT68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(ER68,0))","v":4.2285316642595321E-2},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BU68,\nIF($J68=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BU68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BU68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(ES68,0))","v":5.513701978119219E-2},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BV68,\nIF($J68=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BV68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BV68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(ET68,0))","v":7.3332222771690769E-2},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BW68,\nIF($J68=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BW68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BW68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(EU68,0))","v":9.1497717118693672E-2},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BX68,\nIF($J68=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BX68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BX68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(EV68,0))","v":0.11385519324847626},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BY68,\nIF($J68=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BY68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BY68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(EW68,0))","v":0.14726004379907501},{"$f":"IF($M68=\"straight line\",IF($N68=0,0,\nIF($N68<=0.5,BZ68,\nIF($J68=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N68)<LEFT(#REF!,4)*1,0,((OFFSET(BZ68,0,-INT($N68+0.5),1,1))/$N68)*(IF($N68-INT($N68)>0.5,$N68-0.5-INT($N68),IF($N68-INT($N68)<=0.5,$N68-0.5-INT($N68)+1,0))))\n+BZ68/$N68*0.5,\nIF($J68=\"Declining Balance\",-#REF!,0)))),IFERROR(EX68,0))","v":0.23291700675245586},null,null,null,1.5,"No",{"$f":"+IF($K68=\"ongoing\",BS68,IF(RIGHT($K68,2)=RIGHT(CO$39,2),SUM($BR68:BS68),0)+IF(RIGHT(CO$39,2)>RIGHT($K68,2),BS68,0))","v":1.9011083678946072},{"$f":"+IF($K68=\"ongoing\",BT68,IF(RIGHT($K68,2)=RIGHT(CP$39,2),SUM($BR68:BT68),0)+IF(RIGHT(CP$39,2)>RIGHT($K68,2),BT68,0))","v":0.74386282131897685},{"$f":"+IF($K68=\"ongoing\",BU68,IF(RIGHT($K68,2)=RIGHT(CQ$39,2),SUM($BR68:BU68),0)+IF(RIGHT(CQ$39,2)>RIGHT($K68,2),BU68,0))","v":0.71155614674988066},{"$f":"+IF($K68=\"ongoing\",BV68,IF(RIGHT($K68,2)=RIGHT(CR$39,2),SUM($BR68:BV68),0)+IF(RIGHT(CR$39,2)>RIGHT($K68,2),BV68,0))","v":1.3395395451323515},{"$f":"+IF($K68=\"ongoing\",BW68,IF(RIGHT($K68,2)=RIGHT(CS$39,2),SUM($BR68:BW68),0)+IF(RIGHT(CS$39,2)>RIGHT($K68,2),BW68,0))","v":0.74477763075800585},{"$f":"+IF($K68=\"ongoing\",BX68,IF(RIGHT($K68,2)=RIGHT(CT$39,2),SUM($BR68:BX68),0)+IF(RIGHT(CT$39,2)>RIGHT($K68,2),BX68,0))","v":1.82301525732286},{"$f":"+IF($K68=\"ongoing\",BY68,IF(RIGHT($K68,2)=RIGHT(CU$39,2),SUM($BR68:BY68),0)+IF(RIGHT(CU$39,2)>RIGHT($K68,2),BY68,0))","v":1.9678791879046253},{"$f":"+IF($K68=\"ongoing\",BZ68,IF(RIGHT($K68,2)=RIGHT(CV$39,2),SUM($BR68:BZ68),0)+IF(RIGHT(CV$39,2)>RIGHT($K68,2),BZ68,0))","v":7.4633836147208159},null,{"$f":"+MIN(IF($N68<=$CM68,MIN($N68,1),$N68),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N68<=$CM68,MIN($N68,1),$N68),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX68=CW68,0,\nIF(AND(DP$40>1,CX68=$N68),1-SUM($DO68:DO68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DP$40=1,0,VDB(1,0,$N68,INT(DP$40-1-1),MIN($N68,INT(DP$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CW68>=INT($N68),$N68-INT($N68),1)))*\nIF(DP$40=1,0,\nIF(INT(CX68)=INT(CW68),CX68-CW68,INT(CX68)-CW68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DP$40-1),MIN($N68,INT(DP$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CX68>INT($N68),$N68-INT($N68),1))*\nIF(DP$40=1,CX68,\nIF(INT(CX68)=INT(CW68),0,CX68-INT(CX68)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY68=CX68,0,\nIF(AND(DQ$40>1,CY68=$N68),1-SUM($DO68:DP68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DQ$40=1,0,VDB(1,0,$N68,INT(DQ$40-1-1),MIN($N68,INT(DQ$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CX68>=INT($N68),$N68-INT($N68),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY68)=INT(CX68),CY68-CX68,INT(CY68)-CX68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DQ$40-1),MIN($N68,INT(DQ$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CY68>INT($N68),$N68-INT($N68),1))*\nIF(DQ$40=1,CY68,\nIF(INT(CY68)=INT(CX68),0,CY68-INT(CY68)))))","v":1.857421875E-2},{"$f":"+IF(CZ68=CY68,0,\nIF(AND(DR$40>1,CZ68=$N68),1-SUM($DO68:DQ68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DR$40=1,0,VDB(1,0,$N68,INT(DR$40-1-1),MIN($N68,INT(DR$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CY68>=INT($N68),$N68-INT($N68),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ68)=INT(CY68),CZ68-CY68,INT(CZ68)-CY68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DR$40-1),MIN($N68,INT(DR$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CZ68>INT($N68),$N68-INT($N68),1))*\nIF(DR$40=1,CZ68,\nIF(INT(CZ68)=INT(CY68),0,CZ68-INT(CZ68)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA68=CZ68,0,\nIF(AND(DS$40>1,DA68=$N68),1-SUM($DO68:DR68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DS$40=1,0,VDB(1,0,$N68,INT(DS$40-1-1),MIN($N68,INT(DS$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(CZ68>=INT($N68),$N68-INT($N68),1)))*\nIF(DS$40=1,0,\nIF(INT(DA68)=INT(CZ68),DA68-CZ68,INT(DA68)-CZ68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DS$40-1),MIN($N68,INT(DS$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DA68>INT($N68),$N68-INT($N68),1))*\nIF(DS$40=1,DA68,\nIF(INT(DA68)=INT(CZ68),0,DA68-INT(DA68)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB68=DA68,0,\nIF(AND(DT$40>1,DB68=$N68),1-SUM($DO68:DS68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DT$40=1,0,VDB(1,0,$N68,INT(DT$40-1-1),MIN($N68,INT(DT$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DA68>=INT($N68),$N68-INT($N68),1)))*\nIF(DT$40=1,0,\nIF(INT(DB68)=INT(DA68),DB68-DA68,INT(DB68)-DA68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DT$40-1),MIN($N68,INT(DT$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DB68>INT($N68),$N68-INT($N68),1))*\nIF(DT$40=1,DB68,\nIF(INT(DB68)=INT(DA68),0,DB68-INT(DB68)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC68=DB68,0,\nIF(AND(DU$40>1,DC68=$N68),1-SUM($DO68:DT68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DU$40=1,0,VDB(1,0,$N68,INT(DU$40-1-1),MIN($N68,INT(DU$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DB68>=INT($N68),$N68-INT($N68),1)))*\nIF(DU$40=1,0,\nIF(INT(DC68)=INT(DB68),DC68-DB68,INT(DC68)-DB68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DU$40-1),MIN($N68,INT(DU$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DC68>INT($N68),$N68-INT($N68),1))*\nIF(DU$40=1,DC68,\nIF(INT(DC68)=INT(DB68),0,DC68-INT(DC68)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD68=DC68,0,\nIF(AND(DV$40>1,DD68=$N68),1-SUM($DO68:DU68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DV$40=1,0,VDB(1,0,$N68,INT(DV$40-1-1),MIN($N68,INT(DV$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DC68>=INT($N68),$N68-INT($N68),1)))*\nIF(DV$40=1,0,\nIF(INT(DD68)=INT(DC68),DD68-DC68,INT(DD68)-DC68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DV$40-1),MIN($N68,INT(DV$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DD68>INT($N68),$N68-INT($N68),1))*\nIF(DV$40=1,DD68,\nIF(INT(DD68)=INT(DC68),0,DD68-INT(DD68)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE68=DD68,0,\nIF(AND(DW$40>1,DE68=$N68),1-SUM($DO68:DV68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DW$40=1,0,VDB(1,0,$N68,INT(DW$40-1-1),MIN($N68,INT(DW$40-1-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DD68>=INT($N68),$N68-INT($N68),1)))*\nIF(DW$40=1,0,\nIF(INT(DE68)=INT(DD68),DE68-DD68,INT(DE68)-DD68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DW$40-1),MIN($N68,INT(DW$40-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DE68>INT($N68),$N68-INT($N68),1))*\nIF(DW$40=1,DE68,\nIF(INT(DE68)=INT(DD68),0,DE68-INT(DE68)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG68=DF68,DY$40=1),0,\nIF(AND(DY$40>1,DG68=$N68),1-SUM($DX68:DX68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DY$40=2,0,VDB(1,0,$N68,INT(DY$40-2-1),MIN($N68,INT(DY$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DF68>=INT($N68),$N68-INT($N68),1)))*\nIF(DY$40=2,0,\nIF(INT(DG68)=INT(DF68),DG68-DF68,INT(DG68)-DF68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DY$40-2),MIN($N68,INT(DY$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DG68>INT($N68),$N68-INT($N68),1))*\nIF(DY$40=2,DG68,\nIF(INT(DG68)=INT(DF68),0,DG68-INT(DG68)))))","v":0},{"$f":"+IF(OR(DH68=DG68,DZ$40=1),0,\nIF(AND(DZ$40>1,DH68=$N68),1-SUM($DX68:DY68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(DZ$40=2,0,VDB(1,0,$N68,INT(DZ$40-2-1),MIN($N68,INT(DZ$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DG68>=INT($N68),$N68-INT($N68),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH68)=INT(DG68),DH68-DG68,INT(DH68)-DG68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(DZ$40-2),MIN($N68,INT(DZ$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DH68>INT($N68),$N68-INT($N68),1))*\nIF(DZ$40=2,DH68,\nIF(INT(DH68)=INT(DG68),0,DH68-INT(DH68)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI68=DH68,EA$40=1),0,\nIF(AND(EA$40>1,DI68=$N68),1-SUM($DX68:DZ68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(EA$40=2,0,VDB(1,0,$N68,INT(EA$40-2-1),MIN($N68,INT(EA$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DH68>=INT($N68),$N68-INT($N68),1)))*\nIF(EA$40=2,0,\nIF(INT(DI68)=INT(DH68),DI68-DH68,INT(DI68)-DH68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(EA$40-2),MIN($N68,INT(EA$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DI68>INT($N68),$N68-INT($N68),1))*\nIF(EA$40=2,DI68,\nIF(INT(DI68)=INT(DH68),0,DI68-INT(DI68)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ68=DI68,EB$40=1),0,\nIF(AND(EB$40>1,DJ68=$N68),1-SUM($DX68:EA68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(EB$40=2,0,VDB(1,0,$N68,INT(EB$40-2-1),MIN($N68,INT(EB$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DI68>=INT($N68),$N68-INT($N68),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ68)=INT(DI68),DJ68-DI68,INT(DJ68)-DI68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(EB$40-2),MIN($N68,INT(EB$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DJ68>INT($N68),$N68-INT($N68),1))*\nIF(EB$40=2,DJ68,\nIF(INT(DJ68)=INT(DI68),0,DJ68-INT(DJ68)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK68=DJ68,EC$40=1),0,\nIF(AND(EC$40>1,DK68=$N68),1-SUM($DX68:EB68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(EC$40=2,0,VDB(1,0,$N68,INT(EC$40-2-1),MIN($N68,INT(EC$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DJ68>=INT($N68),$N68-INT($N68),1)))*\nIF(EC$40=2,0,\nIF(INT(DK68)=INT(DJ68),DK68-DJ68,INT(DK68)-DJ68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(EC$40-2),MIN($N68,INT(EC$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DK68>INT($N68),$N68-INT($N68),1))*\nIF(EC$40=2,DK68,\nIF(INT(DK68)=INT(DJ68),0,DK68-INT(DK68)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL68=DK68,ED$40=1),0,\nIF(AND(ED$40>1,DL68=$N68),1-SUM($DX68:EC68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(ED$40=2,0,VDB(1,0,$N68,INT(ED$40-2-1),MIN($N68,INT(ED$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DK68>=INT($N68),$N68-INT($N68),1)))*\nIF(ED$40=2,0,\nIF(INT(DL68)=INT(DK68),DL68-DK68,INT(DL68)-DK68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(ED$40-2),MIN($N68,INT(ED$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DL68>INT($N68),$N68-INT($N68),1))*\nIF(ED$40=2,DL68,\nIF(INT(DL68)=INT(DK68),0,DL68-INT(DL68)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM68=DL68,EE$40=1),0,\nIF(AND(EE$40>1,DM68=$N68),1-SUM($DX68:ED68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(EE$40=2,0,VDB(1,0,$N68,INT(EE$40-2-1),MIN($N68,INT(EE$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DL68>=INT($N68),$N68-INT($N68),1)))*\nIF(EE$40=2,0,\nIF(INT(DM68)=INT(DL68),DM68-DL68,INT(DM68)-DL68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(EE$40-2),MIN($N68,INT(EE$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DM68>INT($N68),$N68-INT($N68),1))*\nIF(EE$40=2,DM68,\nIF(INT(DM68)=INT(DL68),0,DM68-INT(DM68)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN68=DM68,EF$40=1),0,\nIF(AND(EF$40>1,DN68=$N68),1-SUM($DX68:EE68),\nIF($N68<=1,\nIF($N68>0,1/$N68,0),\nIF(EF$40=2,0,VDB(1,0,$N68,INT(EF$40-2-1),MIN($N68,INT(EF$40-2-1)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DM68>=INT($N68),$N68-INT($N68),1)))*\nIF(EF$40=2,0,\nIF(INT(DN68)=INT(DM68),DN68-DM68,INT(DN68)-DM68))+\nIF($N68<=1,\nIF($N68>0,1/$N68,0),VDB(1,0,$N68,INT(EF$40-2),MIN($N68,INT(EF$40-2)+1),$CM68,IF($CN68=\"No\",1,0))/\nIF(DN68>INT($N68),$N68-INT($N68),1))*\nIF(EF$40=2,DN68,\nIF(INT(DN68)=INT(DM68),0,DN68-INT(DN68)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,1.7822890949011943E-2,4.2285316642595321E-2,5.513701978119219E-2,7.3332222771690769E-2,9.1497717118693672E-2,0.11385519324847626,0.14726004379907501,0.23291700675245586]
[null,null,"Sewer infrastructure - Imp/Com",null,"Sewerage","Improvements / Compliance","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,4.1302108000000004E-2,4.1302108000000004E-2,0.19509339318136945,6.7794627493900542E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,4.1302108000000004E-2,4.1302108000000004E-2,0.19509339318136945,6.7794627493900542E-2,0,0,0,0,null,2.5813817500000005E-4,7.7441452500000014E-4,2.251886407383559E-3,3.8949365366039964E-3,4.3186529584408745E-3,4.3186529584408745E-3,4.3186529584408745E-3,4.3186529584408745E-3,null,{"$f":"+IF($K69=\"Ongoing\",AR69,IF(RIGHT($K69,2)=RIGHT(BJ$39,2),SUM($AR69:AR69),0)+IF(RIGHT(BJ$39,2)>RIGHT($K69,2),AR69,0))","v":4.1302108000000004E-2},{"$f":"+IF($K69=\"Ongoing\",AS69,IF(RIGHT($K69,2)=RIGHT(BK$39,2),SUM($AR69:AS69),0)+IF(RIGHT(BK$39,2)>RIGHT($K69,2),AS69,0))","v":4.1302108000000004E-2},{"$f":"+IF($K69=\"Ongoing\",AT69,IF(RIGHT($K69,2)=RIGHT(BL$39,2),SUM($AR69:AT69),0)+IF(RIGHT(BL$39,2)>RIGHT($K69,2),AT69,0))","v":0.19509339318136945},{"$f":"+IF($K69=\"Ongoing\",AU69,IF(RIGHT($K69,2)=RIGHT(BM$39,2),SUM($AR69:AU69),0)+IF(RIGHT(BM$39,2)>RIGHT($K69,2),AU69,0))","v":6.7794627493900542E-2},{"$f":"+IF($K69=\"Ongoing\",AV69,IF(RIGHT($K69,2)=RIGHT(BN$39,2),SUM($AR69:AV69),0)+IF(RIGHT(BN$39,2)>RIGHT($K69,2),AV69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AW69,IF(RIGHT($K69,2)=RIGHT(BO$39,2),SUM($AR69:AW69),0)+IF(RIGHT(BO$39,2)>RIGHT($K69,2),AW69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AX69,IF(RIGHT($K69,2)=RIGHT(BP$39,2),SUM($AR69:AX69),0)+IF(RIGHT(BP$39,2)>RIGHT($K69,2),AX69,0))","v":0},{"$f":"+IF($K69=\"Ongoing\",AY69,IF(RIGHT($K69,2)=RIGHT(BQ$39,2),SUM($AR69:AY69),0)+IF(RIGHT(BQ$39,2)>RIGHT($K69,2),AY69,0))","v":0},null,{"$f":"+Q69*KeyAssumptionsPriceControl_FO!Z$15","v":4.2252056484000003E-2},{"$f":"+R69*KeyAssumptionsPriceControl_FO!AA$15","v":4.3223853783131996E-2},{"$f":"+S69*KeyAssumptionsPriceControl_FO!AB$15","v":0.20886682422717756},{"$f":"+T69*KeyAssumptionsPriceControl_FO!AC$15","v":7.4250231771652228E-2},{"$f":"+U69*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V69*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W69*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X69*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BS69,\nIF($J69=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BS69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BS69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ69,0))","v":3.9611302953750002E-4},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BT69,\nIF($J69=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BT69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BT69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(ER69,0))","v":1.1900225689880344E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BU69,\nIF($J69=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BU69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BU69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(ES69,0))","v":3.5310597521661605E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BV69,\nIF($J69=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BV69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BV69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(ET69,0))","v":6.1190747818020749E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BW69,\nIF($J69=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BW69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BW69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(EU69,0))","v":6.7004380525025244E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BX69,\nIF($J69=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BX69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BX69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(EV69,0))","v":6.5748048390181025E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BY69,\nIF($J69=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BY69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BY69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(EW69,0))","v":6.4515272482865123E-3},{"$f":"IF($M69=\"straight line\",IF($N69=0,0,\nIF($N69<=0.5,BZ69,\nIF($J69=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N69)<LEFT(#REF!,4)*1,0,((OFFSET(BZ69,0,-INT($N69+0.5),1,1))/$N69)*(IF($N69-INT($N69)>0.5,$N69-0.5-INT($N69),IF($N69-INT($N69)<=0.5,$N69-0.5-INT($N69)+1,0))))\n+BZ69/$N69*0.5,\nIF($J69=\"Declining Balance\",-#REF!,0)))),IFERROR(EX69,0))","v":6.3305611123811402E-3},null,null,null,1.5,"No",{"$f":"+IF($K69=\"ongoing\",BS69,IF(RIGHT($K69,2)=RIGHT(CO$39,2),SUM($BR69:BS69),0)+IF(RIGHT(CO$39,2)>RIGHT($K69,2),BS69,0))","v":4.2252056484000003E-2},{"$f":"+IF($K69=\"ongoing\",BT69,IF(RIGHT($K69,2)=RIGHT(CP$39,2),SUM($BR69:BT69),0)+IF(RIGHT(CP$39,2)>RIGHT($K69,2),BT69,0))","v":4.3223853783131996E-2},{"$f":"+IF($K69=\"ongoing\",BU69,IF(RIGHT($K69,2)=RIGHT(CQ$39,2),SUM($BR69:BU69),0)+IF(RIGHT(CQ$39,2)>RIGHT($K69,2),BU69,0))","v":0.20886682422717756},{"$f":"+IF($K69=\"ongoing\",BV69,IF(RIGHT($K69,2)=RIGHT(CR$39,2),SUM($BR69:BV69),0)+IF(RIGHT(CR$39,2)>RIGHT($K69,2),BV69,0))","v":7.4250231771652228E-2},{"$f":"+IF($K69=\"ongoing\",BW69,IF(RIGHT($K69,2)=RIGHT(CS$39,2),SUM($BR69:BW69),0)+IF(RIGHT(CS$39,2)>RIGHT($K69,2),BW69,0))","v":0},{"$f":"+IF($K69=\"ongoing\",BX69,IF(RIGHT($K69,2)=RIGHT(CT$39,2),SUM($BR69:BX69),0)+IF(RIGHT(CT$39,2)>RIGHT($K69,2),BX69,0))","v":0},{"$f":"+IF($K69=\"ongoing\",BY69,IF(RIGHT($K69,2)=RIGHT(CU$39,2),SUM($BR69:BY69),0)+IF(RIGHT(CU$39,2)>RIGHT($K69,2),BY69,0))","v":0},{"$f":"+IF($K69=\"ongoing\",BZ69,IF(RIGHT($K69,2)=RIGHT(CV$39,2),SUM($BR69:BZ69),0)+IF(RIGHT(CV$39,2)>RIGHT($K69,2),BZ69,0))","v":0},null,{"$f":"+MIN(IF($N69<=$CM69,MIN($N69,1),$N69),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N69<=$CM69,MIN($N69,1),$N69),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX69=CW69,0,\nIF(AND(DP$40>1,CX69=$N69),1-SUM($DO69:DO69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DP$40=1,0,VDB(1,0,$N69,INT(DP$40-1-1),MIN($N69,INT(DP$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CW69>=INT($N69),$N69-INT($N69),1)))*\nIF(DP$40=1,0,\nIF(INT(CX69)=INT(CW69),CX69-CW69,INT(CX69)-CW69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DP$40-1),MIN($N69,INT(DP$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CX69>INT($N69),$N69-INT($N69),1))*\nIF(DP$40=1,CX69,\nIF(INT(CX69)=INT(CW69),0,CX69-INT(CX69)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY69=CX69,0,\nIF(AND(DQ$40>1,CY69=$N69),1-SUM($DO69:DP69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DQ$40=1,0,VDB(1,0,$N69,INT(DQ$40-1-1),MIN($N69,INT(DQ$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CX69>=INT($N69),$N69-INT($N69),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY69)=INT(CX69),CY69-CX69,INT(CY69)-CX69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DQ$40-1),MIN($N69,INT(DQ$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CY69>INT($N69),$N69-INT($N69),1))*\nIF(DQ$40=1,CY69,\nIF(INT(CY69)=INT(CX69),0,CY69-INT(CY69)))))","v":1.857421875E-2},{"$f":"+IF(CZ69=CY69,0,\nIF(AND(DR$40>1,CZ69=$N69),1-SUM($DO69:DQ69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DR$40=1,0,VDB(1,0,$N69,INT(DR$40-1-1),MIN($N69,INT(DR$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CY69>=INT($N69),$N69-INT($N69),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ69)=INT(CY69),CZ69-CY69,INT(CZ69)-CY69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DR$40-1),MIN($N69,INT(DR$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CZ69>INT($N69),$N69-INT($N69),1))*\nIF(DR$40=1,CZ69,\nIF(INT(CZ69)=INT(CY69),0,CZ69-INT(CZ69)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA69=CZ69,0,\nIF(AND(DS$40>1,DA69=$N69),1-SUM($DO69:DR69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DS$40=1,0,VDB(1,0,$N69,INT(DS$40-1-1),MIN($N69,INT(DS$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(CZ69>=INT($N69),$N69-INT($N69),1)))*\nIF(DS$40=1,0,\nIF(INT(DA69)=INT(CZ69),DA69-CZ69,INT(DA69)-CZ69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DS$40-1),MIN($N69,INT(DS$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DA69>INT($N69),$N69-INT($N69),1))*\nIF(DS$40=1,DA69,\nIF(INT(DA69)=INT(CZ69),0,DA69-INT(DA69)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB69=DA69,0,\nIF(AND(DT$40>1,DB69=$N69),1-SUM($DO69:DS69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DT$40=1,0,VDB(1,0,$N69,INT(DT$40-1-1),MIN($N69,INT(DT$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DA69>=INT($N69),$N69-INT($N69),1)))*\nIF(DT$40=1,0,\nIF(INT(DB69)=INT(DA69),DB69-DA69,INT(DB69)-DA69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DT$40-1),MIN($N69,INT(DT$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DB69>INT($N69),$N69-INT($N69),1))*\nIF(DT$40=1,DB69,\nIF(INT(DB69)=INT(DA69),0,DB69-INT(DB69)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC69=DB69,0,\nIF(AND(DU$40>1,DC69=$N69),1-SUM($DO69:DT69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DU$40=1,0,VDB(1,0,$N69,INT(DU$40-1-1),MIN($N69,INT(DU$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DB69>=INT($N69),$N69-INT($N69),1)))*\nIF(DU$40=1,0,\nIF(INT(DC69)=INT(DB69),DC69-DB69,INT(DC69)-DB69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DU$40-1),MIN($N69,INT(DU$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DC69>INT($N69),$N69-INT($N69),1))*\nIF(DU$40=1,DC69,\nIF(INT(DC69)=INT(DB69),0,DC69-INT(DC69)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD69=DC69,0,\nIF(AND(DV$40>1,DD69=$N69),1-SUM($DO69:DU69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DV$40=1,0,VDB(1,0,$N69,INT(DV$40-1-1),MIN($N69,INT(DV$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DC69>=INT($N69),$N69-INT($N69),1)))*\nIF(DV$40=1,0,\nIF(INT(DD69)=INT(DC69),DD69-DC69,INT(DD69)-DC69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DV$40-1),MIN($N69,INT(DV$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DD69>INT($N69),$N69-INT($N69),1))*\nIF(DV$40=1,DD69,\nIF(INT(DD69)=INT(DC69),0,DD69-INT(DD69)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE69=DD69,0,\nIF(AND(DW$40>1,DE69=$N69),1-SUM($DO69:DV69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DW$40=1,0,VDB(1,0,$N69,INT(DW$40-1-1),MIN($N69,INT(DW$40-1-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DD69>=INT($N69),$N69-INT($N69),1)))*\nIF(DW$40=1,0,\nIF(INT(DE69)=INT(DD69),DE69-DD69,INT(DE69)-DD69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DW$40-1),MIN($N69,INT(DW$40-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DE69>INT($N69),$N69-INT($N69),1))*\nIF(DW$40=1,DE69,\nIF(INT(DE69)=INT(DD69),0,DE69-INT(DE69)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG69=DF69,DY$40=1),0,\nIF(AND(DY$40>1,DG69=$N69),1-SUM($DX69:DX69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DY$40=2,0,VDB(1,0,$N69,INT(DY$40-2-1),MIN($N69,INT(DY$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DF69>=INT($N69),$N69-INT($N69),1)))*\nIF(DY$40=2,0,\nIF(INT(DG69)=INT(DF69),DG69-DF69,INT(DG69)-DF69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DY$40-2),MIN($N69,INT(DY$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DG69>INT($N69),$N69-INT($N69),1))*\nIF(DY$40=2,DG69,\nIF(INT(DG69)=INT(DF69),0,DG69-INT(DG69)))))","v":0},{"$f":"+IF(OR(DH69=DG69,DZ$40=1),0,\nIF(AND(DZ$40>1,DH69=$N69),1-SUM($DX69:DY69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(DZ$40=2,0,VDB(1,0,$N69,INT(DZ$40-2-1),MIN($N69,INT(DZ$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DG69>=INT($N69),$N69-INT($N69),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH69)=INT(DG69),DH69-DG69,INT(DH69)-DG69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(DZ$40-2),MIN($N69,INT(DZ$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DH69>INT($N69),$N69-INT($N69),1))*\nIF(DZ$40=2,DH69,\nIF(INT(DH69)=INT(DG69),0,DH69-INT(DH69)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI69=DH69,EA$40=1),0,\nIF(AND(EA$40>1,DI69=$N69),1-SUM($DX69:DZ69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(EA$40=2,0,VDB(1,0,$N69,INT(EA$40-2-1),MIN($N69,INT(EA$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DH69>=INT($N69),$N69-INT($N69),1)))*\nIF(EA$40=2,0,\nIF(INT(DI69)=INT(DH69),DI69-DH69,INT(DI69)-DH69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(EA$40-2),MIN($N69,INT(EA$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DI69>INT($N69),$N69-INT($N69),1))*\nIF(EA$40=2,DI69,\nIF(INT(DI69)=INT(DH69),0,DI69-INT(DI69)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ69=DI69,EB$40=1),0,\nIF(AND(EB$40>1,DJ69=$N69),1-SUM($DX69:EA69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(EB$40=2,0,VDB(1,0,$N69,INT(EB$40-2-1),MIN($N69,INT(EB$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DI69>=INT($N69),$N69-INT($N69),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ69)=INT(DI69),DJ69-DI69,INT(DJ69)-DI69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(EB$40-2),MIN($N69,INT(EB$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DJ69>INT($N69),$N69-INT($N69),1))*\nIF(EB$40=2,DJ69,\nIF(INT(DJ69)=INT(DI69),0,DJ69-INT(DJ69)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK69=DJ69,EC$40=1),0,\nIF(AND(EC$40>1,DK69=$N69),1-SUM($DX69:EB69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(EC$40=2,0,VDB(1,0,$N69,INT(EC$40-2-1),MIN($N69,INT(EC$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DJ69>=INT($N69),$N69-INT($N69),1)))*\nIF(EC$40=2,0,\nIF(INT(DK69)=INT(DJ69),DK69-DJ69,INT(DK69)-DJ69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(EC$40-2),MIN($N69,INT(EC$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DK69>INT($N69),$N69-INT($N69),1))*\nIF(EC$40=2,DK69,\nIF(INT(DK69)=INT(DJ69),0,DK69-INT(DK69)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL69=DK69,ED$40=1),0,\nIF(AND(ED$40>1,DL69=$N69),1-SUM($DX69:EC69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(ED$40=2,0,VDB(1,0,$N69,INT(ED$40-2-1),MIN($N69,INT(ED$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DK69>=INT($N69),$N69-INT($N69),1)))*\nIF(ED$40=2,0,\nIF(INT(DL69)=INT(DK69),DL69-DK69,INT(DL69)-DK69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(ED$40-2),MIN($N69,INT(ED$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DL69>INT($N69),$N69-INT($N69),1))*\nIF(ED$40=2,DL69,\nIF(INT(DL69)=INT(DK69),0,DL69-INT(DL69)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM69=DL69,EE$40=1),0,\nIF(AND(EE$40>1,DM69=$N69),1-SUM($DX69:ED69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(EE$40=2,0,VDB(1,0,$N69,INT(EE$40-2-1),MIN($N69,INT(EE$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DL69>=INT($N69),$N69-INT($N69),1)))*\nIF(EE$40=2,0,\nIF(INT(DM69)=INT(DL69),DM69-DL69,INT(DM69)-DL69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(EE$40-2),MIN($N69,INT(EE$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DM69>INT($N69),$N69-INT($N69),1))*\nIF(EE$40=2,DM69,\nIF(INT(DM69)=INT(DL69),0,DM69-INT(DM69)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN69=DM69,EF$40=1),0,\nIF(AND(EF$40>1,DN69=$N69),1-SUM($DX69:EE69),\nIF($N69<=1,\nIF($N69>0,1/$N69,0),\nIF(EF$40=2,0,VDB(1,0,$N69,INT(EF$40-2-1),MIN($N69,INT(EF$40-2-1)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DM69>=INT($N69),$N69-INT($N69),1)))*\nIF(EF$40=2,0,\nIF(INT(DN69)=INT(DM69),DN69-DM69,INT(DN69)-DM69))+\nIF($N69<=1,\nIF($N69>0,1/$N69,0),VDB(1,0,$N69,INT(EF$40-2),MIN($N69,INT(EF$40-2)+1),$CM69,IF($CN69=\"No\",1,0))/\nIF(DN69>INT($N69),$N69-INT($N69),1))*\nIF(EF$40=2,DN69,\nIF(INT(DN69)=INT(DM69),0,DN69-INT(DN69)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,3.9611302953750002E-4,1.1900225689880344E-3,3.5310597521661605E-3,6.1190747818020749E-3,6.7004380525025244E-3,6.5748048390181025E-3,6.4515272482865123E-3,6.3305611123811402E-3]
[null,null,"Sewer infrastructure - Imp/Com",null,"Sewerage","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,3.1219935993444664E-2,5.5589736700529378E-2,9.3078433342549713E-2,0.10325527000000001,0.10325527000000001,0.10325527000000001,0.10325527000000002,0.10325527000000002,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,3.1219935993444664E-2,5.5589736700529378E-2,9.3078433342549713E-2,0.10325527000000001,0.10325527000000001,0.10325527000000001,0.10325527000000002,0.10325527000000002,null,1.9512459995902915E-4,7.3768505429636696E-4,1.6668611170656113E-3,2.8939467629565474E-3,4.1846376379565476E-3,5.4753285129565477E-3,6.7660193879565478E-3,8.0567102629565488E-3,null,{"$f":"+IF($K70=\"Ongoing\",AR70,IF(RIGHT($K70,2)=RIGHT(BJ$39,2),SUM($AR70:AR70),0)+IF(RIGHT(BJ$39,2)>RIGHT($K70,2),AR70,0))","v":3.1219935993444664E-2},{"$f":"+IF($K70=\"Ongoing\",AS70,IF(RIGHT($K70,2)=RIGHT(BK$39,2),SUM($AR70:AS70),0)+IF(RIGHT(BK$39,2)>RIGHT($K70,2),AS70,0))","v":5.5589736700529378E-2},{"$f":"+IF($K70=\"Ongoing\",AT70,IF(RIGHT($K70,2)=RIGHT(BL$39,2),SUM($AR70:AT70),0)+IF(RIGHT(BL$39,2)>RIGHT($K70,2),AT70,0))","v":9.3078433342549713E-2},{"$f":"+IF($K70=\"Ongoing\",AU70,IF(RIGHT($K70,2)=RIGHT(BM$39,2),SUM($AR70:AU70),0)+IF(RIGHT(BM$39,2)>RIGHT($K70,2),AU70,0))","v":0.10325527000000001},{"$f":"+IF($K70=\"Ongoing\",AV70,IF(RIGHT($K70,2)=RIGHT(BN$39,2),SUM($AR70:AV70),0)+IF(RIGHT(BN$39,2)>RIGHT($K70,2),AV70,0))","v":0.10325527000000001},{"$f":"+IF($K70=\"Ongoing\",AW70,IF(RIGHT($K70,2)=RIGHT(BO$39,2),SUM($AR70:AW70),0)+IF(RIGHT(BO$39,2)>RIGHT($K70,2),AW70,0))","v":0.10325527000000001},{"$f":"+IF($K70=\"Ongoing\",AX70,IF(RIGHT($K70,2)=RIGHT(BP$39,2),SUM($AR70:AX70),0)+IF(RIGHT(BP$39,2)>RIGHT($K70,2),AX70,0))","v":0.10325527000000002},{"$f":"+IF($K70=\"Ongoing\",AY70,IF(RIGHT($K70,2)=RIGHT(BQ$39,2),SUM($AR70:AY70),0)+IF(RIGHT(BQ$39,2)>RIGHT($K70,2),AY70,0))","v":0.10325527000000002},null,{"$f":"+Q70*KeyAssumptionsPriceControl_FO!Z$15","v":3.1937994521293887E-2},{"$f":"+R70*KeyAssumptionsPriceControl_FO!AA$15","v":5.81762715594683E-2},{"$f":"+S70*KeyAssumptionsPriceControl_FO!AB$15","v":9.9649693202198714E-2},{"$f":"+T70*KeyAssumptionsPriceControl_FO!AC$15","v":0.11308754118951835},{"$f":"+U70*KeyAssumptionsPriceControl_FO!AD$15","v":0.11568855463687724},{"$f":"+V70*KeyAssumptionsPriceControl_FO!AE$15","v":0.1183493913935254},{"$f":"+W70*KeyAssumptionsPriceControl_FO!AF$15","v":0.1210714273955765},{"$f":"+X70*KeyAssumptionsPriceControl_FO!AG$15","v":0.12385607022567476},null,{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BS70,\nIF($J70=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BS70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BS70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ70,0))","v":2.9941869863713016E-4},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BT70,\nIF($J70=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BT70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BT70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(ER70,0))","v":1.1386258425448294E-3},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BU70,\nIF($J70=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BU70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BU70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(ES70,0))","v":2.596895027637742E-3},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BV70,\nIF($J70=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BV70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BV70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(ET70,0))","v":4.5426148182918817E-3},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BW70,\nIF($J70=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BW70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BW70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(EU70,0))","v":6.6022166888213673E-3},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BX70,\nIF($J70=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BX70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BX70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(EV70,0))","v":8.6725308699409902E-3},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BY70,\nIF($J70=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BY70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BY70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(EW70,0))","v":1.0754491092277428E-2},{"$f":"IF($M70=\"straight line\",IF($N70=0,0,\nIF($N70<=0.5,BZ70,\nIF($J70=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N70)<LEFT(#REF!,4)*1,0,((OFFSET(BZ70,0,-INT($N70+0.5),1,1))/$N70)*(IF($N70-INT($N70)>0.5,$N70-0.5-INT($N70),IF($N70-INT($N70)<=0.5,$N70-0.5-INT($N70)+1,0))))\n+BZ70/$N70*0.5,\nIF($J70=\"Declining Balance\",-#REF!,0)))),IFERROR(EX70,0))","v":1.2849039674496453E-2},null,null,null,1.5,"No",{"$f":"+IF($K70=\"ongoing\",BS70,IF(RIGHT($K70,2)=RIGHT(CO$39,2),SUM($BR70:BS70),0)+IF(RIGHT(CO$39,2)>RIGHT($K70,2),BS70,0))","v":3.1937994521293887E-2},{"$f":"+IF($K70=\"ongoing\",BT70,IF(RIGHT($K70,2)=RIGHT(CP$39,2),SUM($BR70:BT70),0)+IF(RIGHT(CP$39,2)>RIGHT($K70,2),BT70,0))","v":5.81762715594683E-2},{"$f":"+IF($K70=\"ongoing\",BU70,IF(RIGHT($K70,2)=RIGHT(CQ$39,2),SUM($BR70:BU70),0)+IF(RIGHT(CQ$39,2)>RIGHT($K70,2),BU70,0))","v":9.9649693202198714E-2},{"$f":"+IF($K70=\"ongoing\",BV70,IF(RIGHT($K70,2)=RIGHT(CR$39,2),SUM($BR70:BV70),0)+IF(RIGHT(CR$39,2)>RIGHT($K70,2),BV70,0))","v":0.11308754118951835},{"$f":"+IF($K70=\"ongoing\",BW70,IF(RIGHT($K70,2)=RIGHT(CS$39,2),SUM($BR70:BW70),0)+IF(RIGHT(CS$39,2)>RIGHT($K70,2),BW70,0))","v":0.11568855463687724},{"$f":"+IF($K70=\"ongoing\",BX70,IF(RIGHT($K70,2)=RIGHT(CT$39,2),SUM($BR70:BX70),0)+IF(RIGHT(CT$39,2)>RIGHT($K70,2),BX70,0))","v":0.1183493913935254},{"$f":"+IF($K70=\"ongoing\",BY70,IF(RIGHT($K70,2)=RIGHT(CU$39,2),SUM($BR70:BY70),0)+IF(RIGHT(CU$39,2)>RIGHT($K70,2),BY70,0))","v":0.1210714273955765},{"$f":"+IF($K70=\"ongoing\",BZ70,IF(RIGHT($K70,2)=RIGHT(CV$39,2),SUM($BR70:BZ70),0)+IF(RIGHT(CV$39,2)>RIGHT($K70,2),BZ70,0))","v":0.12385607022567476},null,{"$f":"+MIN(IF($N70<=$CM70,MIN($N70,1),$N70),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N70<=$CM70,MIN($N70,1),$N70),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX70=CW70,0,\nIF(AND(DP$40>1,CX70=$N70),1-SUM($DO70:DO70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DP$40=1,0,VDB(1,0,$N70,INT(DP$40-1-1),MIN($N70,INT(DP$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CW70>=INT($N70),$N70-INT($N70),1)))*\nIF(DP$40=1,0,\nIF(INT(CX70)=INT(CW70),CX70-CW70,INT(CX70)-CW70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DP$40-1),MIN($N70,INT(DP$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CX70>INT($N70),$N70-INT($N70),1))*\nIF(DP$40=1,CX70,\nIF(INT(CX70)=INT(CW70),0,CX70-INT(CX70)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY70=CX70,0,\nIF(AND(DQ$40>1,CY70=$N70),1-SUM($DO70:DP70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DQ$40=1,0,VDB(1,0,$N70,INT(DQ$40-1-1),MIN($N70,INT(DQ$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CX70>=INT($N70),$N70-INT($N70),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY70)=INT(CX70),CY70-CX70,INT(CY70)-CX70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DQ$40-1),MIN($N70,INT(DQ$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CY70>INT($N70),$N70-INT($N70),1))*\nIF(DQ$40=1,CY70,\nIF(INT(CY70)=INT(CX70),0,CY70-INT(CY70)))))","v":1.857421875E-2},{"$f":"+IF(CZ70=CY70,0,\nIF(AND(DR$40>1,CZ70=$N70),1-SUM($DO70:DQ70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DR$40=1,0,VDB(1,0,$N70,INT(DR$40-1-1),MIN($N70,INT(DR$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CY70>=INT($N70),$N70-INT($N70),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ70)=INT(CY70),CZ70-CY70,INT(CZ70)-CY70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DR$40-1),MIN($N70,INT(DR$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CZ70>INT($N70),$N70-INT($N70),1))*\nIF(DR$40=1,CZ70,\nIF(INT(CZ70)=INT(CY70),0,CZ70-INT(CZ70)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA70=CZ70,0,\nIF(AND(DS$40>1,DA70=$N70),1-SUM($DO70:DR70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DS$40=1,0,VDB(1,0,$N70,INT(DS$40-1-1),MIN($N70,INT(DS$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(CZ70>=INT($N70),$N70-INT($N70),1)))*\nIF(DS$40=1,0,\nIF(INT(DA70)=INT(CZ70),DA70-CZ70,INT(DA70)-CZ70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DS$40-1),MIN($N70,INT(DS$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DA70>INT($N70),$N70-INT($N70),1))*\nIF(DS$40=1,DA70,\nIF(INT(DA70)=INT(CZ70),0,DA70-INT(DA70)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB70=DA70,0,\nIF(AND(DT$40>1,DB70=$N70),1-SUM($DO70:DS70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DT$40=1,0,VDB(1,0,$N70,INT(DT$40-1-1),MIN($N70,INT(DT$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DA70>=INT($N70),$N70-INT($N70),1)))*\nIF(DT$40=1,0,\nIF(INT(DB70)=INT(DA70),DB70-DA70,INT(DB70)-DA70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DT$40-1),MIN($N70,INT(DT$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DB70>INT($N70),$N70-INT($N70),1))*\nIF(DT$40=1,DB70,\nIF(INT(DB70)=INT(DA70),0,DB70-INT(DB70)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC70=DB70,0,\nIF(AND(DU$40>1,DC70=$N70),1-SUM($DO70:DT70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DU$40=1,0,VDB(1,0,$N70,INT(DU$40-1-1),MIN($N70,INT(DU$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DB70>=INT($N70),$N70-INT($N70),1)))*\nIF(DU$40=1,0,\nIF(INT(DC70)=INT(DB70),DC70-DB70,INT(DC70)-DB70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DU$40-1),MIN($N70,INT(DU$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DC70>INT($N70),$N70-INT($N70),1))*\nIF(DU$40=1,DC70,\nIF(INT(DC70)=INT(DB70),0,DC70-INT(DC70)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD70=DC70,0,\nIF(AND(DV$40>1,DD70=$N70),1-SUM($DO70:DU70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DV$40=1,0,VDB(1,0,$N70,INT(DV$40-1-1),MIN($N70,INT(DV$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DC70>=INT($N70),$N70-INT($N70),1)))*\nIF(DV$40=1,0,\nIF(INT(DD70)=INT(DC70),DD70-DC70,INT(DD70)-DC70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DV$40-1),MIN($N70,INT(DV$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DD70>INT($N70),$N70-INT($N70),1))*\nIF(DV$40=1,DD70,\nIF(INT(DD70)=INT(DC70),0,DD70-INT(DD70)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE70=DD70,0,\nIF(AND(DW$40>1,DE70=$N70),1-SUM($DO70:DV70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DW$40=1,0,VDB(1,0,$N70,INT(DW$40-1-1),MIN($N70,INT(DW$40-1-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DD70>=INT($N70),$N70-INT($N70),1)))*\nIF(DW$40=1,0,\nIF(INT(DE70)=INT(DD70),DE70-DD70,INT(DE70)-DD70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DW$40-1),MIN($N70,INT(DW$40-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DE70>INT($N70),$N70-INT($N70),1))*\nIF(DW$40=1,DE70,\nIF(INT(DE70)=INT(DD70),0,DE70-INT(DE70)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG70=DF70,DY$40=1),0,\nIF(AND(DY$40>1,DG70=$N70),1-SUM($DX70:DX70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DY$40=2,0,VDB(1,0,$N70,INT(DY$40-2-1),MIN($N70,INT(DY$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DF70>=INT($N70),$N70-INT($N70),1)))*\nIF(DY$40=2,0,\nIF(INT(DG70)=INT(DF70),DG70-DF70,INT(DG70)-DF70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DY$40-2),MIN($N70,INT(DY$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DG70>INT($N70),$N70-INT($N70),1))*\nIF(DY$40=2,DG70,\nIF(INT(DG70)=INT(DF70),0,DG70-INT(DG70)))))","v":0},{"$f":"+IF(OR(DH70=DG70,DZ$40=1),0,\nIF(AND(DZ$40>1,DH70=$N70),1-SUM($DX70:DY70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(DZ$40=2,0,VDB(1,0,$N70,INT(DZ$40-2-1),MIN($N70,INT(DZ$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DG70>=INT($N70),$N70-INT($N70),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH70)=INT(DG70),DH70-DG70,INT(DH70)-DG70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(DZ$40-2),MIN($N70,INT(DZ$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DH70>INT($N70),$N70-INT($N70),1))*\nIF(DZ$40=2,DH70,\nIF(INT(DH70)=INT(DG70),0,DH70-INT(DH70)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI70=DH70,EA$40=1),0,\nIF(AND(EA$40>1,DI70=$N70),1-SUM($DX70:DZ70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(EA$40=2,0,VDB(1,0,$N70,INT(EA$40-2-1),MIN($N70,INT(EA$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DH70>=INT($N70),$N70-INT($N70),1)))*\nIF(EA$40=2,0,\nIF(INT(DI70)=INT(DH70),DI70-DH70,INT(DI70)-DH70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(EA$40-2),MIN($N70,INT(EA$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DI70>INT($N70),$N70-INT($N70),1))*\nIF(EA$40=2,DI70,\nIF(INT(DI70)=INT(DH70),0,DI70-INT(DI70)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ70=DI70,EB$40=1),0,\nIF(AND(EB$40>1,DJ70=$N70),1-SUM($DX70:EA70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(EB$40=2,0,VDB(1,0,$N70,INT(EB$40-2-1),MIN($N70,INT(EB$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DI70>=INT($N70),$N70-INT($N70),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ70)=INT(DI70),DJ70-DI70,INT(DJ70)-DI70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(EB$40-2),MIN($N70,INT(EB$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DJ70>INT($N70),$N70-INT($N70),1))*\nIF(EB$40=2,DJ70,\nIF(INT(DJ70)=INT(DI70),0,DJ70-INT(DJ70)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK70=DJ70,EC$40=1),0,\nIF(AND(EC$40>1,DK70=$N70),1-SUM($DX70:EB70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(EC$40=2,0,VDB(1,0,$N70,INT(EC$40-2-1),MIN($N70,INT(EC$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DJ70>=INT($N70),$N70-INT($N70),1)))*\nIF(EC$40=2,0,\nIF(INT(DK70)=INT(DJ70),DK70-DJ70,INT(DK70)-DJ70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(EC$40-2),MIN($N70,INT(EC$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DK70>INT($N70),$N70-INT($N70),1))*\nIF(EC$40=2,DK70,\nIF(INT(DK70)=INT(DJ70),0,DK70-INT(DK70)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL70=DK70,ED$40=1),0,\nIF(AND(ED$40>1,DL70=$N70),1-SUM($DX70:EC70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(ED$40=2,0,VDB(1,0,$N70,INT(ED$40-2-1),MIN($N70,INT(ED$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DK70>=INT($N70),$N70-INT($N70),1)))*\nIF(ED$40=2,0,\nIF(INT(DL70)=INT(DK70),DL70-DK70,INT(DL70)-DK70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(ED$40-2),MIN($N70,INT(ED$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DL70>INT($N70),$N70-INT($N70),1))*\nIF(ED$40=2,DL70,\nIF(INT(DL70)=INT(DK70),0,DL70-INT(DL70)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM70=DL70,EE$40=1),0,\nIF(AND(EE$40>1,DM70=$N70),1-SUM($DX70:ED70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(EE$40=2,0,VDB(1,0,$N70,INT(EE$40-2-1),MIN($N70,INT(EE$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DL70>=INT($N70),$N70-INT($N70),1)))*\nIF(EE$40=2,0,\nIF(INT(DM70)=INT(DL70),DM70-DL70,INT(DM70)-DL70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(EE$40-2),MIN($N70,INT(EE$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DM70>INT($N70),$N70-INT($N70),1))*\nIF(EE$40=2,DM70,\nIF(INT(DM70)=INT(DL70),0,DM70-INT(DM70)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN70=DM70,EF$40=1),0,\nIF(AND(EF$40>1,DN70=$N70),1-SUM($DX70:EE70),\nIF($N70<=1,\nIF($N70>0,1/$N70,0),\nIF(EF$40=2,0,VDB(1,0,$N70,INT(EF$40-2-1),MIN($N70,INT(EF$40-2-1)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DM70>=INT($N70),$N70-INT($N70),1)))*\nIF(EF$40=2,0,\nIF(INT(DN70)=INT(DM70),DN70-DM70,INT(DN70)-DM70))+\nIF($N70<=1,\nIF($N70>0,1/$N70,0),VDB(1,0,$N70,INT(EF$40-2),MIN($N70,INT(EF$40-2)+1),$CM70,IF($CN70=\"No\",1,0))/\nIF(DN70>INT($N70),$N70-INT($N70),1))*\nIF(EF$40=2,DN70,\nIF(INT(DN70)=INT(DM70),0,DN70-INT(DN70)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,2.9941869863713016E-4,1.1386258425448294E-3,2.596895027637742E-3,4.5426148182918817E-3,6.6022166888213673E-3,8.6725308699409902E-3,1.0754491092277428E-2,1.2849039674496453E-2]
[null,null,"Sewer infrastructure - Imp/Com",null,"Sewerage","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0.9775055619945956,0.98907605201192195,0.54878818385660011,0.33827429619000005,0.23656269360531626,2.5332500000000004E-2,6.1440657152600012E-2,0.26520296339800009,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.9775055619945956,0.98907605201192195,0.54878818385660011,0.33827429619000005,0.23656269360531626,2.5332500000000004E-2,6.1440657152600012E-2,0.26520296339800009,null,6.1094097624662226E-3,1.8400544850006958E-2,2.801219632418522E-2,3.3556336824476465E-2,3.7149068010697193E-2,3.8785912970730425E-2,3.9328245202934181E-2,4.1369767831375429E-2,null,{"$f":"+IF($K71=\"Ongoing\",AR71,IF(RIGHT($K71,2)=RIGHT(BJ$39,2),SUM($AR71:AR71),0)+IF(RIGHT(BJ$39,2)>RIGHT($K71,2),AR71,0))","v":0.9775055619945956},{"$f":"+IF($K71=\"Ongoing\",AS71,IF(RIGHT($K71,2)=RIGHT(BK$39,2),SUM($AR71:AS71),0)+IF(RIGHT(BK$39,2)>RIGHT($K71,2),AS71,0))","v":0.98907605201192195},{"$f":"+IF($K71=\"Ongoing\",AT71,IF(RIGHT($K71,2)=RIGHT(BL$39,2),SUM($AR71:AT71),0)+IF(RIGHT(BL$39,2)>RIGHT($K71,2),AT71,0))","v":0.54878818385660011},{"$f":"+IF($K71=\"Ongoing\",AU71,IF(RIGHT($K71,2)=RIGHT(BM$39,2),SUM($AR71:AU71),0)+IF(RIGHT(BM$39,2)>RIGHT($K71,2),AU71,0))","v":0.33827429619000005},{"$f":"+IF($K71=\"Ongoing\",AV71,IF(RIGHT($K71,2)=RIGHT(BN$39,2),SUM($AR71:AV71),0)+IF(RIGHT(BN$39,2)>RIGHT($K71,2),AV71,0))","v":0.23656269360531626},{"$f":"+IF($K71=\"Ongoing\",AW71,IF(RIGHT($K71,2)=RIGHT(BO$39,2),SUM($AR71:AW71),0)+IF(RIGHT(BO$39,2)>RIGHT($K71,2),AW71,0))","v":2.5332500000000004E-2},{"$f":"+IF($K71=\"Ongoing\",AX71,IF(RIGHT($K71,2)=RIGHT(BP$39,2),SUM($AR71:AX71),0)+IF(RIGHT(BP$39,2)>RIGHT($K71,2),AX71,0))","v":6.1440657152600012E-2},{"$f":"+IF($K71=\"Ongoing\",AY71,IF(RIGHT($K71,2)=RIGHT(BQ$39,2),SUM($AR71:AY71),0)+IF(RIGHT(BQ$39,2)>RIGHT($K71,2),AY71,0))","v":0.26520296339800009},null,{"$f":"+Q71*KeyAssumptionsPriceControl_FO!Z$15","v":0.99998818992047123},{"$f":"+R71*KeyAssumptionsPriceControl_FO!AA$15","v":1.0350967716359845},{"$f":"+S71*KeyAssumptionsPriceControl_FO!AB$15","v":0.58753217249631873},{"$f":"+T71*KeyAssumptionsPriceControl_FO!AC$15","v":0.37048577185205128},{"$f":"+U71*KeyAssumptionsPriceControl_FO!AD$15","v":0.26504793512433289},{"$f":"+V71*KeyAssumptionsPriceControl_FO!AE$15","v":2.9035670116174046E-2},{"$f":"+W71*KeyAssumptionsPriceControl_FO!AF$15","v":7.2041921556037947E-2},{"$f":"+X71*KeyAssumptionsPriceControl_FO!AG$15","v":0.3181144832479712},null,{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BS71,\nIF($J71=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BS71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BS71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ71,0))","v":9.3748892805044174E-3},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BT71,\nIF($J71=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BT71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BT71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(ER71,0))","v":2.8278031621086733E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BU71,\nIF($J71=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BU71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BU71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(ES71,0))","v":4.2959964879431697E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BV71,\nIF($J71=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BV71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BV71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(ET71,0))","v":5.1135883766208326E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BW71,\nIF($J71=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BW71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BW71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(EU71,0))","v":5.6135214448495521E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BX71,\nIF($J71=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BX71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BX71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(EV71,0))","v":5.783971297671596E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BY71,\nIF($J71=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BY71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BY71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(EW71,0))","v":5.7702820780329532E-2},{"$f":"IF($M71=\"straight line\",IF($N71=0,0,\nIF($N71<=0.5,BZ71,\nIF($J71=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N71)<LEFT(#REF!,4)*1,0,((OFFSET(BZ71,0,-INT($N71+0.5),1,1))/$N71)*(IF($N71-INT($N71)>0.5,$N71-0.5-INT($N71),IF($N71-INT($N71)<=0.5,$N71-0.5-INT($N71)+1,0))))\n+BZ71/$N71*0.5,\nIF($J71=\"Declining Balance\",-#REF!,0)))),IFERROR(EX71,0))","v":6.0278609185735924E-2},null,null,null,1.5,"No",{"$f":"+IF($K71=\"ongoing\",BS71,IF(RIGHT($K71,2)=RIGHT(CO$39,2),SUM($BR71:BS71),0)+IF(RIGHT(CO$39,2)>RIGHT($K71,2),BS71,0))","v":0.99998818992047123},{"$f":"+IF($K71=\"ongoing\",BT71,IF(RIGHT($K71,2)=RIGHT(CP$39,2),SUM($BR71:BT71),0)+IF(RIGHT(CP$39,2)>RIGHT($K71,2),BT71,0))","v":1.0350967716359845},{"$f":"+IF($K71=\"ongoing\",BU71,IF(RIGHT($K71,2)=RIGHT(CQ$39,2),SUM($BR71:BU71),0)+IF(RIGHT(CQ$39,2)>RIGHT($K71,2),BU71,0))","v":0.58753217249631873},{"$f":"+IF($K71=\"ongoing\",BV71,IF(RIGHT($K71,2)=RIGHT(CR$39,2),SUM($BR71:BV71),0)+IF(RIGHT(CR$39,2)>RIGHT($K71,2),BV71,0))","v":0.37048577185205128},{"$f":"+IF($K71=\"ongoing\",BW71,IF(RIGHT($K71,2)=RIGHT(CS$39,2),SUM($BR71:BW71),0)+IF(RIGHT(CS$39,2)>RIGHT($K71,2),BW71,0))","v":0.26504793512433289},{"$f":"+IF($K71=\"ongoing\",BX71,IF(RIGHT($K71,2)=RIGHT(CT$39,2),SUM($BR71:BX71),0)+IF(RIGHT(CT$39,2)>RIGHT($K71,2),BX71,0))","v":2.9035670116174046E-2},{"$f":"+IF($K71=\"ongoing\",BY71,IF(RIGHT($K71,2)=RIGHT(CU$39,2),SUM($BR71:BY71),0)+IF(RIGHT(CU$39,2)>RIGHT($K71,2),BY71,0))","v":7.2041921556037947E-2},{"$f":"+IF($K71=\"ongoing\",BZ71,IF(RIGHT($K71,2)=RIGHT(CV$39,2),SUM($BR71:BZ71),0)+IF(RIGHT(CV$39,2)>RIGHT($K71,2),BZ71,0))","v":0.3181144832479712},null,{"$f":"+MIN(IF($N71<=$CM71,MIN($N71,1),$N71),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N71<=$CM71,MIN($N71,1),$N71),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX71=CW71,0,\nIF(AND(DP$40>1,CX71=$N71),1-SUM($DO71:DO71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DP$40=1,0,VDB(1,0,$N71,INT(DP$40-1-1),MIN($N71,INT(DP$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CW71>=INT($N71),$N71-INT($N71),1)))*\nIF(DP$40=1,0,\nIF(INT(CX71)=INT(CW71),CX71-CW71,INT(CX71)-CW71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DP$40-1),MIN($N71,INT(DP$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CX71>INT($N71),$N71-INT($N71),1))*\nIF(DP$40=1,CX71,\nIF(INT(CX71)=INT(CW71),0,CX71-INT(CX71)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY71=CX71,0,\nIF(AND(DQ$40>1,CY71=$N71),1-SUM($DO71:DP71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DQ$40=1,0,VDB(1,0,$N71,INT(DQ$40-1-1),MIN($N71,INT(DQ$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CX71>=INT($N71),$N71-INT($N71),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY71)=INT(CX71),CY71-CX71,INT(CY71)-CX71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DQ$40-1),MIN($N71,INT(DQ$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CY71>INT($N71),$N71-INT($N71),1))*\nIF(DQ$40=1,CY71,\nIF(INT(CY71)=INT(CX71),0,CY71-INT(CY71)))))","v":1.857421875E-2},{"$f":"+IF(CZ71=CY71,0,\nIF(AND(DR$40>1,CZ71=$N71),1-SUM($DO71:DQ71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DR$40=1,0,VDB(1,0,$N71,INT(DR$40-1-1),MIN($N71,INT(DR$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CY71>=INT($N71),$N71-INT($N71),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ71)=INT(CY71),CZ71-CY71,INT(CZ71)-CY71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DR$40-1),MIN($N71,INT(DR$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CZ71>INT($N71),$N71-INT($N71),1))*\nIF(DR$40=1,CZ71,\nIF(INT(CZ71)=INT(CY71),0,CZ71-INT(CZ71)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA71=CZ71,0,\nIF(AND(DS$40>1,DA71=$N71),1-SUM($DO71:DR71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DS$40=1,0,VDB(1,0,$N71,INT(DS$40-1-1),MIN($N71,INT(DS$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(CZ71>=INT($N71),$N71-INT($N71),1)))*\nIF(DS$40=1,0,\nIF(INT(DA71)=INT(CZ71),DA71-CZ71,INT(DA71)-CZ71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DS$40-1),MIN($N71,INT(DS$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DA71>INT($N71),$N71-INT($N71),1))*\nIF(DS$40=1,DA71,\nIF(INT(DA71)=INT(CZ71),0,DA71-INT(DA71)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB71=DA71,0,\nIF(AND(DT$40>1,DB71=$N71),1-SUM($DO71:DS71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DT$40=1,0,VDB(1,0,$N71,INT(DT$40-1-1),MIN($N71,INT(DT$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DA71>=INT($N71),$N71-INT($N71),1)))*\nIF(DT$40=1,0,\nIF(INT(DB71)=INT(DA71),DB71-DA71,INT(DB71)-DA71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DT$40-1),MIN($N71,INT(DT$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DB71>INT($N71),$N71-INT($N71),1))*\nIF(DT$40=1,DB71,\nIF(INT(DB71)=INT(DA71),0,DB71-INT(DB71)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC71=DB71,0,\nIF(AND(DU$40>1,DC71=$N71),1-SUM($DO71:DT71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DU$40=1,0,VDB(1,0,$N71,INT(DU$40-1-1),MIN($N71,INT(DU$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DB71>=INT($N71),$N71-INT($N71),1)))*\nIF(DU$40=1,0,\nIF(INT(DC71)=INT(DB71),DC71-DB71,INT(DC71)-DB71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DU$40-1),MIN($N71,INT(DU$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DC71>INT($N71),$N71-INT($N71),1))*\nIF(DU$40=1,DC71,\nIF(INT(DC71)=INT(DB71),0,DC71-INT(DC71)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD71=DC71,0,\nIF(AND(DV$40>1,DD71=$N71),1-SUM($DO71:DU71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DV$40=1,0,VDB(1,0,$N71,INT(DV$40-1-1),MIN($N71,INT(DV$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DC71>=INT($N71),$N71-INT($N71),1)))*\nIF(DV$40=1,0,\nIF(INT(DD71)=INT(DC71),DD71-DC71,INT(DD71)-DC71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DV$40-1),MIN($N71,INT(DV$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DD71>INT($N71),$N71-INT($N71),1))*\nIF(DV$40=1,DD71,\nIF(INT(DD71)=INT(DC71),0,DD71-INT(DD71)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE71=DD71,0,\nIF(AND(DW$40>1,DE71=$N71),1-SUM($DO71:DV71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DW$40=1,0,VDB(1,0,$N71,INT(DW$40-1-1),MIN($N71,INT(DW$40-1-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DD71>=INT($N71),$N71-INT($N71),1)))*\nIF(DW$40=1,0,\nIF(INT(DE71)=INT(DD71),DE71-DD71,INT(DE71)-DD71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DW$40-1),MIN($N71,INT(DW$40-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DE71>INT($N71),$N71-INT($N71),1))*\nIF(DW$40=1,DE71,\nIF(INT(DE71)=INT(DD71),0,DE71-INT(DE71)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG71=DF71,DY$40=1),0,\nIF(AND(DY$40>1,DG71=$N71),1-SUM($DX71:DX71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DY$40=2,0,VDB(1,0,$N71,INT(DY$40-2-1),MIN($N71,INT(DY$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DF71>=INT($N71),$N71-INT($N71),1)))*\nIF(DY$40=2,0,\nIF(INT(DG71)=INT(DF71),DG71-DF71,INT(DG71)-DF71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DY$40-2),MIN($N71,INT(DY$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DG71>INT($N71),$N71-INT($N71),1))*\nIF(DY$40=2,DG71,\nIF(INT(DG71)=INT(DF71),0,DG71-INT(DG71)))))","v":0},{"$f":"+IF(OR(DH71=DG71,DZ$40=1),0,\nIF(AND(DZ$40>1,DH71=$N71),1-SUM($DX71:DY71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(DZ$40=2,0,VDB(1,0,$N71,INT(DZ$40-2-1),MIN($N71,INT(DZ$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DG71>=INT($N71),$N71-INT($N71),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH71)=INT(DG71),DH71-DG71,INT(DH71)-DG71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(DZ$40-2),MIN($N71,INT(DZ$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DH71>INT($N71),$N71-INT($N71),1))*\nIF(DZ$40=2,DH71,\nIF(INT(DH71)=INT(DG71),0,DH71-INT(DH71)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI71=DH71,EA$40=1),0,\nIF(AND(EA$40>1,DI71=$N71),1-SUM($DX71:DZ71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(EA$40=2,0,VDB(1,0,$N71,INT(EA$40-2-1),MIN($N71,INT(EA$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DH71>=INT($N71),$N71-INT($N71),1)))*\nIF(EA$40=2,0,\nIF(INT(DI71)=INT(DH71),DI71-DH71,INT(DI71)-DH71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(EA$40-2),MIN($N71,INT(EA$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DI71>INT($N71),$N71-INT($N71),1))*\nIF(EA$40=2,DI71,\nIF(INT(DI71)=INT(DH71),0,DI71-INT(DI71)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ71=DI71,EB$40=1),0,\nIF(AND(EB$40>1,DJ71=$N71),1-SUM($DX71:EA71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(EB$40=2,0,VDB(1,0,$N71,INT(EB$40-2-1),MIN($N71,INT(EB$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DI71>=INT($N71),$N71-INT($N71),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ71)=INT(DI71),DJ71-DI71,INT(DJ71)-DI71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(EB$40-2),MIN($N71,INT(EB$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DJ71>INT($N71),$N71-INT($N71),1))*\nIF(EB$40=2,DJ71,\nIF(INT(DJ71)=INT(DI71),0,DJ71-INT(DJ71)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK71=DJ71,EC$40=1),0,\nIF(AND(EC$40>1,DK71=$N71),1-SUM($DX71:EB71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(EC$40=2,0,VDB(1,0,$N71,INT(EC$40-2-1),MIN($N71,INT(EC$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DJ71>=INT($N71),$N71-INT($N71),1)))*\nIF(EC$40=2,0,\nIF(INT(DK71)=INT(DJ71),DK71-DJ71,INT(DK71)-DJ71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(EC$40-2),MIN($N71,INT(EC$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DK71>INT($N71),$N71-INT($N71),1))*\nIF(EC$40=2,DK71,\nIF(INT(DK71)=INT(DJ71),0,DK71-INT(DK71)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL71=DK71,ED$40=1),0,\nIF(AND(ED$40>1,DL71=$N71),1-SUM($DX71:EC71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(ED$40=2,0,VDB(1,0,$N71,INT(ED$40-2-1),MIN($N71,INT(ED$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DK71>=INT($N71),$N71-INT($N71),1)))*\nIF(ED$40=2,0,\nIF(INT(DL71)=INT(DK71),DL71-DK71,INT(DL71)-DK71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(ED$40-2),MIN($N71,INT(ED$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DL71>INT($N71),$N71-INT($N71),1))*\nIF(ED$40=2,DL71,\nIF(INT(DL71)=INT(DK71),0,DL71-INT(DL71)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM71=DL71,EE$40=1),0,\nIF(AND(EE$40>1,DM71=$N71),1-SUM($DX71:ED71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(EE$40=2,0,VDB(1,0,$N71,INT(EE$40-2-1),MIN($N71,INT(EE$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DL71>=INT($N71),$N71-INT($N71),1)))*\nIF(EE$40=2,0,\nIF(INT(DM71)=INT(DL71),DM71-DL71,INT(DM71)-DL71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(EE$40-2),MIN($N71,INT(EE$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DM71>INT($N71),$N71-INT($N71),1))*\nIF(EE$40=2,DM71,\nIF(INT(DM71)=INT(DL71),0,DM71-INT(DM71)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN71=DM71,EF$40=1),0,\nIF(AND(EF$40>1,DN71=$N71),1-SUM($DX71:EE71),\nIF($N71<=1,\nIF($N71>0,1/$N71,0),\nIF(EF$40=2,0,VDB(1,0,$N71,INT(EF$40-2-1),MIN($N71,INT(EF$40-2-1)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DM71>=INT($N71),$N71-INT($N71),1)))*\nIF(EF$40=2,0,\nIF(INT(DN71)=INT(DM71),DN71-DM71,INT(DN71)-DM71))+\nIF($N71<=1,\nIF($N71>0,1/$N71,0),VDB(1,0,$N71,INT(EF$40-2),MIN($N71,INT(EF$40-2)+1),$CM71,IF($CN71=\"No\",1,0))/\nIF(DN71>INT($N71),$N71-INT($N71),1))*\nIF(EF$40=2,DN71,\nIF(INT(DN71)=INT(DM71),0,DN71-INT(DN71)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,9.3748892805044174E-3,2.8278031621086733E-2,4.2959964879431697E-2,5.1135883766208326E-2,5.6135214448495521E-2,5.783971297671596E-2,5.7702820780329532E-2,6.0278609185735924E-2]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K72=\"Ongoing\",AR72,IF(RIGHT($K72,2)=RIGHT(BJ$39,2),SUM($AR72:AR72),0)+IF(RIGHT(BJ$39,2)>RIGHT($K72,2),AR72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AS72,IF(RIGHT($K72,2)=RIGHT(BK$39,2),SUM($AR72:AS72),0)+IF(RIGHT(BK$39,2)>RIGHT($K72,2),AS72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AT72,IF(RIGHT($K72,2)=RIGHT(BL$39,2),SUM($AR72:AT72),0)+IF(RIGHT(BL$39,2)>RIGHT($K72,2),AT72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AU72,IF(RIGHT($K72,2)=RIGHT(BM$39,2),SUM($AR72:AU72),0)+IF(RIGHT(BM$39,2)>RIGHT($K72,2),AU72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AV72,IF(RIGHT($K72,2)=RIGHT(BN$39,2),SUM($AR72:AV72),0)+IF(RIGHT(BN$39,2)>RIGHT($K72,2),AV72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AW72,IF(RIGHT($K72,2)=RIGHT(BO$39,2),SUM($AR72:AW72),0)+IF(RIGHT(BO$39,2)>RIGHT($K72,2),AW72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AX72,IF(RIGHT($K72,2)=RIGHT(BP$39,2),SUM($AR72:AX72),0)+IF(RIGHT(BP$39,2)>RIGHT($K72,2),AX72,0))","v":0},{"$f":"+IF($K72=\"Ongoing\",AY72,IF(RIGHT($K72,2)=RIGHT(BQ$39,2),SUM($AR72:AY72),0)+IF(RIGHT(BQ$39,2)>RIGHT($K72,2),AY72,0))","v":0},null,{"$f":"+Q72*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R72*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S72*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T72*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U72*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V72*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W72*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X72*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BS72,\nIF($J72=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BS72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BS72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BT72,\nIF($J72=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BT72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BT72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(ER72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BU72,\nIF($J72=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BU72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BU72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(ES72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BV72,\nIF($J72=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BV72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BV72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(ET72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BW72,\nIF($J72=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BW72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BW72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(EU72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BX72,\nIF($J72=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BX72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BX72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(EV72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BY72,\nIF($J72=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BY72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BY72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(EW72,0))","v":0},{"$f":"IF($M72=\"straight line\",IF($N72=0,0,\nIF($N72<=0.5,BZ72,\nIF($J72=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N72)<LEFT(#REF!,4)*1,0,((OFFSET(BZ72,0,-INT($N72+0.5),1,1))/$N72)*(IF($N72-INT($N72)>0.5,$N72-0.5-INT($N72),IF($N72-INT($N72)<=0.5,$N72-0.5-INT($N72)+1,0))))\n+BZ72/$N72*0.5,\nIF($J72=\"Declining Balance\",-#REF!,0)))),IFERROR(EX72,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K72=\"ongoing\",BS72,IF(RIGHT($K72,2)=RIGHT(CO$39,2),SUM($BR72:BS72),0)+IF(RIGHT(CO$39,2)>RIGHT($K72,2),BS72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BT72,IF(RIGHT($K72,2)=RIGHT(CP$39,2),SUM($BR72:BT72),0)+IF(RIGHT(CP$39,2)>RIGHT($K72,2),BT72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BU72,IF(RIGHT($K72,2)=RIGHT(CQ$39,2),SUM($BR72:BU72),0)+IF(RIGHT(CQ$39,2)>RIGHT($K72,2),BU72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BV72,IF(RIGHT($K72,2)=RIGHT(CR$39,2),SUM($BR72:BV72),0)+IF(RIGHT(CR$39,2)>RIGHT($K72,2),BV72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BW72,IF(RIGHT($K72,2)=RIGHT(CS$39,2),SUM($BR72:BW72),0)+IF(RIGHT(CS$39,2)>RIGHT($K72,2),BW72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BX72,IF(RIGHT($K72,2)=RIGHT(CT$39,2),SUM($BR72:BX72),0)+IF(RIGHT(CT$39,2)>RIGHT($K72,2),BX72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BY72,IF(RIGHT($K72,2)=RIGHT(CU$39,2),SUM($BR72:BY72),0)+IF(RIGHT(CU$39,2)>RIGHT($K72,2),BY72,0))","v":0},{"$f":"+IF($K72=\"ongoing\",BZ72,IF(RIGHT($K72,2)=RIGHT(CV$39,2),SUM($BR72:BZ72),0)+IF(RIGHT(CV$39,2)>RIGHT($K72,2),BZ72,0))","v":0},null,{"$f":"+MIN(IF($N72<=$CM72,MIN($N72,1),$N72),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N72<=$CM72,MIN($N72,1),$N72),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX72=CW72,0,\nIF(AND(DP$40>1,CX72=$N72),1-SUM($DO72:DO72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DP$40=1,0,VDB(1,0,$N72,INT(DP$40-1-1),MIN($N72,INT(DP$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CW72>=INT($N72),$N72-INT($N72),1)))*\nIF(DP$40=1,0,\nIF(INT(CX72)=INT(CW72),CX72-CW72,INT(CX72)-CW72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DP$40-1),MIN($N72,INT(DP$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CX72>INT($N72),$N72-INT($N72),1))*\nIF(DP$40=1,CX72,\nIF(INT(CX72)=INT(CW72),0,CX72-INT(CX72)))))","v":0},{"$f":"+IF(CY72=CX72,0,\nIF(AND(DQ$40>1,CY72=$N72),1-SUM($DO72:DP72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DQ$40=1,0,VDB(1,0,$N72,INT(DQ$40-1-1),MIN($N72,INT(DQ$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CX72>=INT($N72),$N72-INT($N72),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY72)=INT(CX72),CY72-CX72,INT(CY72)-CX72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DQ$40-1),MIN($N72,INT(DQ$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CY72>INT($N72),$N72-INT($N72),1))*\nIF(DQ$40=1,CY72,\nIF(INT(CY72)=INT(CX72),0,CY72-INT(CY72)))))","v":0},{"$f":"+IF(CZ72=CY72,0,\nIF(AND(DR$40>1,CZ72=$N72),1-SUM($DO72:DQ72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DR$40=1,0,VDB(1,0,$N72,INT(DR$40-1-1),MIN($N72,INT(DR$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CY72>=INT($N72),$N72-INT($N72),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ72)=INT(CY72),CZ72-CY72,INT(CZ72)-CY72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DR$40-1),MIN($N72,INT(DR$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CZ72>INT($N72),$N72-INT($N72),1))*\nIF(DR$40=1,CZ72,\nIF(INT(CZ72)=INT(CY72),0,CZ72-INT(CZ72)))))","v":0},{"$f":"+IF(DA72=CZ72,0,\nIF(AND(DS$40>1,DA72=$N72),1-SUM($DO72:DR72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DS$40=1,0,VDB(1,0,$N72,INT(DS$40-1-1),MIN($N72,INT(DS$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(CZ72>=INT($N72),$N72-INT($N72),1)))*\nIF(DS$40=1,0,\nIF(INT(DA72)=INT(CZ72),DA72-CZ72,INT(DA72)-CZ72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DS$40-1),MIN($N72,INT(DS$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DA72>INT($N72),$N72-INT($N72),1))*\nIF(DS$40=1,DA72,\nIF(INT(DA72)=INT(CZ72),0,DA72-INT(DA72)))))","v":0},{"$f":"+IF(DB72=DA72,0,\nIF(AND(DT$40>1,DB72=$N72),1-SUM($DO72:DS72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DT$40=1,0,VDB(1,0,$N72,INT(DT$40-1-1),MIN($N72,INT(DT$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DA72>=INT($N72),$N72-INT($N72),1)))*\nIF(DT$40=1,0,\nIF(INT(DB72)=INT(DA72),DB72-DA72,INT(DB72)-DA72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DT$40-1),MIN($N72,INT(DT$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DB72>INT($N72),$N72-INT($N72),1))*\nIF(DT$40=1,DB72,\nIF(INT(DB72)=INT(DA72),0,DB72-INT(DB72)))))","v":0},{"$f":"+IF(DC72=DB72,0,\nIF(AND(DU$40>1,DC72=$N72),1-SUM($DO72:DT72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DU$40=1,0,VDB(1,0,$N72,INT(DU$40-1-1),MIN($N72,INT(DU$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DB72>=INT($N72),$N72-INT($N72),1)))*\nIF(DU$40=1,0,\nIF(INT(DC72)=INT(DB72),DC72-DB72,INT(DC72)-DB72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DU$40-1),MIN($N72,INT(DU$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DC72>INT($N72),$N72-INT($N72),1))*\nIF(DU$40=1,DC72,\nIF(INT(DC72)=INT(DB72),0,DC72-INT(DC72)))))","v":0},{"$f":"+IF(DD72=DC72,0,\nIF(AND(DV$40>1,DD72=$N72),1-SUM($DO72:DU72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DV$40=1,0,VDB(1,0,$N72,INT(DV$40-1-1),MIN($N72,INT(DV$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DC72>=INT($N72),$N72-INT($N72),1)))*\nIF(DV$40=1,0,\nIF(INT(DD72)=INT(DC72),DD72-DC72,INT(DD72)-DC72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DV$40-1),MIN($N72,INT(DV$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DD72>INT($N72),$N72-INT($N72),1))*\nIF(DV$40=1,DD72,\nIF(INT(DD72)=INT(DC72),0,DD72-INT(DD72)))))","v":0},{"$f":"+IF(DE72=DD72,0,\nIF(AND(DW$40>1,DE72=$N72),1-SUM($DO72:DV72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DW$40=1,0,VDB(1,0,$N72,INT(DW$40-1-1),MIN($N72,INT(DW$40-1-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DD72>=INT($N72),$N72-INT($N72),1)))*\nIF(DW$40=1,0,\nIF(INT(DE72)=INT(DD72),DE72-DD72,INT(DE72)-DD72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DW$40-1),MIN($N72,INT(DW$40-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DE72>INT($N72),$N72-INT($N72),1))*\nIF(DW$40=1,DE72,\nIF(INT(DE72)=INT(DD72),0,DE72-INT(DE72)))))","v":0},null,{"$f":"+IF(OR(DG72=DF72,DY$40=1),0,\nIF(AND(DY$40>1,DG72=$N72),1-SUM($DX72:DX72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DY$40=2,0,VDB(1,0,$N72,INT(DY$40-2-1),MIN($N72,INT(DY$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DF72>=INT($N72),$N72-INT($N72),1)))*\nIF(DY$40=2,0,\nIF(INT(DG72)=INT(DF72),DG72-DF72,INT(DG72)-DF72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DY$40-2),MIN($N72,INT(DY$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DG72>INT($N72),$N72-INT($N72),1))*\nIF(DY$40=2,DG72,\nIF(INT(DG72)=INT(DF72),0,DG72-INT(DG72)))))","v":0},{"$f":"+IF(OR(DH72=DG72,DZ$40=1),0,\nIF(AND(DZ$40>1,DH72=$N72),1-SUM($DX72:DY72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(DZ$40=2,0,VDB(1,0,$N72,INT(DZ$40-2-1),MIN($N72,INT(DZ$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DG72>=INT($N72),$N72-INT($N72),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH72)=INT(DG72),DH72-DG72,INT(DH72)-DG72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(DZ$40-2),MIN($N72,INT(DZ$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DH72>INT($N72),$N72-INT($N72),1))*\nIF(DZ$40=2,DH72,\nIF(INT(DH72)=INT(DG72),0,DH72-INT(DH72)))))","v":0},{"$f":"+IF(OR(DI72=DH72,EA$40=1),0,\nIF(AND(EA$40>1,DI72=$N72),1-SUM($DX72:DZ72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(EA$40=2,0,VDB(1,0,$N72,INT(EA$40-2-1),MIN($N72,INT(EA$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DH72>=INT($N72),$N72-INT($N72),1)))*\nIF(EA$40=2,0,\nIF(INT(DI72)=INT(DH72),DI72-DH72,INT(DI72)-DH72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(EA$40-2),MIN($N72,INT(EA$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DI72>INT($N72),$N72-INT($N72),1))*\nIF(EA$40=2,DI72,\nIF(INT(DI72)=INT(DH72),0,DI72-INT(DI72)))))","v":0},{"$f":"+IF(OR(DJ72=DI72,EB$40=1),0,\nIF(AND(EB$40>1,DJ72=$N72),1-SUM($DX72:EA72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(EB$40=2,0,VDB(1,0,$N72,INT(EB$40-2-1),MIN($N72,INT(EB$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DI72>=INT($N72),$N72-INT($N72),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ72)=INT(DI72),DJ72-DI72,INT(DJ72)-DI72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(EB$40-2),MIN($N72,INT(EB$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DJ72>INT($N72),$N72-INT($N72),1))*\nIF(EB$40=2,DJ72,\nIF(INT(DJ72)=INT(DI72),0,DJ72-INT(DJ72)))))","v":0},{"$f":"+IF(OR(DK72=DJ72,EC$40=1),0,\nIF(AND(EC$40>1,DK72=$N72),1-SUM($DX72:EB72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(EC$40=2,0,VDB(1,0,$N72,INT(EC$40-2-1),MIN($N72,INT(EC$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DJ72>=INT($N72),$N72-INT($N72),1)))*\nIF(EC$40=2,0,\nIF(INT(DK72)=INT(DJ72),DK72-DJ72,INT(DK72)-DJ72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(EC$40-2),MIN($N72,INT(EC$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DK72>INT($N72),$N72-INT($N72),1))*\nIF(EC$40=2,DK72,\nIF(INT(DK72)=INT(DJ72),0,DK72-INT(DK72)))))","v":0},{"$f":"+IF(OR(DL72=DK72,ED$40=1),0,\nIF(AND(ED$40>1,DL72=$N72),1-SUM($DX72:EC72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(ED$40=2,0,VDB(1,0,$N72,INT(ED$40-2-1),MIN($N72,INT(ED$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DK72>=INT($N72),$N72-INT($N72),1)))*\nIF(ED$40=2,0,\nIF(INT(DL72)=INT(DK72),DL72-DK72,INT(DL72)-DK72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(ED$40-2),MIN($N72,INT(ED$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DL72>INT($N72),$N72-INT($N72),1))*\nIF(ED$40=2,DL72,\nIF(INT(DL72)=INT(DK72),0,DL72-INT(DL72)))))","v":0},{"$f":"+IF(OR(DM72=DL72,EE$40=1),0,\nIF(AND(EE$40>1,DM72=$N72),1-SUM($DX72:ED72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(EE$40=2,0,VDB(1,0,$N72,INT(EE$40-2-1),MIN($N72,INT(EE$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DL72>=INT($N72),$N72-INT($N72),1)))*\nIF(EE$40=2,0,\nIF(INT(DM72)=INT(DL72),DM72-DL72,INT(DM72)-DL72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(EE$40-2),MIN($N72,INT(EE$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DM72>INT($N72),$N72-INT($N72),1))*\nIF(EE$40=2,DM72,\nIF(INT(DM72)=INT(DL72),0,DM72-INT(DM72)))))","v":0},{"$f":"+IF(OR(DN72=DM72,EF$40=1),0,\nIF(AND(EF$40>1,DN72=$N72),1-SUM($DX72:EE72),\nIF($N72<=1,\nIF($N72>0,1/$N72,0),\nIF(EF$40=2,0,VDB(1,0,$N72,INT(EF$40-2-1),MIN($N72,INT(EF$40-2-1)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DM72>=INT($N72),$N72-INT($N72),1)))*\nIF(EF$40=2,0,\nIF(INT(DN72)=INT(DM72),DN72-DM72,INT(DN72)-DM72))+\nIF($N72<=1,\nIF($N72>0,1/$N72,0),VDB(1,0,$N72,INT(EF$40-2),MIN($N72,INT(EF$40-2)+1),$CM72,IF($CN72=\"No\",1,0))/\nIF(DN72>INT($N72),$N72-INT($N72),1))*\nIF(EF$40=2,DN72,\nIF(INT(DN72)=INT(DM72),0,DN72-INT(DN72)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"Recycled infrastructure - Growth",null,"Recycled water","Growth","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K73=\"Ongoing\",AR73,IF(RIGHT($K73,2)=RIGHT(BJ$39,2),SUM($AR73:AR73),0)+IF(RIGHT(BJ$39,2)>RIGHT($K73,2),AR73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AS73,IF(RIGHT($K73,2)=RIGHT(BK$39,2),SUM($AR73:AS73),0)+IF(RIGHT(BK$39,2)>RIGHT($K73,2),AS73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AT73,IF(RIGHT($K73,2)=RIGHT(BL$39,2),SUM($AR73:AT73),0)+IF(RIGHT(BL$39,2)>RIGHT($K73,2),AT73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AU73,IF(RIGHT($K73,2)=RIGHT(BM$39,2),SUM($AR73:AU73),0)+IF(RIGHT(BM$39,2)>RIGHT($K73,2),AU73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AV73,IF(RIGHT($K73,2)=RIGHT(BN$39,2),SUM($AR73:AV73),0)+IF(RIGHT(BN$39,2)>RIGHT($K73,2),AV73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AW73,IF(RIGHT($K73,2)=RIGHT(BO$39,2),SUM($AR73:AW73),0)+IF(RIGHT(BO$39,2)>RIGHT($K73,2),AW73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AX73,IF(RIGHT($K73,2)=RIGHT(BP$39,2),SUM($AR73:AX73),0)+IF(RIGHT(BP$39,2)>RIGHT($K73,2),AX73,0))","v":0},{"$f":"+IF($K73=\"Ongoing\",AY73,IF(RIGHT($K73,2)=RIGHT(BQ$39,2),SUM($AR73:AY73),0)+IF(RIGHT(BQ$39,2)>RIGHT($K73,2),AY73,0))","v":0},null,{"$f":"+Q73*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R73*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S73*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T73*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U73*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V73*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W73*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X73*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BS73,\nIF($J73=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BS73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BS73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BT73,\nIF($J73=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BT73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BT73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(ER73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BU73,\nIF($J73=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BU73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BU73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(ES73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BV73,\nIF($J73=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BV73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BV73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(ET73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BW73,\nIF($J73=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BW73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BW73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(EU73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BX73,\nIF($J73=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BX73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BX73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(EV73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BY73,\nIF($J73=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BY73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BY73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(EW73,0))","v":0},{"$f":"IF($M73=\"straight line\",IF($N73=0,0,\nIF($N73<=0.5,BZ73,\nIF($J73=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N73)<LEFT(#REF!,4)*1,0,((OFFSET(BZ73,0,-INT($N73+0.5),1,1))/$N73)*(IF($N73-INT($N73)>0.5,$N73-0.5-INT($N73),IF($N73-INT($N73)<=0.5,$N73-0.5-INT($N73)+1,0))))\n+BZ73/$N73*0.5,\nIF($J73=\"Declining Balance\",-#REF!,0)))),IFERROR(EX73,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K73=\"ongoing\",BS73,IF(RIGHT($K73,2)=RIGHT(CO$39,2),SUM($BR73:BS73),0)+IF(RIGHT(CO$39,2)>RIGHT($K73,2),BS73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BT73,IF(RIGHT($K73,2)=RIGHT(CP$39,2),SUM($BR73:BT73),0)+IF(RIGHT(CP$39,2)>RIGHT($K73,2),BT73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BU73,IF(RIGHT($K73,2)=RIGHT(CQ$39,2),SUM($BR73:BU73),0)+IF(RIGHT(CQ$39,2)>RIGHT($K73,2),BU73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BV73,IF(RIGHT($K73,2)=RIGHT(CR$39,2),SUM($BR73:BV73),0)+IF(RIGHT(CR$39,2)>RIGHT($K73,2),BV73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BW73,IF(RIGHT($K73,2)=RIGHT(CS$39,2),SUM($BR73:BW73),0)+IF(RIGHT(CS$39,2)>RIGHT($K73,2),BW73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BX73,IF(RIGHT($K73,2)=RIGHT(CT$39,2),SUM($BR73:BX73),0)+IF(RIGHT(CT$39,2)>RIGHT($K73,2),BX73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BY73,IF(RIGHT($K73,2)=RIGHT(CU$39,2),SUM($BR73:BY73),0)+IF(RIGHT(CU$39,2)>RIGHT($K73,2),BY73,0))","v":0},{"$f":"+IF($K73=\"ongoing\",BZ73,IF(RIGHT($K73,2)=RIGHT(CV$39,2),SUM($BR73:BZ73),0)+IF(RIGHT(CV$39,2)>RIGHT($K73,2),BZ73,0))","v":0},null,{"$f":"+MIN(IF($N73<=$CM73,MIN($N73,1),$N73),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N73<=$CM73,MIN($N73,1),$N73),IF(CY$40=1,0.5,CX73+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N73<=$CM73,MIN($N73,1),$N73),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N73<=$CM73,MIN($N73,1),$N73),IF(DH$40=2,0.5,DG73+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX73=CW73,0,\nIF(AND(DP$40>1,CX73=$N73),1-SUM($DO73:DO73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DP$40=1,0,VDB(1,0,$N73,INT(DP$40-1-1),MIN($N73,INT(DP$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CW73>=INT($N73),$N73-INT($N73),1)))*\nIF(DP$40=1,0,\nIF(INT(CX73)=INT(CW73),CX73-CW73,INT(CX73)-CW73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DP$40-1),MIN($N73,INT(DP$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CX73>INT($N73),$N73-INT($N73),1))*\nIF(DP$40=1,CX73,\nIF(INT(CX73)=INT(CW73),0,CX73-INT(CX73)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY73=CX73,0,\nIF(AND(DQ$40>1,CY73=$N73),1-SUM($DO73:DP73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DQ$40=1,0,VDB(1,0,$N73,INT(DQ$40-1-1),MIN($N73,INT(DQ$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CX73>=INT($N73),$N73-INT($N73),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY73)=INT(CX73),CY73-CX73,INT(CY73)-CX73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DQ$40-1),MIN($N73,INT(DQ$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CY73>INT($N73),$N73-INT($N73),1))*\nIF(DQ$40=1,CY73,\nIF(INT(CY73)=INT(CX73),0,CY73-INT(CY73)))))","v":1.857421875E-2},{"$f":"+IF(CZ73=CY73,0,\nIF(AND(DR$40>1,CZ73=$N73),1-SUM($DO73:DQ73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DR$40=1,0,VDB(1,0,$N73,INT(DR$40-1-1),MIN($N73,INT(DR$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CY73>=INT($N73),$N73-INT($N73),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ73)=INT(CY73),CZ73-CY73,INT(CZ73)-CY73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DR$40-1),MIN($N73,INT(DR$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CZ73>INT($N73),$N73-INT($N73),1))*\nIF(DR$40=1,CZ73,\nIF(INT(CZ73)=INT(CY73),0,CZ73-INT(CZ73)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA73=CZ73,0,\nIF(AND(DS$40>1,DA73=$N73),1-SUM($DO73:DR73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DS$40=1,0,VDB(1,0,$N73,INT(DS$40-1-1),MIN($N73,INT(DS$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(CZ73>=INT($N73),$N73-INT($N73),1)))*\nIF(DS$40=1,0,\nIF(INT(DA73)=INT(CZ73),DA73-CZ73,INT(DA73)-CZ73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DS$40-1),MIN($N73,INT(DS$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DA73>INT($N73),$N73-INT($N73),1))*\nIF(DS$40=1,DA73,\nIF(INT(DA73)=INT(CZ73),0,DA73-INT(DA73)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB73=DA73,0,\nIF(AND(DT$40>1,DB73=$N73),1-SUM($DO73:DS73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DT$40=1,0,VDB(1,0,$N73,INT(DT$40-1-1),MIN($N73,INT(DT$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DA73>=INT($N73),$N73-INT($N73),1)))*\nIF(DT$40=1,0,\nIF(INT(DB73)=INT(DA73),DB73-DA73,INT(DB73)-DA73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DT$40-1),MIN($N73,INT(DT$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DB73>INT($N73),$N73-INT($N73),1))*\nIF(DT$40=1,DB73,\nIF(INT(DB73)=INT(DA73),0,DB73-INT(DB73)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC73=DB73,0,\nIF(AND(DU$40>1,DC73=$N73),1-SUM($DO73:DT73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DU$40=1,0,VDB(1,0,$N73,INT(DU$40-1-1),MIN($N73,INT(DU$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DB73>=INT($N73),$N73-INT($N73),1)))*\nIF(DU$40=1,0,\nIF(INT(DC73)=INT(DB73),DC73-DB73,INT(DC73)-DB73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DU$40-1),MIN($N73,INT(DU$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DC73>INT($N73),$N73-INT($N73),1))*\nIF(DU$40=1,DC73,\nIF(INT(DC73)=INT(DB73),0,DC73-INT(DC73)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD73=DC73,0,\nIF(AND(DV$40>1,DD73=$N73),1-SUM($DO73:DU73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DV$40=1,0,VDB(1,0,$N73,INT(DV$40-1-1),MIN($N73,INT(DV$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DC73>=INT($N73),$N73-INT($N73),1)))*\nIF(DV$40=1,0,\nIF(INT(DD73)=INT(DC73),DD73-DC73,INT(DD73)-DC73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DV$40-1),MIN($N73,INT(DV$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DD73>INT($N73),$N73-INT($N73),1))*\nIF(DV$40=1,DD73,\nIF(INT(DD73)=INT(DC73),0,DD73-INT(DD73)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE73=DD73,0,\nIF(AND(DW$40>1,DE73=$N73),1-SUM($DO73:DV73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DW$40=1,0,VDB(1,0,$N73,INT(DW$40-1-1),MIN($N73,INT(DW$40-1-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DD73>=INT($N73),$N73-INT($N73),1)))*\nIF(DW$40=1,0,\nIF(INT(DE73)=INT(DD73),DE73-DD73,INT(DE73)-DD73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DW$40-1),MIN($N73,INT(DW$40-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DE73>INT($N73),$N73-INT($N73),1))*\nIF(DW$40=1,DE73,\nIF(INT(DE73)=INT(DD73),0,DE73-INT(DE73)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG73=DF73,DY$40=1),0,\nIF(AND(DY$40>1,DG73=$N73),1-SUM($DX73:DX73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DY$40=2,0,VDB(1,0,$N73,INT(DY$40-2-1),MIN($N73,INT(DY$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DF73>=INT($N73),$N73-INT($N73),1)))*\nIF(DY$40=2,0,\nIF(INT(DG73)=INT(DF73),DG73-DF73,INT(DG73)-DF73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DY$40-2),MIN($N73,INT(DY$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DG73>INT($N73),$N73-INT($N73),1))*\nIF(DY$40=2,DG73,\nIF(INT(DG73)=INT(DF73),0,DG73-INT(DG73)))))","v":0},{"$f":"+IF(OR(DH73=DG73,DZ$40=1),0,\nIF(AND(DZ$40>1,DH73=$N73),1-SUM($DX73:DY73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(DZ$40=2,0,VDB(1,0,$N73,INT(DZ$40-2-1),MIN($N73,INT(DZ$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DG73>=INT($N73),$N73-INT($N73),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH73)=INT(DG73),DH73-DG73,INT(DH73)-DG73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(DZ$40-2),MIN($N73,INT(DZ$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DH73>INT($N73),$N73-INT($N73),1))*\nIF(DZ$40=2,DH73,\nIF(INT(DH73)=INT(DG73),0,DH73-INT(DH73)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI73=DH73,EA$40=1),0,\nIF(AND(EA$40>1,DI73=$N73),1-SUM($DX73:DZ73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(EA$40=2,0,VDB(1,0,$N73,INT(EA$40-2-1),MIN($N73,INT(EA$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DH73>=INT($N73),$N73-INT($N73),1)))*\nIF(EA$40=2,0,\nIF(INT(DI73)=INT(DH73),DI73-DH73,INT(DI73)-DH73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(EA$40-2),MIN($N73,INT(EA$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DI73>INT($N73),$N73-INT($N73),1))*\nIF(EA$40=2,DI73,\nIF(INT(DI73)=INT(DH73),0,DI73-INT(DI73)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ73=DI73,EB$40=1),0,\nIF(AND(EB$40>1,DJ73=$N73),1-SUM($DX73:EA73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(EB$40=2,0,VDB(1,0,$N73,INT(EB$40-2-1),MIN($N73,INT(EB$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DI73>=INT($N73),$N73-INT($N73),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ73)=INT(DI73),DJ73-DI73,INT(DJ73)-DI73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(EB$40-2),MIN($N73,INT(EB$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DJ73>INT($N73),$N73-INT($N73),1))*\nIF(EB$40=2,DJ73,\nIF(INT(DJ73)=INT(DI73),0,DJ73-INT(DJ73)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK73=DJ73,EC$40=1),0,\nIF(AND(EC$40>1,DK73=$N73),1-SUM($DX73:EB73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(EC$40=2,0,VDB(1,0,$N73,INT(EC$40-2-1),MIN($N73,INT(EC$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DJ73>=INT($N73),$N73-INT($N73),1)))*\nIF(EC$40=2,0,\nIF(INT(DK73)=INT(DJ73),DK73-DJ73,INT(DK73)-DJ73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(EC$40-2),MIN($N73,INT(EC$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DK73>INT($N73),$N73-INT($N73),1))*\nIF(EC$40=2,DK73,\nIF(INT(DK73)=INT(DJ73),0,DK73-INT(DK73)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL73=DK73,ED$40=1),0,\nIF(AND(ED$40>1,DL73=$N73),1-SUM($DX73:EC73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(ED$40=2,0,VDB(1,0,$N73,INT(ED$40-2-1),MIN($N73,INT(ED$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DK73>=INT($N73),$N73-INT($N73),1)))*\nIF(ED$40=2,0,\nIF(INT(DL73)=INT(DK73),DL73-DK73,INT(DL73)-DK73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(ED$40-2),MIN($N73,INT(ED$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DL73>INT($N73),$N73-INT($N73),1))*\nIF(ED$40=2,DL73,\nIF(INT(DL73)=INT(DK73),0,DL73-INT(DL73)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM73=DL73,EE$40=1),0,\nIF(AND(EE$40>1,DM73=$N73),1-SUM($DX73:ED73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(EE$40=2,0,VDB(1,0,$N73,INT(EE$40-2-1),MIN($N73,INT(EE$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DL73>=INT($N73),$N73-INT($N73),1)))*\nIF(EE$40=2,0,\nIF(INT(DM73)=INT(DL73),DM73-DL73,INT(DM73)-DL73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(EE$40-2),MIN($N73,INT(EE$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DM73>INT($N73),$N73-INT($N73),1))*\nIF(EE$40=2,DM73,\nIF(INT(DM73)=INT(DL73),0,DM73-INT(DM73)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN73=DM73,EF$40=1),0,\nIF(AND(EF$40>1,DN73=$N73),1-SUM($DX73:EE73),\nIF($N73<=1,\nIF($N73>0,1/$N73,0),\nIF(EF$40=2,0,VDB(1,0,$N73,INT(EF$40-2-1),MIN($N73,INT(EF$40-2-1)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DM73>=INT($N73),$N73-INT($N73),1)))*\nIF(EF$40=2,0,\nIF(INT(DN73)=INT(DM73),DN73-DM73,INT(DN73)-DM73))+\nIF($N73<=1,\nIF($N73>0,1/$N73,0),VDB(1,0,$N73,INT(EF$40-2),MIN($N73,INT(EF$40-2)+1),$CM73,IF($CN73=\"No\",1,0))/\nIF(DN73>INT($N73),$N73-INT($N73),1))*\nIF(EF$40=2,DN73,\nIF(INT(DN73)=INT(DM73),0,DN73-INT(DN73)))))","v":1.6896972790678401E-2},null,{"$f":"+OFFSET($DY73,0,MAX($EH$40:$HI$40)-EH$40)","v":1.6896972790678401E-2},1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0,0,0,0,0,0,0,0]
[null,null,"Recycled infrastructure - Growth",null,"Recycled water","Growth","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,3.23056353383953,2.7220592340222165,1.7811400441611451,3.7088016089891132,4.1155339193073379,8.3092261210065015,3.3759116190410152,3.8443106647001506,null,null,null,null,null,null,null,null,null,null,2.7420812067757097,2.0311303027817216,1.0191291110732608,1.3933471363849794,1.5259245993651067,3.0525375789432059,1.3821699933395628,1.7071364482638964,null,0.48848232706382033,0.69092893124049493,0.76201093308788437,2.3154544726041335,2.5896093199422312,5.2566885420632961,1.9937416257014524,2.1371742164362542,null,3.0530145441488772E-3,1.0424334908550848E-2,1.9505209060603219E-2,3.8739367846178333E-2,6.9396016549593112E-2,0.11843537818712765,0.16375056673565733,0.18956879074901803,null,{"$f":"+IF($K74=\"Ongoing\",AR74,IF(RIGHT($K74,2)=RIGHT(BJ$39,2),SUM($AR74:AR74),0)+IF(RIGHT(BJ$39,2)>RIGHT($K74,2),AR74,0))","v":0.48848232706382033},{"$f":"+IF($K74=\"Ongoing\",AS74,IF(RIGHT($K74,2)=RIGHT(BK$39,2),SUM($AR74:AS74),0)+IF(RIGHT(BK$39,2)>RIGHT($K74,2),AS74,0))","v":0.69092893124049493},{"$f":"+IF($K74=\"Ongoing\",AT74,IF(RIGHT($K74,2)=RIGHT(BL$39,2),SUM($AR74:AT74),0)+IF(RIGHT(BL$39,2)>RIGHT($K74,2),AT74,0))","v":0.76201093308788437},{"$f":"+IF($K74=\"Ongoing\",AU74,IF(RIGHT($K74,2)=RIGHT(BM$39,2),SUM($AR74:AU74),0)+IF(RIGHT(BM$39,2)>RIGHT($K74,2),AU74,0))","v":2.3154544726041335},{"$f":"+IF($K74=\"Ongoing\",AV74,IF(RIGHT($K74,2)=RIGHT(BN$39,2),SUM($AR74:AV74),0)+IF(RIGHT(BN$39,2)>RIGHT($K74,2),AV74,0))","v":2.5896093199422312},{"$f":"+IF($K74=\"Ongoing\",AW74,IF(RIGHT($K74,2)=RIGHT(BO$39,2),SUM($AR74:AW74),0)+IF(RIGHT(BO$39,2)>RIGHT($K74,2),AW74,0))","v":5.2566885420632961},{"$f":"+IF($K74=\"Ongoing\",AX74,IF(RIGHT($K74,2)=RIGHT(BP$39,2),SUM($AR74:AX74),0)+IF(RIGHT(BP$39,2)>RIGHT($K74,2),AX74,0))","v":1.9937416257014524},{"$f":"+IF($K74=\"Ongoing\",AY74,IF(RIGHT($K74,2)=RIGHT(BQ$39,2),SUM($AR74:AY74),0)+IF(RIGHT(BQ$39,2)>RIGHT($K74,2),AY74,0))","v":2.1371742164362542},null,{"$f":"+Q74*KeyAssumptionsPriceControl_FO!Z$15","v":3.3048664951178388},{"$f":"+R74*KeyAssumptionsPriceControl_FO!AA$15","v":2.8487139281220357},{"$f":"+S74*KeyAssumptionsPriceControl_FO!AB$15","v":1.9068870475892645},{"$f":"+T74*KeyAssumptionsPriceControl_FO!AC$15","v":4.061964631154499},{"$f":"+U74*KeyAssumptionsPriceControl_FO!AD$15","v":4.6110980164374027},{"$f":"+V74*KeyAssumptionsPriceControl_FO!AE$15","v":9.5238902031083086},{"$f":"+W74*KeyAssumptionsPriceControl_FO!AF$15","v":3.9584075319216856},{"$f":"+X74*KeyAssumptionsPriceControl_FO!AG$15","v":4.6113017926969935},null,{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BS74,\nIF($J74=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BS74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BS74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ74,0))","v":3.0983123391729737E-2},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BT74,\nIF($J74=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BT74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BT74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(ER74,0))","v":8.8092006296008635E-2},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BU74,\nIF($J74=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BU74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BU74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(ES74,0))","v":0.13102404032525189},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BV74,\nIF($J74=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BV74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BV74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(ET74,0))","v":0.18452532405737621},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BW74,\nIF($J74=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BW74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BW74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(EU74,0))","v":0.26237543655247447},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BX74,\nIF($J74=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BX74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BX74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(EV74,0))","v":0.38997141167535659},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BY74,\nIF($J74=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BY74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BY74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(EW74,0))","v":0.50905598897234983},{"$f":"IF($M74=\"straight line\",IF($N74=0,0,\nIF($N74<=0.5,BZ74,\nIF($J74=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N74)<LEFT(#REF!,4)*1,0,((OFFSET(BZ74,0,-INT($N74+0.5),1,1))/$N74)*(IF($N74-INT($N74)>0.5,$N74-0.5-INT($N74),IF($N74-INT($N74)<=0.5,$N74-0.5-INT($N74)+1,0))))\n+BZ74/$N74*0.5,\nIF($J74=\"Declining Balance\",-#REF!,0)))),IFERROR(EX74,0))","v":0.57985221409741838},null,null,null,1.5,"No",{"$f":"+IF($K74=\"ongoing\",BS74,IF(RIGHT($K74,2)=RIGHT(CO$39,2),SUM($BR74:BS74),0)+IF(RIGHT(CO$39,2)>RIGHT($K74,2),BS74,0))","v":3.3048664951178388},{"$f":"+IF($K74=\"ongoing\",BT74,IF(RIGHT($K74,2)=RIGHT(CP$39,2),SUM($BR74:BT74),0)+IF(RIGHT(CP$39,2)>RIGHT($K74,2),BT74,0))","v":2.8487139281220357},{"$f":"+IF($K74=\"ongoing\",BU74,IF(RIGHT($K74,2)=RIGHT(CQ$39,2),SUM($BR74:BU74),0)+IF(RIGHT(CQ$39,2)>RIGHT($K74,2),BU74,0))","v":1.9068870475892645},{"$f":"+IF($K74=\"ongoing\",BV74,IF(RIGHT($K74,2)=RIGHT(CR$39,2),SUM($BR74:BV74),0)+IF(RIGHT(CR$39,2)>RIGHT($K74,2),BV74,0))","v":4.061964631154499},{"$f":"+IF($K74=\"ongoing\",BW74,IF(RIGHT($K74,2)=RIGHT(CS$39,2),SUM($BR74:BW74),0)+IF(RIGHT(CS$39,2)>RIGHT($K74,2),BW74,0))","v":4.6110980164374027},{"$f":"+IF($K74=\"ongoing\",BX74,IF(RIGHT($K74,2)=RIGHT(CT$39,2),SUM($BR74:BX74),0)+IF(RIGHT(CT$39,2)>RIGHT($K74,2),BX74,0))","v":9.5238902031083086},{"$f":"+IF($K74=\"ongoing\",BY74,IF(RIGHT($K74,2)=RIGHT(CU$39,2),SUM($BR74:BY74),0)+IF(RIGHT(CU$39,2)>RIGHT($K74,2),BY74,0))","v":3.9584075319216856},{"$f":"+IF($K74=\"ongoing\",BZ74,IF(RIGHT($K74,2)=RIGHT(CV$39,2),SUM($BR74:BZ74),0)+IF(RIGHT(CV$39,2)>RIGHT($K74,2),BZ74,0))","v":4.6113017926969935},null,{"$f":"+MIN(IF($N74<=$CM74,MIN($N74,1),$N74),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N74<=$CM74,MIN($N74,1),$N74),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX74=CW74,0,\nIF(AND(DP$40>1,CX74=$N74),1-SUM($DO74:DO74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DP$40=1,0,VDB(1,0,$N74,INT(DP$40-1-1),MIN($N74,INT(DP$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CW74>=INT($N74),$N74-INT($N74),1)))*\nIF(DP$40=1,0,\nIF(INT(CX74)=INT(CW74),CX74-CW74,INT(CX74)-CW74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DP$40-1),MIN($N74,INT(DP$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CX74>INT($N74),$N74-INT($N74),1))*\nIF(DP$40=1,CX74,\nIF(INT(CX74)=INT(CW74),0,CX74-INT(CX74)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY74=CX74,0,\nIF(AND(DQ$40>1,CY74=$N74),1-SUM($DO74:DP74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DQ$40=1,0,VDB(1,0,$N74,INT(DQ$40-1-1),MIN($N74,INT(DQ$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CX74>=INT($N74),$N74-INT($N74),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY74)=INT(CX74),CY74-CX74,INT(CY74)-CX74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DQ$40-1),MIN($N74,INT(DQ$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CY74>INT($N74),$N74-INT($N74),1))*\nIF(DQ$40=1,CY74,\nIF(INT(CY74)=INT(CX74),0,CY74-INT(CY74)))))","v":1.857421875E-2},{"$f":"+IF(CZ74=CY74,0,\nIF(AND(DR$40>1,CZ74=$N74),1-SUM($DO74:DQ74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DR$40=1,0,VDB(1,0,$N74,INT(DR$40-1-1),MIN($N74,INT(DR$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CY74>=INT($N74),$N74-INT($N74),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ74)=INT(CY74),CZ74-CY74,INT(CZ74)-CY74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DR$40-1),MIN($N74,INT(DR$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CZ74>INT($N74),$N74-INT($N74),1))*\nIF(DR$40=1,CZ74,\nIF(INT(CZ74)=INT(CY74),0,CZ74-INT(CZ74)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA74=CZ74,0,\nIF(AND(DS$40>1,DA74=$N74),1-SUM($DO74:DR74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DS$40=1,0,VDB(1,0,$N74,INT(DS$40-1-1),MIN($N74,INT(DS$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(CZ74>=INT($N74),$N74-INT($N74),1)))*\nIF(DS$40=1,0,\nIF(INT(DA74)=INT(CZ74),DA74-CZ74,INT(DA74)-CZ74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DS$40-1),MIN($N74,INT(DS$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DA74>INT($N74),$N74-INT($N74),1))*\nIF(DS$40=1,DA74,\nIF(INT(DA74)=INT(CZ74),0,DA74-INT(DA74)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB74=DA74,0,\nIF(AND(DT$40>1,DB74=$N74),1-SUM($DO74:DS74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DT$40=1,0,VDB(1,0,$N74,INT(DT$40-1-1),MIN($N74,INT(DT$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DA74>=INT($N74),$N74-INT($N74),1)))*\nIF(DT$40=1,0,\nIF(INT(DB74)=INT(DA74),DB74-DA74,INT(DB74)-DA74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DT$40-1),MIN($N74,INT(DT$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DB74>INT($N74),$N74-INT($N74),1))*\nIF(DT$40=1,DB74,\nIF(INT(DB74)=INT(DA74),0,DB74-INT(DB74)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC74=DB74,0,\nIF(AND(DU$40>1,DC74=$N74),1-SUM($DO74:DT74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DU$40=1,0,VDB(1,0,$N74,INT(DU$40-1-1),MIN($N74,INT(DU$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DB74>=INT($N74),$N74-INT($N74),1)))*\nIF(DU$40=1,0,\nIF(INT(DC74)=INT(DB74),DC74-DB74,INT(DC74)-DB74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DU$40-1),MIN($N74,INT(DU$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DC74>INT($N74),$N74-INT($N74),1))*\nIF(DU$40=1,DC74,\nIF(INT(DC74)=INT(DB74),0,DC74-INT(DC74)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD74=DC74,0,\nIF(AND(DV$40>1,DD74=$N74),1-SUM($DO74:DU74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DV$40=1,0,VDB(1,0,$N74,INT(DV$40-1-1),MIN($N74,INT(DV$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DC74>=INT($N74),$N74-INT($N74),1)))*\nIF(DV$40=1,0,\nIF(INT(DD74)=INT(DC74),DD74-DC74,INT(DD74)-DC74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DV$40-1),MIN($N74,INT(DV$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DD74>INT($N74),$N74-INT($N74),1))*\nIF(DV$40=1,DD74,\nIF(INT(DD74)=INT(DC74),0,DD74-INT(DD74)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE74=DD74,0,\nIF(AND(DW$40>1,DE74=$N74),1-SUM($DO74:DV74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DW$40=1,0,VDB(1,0,$N74,INT(DW$40-1-1),MIN($N74,INT(DW$40-1-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DD74>=INT($N74),$N74-INT($N74),1)))*\nIF(DW$40=1,0,\nIF(INT(DE74)=INT(DD74),DE74-DD74,INT(DE74)-DD74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DW$40-1),MIN($N74,INT(DW$40-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DE74>INT($N74),$N74-INT($N74),1))*\nIF(DW$40=1,DE74,\nIF(INT(DE74)=INT(DD74),0,DE74-INT(DE74)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG74=DF74,DY$40=1),0,\nIF(AND(DY$40>1,DG74=$N74),1-SUM($DX74:DX74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DY$40=2,0,VDB(1,0,$N74,INT(DY$40-2-1),MIN($N74,INT(DY$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DF74>=INT($N74),$N74-INT($N74),1)))*\nIF(DY$40=2,0,\nIF(INT(DG74)=INT(DF74),DG74-DF74,INT(DG74)-DF74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DY$40-2),MIN($N74,INT(DY$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DG74>INT($N74),$N74-INT($N74),1))*\nIF(DY$40=2,DG74,\nIF(INT(DG74)=INT(DF74),0,DG74-INT(DG74)))))","v":0},{"$f":"+IF(OR(DH74=DG74,DZ$40=1),0,\nIF(AND(DZ$40>1,DH74=$N74),1-SUM($DX74:DY74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(DZ$40=2,0,VDB(1,0,$N74,INT(DZ$40-2-1),MIN($N74,INT(DZ$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DG74>=INT($N74),$N74-INT($N74),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH74)=INT(DG74),DH74-DG74,INT(DH74)-DG74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(DZ$40-2),MIN($N74,INT(DZ$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DH74>INT($N74),$N74-INT($N74),1))*\nIF(DZ$40=2,DH74,\nIF(INT(DH74)=INT(DG74),0,DH74-INT(DH74)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI74=DH74,EA$40=1),0,\nIF(AND(EA$40>1,DI74=$N74),1-SUM($DX74:DZ74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(EA$40=2,0,VDB(1,0,$N74,INT(EA$40-2-1),MIN($N74,INT(EA$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DH74>=INT($N74),$N74-INT($N74),1)))*\nIF(EA$40=2,0,\nIF(INT(DI74)=INT(DH74),DI74-DH74,INT(DI74)-DH74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(EA$40-2),MIN($N74,INT(EA$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DI74>INT($N74),$N74-INT($N74),1))*\nIF(EA$40=2,DI74,\nIF(INT(DI74)=INT(DH74),0,DI74-INT(DI74)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ74=DI74,EB$40=1),0,\nIF(AND(EB$40>1,DJ74=$N74),1-SUM($DX74:EA74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(EB$40=2,0,VDB(1,0,$N74,INT(EB$40-2-1),MIN($N74,INT(EB$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DI74>=INT($N74),$N74-INT($N74),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ74)=INT(DI74),DJ74-DI74,INT(DJ74)-DI74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(EB$40-2),MIN($N74,INT(EB$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DJ74>INT($N74),$N74-INT($N74),1))*\nIF(EB$40=2,DJ74,\nIF(INT(DJ74)=INT(DI74),0,DJ74-INT(DJ74)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK74=DJ74,EC$40=1),0,\nIF(AND(EC$40>1,DK74=$N74),1-SUM($DX74:EB74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(EC$40=2,0,VDB(1,0,$N74,INT(EC$40-2-1),MIN($N74,INT(EC$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DJ74>=INT($N74),$N74-INT($N74),1)))*\nIF(EC$40=2,0,\nIF(INT(DK74)=INT(DJ74),DK74-DJ74,INT(DK74)-DJ74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(EC$40-2),MIN($N74,INT(EC$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DK74>INT($N74),$N74-INT($N74),1))*\nIF(EC$40=2,DK74,\nIF(INT(DK74)=INT(DJ74),0,DK74-INT(DK74)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL74=DK74,ED$40=1),0,\nIF(AND(ED$40>1,DL74=$N74),1-SUM($DX74:EC74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(ED$40=2,0,VDB(1,0,$N74,INT(ED$40-2-1),MIN($N74,INT(ED$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DK74>=INT($N74),$N74-INT($N74),1)))*\nIF(ED$40=2,0,\nIF(INT(DL74)=INT(DK74),DL74-DK74,INT(DL74)-DK74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(ED$40-2),MIN($N74,INT(ED$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DL74>INT($N74),$N74-INT($N74),1))*\nIF(ED$40=2,DL74,\nIF(INT(DL74)=INT(DK74),0,DL74-INT(DL74)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM74=DL74,EE$40=1),0,\nIF(AND(EE$40>1,DM74=$N74),1-SUM($DX74:ED74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(EE$40=2,0,VDB(1,0,$N74,INT(EE$40-2-1),MIN($N74,INT(EE$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DL74>=INT($N74),$N74-INT($N74),1)))*\nIF(EE$40=2,0,\nIF(INT(DM74)=INT(DL74),DM74-DL74,INT(DM74)-DL74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(EE$40-2),MIN($N74,INT(EE$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DM74>INT($N74),$N74-INT($N74),1))*\nIF(EE$40=2,DM74,\nIF(INT(DM74)=INT(DL74),0,DM74-INT(DM74)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN74=DM74,EF$40=1),0,\nIF(AND(EF$40>1,DN74=$N74),1-SUM($DX74:EE74),\nIF($N74<=1,\nIF($N74>0,1/$N74,0),\nIF(EF$40=2,0,VDB(1,0,$N74,INT(EF$40-2-1),MIN($N74,INT(EF$40-2-1)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DM74>=INT($N74),$N74-INT($N74),1)))*\nIF(EF$40=2,0,\nIF(INT(DN74)=INT(DM74),DN74-DM74,INT(DN74)-DM74))+\nIF($N74<=1,\nIF($N74>0,1/$N74,0),VDB(1,0,$N74,INT(EF$40-2),MIN($N74,INT(EF$40-2)+1),$CM74,IF($CN74=\"No\",1,0))/\nIF(DN74>INT($N74),$N74-INT($N74),1))*\nIF(EF$40=2,DN74,\nIF(INT(DN74)=INT(DM74),0,DN74-INT(DN74)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,3.0983123391729737E-2,8.8092006296008635E-2,0.13102404032525189,0.18452532405737621,0.26237543655247447,0.38997141167535659,0.50905598897234983,0.57985221409741838]
[null,null,"Recycled infrastructure - Growth",null,"Recycled water","Growth","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0,0,5.0665000000000016E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,5.0665000000000016E-2,0,0,0,0,0,null,0,0,3.166562500000001E-4,6.3331250000000019E-4,6.3331250000000019E-4,6.3331250000000019E-4,6.3331250000000019E-4,6.3331250000000019E-4,null,{"$f":"+IF($K75=\"Ongoing\",AR75,IF(RIGHT($K75,2)=RIGHT(BJ$39,2),SUM($AR75:AR75),0)+IF(RIGHT(BJ$39,2)>RIGHT($K75,2),AR75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AS75,IF(RIGHT($K75,2)=RIGHT(BK$39,2),SUM($AR75:AS75),0)+IF(RIGHT(BK$39,2)>RIGHT($K75,2),AS75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AT75,IF(RIGHT($K75,2)=RIGHT(BL$39,2),SUM($AR75:AT75),0)+IF(RIGHT(BL$39,2)>RIGHT($K75,2),AT75,0))","v":5.0665000000000016E-2},{"$f":"+IF($K75=\"Ongoing\",AU75,IF(RIGHT($K75,2)=RIGHT(BM$39,2),SUM($AR75:AU75),0)+IF(RIGHT(BM$39,2)>RIGHT($K75,2),AU75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AV75,IF(RIGHT($K75,2)=RIGHT(BN$39,2),SUM($AR75:AV75),0)+IF(RIGHT(BN$39,2)>RIGHT($K75,2),AV75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AW75,IF(RIGHT($K75,2)=RIGHT(BO$39,2),SUM($AR75:AW75),0)+IF(RIGHT(BO$39,2)>RIGHT($K75,2),AW75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AX75,IF(RIGHT($K75,2)=RIGHT(BP$39,2),SUM($AR75:AX75),0)+IF(RIGHT(BP$39,2)>RIGHT($K75,2),AX75,0))","v":0},{"$f":"+IF($K75=\"Ongoing\",AY75,IF(RIGHT($K75,2)=RIGHT(BQ$39,2),SUM($AR75:AY75),0)+IF(RIGHT(BQ$39,2)>RIGHT($K75,2),AY75,0))","v":0},null,{"$f":"+Q75*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R75*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S75*KeyAssumptionsPriceControl_FO!AB$15","v":5.4241906796054999E-2},{"$f":"+T75*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U75*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V75*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W75*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X75*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BS75,\nIF($J75=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BS75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BS75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ75,0))","v":0},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BT75,\nIF($J75=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BT75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BT75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(ER75,0))","v":0},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BU75,\nIF($J75=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BU75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BU75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(ES75,0))","v":5.0851787621301555E-4},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BV75,\nIF($J75=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BV75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BV75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(ET75,0))","v":1.0075010422470371E-3},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BW75,\nIF($J75=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BW75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BW75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(EU75,0))","v":9.8861039770490526E-4},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BX75,\nIF($J75=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BX75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BX75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(EV75,0))","v":9.7007395274793817E-4},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BY75,\nIF($J75=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BY75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BY75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(EW75,0))","v":9.5188506613391429E-4},{"$f":"IF($M75=\"straight line\",IF($N75=0,0,\nIF($N75<=0.5,BZ75,\nIF($J75=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N75)<LEFT(#REF!,4)*1,0,((OFFSET(BZ75,0,-INT($N75+0.5),1,1))/$N75)*(IF($N75-INT($N75)>0.5,$N75-0.5-INT($N75),IF($N75-INT($N75)<=0.5,$N75-0.5-INT($N75)+1,0))))\n+BZ75/$N75*0.5,\nIF($J75=\"Declining Balance\",-#REF!,0)))),IFERROR(EX75,0))","v":9.3403722114390319E-4},null,null,null,1.5,"No",{"$f":"+IF($K75=\"ongoing\",BS75,IF(RIGHT($K75,2)=RIGHT(CO$39,2),SUM($BR75:BS75),0)+IF(RIGHT(CO$39,2)>RIGHT($K75,2),BS75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BT75,IF(RIGHT($K75,2)=RIGHT(CP$39,2),SUM($BR75:BT75),0)+IF(RIGHT(CP$39,2)>RIGHT($K75,2),BT75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BU75,IF(RIGHT($K75,2)=RIGHT(CQ$39,2),SUM($BR75:BU75),0)+IF(RIGHT(CQ$39,2)>RIGHT($K75,2),BU75,0))","v":5.4241906796054999E-2},{"$f":"+IF($K75=\"ongoing\",BV75,IF(RIGHT($K75,2)=RIGHT(CR$39,2),SUM($BR75:BV75),0)+IF(RIGHT(CR$39,2)>RIGHT($K75,2),BV75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BW75,IF(RIGHT($K75,2)=RIGHT(CS$39,2),SUM($BR75:BW75),0)+IF(RIGHT(CS$39,2)>RIGHT($K75,2),BW75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BX75,IF(RIGHT($K75,2)=RIGHT(CT$39,2),SUM($BR75:BX75),0)+IF(RIGHT(CT$39,2)>RIGHT($K75,2),BX75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BY75,IF(RIGHT($K75,2)=RIGHT(CU$39,2),SUM($BR75:BY75),0)+IF(RIGHT(CU$39,2)>RIGHT($K75,2),BY75,0))","v":0},{"$f":"+IF($K75=\"ongoing\",BZ75,IF(RIGHT($K75,2)=RIGHT(CV$39,2),SUM($BR75:BZ75),0)+IF(RIGHT(CV$39,2)>RIGHT($K75,2),BZ75,0))","v":0},null,{"$f":"+MIN(IF($N75<=$CM75,MIN($N75,1),$N75),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N75<=$CM75,MIN($N75,1),$N75),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX75=CW75,0,\nIF(AND(DP$40>1,CX75=$N75),1-SUM($DO75:DO75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DP$40=1,0,VDB(1,0,$N75,INT(DP$40-1-1),MIN($N75,INT(DP$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CW75>=INT($N75),$N75-INT($N75),1)))*\nIF(DP$40=1,0,\nIF(INT(CX75)=INT(CW75),CX75-CW75,INT(CX75)-CW75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DP$40-1),MIN($N75,INT(DP$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CX75>INT($N75),$N75-INT($N75),1))*\nIF(DP$40=1,CX75,\nIF(INT(CX75)=INT(CW75),0,CX75-INT(CX75)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY75=CX75,0,\nIF(AND(DQ$40>1,CY75=$N75),1-SUM($DO75:DP75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DQ$40=1,0,VDB(1,0,$N75,INT(DQ$40-1-1),MIN($N75,INT(DQ$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CX75>=INT($N75),$N75-INT($N75),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY75)=INT(CX75),CY75-CX75,INT(CY75)-CX75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DQ$40-1),MIN($N75,INT(DQ$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CY75>INT($N75),$N75-INT($N75),1))*\nIF(DQ$40=1,CY75,\nIF(INT(CY75)=INT(CX75),0,CY75-INT(CY75)))))","v":1.857421875E-2},{"$f":"+IF(CZ75=CY75,0,\nIF(AND(DR$40>1,CZ75=$N75),1-SUM($DO75:DQ75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DR$40=1,0,VDB(1,0,$N75,INT(DR$40-1-1),MIN($N75,INT(DR$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CY75>=INT($N75),$N75-INT($N75),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ75)=INT(CY75),CZ75-CY75,INT(CZ75)-CY75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DR$40-1),MIN($N75,INT(DR$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CZ75>INT($N75),$N75-INT($N75),1))*\nIF(DR$40=1,CZ75,\nIF(INT(CZ75)=INT(CY75),0,CZ75-INT(CZ75)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA75=CZ75,0,\nIF(AND(DS$40>1,DA75=$N75),1-SUM($DO75:DR75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DS$40=1,0,VDB(1,0,$N75,INT(DS$40-1-1),MIN($N75,INT(DS$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(CZ75>=INT($N75),$N75-INT($N75),1)))*\nIF(DS$40=1,0,\nIF(INT(DA75)=INT(CZ75),DA75-CZ75,INT(DA75)-CZ75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DS$40-1),MIN($N75,INT(DS$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DA75>INT($N75),$N75-INT($N75),1))*\nIF(DS$40=1,DA75,\nIF(INT(DA75)=INT(CZ75),0,DA75-INT(DA75)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB75=DA75,0,\nIF(AND(DT$40>1,DB75=$N75),1-SUM($DO75:DS75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DT$40=1,0,VDB(1,0,$N75,INT(DT$40-1-1),MIN($N75,INT(DT$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DA75>=INT($N75),$N75-INT($N75),1)))*\nIF(DT$40=1,0,\nIF(INT(DB75)=INT(DA75),DB75-DA75,INT(DB75)-DA75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DT$40-1),MIN($N75,INT(DT$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DB75>INT($N75),$N75-INT($N75),1))*\nIF(DT$40=1,DB75,\nIF(INT(DB75)=INT(DA75),0,DB75-INT(DB75)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC75=DB75,0,\nIF(AND(DU$40>1,DC75=$N75),1-SUM($DO75:DT75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DU$40=1,0,VDB(1,0,$N75,INT(DU$40-1-1),MIN($N75,INT(DU$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DB75>=INT($N75),$N75-INT($N75),1)))*\nIF(DU$40=1,0,\nIF(INT(DC75)=INT(DB75),DC75-DB75,INT(DC75)-DB75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DU$40-1),MIN($N75,INT(DU$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DC75>INT($N75),$N75-INT($N75),1))*\nIF(DU$40=1,DC75,\nIF(INT(DC75)=INT(DB75),0,DC75-INT(DC75)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD75=DC75,0,\nIF(AND(DV$40>1,DD75=$N75),1-SUM($DO75:DU75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DV$40=1,0,VDB(1,0,$N75,INT(DV$40-1-1),MIN($N75,INT(DV$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DC75>=INT($N75),$N75-INT($N75),1)))*\nIF(DV$40=1,0,\nIF(INT(DD75)=INT(DC75),DD75-DC75,INT(DD75)-DC75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DV$40-1),MIN($N75,INT(DV$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DD75>INT($N75),$N75-INT($N75),1))*\nIF(DV$40=1,DD75,\nIF(INT(DD75)=INT(DC75),0,DD75-INT(DD75)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE75=DD75,0,\nIF(AND(DW$40>1,DE75=$N75),1-SUM($DO75:DV75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DW$40=1,0,VDB(1,0,$N75,INT(DW$40-1-1),MIN($N75,INT(DW$40-1-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DD75>=INT($N75),$N75-INT($N75),1)))*\nIF(DW$40=1,0,\nIF(INT(DE75)=INT(DD75),DE75-DD75,INT(DE75)-DD75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DW$40-1),MIN($N75,INT(DW$40-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DE75>INT($N75),$N75-INT($N75),1))*\nIF(DW$40=1,DE75,\nIF(INT(DE75)=INT(DD75),0,DE75-INT(DE75)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG75=DF75,DY$40=1),0,\nIF(AND(DY$40>1,DG75=$N75),1-SUM($DX75:DX75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DY$40=2,0,VDB(1,0,$N75,INT(DY$40-2-1),MIN($N75,INT(DY$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DF75>=INT($N75),$N75-INT($N75),1)))*\nIF(DY$40=2,0,\nIF(INT(DG75)=INT(DF75),DG75-DF75,INT(DG75)-DF75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DY$40-2),MIN($N75,INT(DY$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DG75>INT($N75),$N75-INT($N75),1))*\nIF(DY$40=2,DG75,\nIF(INT(DG75)=INT(DF75),0,DG75-INT(DG75)))))","v":0},{"$f":"+IF(OR(DH75=DG75,DZ$40=1),0,\nIF(AND(DZ$40>1,DH75=$N75),1-SUM($DX75:DY75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(DZ$40=2,0,VDB(1,0,$N75,INT(DZ$40-2-1),MIN($N75,INT(DZ$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DG75>=INT($N75),$N75-INT($N75),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH75)=INT(DG75),DH75-DG75,INT(DH75)-DG75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(DZ$40-2),MIN($N75,INT(DZ$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DH75>INT($N75),$N75-INT($N75),1))*\nIF(DZ$40=2,DH75,\nIF(INT(DH75)=INT(DG75),0,DH75-INT(DH75)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI75=DH75,EA$40=1),0,\nIF(AND(EA$40>1,DI75=$N75),1-SUM($DX75:DZ75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(EA$40=2,0,VDB(1,0,$N75,INT(EA$40-2-1),MIN($N75,INT(EA$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DH75>=INT($N75),$N75-INT($N75),1)))*\nIF(EA$40=2,0,\nIF(INT(DI75)=INT(DH75),DI75-DH75,INT(DI75)-DH75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(EA$40-2),MIN($N75,INT(EA$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DI75>INT($N75),$N75-INT($N75),1))*\nIF(EA$40=2,DI75,\nIF(INT(DI75)=INT(DH75),0,DI75-INT(DI75)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ75=DI75,EB$40=1),0,\nIF(AND(EB$40>1,DJ75=$N75),1-SUM($DX75:EA75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(EB$40=2,0,VDB(1,0,$N75,INT(EB$40-2-1),MIN($N75,INT(EB$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DI75>=INT($N75),$N75-INT($N75),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ75)=INT(DI75),DJ75-DI75,INT(DJ75)-DI75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(EB$40-2),MIN($N75,INT(EB$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DJ75>INT($N75),$N75-INT($N75),1))*\nIF(EB$40=2,DJ75,\nIF(INT(DJ75)=INT(DI75),0,DJ75-INT(DJ75)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK75=DJ75,EC$40=1),0,\nIF(AND(EC$40>1,DK75=$N75),1-SUM($DX75:EB75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(EC$40=2,0,VDB(1,0,$N75,INT(EC$40-2-1),MIN($N75,INT(EC$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DJ75>=INT($N75),$N75-INT($N75),1)))*\nIF(EC$40=2,0,\nIF(INT(DK75)=INT(DJ75),DK75-DJ75,INT(DK75)-DJ75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(EC$40-2),MIN($N75,INT(EC$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DK75>INT($N75),$N75-INT($N75),1))*\nIF(EC$40=2,DK75,\nIF(INT(DK75)=INT(DJ75),0,DK75-INT(DK75)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL75=DK75,ED$40=1),0,\nIF(AND(ED$40>1,DL75=$N75),1-SUM($DX75:EC75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(ED$40=2,0,VDB(1,0,$N75,INT(ED$40-2-1),MIN($N75,INT(ED$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DK75>=INT($N75),$N75-INT($N75),1)))*\nIF(ED$40=2,0,\nIF(INT(DL75)=INT(DK75),DL75-DK75,INT(DL75)-DK75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(ED$40-2),MIN($N75,INT(ED$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DL75>INT($N75),$N75-INT($N75),1))*\nIF(ED$40=2,DL75,\nIF(INT(DL75)=INT(DK75),0,DL75-INT(DL75)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM75=DL75,EE$40=1),0,\nIF(AND(EE$40>1,DM75=$N75),1-SUM($DX75:ED75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(EE$40=2,0,VDB(1,0,$N75,INT(EE$40-2-1),MIN($N75,INT(EE$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DL75>=INT($N75),$N75-INT($N75),1)))*\nIF(EE$40=2,0,\nIF(INT(DM75)=INT(DL75),DM75-DL75,INT(DM75)-DL75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(EE$40-2),MIN($N75,INT(EE$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DM75>INT($N75),$N75-INT($N75),1))*\nIF(EE$40=2,DM75,\nIF(INT(DM75)=INT(DL75),0,DM75-INT(DM75)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN75=DM75,EF$40=1),0,\nIF(AND(EF$40>1,DN75=$N75),1-SUM($DX75:EE75),\nIF($N75<=1,\nIF($N75>0,1/$N75,0),\nIF(EF$40=2,0,VDB(1,0,$N75,INT(EF$40-2-1),MIN($N75,INT(EF$40-2-1)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DM75>=INT($N75),$N75-INT($N75),1)))*\nIF(EF$40=2,0,\nIF(INT(DN75)=INT(DM75),DN75-DM75,INT(DN75)-DM75))+\nIF($N75<=1,\nIF($N75>0,1/$N75,0),VDB(1,0,$N75,INT(EF$40-2),MIN($N75,INT(EF$40-2)+1),$CM75,IF($CN75=\"No\",1,0))/\nIF(DN75>INT($N75),$N75-INT($N75),1))*\nIF(EF$40=2,DN75,\nIF(INT(DN75)=INT(DM75),0,DN75-INT(DN75)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0,0,5.0851787621301555E-4,1.0075010422470371E-3,9.8861039770490526E-4,9.7007395274793817E-4,9.5188506613391429E-4,9.3403722114390319E-4]
[null,null,"Recycled infrastructure - Renewal",null,"Recycled water","Renewals","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K76=\"Ongoing\",AR76,IF(RIGHT($K76,2)=RIGHT(BJ$39,2),SUM($AR76:AR76),0)+IF(RIGHT(BJ$39,2)>RIGHT($K76,2),AR76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AS76,IF(RIGHT($K76,2)=RIGHT(BK$39,2),SUM($AR76:AS76),0)+IF(RIGHT(BK$39,2)>RIGHT($K76,2),AS76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AT76,IF(RIGHT($K76,2)=RIGHT(BL$39,2),SUM($AR76:AT76),0)+IF(RIGHT(BL$39,2)>RIGHT($K76,2),AT76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AU76,IF(RIGHT($K76,2)=RIGHT(BM$39,2),SUM($AR76:AU76),0)+IF(RIGHT(BM$39,2)>RIGHT($K76,2),AU76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AV76,IF(RIGHT($K76,2)=RIGHT(BN$39,2),SUM($AR76:AV76),0)+IF(RIGHT(BN$39,2)>RIGHT($K76,2),AV76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AW76,IF(RIGHT($K76,2)=RIGHT(BO$39,2),SUM($AR76:AW76),0)+IF(RIGHT(BO$39,2)>RIGHT($K76,2),AW76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AX76,IF(RIGHT($K76,2)=RIGHT(BP$39,2),SUM($AR76:AX76),0)+IF(RIGHT(BP$39,2)>RIGHT($K76,2),AX76,0))","v":0},{"$f":"+IF($K76=\"Ongoing\",AY76,IF(RIGHT($K76,2)=RIGHT(BQ$39,2),SUM($AR76:AY76),0)+IF(RIGHT(BQ$39,2)>RIGHT($K76,2),AY76,0))","v":0},null,{"$f":"+Q76*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R76*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S76*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T76*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U76*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V76*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W76*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X76*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BS76,\nIF($J76=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BS76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BS76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BT76,\nIF($J76=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BT76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BT76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(ER76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BU76,\nIF($J76=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BU76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BU76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(ES76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BV76,\nIF($J76=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BV76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BV76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(ET76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BW76,\nIF($J76=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BW76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BW76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(EU76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BX76,\nIF($J76=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BX76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BX76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(EV76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BY76,\nIF($J76=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BY76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BY76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(EW76,0))","v":0},{"$f":"IF($M76=\"straight line\",IF($N76=0,0,\nIF($N76<=0.5,BZ76,\nIF($J76=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N76)<LEFT(#REF!,4)*1,0,((OFFSET(BZ76,0,-INT($N76+0.5),1,1))/$N76)*(IF($N76-INT($N76)>0.5,$N76-0.5-INT($N76),IF($N76-INT($N76)<=0.5,$N76-0.5-INT($N76)+1,0))))\n+BZ76/$N76*0.5,\nIF($J76=\"Declining Balance\",-#REF!,0)))),IFERROR(EX76,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K76=\"ongoing\",BS76,IF(RIGHT($K76,2)=RIGHT(CO$39,2),SUM($BR76:BS76),0)+IF(RIGHT(CO$39,2)>RIGHT($K76,2),BS76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BT76,IF(RIGHT($K76,2)=RIGHT(CP$39,2),SUM($BR76:BT76),0)+IF(RIGHT(CP$39,2)>RIGHT($K76,2),BT76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BU76,IF(RIGHT($K76,2)=RIGHT(CQ$39,2),SUM($BR76:BU76),0)+IF(RIGHT(CQ$39,2)>RIGHT($K76,2),BU76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BV76,IF(RIGHT($K76,2)=RIGHT(CR$39,2),SUM($BR76:BV76),0)+IF(RIGHT(CR$39,2)>RIGHT($K76,2),BV76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BW76,IF(RIGHT($K76,2)=RIGHT(CS$39,2),SUM($BR76:BW76),0)+IF(RIGHT(CS$39,2)>RIGHT($K76,2),BW76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BX76,IF(RIGHT($K76,2)=RIGHT(CT$39,2),SUM($BR76:BX76),0)+IF(RIGHT(CT$39,2)>RIGHT($K76,2),BX76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BY76,IF(RIGHT($K76,2)=RIGHT(CU$39,2),SUM($BR76:BY76),0)+IF(RIGHT(CU$39,2)>RIGHT($K76,2),BY76,0))","v":0},{"$f":"+IF($K76=\"ongoing\",BZ76,IF(RIGHT($K76,2)=RIGHT(CV$39,2),SUM($BR76:BZ76),0)+IF(RIGHT(CV$39,2)>RIGHT($K76,2),BZ76,0))","v":0},null,{"$f":"+MIN(IF($N76<=$CM76,MIN($N76,1),$N76),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N76<=$CM76,MIN($N76,1),$N76),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX76=CW76,0,\nIF(AND(DP$40>1,CX76=$N76),1-SUM($DO76:DO76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DP$40=1,0,VDB(1,0,$N76,INT(DP$40-1-1),MIN($N76,INT(DP$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CW76>=INT($N76),$N76-INT($N76),1)))*\nIF(DP$40=1,0,\nIF(INT(CX76)=INT(CW76),CX76-CW76,INT(CX76)-CW76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DP$40-1),MIN($N76,INT(DP$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CX76>INT($N76),$N76-INT($N76),1))*\nIF(DP$40=1,CX76,\nIF(INT(CX76)=INT(CW76),0,CX76-INT(CX76)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY76=CX76,0,\nIF(AND(DQ$40>1,CY76=$N76),1-SUM($DO76:DP76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DQ$40=1,0,VDB(1,0,$N76,INT(DQ$40-1-1),MIN($N76,INT(DQ$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CX76>=INT($N76),$N76-INT($N76),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY76)=INT(CX76),CY76-CX76,INT(CY76)-CX76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DQ$40-1),MIN($N76,INT(DQ$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CY76>INT($N76),$N76-INT($N76),1))*\nIF(DQ$40=1,CY76,\nIF(INT(CY76)=INT(CX76),0,CY76-INT(CY76)))))","v":1.857421875E-2},{"$f":"+IF(CZ76=CY76,0,\nIF(AND(DR$40>1,CZ76=$N76),1-SUM($DO76:DQ76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DR$40=1,0,VDB(1,0,$N76,INT(DR$40-1-1),MIN($N76,INT(DR$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CY76>=INT($N76),$N76-INT($N76),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ76)=INT(CY76),CZ76-CY76,INT(CZ76)-CY76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DR$40-1),MIN($N76,INT(DR$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CZ76>INT($N76),$N76-INT($N76),1))*\nIF(DR$40=1,CZ76,\nIF(INT(CZ76)=INT(CY76),0,CZ76-INT(CZ76)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA76=CZ76,0,\nIF(AND(DS$40>1,DA76=$N76),1-SUM($DO76:DR76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DS$40=1,0,VDB(1,0,$N76,INT(DS$40-1-1),MIN($N76,INT(DS$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(CZ76>=INT($N76),$N76-INT($N76),1)))*\nIF(DS$40=1,0,\nIF(INT(DA76)=INT(CZ76),DA76-CZ76,INT(DA76)-CZ76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DS$40-1),MIN($N76,INT(DS$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DA76>INT($N76),$N76-INT($N76),1))*\nIF(DS$40=1,DA76,\nIF(INT(DA76)=INT(CZ76),0,DA76-INT(DA76)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB76=DA76,0,\nIF(AND(DT$40>1,DB76=$N76),1-SUM($DO76:DS76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DT$40=1,0,VDB(1,0,$N76,INT(DT$40-1-1),MIN($N76,INT(DT$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DA76>=INT($N76),$N76-INT($N76),1)))*\nIF(DT$40=1,0,\nIF(INT(DB76)=INT(DA76),DB76-DA76,INT(DB76)-DA76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DT$40-1),MIN($N76,INT(DT$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DB76>INT($N76),$N76-INT($N76),1))*\nIF(DT$40=1,DB76,\nIF(INT(DB76)=INT(DA76),0,DB76-INT(DB76)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC76=DB76,0,\nIF(AND(DU$40>1,DC76=$N76),1-SUM($DO76:DT76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DU$40=1,0,VDB(1,0,$N76,INT(DU$40-1-1),MIN($N76,INT(DU$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DB76>=INT($N76),$N76-INT($N76),1)))*\nIF(DU$40=1,0,\nIF(INT(DC76)=INT(DB76),DC76-DB76,INT(DC76)-DB76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DU$40-1),MIN($N76,INT(DU$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DC76>INT($N76),$N76-INT($N76),1))*\nIF(DU$40=1,DC76,\nIF(INT(DC76)=INT(DB76),0,DC76-INT(DC76)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD76=DC76,0,\nIF(AND(DV$40>1,DD76=$N76),1-SUM($DO76:DU76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DV$40=1,0,VDB(1,0,$N76,INT(DV$40-1-1),MIN($N76,INT(DV$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DC76>=INT($N76),$N76-INT($N76),1)))*\nIF(DV$40=1,0,\nIF(INT(DD76)=INT(DC76),DD76-DC76,INT(DD76)-DC76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DV$40-1),MIN($N76,INT(DV$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DD76>INT($N76),$N76-INT($N76),1))*\nIF(DV$40=1,DD76,\nIF(INT(DD76)=INT(DC76),0,DD76-INT(DD76)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE76=DD76,0,\nIF(AND(DW$40>1,DE76=$N76),1-SUM($DO76:DV76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DW$40=1,0,VDB(1,0,$N76,INT(DW$40-1-1),MIN($N76,INT(DW$40-1-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DD76>=INT($N76),$N76-INT($N76),1)))*\nIF(DW$40=1,0,\nIF(INT(DE76)=INT(DD76),DE76-DD76,INT(DE76)-DD76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DW$40-1),MIN($N76,INT(DW$40-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DE76>INT($N76),$N76-INT($N76),1))*\nIF(DW$40=1,DE76,\nIF(INT(DE76)=INT(DD76),0,DE76-INT(DE76)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG76=DF76,DY$40=1),0,\nIF(AND(DY$40>1,DG76=$N76),1-SUM($DX76:DX76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DY$40=2,0,VDB(1,0,$N76,INT(DY$40-2-1),MIN($N76,INT(DY$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DF76>=INT($N76),$N76-INT($N76),1)))*\nIF(DY$40=2,0,\nIF(INT(DG76)=INT(DF76),DG76-DF76,INT(DG76)-DF76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DY$40-2),MIN($N76,INT(DY$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DG76>INT($N76),$N76-INT($N76),1))*\nIF(DY$40=2,DG76,\nIF(INT(DG76)=INT(DF76),0,DG76-INT(DG76)))))","v":0},{"$f":"+IF(OR(DH76=DG76,DZ$40=1),0,\nIF(AND(DZ$40>1,DH76=$N76),1-SUM($DX76:DY76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(DZ$40=2,0,VDB(1,0,$N76,INT(DZ$40-2-1),MIN($N76,INT(DZ$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DG76>=INT($N76),$N76-INT($N76),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH76)=INT(DG76),DH76-DG76,INT(DH76)-DG76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(DZ$40-2),MIN($N76,INT(DZ$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DH76>INT($N76),$N76-INT($N76),1))*\nIF(DZ$40=2,DH76,\nIF(INT(DH76)=INT(DG76),0,DH76-INT(DH76)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI76=DH76,EA$40=1),0,\nIF(AND(EA$40>1,DI76=$N76),1-SUM($DX76:DZ76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(EA$40=2,0,VDB(1,0,$N76,INT(EA$40-2-1),MIN($N76,INT(EA$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DH76>=INT($N76),$N76-INT($N76),1)))*\nIF(EA$40=2,0,\nIF(INT(DI76)=INT(DH76),DI76-DH76,INT(DI76)-DH76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(EA$40-2),MIN($N76,INT(EA$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DI76>INT($N76),$N76-INT($N76),1))*\nIF(EA$40=2,DI76,\nIF(INT(DI76)=INT(DH76),0,DI76-INT(DI76)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ76=DI76,EB$40=1),0,\nIF(AND(EB$40>1,DJ76=$N76),1-SUM($DX76:EA76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(EB$40=2,0,VDB(1,0,$N76,INT(EB$40-2-1),MIN($N76,INT(EB$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DI76>=INT($N76),$N76-INT($N76),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ76)=INT(DI76),DJ76-DI76,INT(DJ76)-DI76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(EB$40-2),MIN($N76,INT(EB$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DJ76>INT($N76),$N76-INT($N76),1))*\nIF(EB$40=2,DJ76,\nIF(INT(DJ76)=INT(DI76),0,DJ76-INT(DJ76)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK76=DJ76,EC$40=1),0,\nIF(AND(EC$40>1,DK76=$N76),1-SUM($DX76:EB76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(EC$40=2,0,VDB(1,0,$N76,INT(EC$40-2-1),MIN($N76,INT(EC$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DJ76>=INT($N76),$N76-INT($N76),1)))*\nIF(EC$40=2,0,\nIF(INT(DK76)=INT(DJ76),DK76-DJ76,INT(DK76)-DJ76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(EC$40-2),MIN($N76,INT(EC$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DK76>INT($N76),$N76-INT($N76),1))*\nIF(EC$40=2,DK76,\nIF(INT(DK76)=INT(DJ76),0,DK76-INT(DK76)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL76=DK76,ED$40=1),0,\nIF(AND(ED$40>1,DL76=$N76),1-SUM($DX76:EC76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(ED$40=2,0,VDB(1,0,$N76,INT(ED$40-2-1),MIN($N76,INT(ED$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DK76>=INT($N76),$N76-INT($N76),1)))*\nIF(ED$40=2,0,\nIF(INT(DL76)=INT(DK76),DL76-DK76,INT(DL76)-DK76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(ED$40-2),MIN($N76,INT(ED$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DL76>INT($N76),$N76-INT($N76),1))*\nIF(ED$40=2,DL76,\nIF(INT(DL76)=INT(DK76),0,DL76-INT(DL76)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM76=DL76,EE$40=1),0,\nIF(AND(EE$40>1,DM76=$N76),1-SUM($DX76:ED76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(EE$40=2,0,VDB(1,0,$N76,INT(EE$40-2-1),MIN($N76,INT(EE$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DL76>=INT($N76),$N76-INT($N76),1)))*\nIF(EE$40=2,0,\nIF(INT(DM76)=INT(DL76),DM76-DL76,INT(DM76)-DL76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(EE$40-2),MIN($N76,INT(EE$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DM76>INT($N76),$N76-INT($N76),1))*\nIF(EE$40=2,DM76,\nIF(INT(DM76)=INT(DL76),0,DM76-INT(DM76)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN76=DM76,EF$40=1),0,\nIF(AND(EF$40>1,DN76=$N76),1-SUM($DX76:EE76),\nIF($N76<=1,\nIF($N76>0,1/$N76,0),\nIF(EF$40=2,0,VDB(1,0,$N76,INT(EF$40-2-1),MIN($N76,INT(EF$40-2-1)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DM76>=INT($N76),$N76-INT($N76),1)))*\nIF(EF$40=2,0,\nIF(INT(DN76)=INT(DM76),DN76-DM76,INT(DN76)-DM76))+\nIF($N76<=1,\nIF($N76>0,1/$N76,0),VDB(1,0,$N76,INT(EF$40-2),MIN($N76,INT(EF$40-2)+1),$CM76,IF($CN76=\"No\",1,0))/\nIF(DN76>INT($N76),$N76-INT($N76),1))*\nIF(EF$40=2,DN76,\nIF(INT(DN76)=INT(DM76),0,DN76-INT(DN76)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0,0,0,0,0,0,0,0]
[null,null,"Recycled infrastructure - Renewal",null,"Recycled water","Renewals","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,4.3729706259777519E-2,4.0426780381435067E-2,3.8049467444514484E-2,3.9809099786665726E-2,3.7263233061945851E-2,8.1424980765080146E-2,8.0253813541642724E-2,8.356519306739478E-2,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,4.3729706259777519E-2,4.0426780381435067E-2,3.8049467444514484E-2,3.9809099786665726E-2,3.7263233061945851E-2,8.1424980765080146E-2,8.0253813541642724E-2,8.356519306739478E-2,null,2.7331066412360948E-4,7.9928870563118813E-4,1.2897652545433729E-3,1.7763812997382492E-3,2.2580833800420717E-3,2.9998847164609838E-3,4.0103771808780017E-3,5.0342459721844863E-3,null,{"$f":"+IF($K77=\"Ongoing\",AR77,IF(RIGHT($K77,2)=RIGHT(BJ$39,2),SUM($AR77:AR77),0)+IF(RIGHT(BJ$39,2)>RIGHT($K77,2),AR77,0))","v":4.3729706259777519E-2},{"$f":"+IF($K77=\"Ongoing\",AS77,IF(RIGHT($K77,2)=RIGHT(BK$39,2),SUM($AR77:AS77),0)+IF(RIGHT(BK$39,2)>RIGHT($K77,2),AS77,0))","v":4.0426780381435067E-2},{"$f":"+IF($K77=\"Ongoing\",AT77,IF(RIGHT($K77,2)=RIGHT(BL$39,2),SUM($AR77:AT77),0)+IF(RIGHT(BL$39,2)>RIGHT($K77,2),AT77,0))","v":3.8049467444514484E-2},{"$f":"+IF($K77=\"Ongoing\",AU77,IF(RIGHT($K77,2)=RIGHT(BM$39,2),SUM($AR77:AU77),0)+IF(RIGHT(BM$39,2)>RIGHT($K77,2),AU77,0))","v":3.9809099786665726E-2},{"$f":"+IF($K77=\"Ongoing\",AV77,IF(RIGHT($K77,2)=RIGHT(BN$39,2),SUM($AR77:AV77),0)+IF(RIGHT(BN$39,2)>RIGHT($K77,2),AV77,0))","v":3.7263233061945851E-2},{"$f":"+IF($K77=\"Ongoing\",AW77,IF(RIGHT($K77,2)=RIGHT(BO$39,2),SUM($AR77:AW77),0)+IF(RIGHT(BO$39,2)>RIGHT($K77,2),AW77,0))","v":8.1424980765080146E-2},{"$f":"+IF($K77=\"Ongoing\",AX77,IF(RIGHT($K77,2)=RIGHT(BP$39,2),SUM($AR77:AX77),0)+IF(RIGHT(BP$39,2)>RIGHT($K77,2),AX77,0))","v":8.0253813541642724E-2},{"$f":"+IF($K77=\"Ongoing\",AY77,IF(RIGHT($K77,2)=RIGHT(BQ$39,2),SUM($AR77:AY77),0)+IF(RIGHT(BQ$39,2)>RIGHT($K77,2),AY77,0))","v":8.356519306739478E-2},null,{"$f":"+Q77*KeyAssumptionsPriceControl_FO!Z$15","v":4.4735489503752397E-2},{"$f":"+R77*KeyAssumptionsPriceControl_FO!AA$15","v":4.2307798045802848E-2},{"$f":"+S77*KeyAssumptionsPriceControl_FO!AB$15","v":4.0735728150890813E-2},{"$f":"+T77*KeyAssumptionsPriceControl_FO!AC$15","v":4.3599839619248543E-2},{"$f":"+U77*KeyAssumptionsPriceControl_FO!AD$15","v":4.1750213563274907E-2},{"$f":"+V77*KeyAssumptionsPriceControl_FO!AE$15","v":9.3327894235100517E-2},{"$f":"+W77*KeyAssumptionsPriceControl_FO!AF$15","v":9.4101189793267967E-2},{"$f":"+X77*KeyAssumptionsPriceControl_FO!AG$15","v":0.10023756095913859},null,{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BS77,\nIF($J77=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BS77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BS77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ77,0))","v":4.1939521409767869E-4},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BT77,\nIF($J77=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BT77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BT77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(ER77,0))","v":1.2275623746104275E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BU77,\nIF($J77=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BU77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BU77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(ES77,0))","v":1.9830786381804851E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BV77,\nIF($J77=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BV77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BV77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(ET77,0))","v":2.7365418615596573E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BW77,\nIF($J77=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BW77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BW77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(EU77,0))","v":3.4853884502415713E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BX77,\nIF($J77=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BX77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BX77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(EV77,0))","v":4.6863946774093109E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BY77,\nIF($J77=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BY77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BY77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(EW77,0))","v":6.3556724399738409E-3},{"$f":"IF($M77=\"straight line\",IF($N77=0,0,\nIF($N77<=0.5,BZ77,\nIF($J77=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N77)<LEFT(#REF!,4)*1,0,((OFFSET(BZ77,0,-INT($N77+0.5),1,1))/$N77)*(IF($N77-INT($N77)>0.5,$N77-0.5-INT($N77),IF($N77-INT($N77)<=0.5,$N77-0.5-INT($N77)+1,0))))\n+BZ77/$N77*0.5,\nIF($J77=\"Declining Balance\",-#REF!,0)))),IFERROR(EX77,0))","v":8.0584293700281407E-3},null,null,null,1.5,"No",{"$f":"+IF($K77=\"ongoing\",BS77,IF(RIGHT($K77,2)=RIGHT(CO$39,2),SUM($BR77:BS77),0)+IF(RIGHT(CO$39,2)>RIGHT($K77,2),BS77,0))","v":4.4735489503752397E-2},{"$f":"+IF($K77=\"ongoing\",BT77,IF(RIGHT($K77,2)=RIGHT(CP$39,2),SUM($BR77:BT77),0)+IF(RIGHT(CP$39,2)>RIGHT($K77,2),BT77,0))","v":4.2307798045802848E-2},{"$f":"+IF($K77=\"ongoing\",BU77,IF(RIGHT($K77,2)=RIGHT(CQ$39,2),SUM($BR77:BU77),0)+IF(RIGHT(CQ$39,2)>RIGHT($K77,2),BU77,0))","v":4.0735728150890813E-2},{"$f":"+IF($K77=\"ongoing\",BV77,IF(RIGHT($K77,2)=RIGHT(CR$39,2),SUM($BR77:BV77),0)+IF(RIGHT(CR$39,2)>RIGHT($K77,2),BV77,0))","v":4.3599839619248543E-2},{"$f":"+IF($K77=\"ongoing\",BW77,IF(RIGHT($K77,2)=RIGHT(CS$39,2),SUM($BR77:BW77),0)+IF(RIGHT(CS$39,2)>RIGHT($K77,2),BW77,0))","v":4.1750213563274907E-2},{"$f":"+IF($K77=\"ongoing\",BX77,IF(RIGHT($K77,2)=RIGHT(CT$39,2),SUM($BR77:BX77),0)+IF(RIGHT(CT$39,2)>RIGHT($K77,2),BX77,0))","v":9.3327894235100517E-2},{"$f":"+IF($K77=\"ongoing\",BY77,IF(RIGHT($K77,2)=RIGHT(CU$39,2),SUM($BR77:BY77),0)+IF(RIGHT(CU$39,2)>RIGHT($K77,2),BY77,0))","v":9.4101189793267967E-2},{"$f":"+IF($K77=\"ongoing\",BZ77,IF(RIGHT($K77,2)=RIGHT(CV$39,2),SUM($BR77:BZ77),0)+IF(RIGHT(CV$39,2)>RIGHT($K77,2),BZ77,0))","v":0.10023756095913859},null,{"$f":"+MIN(IF($N77<=$CM77,MIN($N77,1),$N77),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N77<=$CM77,MIN($N77,1),$N77),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX77=CW77,0,\nIF(AND(DP$40>1,CX77=$N77),1-SUM($DO77:DO77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DP$40=1,0,VDB(1,0,$N77,INT(DP$40-1-1),MIN($N77,INT(DP$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CW77>=INT($N77),$N77-INT($N77),1)))*\nIF(DP$40=1,0,\nIF(INT(CX77)=INT(CW77),CX77-CW77,INT(CX77)-CW77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DP$40-1),MIN($N77,INT(DP$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CX77>INT($N77),$N77-INT($N77),1))*\nIF(DP$40=1,CX77,\nIF(INT(CX77)=INT(CW77),0,CX77-INT(CX77)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY77=CX77,0,\nIF(AND(DQ$40>1,CY77=$N77),1-SUM($DO77:DP77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DQ$40=1,0,VDB(1,0,$N77,INT(DQ$40-1-1),MIN($N77,INT(DQ$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CX77>=INT($N77),$N77-INT($N77),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY77)=INT(CX77),CY77-CX77,INT(CY77)-CX77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DQ$40-1),MIN($N77,INT(DQ$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CY77>INT($N77),$N77-INT($N77),1))*\nIF(DQ$40=1,CY77,\nIF(INT(CY77)=INT(CX77),0,CY77-INT(CY77)))))","v":1.857421875E-2},{"$f":"+IF(CZ77=CY77,0,\nIF(AND(DR$40>1,CZ77=$N77),1-SUM($DO77:DQ77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DR$40=1,0,VDB(1,0,$N77,INT(DR$40-1-1),MIN($N77,INT(DR$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CY77>=INT($N77),$N77-INT($N77),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ77)=INT(CY77),CZ77-CY77,INT(CZ77)-CY77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DR$40-1),MIN($N77,INT(DR$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CZ77>INT($N77),$N77-INT($N77),1))*\nIF(DR$40=1,CZ77,\nIF(INT(CZ77)=INT(CY77),0,CZ77-INT(CZ77)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA77=CZ77,0,\nIF(AND(DS$40>1,DA77=$N77),1-SUM($DO77:DR77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DS$40=1,0,VDB(1,0,$N77,INT(DS$40-1-1),MIN($N77,INT(DS$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(CZ77>=INT($N77),$N77-INT($N77),1)))*\nIF(DS$40=1,0,\nIF(INT(DA77)=INT(CZ77),DA77-CZ77,INT(DA77)-CZ77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DS$40-1),MIN($N77,INT(DS$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DA77>INT($N77),$N77-INT($N77),1))*\nIF(DS$40=1,DA77,\nIF(INT(DA77)=INT(CZ77),0,DA77-INT(DA77)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB77=DA77,0,\nIF(AND(DT$40>1,DB77=$N77),1-SUM($DO77:DS77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DT$40=1,0,VDB(1,0,$N77,INT(DT$40-1-1),MIN($N77,INT(DT$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DA77>=INT($N77),$N77-INT($N77),1)))*\nIF(DT$40=1,0,\nIF(INT(DB77)=INT(DA77),DB77-DA77,INT(DB77)-DA77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DT$40-1),MIN($N77,INT(DT$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DB77>INT($N77),$N77-INT($N77),1))*\nIF(DT$40=1,DB77,\nIF(INT(DB77)=INT(DA77),0,DB77-INT(DB77)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC77=DB77,0,\nIF(AND(DU$40>1,DC77=$N77),1-SUM($DO77:DT77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DU$40=1,0,VDB(1,0,$N77,INT(DU$40-1-1),MIN($N77,INT(DU$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DB77>=INT($N77),$N77-INT($N77),1)))*\nIF(DU$40=1,0,\nIF(INT(DC77)=INT(DB77),DC77-DB77,INT(DC77)-DB77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DU$40-1),MIN($N77,INT(DU$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DC77>INT($N77),$N77-INT($N77),1))*\nIF(DU$40=1,DC77,\nIF(INT(DC77)=INT(DB77),0,DC77-INT(DC77)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD77=DC77,0,\nIF(AND(DV$40>1,DD77=$N77),1-SUM($DO77:DU77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DV$40=1,0,VDB(1,0,$N77,INT(DV$40-1-1),MIN($N77,INT(DV$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DC77>=INT($N77),$N77-INT($N77),1)))*\nIF(DV$40=1,0,\nIF(INT(DD77)=INT(DC77),DD77-DC77,INT(DD77)-DC77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DV$40-1),MIN($N77,INT(DV$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DD77>INT($N77),$N77-INT($N77),1))*\nIF(DV$40=1,DD77,\nIF(INT(DD77)=INT(DC77),0,DD77-INT(DD77)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE77=DD77,0,\nIF(AND(DW$40>1,DE77=$N77),1-SUM($DO77:DV77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DW$40=1,0,VDB(1,0,$N77,INT(DW$40-1-1),MIN($N77,INT(DW$40-1-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DD77>=INT($N77),$N77-INT($N77),1)))*\nIF(DW$40=1,0,\nIF(INT(DE77)=INT(DD77),DE77-DD77,INT(DE77)-DD77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DW$40-1),MIN($N77,INT(DW$40-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DE77>INT($N77),$N77-INT($N77),1))*\nIF(DW$40=1,DE77,\nIF(INT(DE77)=INT(DD77),0,DE77-INT(DE77)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG77=DF77,DY$40=1),0,\nIF(AND(DY$40>1,DG77=$N77),1-SUM($DX77:DX77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DY$40=2,0,VDB(1,0,$N77,INT(DY$40-2-1),MIN($N77,INT(DY$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DF77>=INT($N77),$N77-INT($N77),1)))*\nIF(DY$40=2,0,\nIF(INT(DG77)=INT(DF77),DG77-DF77,INT(DG77)-DF77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DY$40-2),MIN($N77,INT(DY$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DG77>INT($N77),$N77-INT($N77),1))*\nIF(DY$40=2,DG77,\nIF(INT(DG77)=INT(DF77),0,DG77-INT(DG77)))))","v":0},{"$f":"+IF(OR(DH77=DG77,DZ$40=1),0,\nIF(AND(DZ$40>1,DH77=$N77),1-SUM($DX77:DY77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(DZ$40=2,0,VDB(1,0,$N77,INT(DZ$40-2-1),MIN($N77,INT(DZ$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DG77>=INT($N77),$N77-INT($N77),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH77)=INT(DG77),DH77-DG77,INT(DH77)-DG77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(DZ$40-2),MIN($N77,INT(DZ$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DH77>INT($N77),$N77-INT($N77),1))*\nIF(DZ$40=2,DH77,\nIF(INT(DH77)=INT(DG77),0,DH77-INT(DH77)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI77=DH77,EA$40=1),0,\nIF(AND(EA$40>1,DI77=$N77),1-SUM($DX77:DZ77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(EA$40=2,0,VDB(1,0,$N77,INT(EA$40-2-1),MIN($N77,INT(EA$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DH77>=INT($N77),$N77-INT($N77),1)))*\nIF(EA$40=2,0,\nIF(INT(DI77)=INT(DH77),DI77-DH77,INT(DI77)-DH77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(EA$40-2),MIN($N77,INT(EA$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DI77>INT($N77),$N77-INT($N77),1))*\nIF(EA$40=2,DI77,\nIF(INT(DI77)=INT(DH77),0,DI77-INT(DI77)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ77=DI77,EB$40=1),0,\nIF(AND(EB$40>1,DJ77=$N77),1-SUM($DX77:EA77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(EB$40=2,0,VDB(1,0,$N77,INT(EB$40-2-1),MIN($N77,INT(EB$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DI77>=INT($N77),$N77-INT($N77),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ77)=INT(DI77),DJ77-DI77,INT(DJ77)-DI77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(EB$40-2),MIN($N77,INT(EB$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DJ77>INT($N77),$N77-INT($N77),1))*\nIF(EB$40=2,DJ77,\nIF(INT(DJ77)=INT(DI77),0,DJ77-INT(DJ77)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK77=DJ77,EC$40=1),0,\nIF(AND(EC$40>1,DK77=$N77),1-SUM($DX77:EB77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(EC$40=2,0,VDB(1,0,$N77,INT(EC$40-2-1),MIN($N77,INT(EC$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DJ77>=INT($N77),$N77-INT($N77),1)))*\nIF(EC$40=2,0,\nIF(INT(DK77)=INT(DJ77),DK77-DJ77,INT(DK77)-DJ77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(EC$40-2),MIN($N77,INT(EC$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DK77>INT($N77),$N77-INT($N77),1))*\nIF(EC$40=2,DK77,\nIF(INT(DK77)=INT(DJ77),0,DK77-INT(DK77)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL77=DK77,ED$40=1),0,\nIF(AND(ED$40>1,DL77=$N77),1-SUM($DX77:EC77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(ED$40=2,0,VDB(1,0,$N77,INT(ED$40-2-1),MIN($N77,INT(ED$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DK77>=INT($N77),$N77-INT($N77),1)))*\nIF(ED$40=2,0,\nIF(INT(DL77)=INT(DK77),DL77-DK77,INT(DL77)-DK77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(ED$40-2),MIN($N77,INT(ED$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DL77>INT($N77),$N77-INT($N77),1))*\nIF(ED$40=2,DL77,\nIF(INT(DL77)=INT(DK77),0,DL77-INT(DL77)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM77=DL77,EE$40=1),0,\nIF(AND(EE$40>1,DM77=$N77),1-SUM($DX77:ED77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(EE$40=2,0,VDB(1,0,$N77,INT(EE$40-2-1),MIN($N77,INT(EE$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DL77>=INT($N77),$N77-INT($N77),1)))*\nIF(EE$40=2,0,\nIF(INT(DM77)=INT(DL77),DM77-DL77,INT(DM77)-DL77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(EE$40-2),MIN($N77,INT(EE$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DM77>INT($N77),$N77-INT($N77),1))*\nIF(EE$40=2,DM77,\nIF(INT(DM77)=INT(DL77),0,DM77-INT(DM77)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN77=DM77,EF$40=1),0,\nIF(AND(EF$40>1,DN77=$N77),1-SUM($DX77:EE77),\nIF($N77<=1,\nIF($N77>0,1/$N77,0),\nIF(EF$40=2,0,VDB(1,0,$N77,INT(EF$40-2-1),MIN($N77,INT(EF$40-2-1)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DM77>=INT($N77),$N77-INT($N77),1)))*\nIF(EF$40=2,0,\nIF(INT(DN77)=INT(DM77),DN77-DM77,INT(DN77)-DM77))+\nIF($N77<=1,\nIF($N77>0,1/$N77,0),VDB(1,0,$N77,INT(EF$40-2),MIN($N77,INT(EF$40-2)+1),$CM77,IF($CN77=\"No\",1,0))/\nIF(DN77>INT($N77),$N77-INT($N77),1))*\nIF(EF$40=2,DN77,\nIF(INT(DN77)=INT(DM77),0,DN77-INT(DN77)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,4.1939521409767869E-4,1.2275623746104275E-3,1.9830786381804851E-3,2.7365418615596573E-3,3.4853884502415713E-3,4.6863946774093109E-3,6.3556724399738409E-3,8.0584293700281407E-3]
[null,null,"Recycled infrastructure - Renewal",null,"Recycled water","Renewals","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0.28845571905824574,0.15292777238623864,0.24840277742255906,0.13441366798424545,0.12581766138016603,8.9332230391485509E-2,8.6345081026838508E-2,8.8137743581511829E-2,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.28845571905824574,0.15292777238623864,0.24840277742255906,0.13441366798424545,0.12581766138016603,8.9332230391485509E-2,8.6345081026838508E-2,8.8137743581511829E-2,null,1.802848244114036E-3,4.5614950656420634E-3,7.0698110019470489E-3,9.4624137857395769E-3,1.1088859594267149E-2,1.2433546417839973E-2,1.3531529614204497E-2,1.4622047268006685E-2,null,{"$f":"+IF($K78=\"Ongoing\",AR78,IF(RIGHT($K78,2)=RIGHT(BJ$39,2),SUM($AR78:AR78),0)+IF(RIGHT(BJ$39,2)>RIGHT($K78,2),AR78,0))","v":0.28845571905824574},{"$f":"+IF($K78=\"Ongoing\",AS78,IF(RIGHT($K78,2)=RIGHT(BK$39,2),SUM($AR78:AS78),0)+IF(RIGHT(BK$39,2)>RIGHT($K78,2),AS78,0))","v":0.15292777238623864},{"$f":"+IF($K78=\"Ongoing\",AT78,IF(RIGHT($K78,2)=RIGHT(BL$39,2),SUM($AR78:AT78),0)+IF(RIGHT(BL$39,2)>RIGHT($K78,2),AT78,0))","v":0.24840277742255906},{"$f":"+IF($K78=\"Ongoing\",AU78,IF(RIGHT($K78,2)=RIGHT(BM$39,2),SUM($AR78:AU78),0)+IF(RIGHT(BM$39,2)>RIGHT($K78,2),AU78,0))","v":0.13441366798424545},{"$f":"+IF($K78=\"Ongoing\",AV78,IF(RIGHT($K78,2)=RIGHT(BN$39,2),SUM($AR78:AV78),0)+IF(RIGHT(BN$39,2)>RIGHT($K78,2),AV78,0))","v":0.12581766138016603},{"$f":"+IF($K78=\"Ongoing\",AW78,IF(RIGHT($K78,2)=RIGHT(BO$39,2),SUM($AR78:AW78),0)+IF(RIGHT(BO$39,2)>RIGHT($K78,2),AW78,0))","v":8.9332230391485509E-2},{"$f":"+IF($K78=\"Ongoing\",AX78,IF(RIGHT($K78,2)=RIGHT(BP$39,2),SUM($AR78:AX78),0)+IF(RIGHT(BP$39,2)>RIGHT($K78,2),AX78,0))","v":8.6345081026838508E-2},{"$f":"+IF($K78=\"Ongoing\",AY78,IF(RIGHT($K78,2)=RIGHT(BQ$39,2),SUM($AR78:AY78),0)+IF(RIGHT(BQ$39,2)>RIGHT($K78,2),AY78,0))","v":8.8137743581511829E-2},null,{"$f":"+Q78*KeyAssumptionsPriceControl_FO!Z$15","v":0.29509020059658536},{"$f":"+R78*KeyAssumptionsPriceControl_FO!AA$15","v":0.1600433487075979},{"$f":"+S78*KeyAssumptionsPriceControl_FO!AB$15","v":0.26593980658907806},{"$f":"+T78*KeyAssumptionsPriceControl_FO!AC$15","v":0.14721293367982669},{"$f":"+U78*KeyAssumptionsPriceControl_FO!AD$15","v":0.14096775295695277},{"$f":"+V78*KeyAssumptionsPriceControl_FO!AE$15","v":0.10239104598398224},{"$f":"+W78*KeyAssumptionsPriceControl_FO!AF$15","v":0.10124347366004705},{"$f":"+X78*KeyAssumptionsPriceControl_FO!AG$15","v":0.10572239614079011},null,{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BS78,\nIF($J78=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BS78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BS78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ78,0))","v":2.7664706305929876E-3},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BT78,\nIF($J78=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BT78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BT78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(ER78,0))","v":6.9814763309960868E-3},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BU78,\nIF($J78=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BU78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BU78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(ES78,0))","v":1.0844165730696248E-2},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BV78,\nIF($J78=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BV78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BV78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(ET78,0))","v":1.4514144563266674E-2},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BW78,\nIF($J78=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BW78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BW78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(EU78,0))","v":1.694369828992523E-2},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BX78,\nIF($J78=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BX78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BX78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(EV78,0))","v":1.8907492687060396E-2},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BY78,\nIF($J78=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BY78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BY78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(EW78,0))","v":2.0462050820840787E-2},{"$f":"IF($M78=\"straight line\",IF($N78=0,0,\nIF($N78<=0.5,BZ78,\nIF($J78=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N78)<LEFT(#REF!,4)*1,0,((OFFSET(BZ78,0,-INT($N78+0.5),1,1))/$N78)*(IF($N78-INT($N78)>0.5,$N78-0.5-INT($N78),IF($N78-INT($N78)<=0.5,$N78-0.5-INT($N78)+1,0))))\n+BZ78/$N78*0.5,\nIF($J78=\"Declining Balance\",-#REF!,0)))),IFERROR(EX78,0))","v":2.2018692397332874E-2},null,null,null,1.5,"No",{"$f":"+IF($K78=\"ongoing\",BS78,IF(RIGHT($K78,2)=RIGHT(CO$39,2),SUM($BR78:BS78),0)+IF(RIGHT(CO$39,2)>RIGHT($K78,2),BS78,0))","v":0.29509020059658536},{"$f":"+IF($K78=\"ongoing\",BT78,IF(RIGHT($K78,2)=RIGHT(CP$39,2),SUM($BR78:BT78),0)+IF(RIGHT(CP$39,2)>RIGHT($K78,2),BT78,0))","v":0.1600433487075979},{"$f":"+IF($K78=\"ongoing\",BU78,IF(RIGHT($K78,2)=RIGHT(CQ$39,2),SUM($BR78:BU78),0)+IF(RIGHT(CQ$39,2)>RIGHT($K78,2),BU78,0))","v":0.26593980658907806},{"$f":"+IF($K78=\"ongoing\",BV78,IF(RIGHT($K78,2)=RIGHT(CR$39,2),SUM($BR78:BV78),0)+IF(RIGHT(CR$39,2)>RIGHT($K78,2),BV78,0))","v":0.14721293367982669},{"$f":"+IF($K78=\"ongoing\",BW78,IF(RIGHT($K78,2)=RIGHT(CS$39,2),SUM($BR78:BW78),0)+IF(RIGHT(CS$39,2)>RIGHT($K78,2),BW78,0))","v":0.14096775295695277},{"$f":"+IF($K78=\"ongoing\",BX78,IF(RIGHT($K78,2)=RIGHT(CT$39,2),SUM($BR78:BX78),0)+IF(RIGHT(CT$39,2)>RIGHT($K78,2),BX78,0))","v":0.10239104598398224},{"$f":"+IF($K78=\"ongoing\",BY78,IF(RIGHT($K78,2)=RIGHT(CU$39,2),SUM($BR78:BY78),0)+IF(RIGHT(CU$39,2)>RIGHT($K78,2),BY78,0))","v":0.10124347366004705},{"$f":"+IF($K78=\"ongoing\",BZ78,IF(RIGHT($K78,2)=RIGHT(CV$39,2),SUM($BR78:BZ78),0)+IF(RIGHT(CV$39,2)>RIGHT($K78,2),BZ78,0))","v":0.10572239614079011},null,{"$f":"+MIN(IF($N78<=$CM78,MIN($N78,1),$N78),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N78<=$CM78,MIN($N78,1),$N78),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX78=CW78,0,\nIF(AND(DP$40>1,CX78=$N78),1-SUM($DO78:DO78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DP$40=1,0,VDB(1,0,$N78,INT(DP$40-1-1),MIN($N78,INT(DP$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CW78>=INT($N78),$N78-INT($N78),1)))*\nIF(DP$40=1,0,\nIF(INT(CX78)=INT(CW78),CX78-CW78,INT(CX78)-CW78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DP$40-1),MIN($N78,INT(DP$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CX78>INT($N78),$N78-INT($N78),1))*\nIF(DP$40=1,CX78,\nIF(INT(CX78)=INT(CW78),0,CX78-INT(CX78)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY78=CX78,0,\nIF(AND(DQ$40>1,CY78=$N78),1-SUM($DO78:DP78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DQ$40=1,0,VDB(1,0,$N78,INT(DQ$40-1-1),MIN($N78,INT(DQ$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CX78>=INT($N78),$N78-INT($N78),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY78)=INT(CX78),CY78-CX78,INT(CY78)-CX78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DQ$40-1),MIN($N78,INT(DQ$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CY78>INT($N78),$N78-INT($N78),1))*\nIF(DQ$40=1,CY78,\nIF(INT(CY78)=INT(CX78),0,CY78-INT(CY78)))))","v":1.857421875E-2},{"$f":"+IF(CZ78=CY78,0,\nIF(AND(DR$40>1,CZ78=$N78),1-SUM($DO78:DQ78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DR$40=1,0,VDB(1,0,$N78,INT(DR$40-1-1),MIN($N78,INT(DR$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CY78>=INT($N78),$N78-INT($N78),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ78)=INT(CY78),CZ78-CY78,INT(CZ78)-CY78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DR$40-1),MIN($N78,INT(DR$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CZ78>INT($N78),$N78-INT($N78),1))*\nIF(DR$40=1,CZ78,\nIF(INT(CZ78)=INT(CY78),0,CZ78-INT(CZ78)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA78=CZ78,0,\nIF(AND(DS$40>1,DA78=$N78),1-SUM($DO78:DR78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DS$40=1,0,VDB(1,0,$N78,INT(DS$40-1-1),MIN($N78,INT(DS$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(CZ78>=INT($N78),$N78-INT($N78),1)))*\nIF(DS$40=1,0,\nIF(INT(DA78)=INT(CZ78),DA78-CZ78,INT(DA78)-CZ78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DS$40-1),MIN($N78,INT(DS$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DA78>INT($N78),$N78-INT($N78),1))*\nIF(DS$40=1,DA78,\nIF(INT(DA78)=INT(CZ78),0,DA78-INT(DA78)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB78=DA78,0,\nIF(AND(DT$40>1,DB78=$N78),1-SUM($DO78:DS78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DT$40=1,0,VDB(1,0,$N78,INT(DT$40-1-1),MIN($N78,INT(DT$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DA78>=INT($N78),$N78-INT($N78),1)))*\nIF(DT$40=1,0,\nIF(INT(DB78)=INT(DA78),DB78-DA78,INT(DB78)-DA78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DT$40-1),MIN($N78,INT(DT$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DB78>INT($N78),$N78-INT($N78),1))*\nIF(DT$40=1,DB78,\nIF(INT(DB78)=INT(DA78),0,DB78-INT(DB78)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC78=DB78,0,\nIF(AND(DU$40>1,DC78=$N78),1-SUM($DO78:DT78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DU$40=1,0,VDB(1,0,$N78,INT(DU$40-1-1),MIN($N78,INT(DU$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DB78>=INT($N78),$N78-INT($N78),1)))*\nIF(DU$40=1,0,\nIF(INT(DC78)=INT(DB78),DC78-DB78,INT(DC78)-DB78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DU$40-1),MIN($N78,INT(DU$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DC78>INT($N78),$N78-INT($N78),1))*\nIF(DU$40=1,DC78,\nIF(INT(DC78)=INT(DB78),0,DC78-INT(DC78)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD78=DC78,0,\nIF(AND(DV$40>1,DD78=$N78),1-SUM($DO78:DU78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DV$40=1,0,VDB(1,0,$N78,INT(DV$40-1-1),MIN($N78,INT(DV$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DC78>=INT($N78),$N78-INT($N78),1)))*\nIF(DV$40=1,0,\nIF(INT(DD78)=INT(DC78),DD78-DC78,INT(DD78)-DC78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DV$40-1),MIN($N78,INT(DV$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DD78>INT($N78),$N78-INT($N78),1))*\nIF(DV$40=1,DD78,\nIF(INT(DD78)=INT(DC78),0,DD78-INT(DD78)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE78=DD78,0,\nIF(AND(DW$40>1,DE78=$N78),1-SUM($DO78:DV78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DW$40=1,0,VDB(1,0,$N78,INT(DW$40-1-1),MIN($N78,INT(DW$40-1-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DD78>=INT($N78),$N78-INT($N78),1)))*\nIF(DW$40=1,0,\nIF(INT(DE78)=INT(DD78),DE78-DD78,INT(DE78)-DD78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DW$40-1),MIN($N78,INT(DW$40-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DE78>INT($N78),$N78-INT($N78),1))*\nIF(DW$40=1,DE78,\nIF(INT(DE78)=INT(DD78),0,DE78-INT(DE78)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG78=DF78,DY$40=1),0,\nIF(AND(DY$40>1,DG78=$N78),1-SUM($DX78:DX78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DY$40=2,0,VDB(1,0,$N78,INT(DY$40-2-1),MIN($N78,INT(DY$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DF78>=INT($N78),$N78-INT($N78),1)))*\nIF(DY$40=2,0,\nIF(INT(DG78)=INT(DF78),DG78-DF78,INT(DG78)-DF78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DY$40-2),MIN($N78,INT(DY$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DG78>INT($N78),$N78-INT($N78),1))*\nIF(DY$40=2,DG78,\nIF(INT(DG78)=INT(DF78),0,DG78-INT(DG78)))))","v":0},{"$f":"+IF(OR(DH78=DG78,DZ$40=1),0,\nIF(AND(DZ$40>1,DH78=$N78),1-SUM($DX78:DY78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(DZ$40=2,0,VDB(1,0,$N78,INT(DZ$40-2-1),MIN($N78,INT(DZ$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DG78>=INT($N78),$N78-INT($N78),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH78)=INT(DG78),DH78-DG78,INT(DH78)-DG78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(DZ$40-2),MIN($N78,INT(DZ$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DH78>INT($N78),$N78-INT($N78),1))*\nIF(DZ$40=2,DH78,\nIF(INT(DH78)=INT(DG78),0,DH78-INT(DH78)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI78=DH78,EA$40=1),0,\nIF(AND(EA$40>1,DI78=$N78),1-SUM($DX78:DZ78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(EA$40=2,0,VDB(1,0,$N78,INT(EA$40-2-1),MIN($N78,INT(EA$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DH78>=INT($N78),$N78-INT($N78),1)))*\nIF(EA$40=2,0,\nIF(INT(DI78)=INT(DH78),DI78-DH78,INT(DI78)-DH78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(EA$40-2),MIN($N78,INT(EA$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DI78>INT($N78),$N78-INT($N78),1))*\nIF(EA$40=2,DI78,\nIF(INT(DI78)=INT(DH78),0,DI78-INT(DI78)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ78=DI78,EB$40=1),0,\nIF(AND(EB$40>1,DJ78=$N78),1-SUM($DX78:EA78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(EB$40=2,0,VDB(1,0,$N78,INT(EB$40-2-1),MIN($N78,INT(EB$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DI78>=INT($N78),$N78-INT($N78),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ78)=INT(DI78),DJ78-DI78,INT(DJ78)-DI78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(EB$40-2),MIN($N78,INT(EB$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DJ78>INT($N78),$N78-INT($N78),1))*\nIF(EB$40=2,DJ78,\nIF(INT(DJ78)=INT(DI78),0,DJ78-INT(DJ78)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK78=DJ78,EC$40=1),0,\nIF(AND(EC$40>1,DK78=$N78),1-SUM($DX78:EB78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(EC$40=2,0,VDB(1,0,$N78,INT(EC$40-2-1),MIN($N78,INT(EC$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DJ78>=INT($N78),$N78-INT($N78),1)))*\nIF(EC$40=2,0,\nIF(INT(DK78)=INT(DJ78),DK78-DJ78,INT(DK78)-DJ78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(EC$40-2),MIN($N78,INT(EC$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DK78>INT($N78),$N78-INT($N78),1))*\nIF(EC$40=2,DK78,\nIF(INT(DK78)=INT(DJ78),0,DK78-INT(DK78)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL78=DK78,ED$40=1),0,\nIF(AND(ED$40>1,DL78=$N78),1-SUM($DX78:EC78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(ED$40=2,0,VDB(1,0,$N78,INT(ED$40-2-1),MIN($N78,INT(ED$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DK78>=INT($N78),$N78-INT($N78),1)))*\nIF(ED$40=2,0,\nIF(INT(DL78)=INT(DK78),DL78-DK78,INT(DL78)-DK78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(ED$40-2),MIN($N78,INT(ED$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DL78>INT($N78),$N78-INT($N78),1))*\nIF(ED$40=2,DL78,\nIF(INT(DL78)=INT(DK78),0,DL78-INT(DL78)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM78=DL78,EE$40=1),0,\nIF(AND(EE$40>1,DM78=$N78),1-SUM($DX78:ED78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(EE$40=2,0,VDB(1,0,$N78,INT(EE$40-2-1),MIN($N78,INT(EE$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DL78>=INT($N78),$N78-INT($N78),1)))*\nIF(EE$40=2,0,\nIF(INT(DM78)=INT(DL78),DM78-DL78,INT(DM78)-DL78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(EE$40-2),MIN($N78,INT(EE$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DM78>INT($N78),$N78-INT($N78),1))*\nIF(EE$40=2,DM78,\nIF(INT(DM78)=INT(DL78),0,DM78-INT(DM78)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN78=DM78,EF$40=1),0,\nIF(AND(EF$40>1,DN78=$N78),1-SUM($DX78:EE78),\nIF($N78<=1,\nIF($N78>0,1/$N78,0),\nIF(EF$40=2,0,VDB(1,0,$N78,INT(EF$40-2-1),MIN($N78,INT(EF$40-2-1)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DM78>=INT($N78),$N78-INT($N78),1)))*\nIF(EF$40=2,0,\nIF(INT(DN78)=INT(DM78),DN78-DM78,INT(DN78)-DM78))+\nIF($N78<=1,\nIF($N78>0,1/$N78,0),VDB(1,0,$N78,INT(EF$40-2),MIN($N78,INT(EF$40-2)+1),$CM78,IF($CN78=\"No\",1,0))/\nIF(DN78>INT($N78),$N78-INT($N78),1))*\nIF(EF$40=2,DN78,\nIF(INT(DN78)=INT(DM78),0,DN78-INT(DN78)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,2.7664706305929876E-3,6.9814763309960868E-3,1.0844165730696248E-2,1.4514144563266674E-2,1.694369828992523E-2,1.8907492687060396E-2,2.0462050820840787E-2,2.2018692397332874E-2]
[null,null,"Recycled infrastructure - Imp/Com",null,"Recycled water","Improvements / Compliance","Headworks","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K79=\"Ongoing\",AR79,IF(RIGHT($K79,2)=RIGHT(BJ$39,2),SUM($AR79:AR79),0)+IF(RIGHT(BJ$39,2)>RIGHT($K79,2),AR79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AS79,IF(RIGHT($K79,2)=RIGHT(BK$39,2),SUM($AR79:AS79),0)+IF(RIGHT(BK$39,2)>RIGHT($K79,2),AS79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AT79,IF(RIGHT($K79,2)=RIGHT(BL$39,2),SUM($AR79:AT79),0)+IF(RIGHT(BL$39,2)>RIGHT($K79,2),AT79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AU79,IF(RIGHT($K79,2)=RIGHT(BM$39,2),SUM($AR79:AU79),0)+IF(RIGHT(BM$39,2)>RIGHT($K79,2),AU79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AV79,IF(RIGHT($K79,2)=RIGHT(BN$39,2),SUM($AR79:AV79),0)+IF(RIGHT(BN$39,2)>RIGHT($K79,2),AV79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AW79,IF(RIGHT($K79,2)=RIGHT(BO$39,2),SUM($AR79:AW79),0)+IF(RIGHT(BO$39,2)>RIGHT($K79,2),AW79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AX79,IF(RIGHT($K79,2)=RIGHT(BP$39,2),SUM($AR79:AX79),0)+IF(RIGHT(BP$39,2)>RIGHT($K79,2),AX79,0))","v":0},{"$f":"+IF($K79=\"Ongoing\",AY79,IF(RIGHT($K79,2)=RIGHT(BQ$39,2),SUM($AR79:AY79),0)+IF(RIGHT(BQ$39,2)>RIGHT($K79,2),AY79,0))","v":0},null,{"$f":"+Q79*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R79*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S79*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T79*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U79*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V79*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W79*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X79*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BS79,\nIF($J79=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BS79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BS79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BT79,\nIF($J79=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BT79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BT79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(ER79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BU79,\nIF($J79=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BU79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BU79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(ES79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BV79,\nIF($J79=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BV79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BV79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(ET79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BW79,\nIF($J79=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BW79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BW79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(EU79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BX79,\nIF($J79=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BX79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BX79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(EV79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BY79,\nIF($J79=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BY79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BY79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(EW79,0))","v":0},{"$f":"IF($M79=\"straight line\",IF($N79=0,0,\nIF($N79<=0.5,BZ79,\nIF($J79=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N79)<LEFT(#REF!,4)*1,0,((OFFSET(BZ79,0,-INT($N79+0.5),1,1))/$N79)*(IF($N79-INT($N79)>0.5,$N79-0.5-INT($N79),IF($N79-INT($N79)<=0.5,$N79-0.5-INT($N79)+1,0))))\n+BZ79/$N79*0.5,\nIF($J79=\"Declining Balance\",-#REF!,0)))),IFERROR(EX79,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K79=\"ongoing\",BS79,IF(RIGHT($K79,2)=RIGHT(CO$39,2),SUM($BR79:BS79),0)+IF(RIGHT(CO$39,2)>RIGHT($K79,2),BS79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BT79,IF(RIGHT($K79,2)=RIGHT(CP$39,2),SUM($BR79:BT79),0)+IF(RIGHT(CP$39,2)>RIGHT($K79,2),BT79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BU79,IF(RIGHT($K79,2)=RIGHT(CQ$39,2),SUM($BR79:BU79),0)+IF(RIGHT(CQ$39,2)>RIGHT($K79,2),BU79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BV79,IF(RIGHT($K79,2)=RIGHT(CR$39,2),SUM($BR79:BV79),0)+IF(RIGHT(CR$39,2)>RIGHT($K79,2),BV79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BW79,IF(RIGHT($K79,2)=RIGHT(CS$39,2),SUM($BR79:BW79),0)+IF(RIGHT(CS$39,2)>RIGHT($K79,2),BW79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BX79,IF(RIGHT($K79,2)=RIGHT(CT$39,2),SUM($BR79:BX79),0)+IF(RIGHT(CT$39,2)>RIGHT($K79,2),BX79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BY79,IF(RIGHT($K79,2)=RIGHT(CU$39,2),SUM($BR79:BY79),0)+IF(RIGHT(CU$39,2)>RIGHT($K79,2),BY79,0))","v":0},{"$f":"+IF($K79=\"ongoing\",BZ79,IF(RIGHT($K79,2)=RIGHT(CV$39,2),SUM($BR79:BZ79),0)+IF(RIGHT(CV$39,2)>RIGHT($K79,2),BZ79,0))","v":0},null,{"$f":"+MIN(IF($N79<=$CM79,MIN($N79,1),$N79),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N79<=$CM79,MIN($N79,1),$N79),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX79=CW79,0,\nIF(AND(DP$40>1,CX79=$N79),1-SUM($DO79:DO79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DP$40=1,0,VDB(1,0,$N79,INT(DP$40-1-1),MIN($N79,INT(DP$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CW79>=INT($N79),$N79-INT($N79),1)))*\nIF(DP$40=1,0,\nIF(INT(CX79)=INT(CW79),CX79-CW79,INT(CX79)-CW79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DP$40-1),MIN($N79,INT(DP$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CX79>INT($N79),$N79-INT($N79),1))*\nIF(DP$40=1,CX79,\nIF(INT(CX79)=INT(CW79),0,CX79-INT(CX79)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY79=CX79,0,\nIF(AND(DQ$40>1,CY79=$N79),1-SUM($DO79:DP79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DQ$40=1,0,VDB(1,0,$N79,INT(DQ$40-1-1),MIN($N79,INT(DQ$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CX79>=INT($N79),$N79-INT($N79),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY79)=INT(CX79),CY79-CX79,INT(CY79)-CX79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DQ$40-1),MIN($N79,INT(DQ$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CY79>INT($N79),$N79-INT($N79),1))*\nIF(DQ$40=1,CY79,\nIF(INT(CY79)=INT(CX79),0,CY79-INT(CY79)))))","v":1.857421875E-2},{"$f":"+IF(CZ79=CY79,0,\nIF(AND(DR$40>1,CZ79=$N79),1-SUM($DO79:DQ79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DR$40=1,0,VDB(1,0,$N79,INT(DR$40-1-1),MIN($N79,INT(DR$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CY79>=INT($N79),$N79-INT($N79),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ79)=INT(CY79),CZ79-CY79,INT(CZ79)-CY79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DR$40-1),MIN($N79,INT(DR$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CZ79>INT($N79),$N79-INT($N79),1))*\nIF(DR$40=1,CZ79,\nIF(INT(CZ79)=INT(CY79),0,CZ79-INT(CZ79)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA79=CZ79,0,\nIF(AND(DS$40>1,DA79=$N79),1-SUM($DO79:DR79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DS$40=1,0,VDB(1,0,$N79,INT(DS$40-1-1),MIN($N79,INT(DS$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(CZ79>=INT($N79),$N79-INT($N79),1)))*\nIF(DS$40=1,0,\nIF(INT(DA79)=INT(CZ79),DA79-CZ79,INT(DA79)-CZ79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DS$40-1),MIN($N79,INT(DS$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DA79>INT($N79),$N79-INT($N79),1))*\nIF(DS$40=1,DA79,\nIF(INT(DA79)=INT(CZ79),0,DA79-INT(DA79)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB79=DA79,0,\nIF(AND(DT$40>1,DB79=$N79),1-SUM($DO79:DS79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DT$40=1,0,VDB(1,0,$N79,INT(DT$40-1-1),MIN($N79,INT(DT$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DA79>=INT($N79),$N79-INT($N79),1)))*\nIF(DT$40=1,0,\nIF(INT(DB79)=INT(DA79),DB79-DA79,INT(DB79)-DA79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DT$40-1),MIN($N79,INT(DT$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DB79>INT($N79),$N79-INT($N79),1))*\nIF(DT$40=1,DB79,\nIF(INT(DB79)=INT(DA79),0,DB79-INT(DB79)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC79=DB79,0,\nIF(AND(DU$40>1,DC79=$N79),1-SUM($DO79:DT79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DU$40=1,0,VDB(1,0,$N79,INT(DU$40-1-1),MIN($N79,INT(DU$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DB79>=INT($N79),$N79-INT($N79),1)))*\nIF(DU$40=1,0,\nIF(INT(DC79)=INT(DB79),DC79-DB79,INT(DC79)-DB79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DU$40-1),MIN($N79,INT(DU$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DC79>INT($N79),$N79-INT($N79),1))*\nIF(DU$40=1,DC79,\nIF(INT(DC79)=INT(DB79),0,DC79-INT(DC79)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD79=DC79,0,\nIF(AND(DV$40>1,DD79=$N79),1-SUM($DO79:DU79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DV$40=1,0,VDB(1,0,$N79,INT(DV$40-1-1),MIN($N79,INT(DV$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DC79>=INT($N79),$N79-INT($N79),1)))*\nIF(DV$40=1,0,\nIF(INT(DD79)=INT(DC79),DD79-DC79,INT(DD79)-DC79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DV$40-1),MIN($N79,INT(DV$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DD79>INT($N79),$N79-INT($N79),1))*\nIF(DV$40=1,DD79,\nIF(INT(DD79)=INT(DC79),0,DD79-INT(DD79)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE79=DD79,0,\nIF(AND(DW$40>1,DE79=$N79),1-SUM($DO79:DV79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DW$40=1,0,VDB(1,0,$N79,INT(DW$40-1-1),MIN($N79,INT(DW$40-1-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DD79>=INT($N79),$N79-INT($N79),1)))*\nIF(DW$40=1,0,\nIF(INT(DE79)=INT(DD79),DE79-DD79,INT(DE79)-DD79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DW$40-1),MIN($N79,INT(DW$40-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DE79>INT($N79),$N79-INT($N79),1))*\nIF(DW$40=1,DE79,\nIF(INT(DE79)=INT(DD79),0,DE79-INT(DE79)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG79=DF79,DY$40=1),0,\nIF(AND(DY$40>1,DG79=$N79),1-SUM($DX79:DX79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DY$40=2,0,VDB(1,0,$N79,INT(DY$40-2-1),MIN($N79,INT(DY$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DF79>=INT($N79),$N79-INT($N79),1)))*\nIF(DY$40=2,0,\nIF(INT(DG79)=INT(DF79),DG79-DF79,INT(DG79)-DF79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DY$40-2),MIN($N79,INT(DY$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DG79>INT($N79),$N79-INT($N79),1))*\nIF(DY$40=2,DG79,\nIF(INT(DG79)=INT(DF79),0,DG79-INT(DG79)))))","v":0},{"$f":"+IF(OR(DH79=DG79,DZ$40=1),0,\nIF(AND(DZ$40>1,DH79=$N79),1-SUM($DX79:DY79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(DZ$40=2,0,VDB(1,0,$N79,INT(DZ$40-2-1),MIN($N79,INT(DZ$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DG79>=INT($N79),$N79-INT($N79),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH79)=INT(DG79),DH79-DG79,INT(DH79)-DG79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(DZ$40-2),MIN($N79,INT(DZ$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DH79>INT($N79),$N79-INT($N79),1))*\nIF(DZ$40=2,DH79,\nIF(INT(DH79)=INT(DG79),0,DH79-INT(DH79)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI79=DH79,EA$40=1),0,\nIF(AND(EA$40>1,DI79=$N79),1-SUM($DX79:DZ79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(EA$40=2,0,VDB(1,0,$N79,INT(EA$40-2-1),MIN($N79,INT(EA$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DH79>=INT($N79),$N79-INT($N79),1)))*\nIF(EA$40=2,0,\nIF(INT(DI79)=INT(DH79),DI79-DH79,INT(DI79)-DH79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(EA$40-2),MIN($N79,INT(EA$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DI79>INT($N79),$N79-INT($N79),1))*\nIF(EA$40=2,DI79,\nIF(INT(DI79)=INT(DH79),0,DI79-INT(DI79)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ79=DI79,EB$40=1),0,\nIF(AND(EB$40>1,DJ79=$N79),1-SUM($DX79:EA79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(EB$40=2,0,VDB(1,0,$N79,INT(EB$40-2-1),MIN($N79,INT(EB$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DI79>=INT($N79),$N79-INT($N79),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ79)=INT(DI79),DJ79-DI79,INT(DJ79)-DI79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(EB$40-2),MIN($N79,INT(EB$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DJ79>INT($N79),$N79-INT($N79),1))*\nIF(EB$40=2,DJ79,\nIF(INT(DJ79)=INT(DI79),0,DJ79-INT(DJ79)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK79=DJ79,EC$40=1),0,\nIF(AND(EC$40>1,DK79=$N79),1-SUM($DX79:EB79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(EC$40=2,0,VDB(1,0,$N79,INT(EC$40-2-1),MIN($N79,INT(EC$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DJ79>=INT($N79),$N79-INT($N79),1)))*\nIF(EC$40=2,0,\nIF(INT(DK79)=INT(DJ79),DK79-DJ79,INT(DK79)-DJ79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(EC$40-2),MIN($N79,INT(EC$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DK79>INT($N79),$N79-INT($N79),1))*\nIF(EC$40=2,DK79,\nIF(INT(DK79)=INT(DJ79),0,DK79-INT(DK79)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL79=DK79,ED$40=1),0,\nIF(AND(ED$40>1,DL79=$N79),1-SUM($DX79:EC79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(ED$40=2,0,VDB(1,0,$N79,INT(ED$40-2-1),MIN($N79,INT(ED$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DK79>=INT($N79),$N79-INT($N79),1)))*\nIF(ED$40=2,0,\nIF(INT(DL79)=INT(DK79),DL79-DK79,INT(DL79)-DK79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(ED$40-2),MIN($N79,INT(ED$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DL79>INT($N79),$N79-INT($N79),1))*\nIF(ED$40=2,DL79,\nIF(INT(DL79)=INT(DK79),0,DL79-INT(DL79)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM79=DL79,EE$40=1),0,\nIF(AND(EE$40>1,DM79=$N79),1-SUM($DX79:ED79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(EE$40=2,0,VDB(1,0,$N79,INT(EE$40-2-1),MIN($N79,INT(EE$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DL79>=INT($N79),$N79-INT($N79),1)))*\nIF(EE$40=2,0,\nIF(INT(DM79)=INT(DL79),DM79-DL79,INT(DM79)-DL79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(EE$40-2),MIN($N79,INT(EE$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DM79>INT($N79),$N79-INT($N79),1))*\nIF(EE$40=2,DM79,\nIF(INT(DM79)=INT(DL79),0,DM79-INT(DM79)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN79=DM79,EF$40=1),0,\nIF(AND(EF$40>1,DN79=$N79),1-SUM($DX79:EE79),\nIF($N79<=1,\nIF($N79>0,1/$N79,0),\nIF(EF$40=2,0,VDB(1,0,$N79,INT(EF$40-2-1),MIN($N79,INT(EF$40-2-1)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DM79>=INT($N79),$N79-INT($N79),1)))*\nIF(EF$40=2,0,\nIF(INT(DN79)=INT(DM79),DN79-DM79,INT(DN79)-DM79))+\nIF($N79<=1,\nIF($N79>0,1/$N79,0),VDB(1,0,$N79,INT(EF$40-2),MIN($N79,INT(EF$40-2)+1),$CM79,IF($CN79=\"No\",1,0))/\nIF(DN79>INT($N79),$N79-INT($N79),1))*\nIF(EF$40=2,DN79,\nIF(INT(DN79)=INT(DM79),0,DN79-INT(DN79)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,0,0,0,0,0,0,0,0]
[null,null,"Recycled infrastructure - Imp/Com",null,"Recycled water","Improvements / Compliance","Pipelines/network","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,4.1302108615449369E-2,0.3551981340928646,1.652084344617975E-2,6.112022940000001E-2,3.5787526739999999E-2,6.1120026740000021E-2,3.5787526740000013E-2,6.1120026740000034E-2,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,4.1302108615449369E-2,0.3551981340928646,1.652084344617975E-2,6.112022940000001E-2,3.5787526739999999E-2,6.1120026740000021E-2,3.5787526740000013E-2,6.1120026740000034E-2,null,2.5813817884655854E-4,2.7362646957735208E-3,5.0595083053925479E-3,5.5447650106811722E-3,6.1504384865561715E-3,6.7561106958061723E-3,7.3617829050561722E-3,7.9674551143061722E-3,null,{"$f":"+IF($K80=\"Ongoing\",AR80,IF(RIGHT($K80,2)=RIGHT(BJ$39,2),SUM($AR80:AR80),0)+IF(RIGHT(BJ$39,2)>RIGHT($K80,2),AR80,0))","v":4.1302108615449369E-2},{"$f":"+IF($K80=\"Ongoing\",AS80,IF(RIGHT($K80,2)=RIGHT(BK$39,2),SUM($AR80:AS80),0)+IF(RIGHT(BK$39,2)>RIGHT($K80,2),AS80,0))","v":0.3551981340928646},{"$f":"+IF($K80=\"Ongoing\",AT80,IF(RIGHT($K80,2)=RIGHT(BL$39,2),SUM($AR80:AT80),0)+IF(RIGHT(BL$39,2)>RIGHT($K80,2),AT80,0))","v":1.652084344617975E-2},{"$f":"+IF($K80=\"Ongoing\",AU80,IF(RIGHT($K80,2)=RIGHT(BM$39,2),SUM($AR80:AU80),0)+IF(RIGHT(BM$39,2)>RIGHT($K80,2),AU80,0))","v":6.112022940000001E-2},{"$f":"+IF($K80=\"Ongoing\",AV80,IF(RIGHT($K80,2)=RIGHT(BN$39,2),SUM($AR80:AV80),0)+IF(RIGHT(BN$39,2)>RIGHT($K80,2),AV80,0))","v":3.5787526739999999E-2},{"$f":"+IF($K80=\"Ongoing\",AW80,IF(RIGHT($K80,2)=RIGHT(BO$39,2),SUM($AR80:AW80),0)+IF(RIGHT(BO$39,2)>RIGHT($K80,2),AW80,0))","v":6.1120026740000021E-2},{"$f":"+IF($K80=\"Ongoing\",AX80,IF(RIGHT($K80,2)=RIGHT(BP$39,2),SUM($AR80:AX80),0)+IF(RIGHT(BP$39,2)>RIGHT($K80,2),AX80,0))","v":3.5787526740000013E-2},{"$f":"+IF($K80=\"Ongoing\",AY80,IF(RIGHT($K80,2)=RIGHT(BQ$39,2),SUM($AR80:AY80),0)+IF(RIGHT(BQ$39,2)>RIGHT($K80,2),AY80,0))","v":6.1120026740000034E-2},null,{"$f":"+Q80*KeyAssumptionsPriceControl_FO!Z$15","v":4.2252057113604698E-2},{"$f":"+R80*KeyAssumptionsPriceControl_FO!AA$15","v":0.37172514807407142},{"$f":"+S80*KeyAssumptionsPriceControl_FO!AB$15","v":1.7687201231617444E-2},{"$f":"+T80*KeyAssumptionsPriceControl_FO!AC$15","v":6.6940277816186139E-2},{"$f":"+U80*KeyAssumptionsPriceControl_FO!AD$15","v":4.009681290436018E-2},{"$f":"+V80*KeyAssumptionsPriceControl_FO!AE$15","v":7.0054709717334532E-2},{"$f":"+W80*KeyAssumptionsPriceControl_FO!AF$15","v":4.1962477511987166E-2},{"$f":"+X80*KeyAssumptionsPriceControl_FO!AG$15","v":7.33142853057724E-2},null,{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BS80,\nIF($J80=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BS80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BS80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ80,0))","v":3.9611303544004404E-4},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BT80,\nIF($J80=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BT80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BT80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(ER80,0))","v":4.2697222146600069E-3},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BU80,\nIF($J80=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BU80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BU80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(ES80,0))","v":7.8404056978759636E-3},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BV80,\nIF($J80=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BV80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BV80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(ET80,0))","v":8.4867807071139483E-3},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BW80,\nIF($J80=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BW80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BW80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(EU80,0))","v":9.331126294360682E-3},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BX80,\nIF($J80=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BX80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BX80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(EV80,0))","v":1.0188838200919807E-2},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BY80,\nIF($J80=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BY80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BY80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(EW80,0))","v":1.1047958614927453E-2},{"$f":"IF($M80=\"straight line\",IF($N80=0,0,\nIF($N80<=0.5,BZ80,\nIF($J80=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N80)<LEFT(#REF!,4)*1,0,((OFFSET(BZ80,0,-INT($N80+0.5),1,1))/$N80)*(IF($N80-INT($N80)>0.5,$N80-0.5-INT($N80),IF($N80-INT($N80)<=0.5,$N80-0.5-INT($N80)+1,0))))\n+BZ80/$N80*0.5,\nIF($J80=\"Declining Balance\",-#REF!,0)))),IFERROR(EX80,0))","v":1.1921529042314059E-2},null,null,null,1.5,"No",{"$f":"+IF($K80=\"ongoing\",BS80,IF(RIGHT($K80,2)=RIGHT(CO$39,2),SUM($BR80:BS80),0)+IF(RIGHT(CO$39,2)>RIGHT($K80,2),BS80,0))","v":4.2252057113604698E-2},{"$f":"+IF($K80=\"ongoing\",BT80,IF(RIGHT($K80,2)=RIGHT(CP$39,2),SUM($BR80:BT80),0)+IF(RIGHT(CP$39,2)>RIGHT($K80,2),BT80,0))","v":0.37172514807407142},{"$f":"+IF($K80=\"ongoing\",BU80,IF(RIGHT($K80,2)=RIGHT(CQ$39,2),SUM($BR80:BU80),0)+IF(RIGHT(CQ$39,2)>RIGHT($K80,2),BU80,0))","v":1.7687201231617444E-2},{"$f":"+IF($K80=\"ongoing\",BV80,IF(RIGHT($K80,2)=RIGHT(CR$39,2),SUM($BR80:BV80),0)+IF(RIGHT(CR$39,2)>RIGHT($K80,2),BV80,0))","v":6.6940277816186139E-2},{"$f":"+IF($K80=\"ongoing\",BW80,IF(RIGHT($K80,2)=RIGHT(CS$39,2),SUM($BR80:BW80),0)+IF(RIGHT(CS$39,2)>RIGHT($K80,2),BW80,0))","v":4.009681290436018E-2},{"$f":"+IF($K80=\"ongoing\",BX80,IF(RIGHT($K80,2)=RIGHT(CT$39,2),SUM($BR80:BX80),0)+IF(RIGHT(CT$39,2)>RIGHT($K80,2),BX80,0))","v":7.0054709717334532E-2},{"$f":"+IF($K80=\"ongoing\",BY80,IF(RIGHT($K80,2)=RIGHT(CU$39,2),SUM($BR80:BY80),0)+IF(RIGHT(CU$39,2)>RIGHT($K80,2),BY80,0))","v":4.1962477511987166E-2},{"$f":"+IF($K80=\"ongoing\",BZ80,IF(RIGHT($K80,2)=RIGHT(CV$39,2),SUM($BR80:BZ80),0)+IF(RIGHT(CV$39,2)>RIGHT($K80,2),BZ80,0))","v":7.33142853057724E-2},null,{"$f":"+MIN(IF($N80<=$CM80,MIN($N80,1),$N80),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N80<=$CM80,MIN($N80,1),$N80),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX80=CW80,0,\nIF(AND(DP$40>1,CX80=$N80),1-SUM($DO80:DO80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DP$40=1,0,VDB(1,0,$N80,INT(DP$40-1-1),MIN($N80,INT(DP$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CW80>=INT($N80),$N80-INT($N80),1)))*\nIF(DP$40=1,0,\nIF(INT(CX80)=INT(CW80),CX80-CW80,INT(CX80)-CW80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DP$40-1),MIN($N80,INT(DP$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CX80>INT($N80),$N80-INT($N80),1))*\nIF(DP$40=1,CX80,\nIF(INT(CX80)=INT(CW80),0,CX80-INT(CX80)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY80=CX80,0,\nIF(AND(DQ$40>1,CY80=$N80),1-SUM($DO80:DP80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DQ$40=1,0,VDB(1,0,$N80,INT(DQ$40-1-1),MIN($N80,INT(DQ$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CX80>=INT($N80),$N80-INT($N80),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY80)=INT(CX80),CY80-CX80,INT(CY80)-CX80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DQ$40-1),MIN($N80,INT(DQ$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CY80>INT($N80),$N80-INT($N80),1))*\nIF(DQ$40=1,CY80,\nIF(INT(CY80)=INT(CX80),0,CY80-INT(CY80)))))","v":1.857421875E-2},{"$f":"+IF(CZ80=CY80,0,\nIF(AND(DR$40>1,CZ80=$N80),1-SUM($DO80:DQ80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DR$40=1,0,VDB(1,0,$N80,INT(DR$40-1-1),MIN($N80,INT(DR$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CY80>=INT($N80),$N80-INT($N80),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ80)=INT(CY80),CZ80-CY80,INT(CZ80)-CY80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DR$40-1),MIN($N80,INT(DR$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CZ80>INT($N80),$N80-INT($N80),1))*\nIF(DR$40=1,CZ80,\nIF(INT(CZ80)=INT(CY80),0,CZ80-INT(CZ80)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA80=CZ80,0,\nIF(AND(DS$40>1,DA80=$N80),1-SUM($DO80:DR80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DS$40=1,0,VDB(1,0,$N80,INT(DS$40-1-1),MIN($N80,INT(DS$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(CZ80>=INT($N80),$N80-INT($N80),1)))*\nIF(DS$40=1,0,\nIF(INT(DA80)=INT(CZ80),DA80-CZ80,INT(DA80)-CZ80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DS$40-1),MIN($N80,INT(DS$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DA80>INT($N80),$N80-INT($N80),1))*\nIF(DS$40=1,DA80,\nIF(INT(DA80)=INT(CZ80),0,DA80-INT(DA80)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB80=DA80,0,\nIF(AND(DT$40>1,DB80=$N80),1-SUM($DO80:DS80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DT$40=1,0,VDB(1,0,$N80,INT(DT$40-1-1),MIN($N80,INT(DT$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DA80>=INT($N80),$N80-INT($N80),1)))*\nIF(DT$40=1,0,\nIF(INT(DB80)=INT(DA80),DB80-DA80,INT(DB80)-DA80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DT$40-1),MIN($N80,INT(DT$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DB80>INT($N80),$N80-INT($N80),1))*\nIF(DT$40=1,DB80,\nIF(INT(DB80)=INT(DA80),0,DB80-INT(DB80)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC80=DB80,0,\nIF(AND(DU$40>1,DC80=$N80),1-SUM($DO80:DT80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DU$40=1,0,VDB(1,0,$N80,INT(DU$40-1-1),MIN($N80,INT(DU$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DB80>=INT($N80),$N80-INT($N80),1)))*\nIF(DU$40=1,0,\nIF(INT(DC80)=INT(DB80),DC80-DB80,INT(DC80)-DB80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DU$40-1),MIN($N80,INT(DU$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DC80>INT($N80),$N80-INT($N80),1))*\nIF(DU$40=1,DC80,\nIF(INT(DC80)=INT(DB80),0,DC80-INT(DC80)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD80=DC80,0,\nIF(AND(DV$40>1,DD80=$N80),1-SUM($DO80:DU80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DV$40=1,0,VDB(1,0,$N80,INT(DV$40-1-1),MIN($N80,INT(DV$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DC80>=INT($N80),$N80-INT($N80),1)))*\nIF(DV$40=1,0,\nIF(INT(DD80)=INT(DC80),DD80-DC80,INT(DD80)-DC80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DV$40-1),MIN($N80,INT(DV$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DD80>INT($N80),$N80-INT($N80),1))*\nIF(DV$40=1,DD80,\nIF(INT(DD80)=INT(DC80),0,DD80-INT(DD80)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE80=DD80,0,\nIF(AND(DW$40>1,DE80=$N80),1-SUM($DO80:DV80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DW$40=1,0,VDB(1,0,$N80,INT(DW$40-1-1),MIN($N80,INT(DW$40-1-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DD80>=INT($N80),$N80-INT($N80),1)))*\nIF(DW$40=1,0,\nIF(INT(DE80)=INT(DD80),DE80-DD80,INT(DE80)-DD80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DW$40-1),MIN($N80,INT(DW$40-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DE80>INT($N80),$N80-INT($N80),1))*\nIF(DW$40=1,DE80,\nIF(INT(DE80)=INT(DD80),0,DE80-INT(DE80)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG80=DF80,DY$40=1),0,\nIF(AND(DY$40>1,DG80=$N80),1-SUM($DX80:DX80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DY$40=2,0,VDB(1,0,$N80,INT(DY$40-2-1),MIN($N80,INT(DY$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DF80>=INT($N80),$N80-INT($N80),1)))*\nIF(DY$40=2,0,\nIF(INT(DG80)=INT(DF80),DG80-DF80,INT(DG80)-DF80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DY$40-2),MIN($N80,INT(DY$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DG80>INT($N80),$N80-INT($N80),1))*\nIF(DY$40=2,DG80,\nIF(INT(DG80)=INT(DF80),0,DG80-INT(DG80)))))","v":0},{"$f":"+IF(OR(DH80=DG80,DZ$40=1),0,\nIF(AND(DZ$40>1,DH80=$N80),1-SUM($DX80:DY80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(DZ$40=2,0,VDB(1,0,$N80,INT(DZ$40-2-1),MIN($N80,INT(DZ$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DG80>=INT($N80),$N80-INT($N80),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH80)=INT(DG80),DH80-DG80,INT(DH80)-DG80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(DZ$40-2),MIN($N80,INT(DZ$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DH80>INT($N80),$N80-INT($N80),1))*\nIF(DZ$40=2,DH80,\nIF(INT(DH80)=INT(DG80),0,DH80-INT(DH80)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI80=DH80,EA$40=1),0,\nIF(AND(EA$40>1,DI80=$N80),1-SUM($DX80:DZ80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(EA$40=2,0,VDB(1,0,$N80,INT(EA$40-2-1),MIN($N80,INT(EA$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DH80>=INT($N80),$N80-INT($N80),1)))*\nIF(EA$40=2,0,\nIF(INT(DI80)=INT(DH80),DI80-DH80,INT(DI80)-DH80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(EA$40-2),MIN($N80,INT(EA$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DI80>INT($N80),$N80-INT($N80),1))*\nIF(EA$40=2,DI80,\nIF(INT(DI80)=INT(DH80),0,DI80-INT(DI80)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ80=DI80,EB$40=1),0,\nIF(AND(EB$40>1,DJ80=$N80),1-SUM($DX80:EA80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(EB$40=2,0,VDB(1,0,$N80,INT(EB$40-2-1),MIN($N80,INT(EB$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DI80>=INT($N80),$N80-INT($N80),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ80)=INT(DI80),DJ80-DI80,INT(DJ80)-DI80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(EB$40-2),MIN($N80,INT(EB$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DJ80>INT($N80),$N80-INT($N80),1))*\nIF(EB$40=2,DJ80,\nIF(INT(DJ80)=INT(DI80),0,DJ80-INT(DJ80)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK80=DJ80,EC$40=1),0,\nIF(AND(EC$40>1,DK80=$N80),1-SUM($DX80:EB80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(EC$40=2,0,VDB(1,0,$N80,INT(EC$40-2-1),MIN($N80,INT(EC$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DJ80>=INT($N80),$N80-INT($N80),1)))*\nIF(EC$40=2,0,\nIF(INT(DK80)=INT(DJ80),DK80-DJ80,INT(DK80)-DJ80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(EC$40-2),MIN($N80,INT(EC$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DK80>INT($N80),$N80-INT($N80),1))*\nIF(EC$40=2,DK80,\nIF(INT(DK80)=INT(DJ80),0,DK80-INT(DK80)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL80=DK80,ED$40=1),0,\nIF(AND(ED$40>1,DL80=$N80),1-SUM($DX80:EC80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(ED$40=2,0,VDB(1,0,$N80,INT(ED$40-2-1),MIN($N80,INT(ED$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DK80>=INT($N80),$N80-INT($N80),1)))*\nIF(ED$40=2,0,\nIF(INT(DL80)=INT(DK80),DL80-DK80,INT(DL80)-DK80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(ED$40-2),MIN($N80,INT(ED$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DL80>INT($N80),$N80-INT($N80),1))*\nIF(ED$40=2,DL80,\nIF(INT(DL80)=INT(DK80),0,DL80-INT(DL80)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM80=DL80,EE$40=1),0,\nIF(AND(EE$40>1,DM80=$N80),1-SUM($DX80:ED80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(EE$40=2,0,VDB(1,0,$N80,INT(EE$40-2-1),MIN($N80,INT(EE$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DL80>=INT($N80),$N80-INT($N80),1)))*\nIF(EE$40=2,0,\nIF(INT(DM80)=INT(DL80),DM80-DL80,INT(DM80)-DL80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(EE$40-2),MIN($N80,INT(EE$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DM80>INT($N80),$N80-INT($N80),1))*\nIF(EE$40=2,DM80,\nIF(INT(DM80)=INT(DL80),0,DM80-INT(DM80)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN80=DM80,EF$40=1),0,\nIF(AND(EF$40>1,DN80=$N80),1-SUM($DX80:EE80),\nIF($N80<=1,\nIF($N80>0,1/$N80,0),\nIF(EF$40=2,0,VDB(1,0,$N80,INT(EF$40-2-1),MIN($N80,INT(EF$40-2-1)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DM80>=INT($N80),$N80-INT($N80),1)))*\nIF(EF$40=2,0,\nIF(INT(DN80)=INT(DM80),DN80-DM80,INT(DN80)-DM80))+\nIF($N80<=1,\nIF($N80>0,1/$N80,0),VDB(1,0,$N80,INT(EF$40-2),MIN($N80,INT(EF$40-2)+1),$CM80,IF($CN80=\"No\",1,0))/\nIF(DN80>INT($N80),$N80-INT($N80),1))*\nIF(EF$40=2,DN80,\nIF(INT(DN80)=INT(DM80),0,DN80-INT(DN80)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,3.9611303544004404E-4,4.2697222146600069E-3,7.8404056978759636E-3,8.4867807071139483E-3,9.331126294360682E-3,1.0188838200919807E-2,1.1047958614927453E-2,1.1921529042314059E-2]
[null,null,"Recycled infrastructure - Imp/Com",null,"Recycled water","Improvements / Compliance","Treatment","Capital Programs / Allocation",null,"Straight line","Ongoing",80,"Declining Balance",80,null,null,0.15359973281100003,0.15359973281100001,0.10293472267800002,0,5.0665000000000009E-2,0,5.0665000000000009E-2,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.15359973281100003,0.15359973281100001,0.10293472267800002,0,5.0665000000000009E-2,0,5.0665000000000009E-2,0,null,9.5999833006875021E-4,2.8799949902062506E-3,4.483335337012501E-3,5.1266773537500011E-3,5.4433336037500012E-3,5.7599898537500013E-3,6.0766461037500014E-3,6.3933023537500007E-3,null,{"$f":"+IF($K81=\"Ongoing\",AR81,IF(RIGHT($K81,2)=RIGHT(BJ$39,2),SUM($AR81:AR81),0)+IF(RIGHT(BJ$39,2)>RIGHT($K81,2),AR81,0))","v":0.15359973281100003},{"$f":"+IF($K81=\"Ongoing\",AS81,IF(RIGHT($K81,2)=RIGHT(BK$39,2),SUM($AR81:AS81),0)+IF(RIGHT(BK$39,2)>RIGHT($K81,2),AS81,0))","v":0.15359973281100001},{"$f":"+IF($K81=\"Ongoing\",AT81,IF(RIGHT($K81,2)=RIGHT(BL$39,2),SUM($AR81:AT81),0)+IF(RIGHT(BL$39,2)>RIGHT($K81,2),AT81,0))","v":0.10293472267800002},{"$f":"+IF($K81=\"Ongoing\",AU81,IF(RIGHT($K81,2)=RIGHT(BM$39,2),SUM($AR81:AU81),0)+IF(RIGHT(BM$39,2)>RIGHT($K81,2),AU81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AV81,IF(RIGHT($K81,2)=RIGHT(BN$39,2),SUM($AR81:AV81),0)+IF(RIGHT(BN$39,2)>RIGHT($K81,2),AV81,0))","v":5.0665000000000009E-2},{"$f":"+IF($K81=\"Ongoing\",AW81,IF(RIGHT($K81,2)=RIGHT(BO$39,2),SUM($AR81:AW81),0)+IF(RIGHT(BO$39,2)>RIGHT($K81,2),AW81,0))","v":0},{"$f":"+IF($K81=\"Ongoing\",AX81,IF(RIGHT($K81,2)=RIGHT(BP$39,2),SUM($AR81:AX81),0)+IF(RIGHT(BP$39,2)>RIGHT($K81,2),AX81,0))","v":5.0665000000000009E-2},{"$f":"+IF($K81=\"Ongoing\",AY81,IF(RIGHT($K81,2)=RIGHT(BQ$39,2),SUM($AR81:AY81),0)+IF(RIGHT(BQ$39,2)>RIGHT($K81,2),AY81,0))","v":0},null,{"$f":"+Q81*KeyAssumptionsPriceControl_FO!Z$15","v":0.15713252666565303},{"$f":"+R81*KeyAssumptionsPriceControl_FO!AA$15","v":0.16074657477896301},{"$f":"+S81*KeyAssumptionsPriceControl_FO!AB$15","v":0.1102018283544428},{"$f":"+T81*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U81*KeyAssumptionsPriceControl_FO!AD$15","v":5.6765728477368625E-2},{"$f":"+V81*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W81*KeyAssumptionsPriceControl_FO!AF$15","v":5.9406981057692099E-2},{"$f":"+X81*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BS81,\nIF($J81=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BS81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BS81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ81,0))","v":1.4731174374904971E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BT81,\nIF($J81=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BT81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BT81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(ER81,0))","v":4.4256130615808256E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BU81,\nIF($J81=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BU81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BU81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(ES81,0))","v":6.8827740960518639E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BV81,\nIF($J81=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BV81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BV81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(ET81,0))","v":7.786864222573792E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BW81,\nIF($J81=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BW81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BW81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(EU81,0))","v":8.1730392228758636E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BX81,\nIF($J81=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BX81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BX81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(EV81,0))","v":8.5519734419222723E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BY81,\nIF($J81=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BY81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BY81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(EW81,0))","v":8.9485643873020923E-3},{"$f":"IF($M81=\"straight line\",IF($N81=0,0,\nIF($N81<=0.5,BZ81,\nIF($J81=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N81)<LEFT(#REF!,4)*1,0,((OFFSET(BZ81,0,-INT($N81+0.5),1,1))/$N81)*(IF($N81-INT($N81)>0.5,$N81-0.5-INT($N81),IF($N81-INT($N81)<=0.5,$N81-0.5-INT($N81)+1,0))))\n+BZ81/$N81*0.5,\nIF($J81=\"Declining Balance\",-#REF!,0)))),IFERROR(EX81,0))","v":9.3377192524560417E-3},null,null,null,1.5,"No",{"$f":"+IF($K81=\"ongoing\",BS81,IF(RIGHT($K81,2)=RIGHT(CO$39,2),SUM($BR81:BS81),0)+IF(RIGHT(CO$39,2)>RIGHT($K81,2),BS81,0))","v":0.15713252666565303},{"$f":"+IF($K81=\"ongoing\",BT81,IF(RIGHT($K81,2)=RIGHT(CP$39,2),SUM($BR81:BT81),0)+IF(RIGHT(CP$39,2)>RIGHT($K81,2),BT81,0))","v":0.16074657477896301},{"$f":"+IF($K81=\"ongoing\",BU81,IF(RIGHT($K81,2)=RIGHT(CQ$39,2),SUM($BR81:BU81),0)+IF(RIGHT(CQ$39,2)>RIGHT($K81,2),BU81,0))","v":0.1102018283544428},{"$f":"+IF($K81=\"ongoing\",BV81,IF(RIGHT($K81,2)=RIGHT(CR$39,2),SUM($BR81:BV81),0)+IF(RIGHT(CR$39,2)>RIGHT($K81,2),BV81,0))","v":0},{"$f":"+IF($K81=\"ongoing\",BW81,IF(RIGHT($K81,2)=RIGHT(CS$39,2),SUM($BR81:BW81),0)+IF(RIGHT(CS$39,2)>RIGHT($K81,2),BW81,0))","v":5.6765728477368625E-2},{"$f":"+IF($K81=\"ongoing\",BX81,IF(RIGHT($K81,2)=RIGHT(CT$39,2),SUM($BR81:BX81),0)+IF(RIGHT(CT$39,2)>RIGHT($K81,2),BX81,0))","v":0},{"$f":"+IF($K81=\"ongoing\",BY81,IF(RIGHT($K81,2)=RIGHT(CU$39,2),SUM($BR81:BY81),0)+IF(RIGHT(CU$39,2)>RIGHT($K81,2),BY81,0))","v":5.9406981057692099E-2},{"$f":"+IF($K81=\"ongoing\",BZ81,IF(RIGHT($K81,2)=RIGHT(CV$39,2),SUM($BR81:BZ81),0)+IF(RIGHT(CV$39,2)>RIGHT($K81,2),BZ81,0))","v":0},null,{"$f":"+MIN(IF($N81<=$CM81,MIN($N81,1),$N81),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N81<=$CM81,MIN($N81,1),$N81),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX81=CW81,0,\nIF(AND(DP$40>1,CX81=$N81),1-SUM($DO81:DO81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DP$40=1,0,VDB(1,0,$N81,INT(DP$40-1-1),MIN($N81,INT(DP$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CW81>=INT($N81),$N81-INT($N81),1)))*\nIF(DP$40=1,0,\nIF(INT(CX81)=INT(CW81),CX81-CW81,INT(CX81)-CW81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DP$40-1),MIN($N81,INT(DP$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CX81>INT($N81),$N81-INT($N81),1))*\nIF(DP$40=1,CX81,\nIF(INT(CX81)=INT(CW81),0,CX81-INT(CX81)))))","v":9.3749999999999997E-3},{"$f":"+IF(CY81=CX81,0,\nIF(AND(DQ$40>1,CY81=$N81),1-SUM($DO81:DP81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DQ$40=1,0,VDB(1,0,$N81,INT(DQ$40-1-1),MIN($N81,INT(DQ$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CX81>=INT($N81),$N81-INT($N81),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY81)=INT(CX81),CY81-CX81,INT(CY81)-CX81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DQ$40-1),MIN($N81,INT(DQ$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CY81>INT($N81),$N81-INT($N81),1))*\nIF(DQ$40=1,CY81,\nIF(INT(CY81)=INT(CX81),0,CY81-INT(CY81)))))","v":1.857421875E-2},{"$f":"+IF(CZ81=CY81,0,\nIF(AND(DR$40>1,CZ81=$N81),1-SUM($DO81:DQ81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DR$40=1,0,VDB(1,0,$N81,INT(DR$40-1-1),MIN($N81,INT(DR$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CY81>=INT($N81),$N81-INT($N81),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ81)=INT(CY81),CZ81-CY81,INT(CZ81)-CY81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DR$40-1),MIN($N81,INT(DR$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CZ81>INT($N81),$N81-INT($N81),1))*\nIF(DR$40=1,CZ81,\nIF(INT(CZ81)=INT(CY81),0,CZ81-INT(CZ81)))))","v":1.8225952148437499E-2},{"$f":"+IF(DA81=CZ81,0,\nIF(AND(DS$40>1,DA81=$N81),1-SUM($DO81:DR81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DS$40=1,0,VDB(1,0,$N81,INT(DS$40-1-1),MIN($N81,INT(DS$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(CZ81>=INT($N81),$N81-INT($N81),1)))*\nIF(DS$40=1,0,\nIF(INT(DA81)=INT(CZ81),DA81-CZ81,INT(DA81)-CZ81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DS$40-1),MIN($N81,INT(DS$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DA81>INT($N81),$N81-INT($N81),1))*\nIF(DS$40=1,DA81,\nIF(INT(DA81)=INT(CZ81),0,DA81-INT(DA81)))))","v":1.7884215545654294E-2},{"$f":"+IF(DB81=DA81,0,\nIF(AND(DT$40>1,DB81=$N81),1-SUM($DO81:DS81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DT$40=1,0,VDB(1,0,$N81,INT(DT$40-1-1),MIN($N81,INT(DT$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DA81>=INT($N81),$N81-INT($N81),1)))*\nIF(DT$40=1,0,\nIF(INT(DB81)=INT(DA81),DB81-DA81,INT(DB81)-DA81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DT$40-1),MIN($N81,INT(DT$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DB81>INT($N81),$N81-INT($N81),1))*\nIF(DT$40=1,DB81,\nIF(INT(DB81)=INT(DA81),0,DB81-INT(DB81)))))","v":1.7548886504173276E-2},{"$f":"+IF(DC81=DB81,0,\nIF(AND(DU$40>1,DC81=$N81),1-SUM($DO81:DT81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DU$40=1,0,VDB(1,0,$N81,INT(DU$40-1-1),MIN($N81,INT(DU$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DB81>=INT($N81),$N81-INT($N81),1)))*\nIF(DU$40=1,0,\nIF(INT(DC81)=INT(DB81),DC81-DB81,INT(DC81)-DB81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DU$40-1),MIN($N81,INT(DU$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DC81>INT($N81),$N81-INT($N81),1))*\nIF(DU$40=1,DC81,\nIF(INT(DC81)=INT(DB81),0,DC81-INT(DC81)))))","v":1.7219844882220024E-2},{"$f":"+IF(DD81=DC81,0,\nIF(AND(DV$40>1,DD81=$N81),1-SUM($DO81:DU81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DV$40=1,0,VDB(1,0,$N81,INT(DV$40-1-1),MIN($N81,INT(DV$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DC81>=INT($N81),$N81-INT($N81),1)))*\nIF(DV$40=1,0,\nIF(INT(DD81)=INT(DC81),DD81-DC81,INT(DD81)-DC81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DV$40-1),MIN($N81,INT(DV$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DD81>INT($N81),$N81-INT($N81),1))*\nIF(DV$40=1,DD81,\nIF(INT(DD81)=INT(DC81),0,DD81-INT(DD81)))))","v":1.6896972790678401E-2},{"$f":"+IF(DE81=DD81,0,\nIF(AND(DW$40>1,DE81=$N81),1-SUM($DO81:DV81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DW$40=1,0,VDB(1,0,$N81,INT(DW$40-1-1),MIN($N81,INT(DW$40-1-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DD81>=INT($N81),$N81-INT($N81),1)))*\nIF(DW$40=1,0,\nIF(INT(DE81)=INT(DD81),DE81-DD81,INT(DE81)-DD81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DW$40-1),MIN($N81,INT(DW$40-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DE81>INT($N81),$N81-INT($N81),1))*\nIF(DW$40=1,DE81,\nIF(INT(DE81)=INT(DD81),0,DE81-INT(DE81)))))","v":1.6580154550853179E-2},null,{"$f":"+IF(OR(DG81=DF81,DY$40=1),0,\nIF(AND(DY$40>1,DG81=$N81),1-SUM($DX81:DX81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DY$40=2,0,VDB(1,0,$N81,INT(DY$40-2-1),MIN($N81,INT(DY$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DF81>=INT($N81),$N81-INT($N81),1)))*\nIF(DY$40=2,0,\nIF(INT(DG81)=INT(DF81),DG81-DF81,INT(DG81)-DF81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DY$40-2),MIN($N81,INT(DY$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DG81>INT($N81),$N81-INT($N81),1))*\nIF(DY$40=2,DG81,\nIF(INT(DG81)=INT(DF81),0,DG81-INT(DG81)))))","v":0},{"$f":"+IF(OR(DH81=DG81,DZ$40=1),0,\nIF(AND(DZ$40>1,DH81=$N81),1-SUM($DX81:DY81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(DZ$40=2,0,VDB(1,0,$N81,INT(DZ$40-2-1),MIN($N81,INT(DZ$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DG81>=INT($N81),$N81-INT($N81),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH81)=INT(DG81),DH81-DG81,INT(DH81)-DG81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(DZ$40-2),MIN($N81,INT(DZ$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DH81>INT($N81),$N81-INT($N81),1))*\nIF(DZ$40=2,DH81,\nIF(INT(DH81)=INT(DG81),0,DH81-INT(DH81)))))","v":9.3749999999999997E-3},{"$f":"+IF(OR(DI81=DH81,EA$40=1),0,\nIF(AND(EA$40>1,DI81=$N81),1-SUM($DX81:DZ81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(EA$40=2,0,VDB(1,0,$N81,INT(EA$40-2-1),MIN($N81,INT(EA$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DH81>=INT($N81),$N81-INT($N81),1)))*\nIF(EA$40=2,0,\nIF(INT(DI81)=INT(DH81),DI81-DH81,INT(DI81)-DH81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(EA$40-2),MIN($N81,INT(EA$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DI81>INT($N81),$N81-INT($N81),1))*\nIF(EA$40=2,DI81,\nIF(INT(DI81)=INT(DH81),0,DI81-INT(DI81)))))","v":1.857421875E-2},{"$f":"+IF(OR(DJ81=DI81,EB$40=1),0,\nIF(AND(EB$40>1,DJ81=$N81),1-SUM($DX81:EA81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(EB$40=2,0,VDB(1,0,$N81,INT(EB$40-2-1),MIN($N81,INT(EB$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DI81>=INT($N81),$N81-INT($N81),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ81)=INT(DI81),DJ81-DI81,INT(DJ81)-DI81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(EB$40-2),MIN($N81,INT(EB$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DJ81>INT($N81),$N81-INT($N81),1))*\nIF(EB$40=2,DJ81,\nIF(INT(DJ81)=INT(DI81),0,DJ81-INT(DJ81)))))","v":1.8225952148437499E-2},{"$f":"+IF(OR(DK81=DJ81,EC$40=1),0,\nIF(AND(EC$40>1,DK81=$N81),1-SUM($DX81:EB81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(EC$40=2,0,VDB(1,0,$N81,INT(EC$40-2-1),MIN($N81,INT(EC$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DJ81>=INT($N81),$N81-INT($N81),1)))*\nIF(EC$40=2,0,\nIF(INT(DK81)=INT(DJ81),DK81-DJ81,INT(DK81)-DJ81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(EC$40-2),MIN($N81,INT(EC$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DK81>INT($N81),$N81-INT($N81),1))*\nIF(EC$40=2,DK81,\nIF(INT(DK81)=INT(DJ81),0,DK81-INT(DK81)))))","v":1.7884215545654294E-2},{"$f":"+IF(OR(DL81=DK81,ED$40=1),0,\nIF(AND(ED$40>1,DL81=$N81),1-SUM($DX81:EC81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(ED$40=2,0,VDB(1,0,$N81,INT(ED$40-2-1),MIN($N81,INT(ED$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DK81>=INT($N81),$N81-INT($N81),1)))*\nIF(ED$40=2,0,\nIF(INT(DL81)=INT(DK81),DL81-DK81,INT(DL81)-DK81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(ED$40-2),MIN($N81,INT(ED$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DL81>INT($N81),$N81-INT($N81),1))*\nIF(ED$40=2,DL81,\nIF(INT(DL81)=INT(DK81),0,DL81-INT(DL81)))))","v":1.7548886504173276E-2},{"$f":"+IF(OR(DM81=DL81,EE$40=1),0,\nIF(AND(EE$40>1,DM81=$N81),1-SUM($DX81:ED81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(EE$40=2,0,VDB(1,0,$N81,INT(EE$40-2-1),MIN($N81,INT(EE$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DL81>=INT($N81),$N81-INT($N81),1)))*\nIF(EE$40=2,0,\nIF(INT(DM81)=INT(DL81),DM81-DL81,INT(DM81)-DL81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(EE$40-2),MIN($N81,INT(EE$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DM81>INT($N81),$N81-INT($N81),1))*\nIF(EE$40=2,DM81,\nIF(INT(DM81)=INT(DL81),0,DM81-INT(DM81)))))","v":1.7219844882220024E-2},{"$f":"+IF(OR(DN81=DM81,EF$40=1),0,\nIF(AND(EF$40>1,DN81=$N81),1-SUM($DX81:EE81),\nIF($N81<=1,\nIF($N81>0,1/$N81,0),\nIF(EF$40=2,0,VDB(1,0,$N81,INT(EF$40-2-1),MIN($N81,INT(EF$40-2-1)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DM81>=INT($N81),$N81-INT($N81),1)))*\nIF(EF$40=2,0,\nIF(INT(DN81)=INT(DM81),DN81-DM81,INT(DN81)-DM81))+\nIF($N81<=1,\nIF($N81>0,1/$N81,0),VDB(1,0,$N81,INT(EF$40-2),MIN($N81,INT(EF$40-2)+1),$CM81,IF($CN81=\"No\",1,0))/\nIF(DN81>INT($N81),$N81-INT($N81),1))*\nIF(EF$40=2,DN81,\nIF(INT(DN81)=INT(DM81),0,DN81-INT(DN81)))))","v":1.6896972790678401E-2},null,1.6896972790678401E-2,1.7219844882220024E-2,1.7548886504173276E-2,1.7884215545654294E-2,1.8225952148437499E-2,1.857421875E-2,9.3749999999999997E-3,0,null,1.4731174374904971E-3,4.4256130615808256E-3,6.8827740960518639E-3,7.786864222573792E-3,8.1730392228758636E-3,8.5519734419222723E-3,8.9485643873020923E-3,9.3377192524560417E-3]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K82=\"Ongoing\",AR82,IF(RIGHT($K82,2)=RIGHT(BJ$39,2),SUM($AR82:AR82),0)+IF(RIGHT(BJ$39,2)>RIGHT($K82,2),AR82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AS82,IF(RIGHT($K82,2)=RIGHT(BK$39,2),SUM($AR82:AS82),0)+IF(RIGHT(BK$39,2)>RIGHT($K82,2),AS82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AT82,IF(RIGHT($K82,2)=RIGHT(BL$39,2),SUM($AR82:AT82),0)+IF(RIGHT(BL$39,2)>RIGHT($K82,2),AT82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AU82,IF(RIGHT($K82,2)=RIGHT(BM$39,2),SUM($AR82:AU82),0)+IF(RIGHT(BM$39,2)>RIGHT($K82,2),AU82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AV82,IF(RIGHT($K82,2)=RIGHT(BN$39,2),SUM($AR82:AV82),0)+IF(RIGHT(BN$39,2)>RIGHT($K82,2),AV82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AW82,IF(RIGHT($K82,2)=RIGHT(BO$39,2),SUM($AR82:AW82),0)+IF(RIGHT(BO$39,2)>RIGHT($K82,2),AW82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AX82,IF(RIGHT($K82,2)=RIGHT(BP$39,2),SUM($AR82:AX82),0)+IF(RIGHT(BP$39,2)>RIGHT($K82,2),AX82,0))","v":0},{"$f":"+IF($K82=\"Ongoing\",AY82,IF(RIGHT($K82,2)=RIGHT(BQ$39,2),SUM($AR82:AY82),0)+IF(RIGHT(BQ$39,2)>RIGHT($K82,2),AY82,0))","v":0},null,{"$f":"+Q82*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R82*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S82*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T82*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U82*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V82*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W82*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X82*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BS82,\nIF($J82=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BS82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BS82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BT82,\nIF($J82=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BT82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BT82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(ER82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BU82,\nIF($J82=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BU82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BU82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(ES82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BV82,\nIF($J82=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BV82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BV82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(ET82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BW82,\nIF($J82=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BW82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BW82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(EU82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BX82,\nIF($J82=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BX82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BX82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(EV82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BY82,\nIF($J82=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BY82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BY82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(EW82,0))","v":0},{"$f":"IF($M82=\"straight line\",IF($N82=0,0,\nIF($N82<=0.5,BZ82,\nIF($J82=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N82)<LEFT(#REF!,4)*1,0,((OFFSET(BZ82,0,-INT($N82+0.5),1,1))/$N82)*(IF($N82-INT($N82)>0.5,$N82-0.5-INT($N82),IF($N82-INT($N82)<=0.5,$N82-0.5-INT($N82)+1,0))))\n+BZ82/$N82*0.5,\nIF($J82=\"Declining Balance\",-#REF!,0)))),IFERROR(EX82,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K82=\"ongoing\",BS82,IF(RIGHT($K82,2)=RIGHT(CO$39,2),SUM($BR82:BS82),0)+IF(RIGHT(CO$39,2)>RIGHT($K82,2),BS82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BT82,IF(RIGHT($K82,2)=RIGHT(CP$39,2),SUM($BR82:BT82),0)+IF(RIGHT(CP$39,2)>RIGHT($K82,2),BT82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BU82,IF(RIGHT($K82,2)=RIGHT(CQ$39,2),SUM($BR82:BU82),0)+IF(RIGHT(CQ$39,2)>RIGHT($K82,2),BU82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BV82,IF(RIGHT($K82,2)=RIGHT(CR$39,2),SUM($BR82:BV82),0)+IF(RIGHT(CR$39,2)>RIGHT($K82,2),BV82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BW82,IF(RIGHT($K82,2)=RIGHT(CS$39,2),SUM($BR82:BW82),0)+IF(RIGHT(CS$39,2)>RIGHT($K82,2),BW82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BX82,IF(RIGHT($K82,2)=RIGHT(CT$39,2),SUM($BR82:BX82),0)+IF(RIGHT(CT$39,2)>RIGHT($K82,2),BX82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BY82,IF(RIGHT($K82,2)=RIGHT(CU$39,2),SUM($BR82:BY82),0)+IF(RIGHT(CU$39,2)>RIGHT($K82,2),BY82,0))","v":0},{"$f":"+IF($K82=\"ongoing\",BZ82,IF(RIGHT($K82,2)=RIGHT(CV$39,2),SUM($BR82:BZ82),0)+IF(RIGHT(CV$39,2)>RIGHT($K82,2),BZ82,0))","v":0},null,{"$f":"+MIN(IF($N82<=$CM82,MIN($N82,1),$N82),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N82<=$CM82,MIN($N82,1),$N82),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX82=CW82,0,\nIF(AND(DP$40>1,CX82=$N82),1-SUM($DO82:DO82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DP$40=1,0,VDB(1,0,$N82,INT(DP$40-1-1),MIN($N82,INT(DP$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CW82>=INT($N82),$N82-INT($N82),1)))*\nIF(DP$40=1,0,\nIF(INT(CX82)=INT(CW82),CX82-CW82,INT(CX82)-CW82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DP$40-1),MIN($N82,INT(DP$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CX82>INT($N82),$N82-INT($N82),1))*\nIF(DP$40=1,CX82,\nIF(INT(CX82)=INT(CW82),0,CX82-INT(CX82)))))","v":0},{"$f":"+IF(CY82=CX82,0,\nIF(AND(DQ$40>1,CY82=$N82),1-SUM($DO82:DP82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DQ$40=1,0,VDB(1,0,$N82,INT(DQ$40-1-1),MIN($N82,INT(DQ$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CX82>=INT($N82),$N82-INT($N82),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY82)=INT(CX82),CY82-CX82,INT(CY82)-CX82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DQ$40-1),MIN($N82,INT(DQ$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CY82>INT($N82),$N82-INT($N82),1))*\nIF(DQ$40=1,CY82,\nIF(INT(CY82)=INT(CX82),0,CY82-INT(CY82)))))","v":0},{"$f":"+IF(CZ82=CY82,0,\nIF(AND(DR$40>1,CZ82=$N82),1-SUM($DO82:DQ82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DR$40=1,0,VDB(1,0,$N82,INT(DR$40-1-1),MIN($N82,INT(DR$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CY82>=INT($N82),$N82-INT($N82),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ82)=INT(CY82),CZ82-CY82,INT(CZ82)-CY82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DR$40-1),MIN($N82,INT(DR$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CZ82>INT($N82),$N82-INT($N82),1))*\nIF(DR$40=1,CZ82,\nIF(INT(CZ82)=INT(CY82),0,CZ82-INT(CZ82)))))","v":0},{"$f":"+IF(DA82=CZ82,0,\nIF(AND(DS$40>1,DA82=$N82),1-SUM($DO82:DR82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DS$40=1,0,VDB(1,0,$N82,INT(DS$40-1-1),MIN($N82,INT(DS$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(CZ82>=INT($N82),$N82-INT($N82),1)))*\nIF(DS$40=1,0,\nIF(INT(DA82)=INT(CZ82),DA82-CZ82,INT(DA82)-CZ82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DS$40-1),MIN($N82,INT(DS$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DA82>INT($N82),$N82-INT($N82),1))*\nIF(DS$40=1,DA82,\nIF(INT(DA82)=INT(CZ82),0,DA82-INT(DA82)))))","v":0},{"$f":"+IF(DB82=DA82,0,\nIF(AND(DT$40>1,DB82=$N82),1-SUM($DO82:DS82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DT$40=1,0,VDB(1,0,$N82,INT(DT$40-1-1),MIN($N82,INT(DT$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DA82>=INT($N82),$N82-INT($N82),1)))*\nIF(DT$40=1,0,\nIF(INT(DB82)=INT(DA82),DB82-DA82,INT(DB82)-DA82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DT$40-1),MIN($N82,INT(DT$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DB82>INT($N82),$N82-INT($N82),1))*\nIF(DT$40=1,DB82,\nIF(INT(DB82)=INT(DA82),0,DB82-INT(DB82)))))","v":0},{"$f":"+IF(DC82=DB82,0,\nIF(AND(DU$40>1,DC82=$N82),1-SUM($DO82:DT82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DU$40=1,0,VDB(1,0,$N82,INT(DU$40-1-1),MIN($N82,INT(DU$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DB82>=INT($N82),$N82-INT($N82),1)))*\nIF(DU$40=1,0,\nIF(INT(DC82)=INT(DB82),DC82-DB82,INT(DC82)-DB82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DU$40-1),MIN($N82,INT(DU$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DC82>INT($N82),$N82-INT($N82),1))*\nIF(DU$40=1,DC82,\nIF(INT(DC82)=INT(DB82),0,DC82-INT(DC82)))))","v":0},{"$f":"+IF(DD82=DC82,0,\nIF(AND(DV$40>1,DD82=$N82),1-SUM($DO82:DU82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DV$40=1,0,VDB(1,0,$N82,INT(DV$40-1-1),MIN($N82,INT(DV$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DC82>=INT($N82),$N82-INT($N82),1)))*\nIF(DV$40=1,0,\nIF(INT(DD82)=INT(DC82),DD82-DC82,INT(DD82)-DC82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DV$40-1),MIN($N82,INT(DV$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DD82>INT($N82),$N82-INT($N82),1))*\nIF(DV$40=1,DD82,\nIF(INT(DD82)=INT(DC82),0,DD82-INT(DD82)))))","v":0},{"$f":"+IF(DE82=DD82,0,\nIF(AND(DW$40>1,DE82=$N82),1-SUM($DO82:DV82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DW$40=1,0,VDB(1,0,$N82,INT(DW$40-1-1),MIN($N82,INT(DW$40-1-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DD82>=INT($N82),$N82-INT($N82),1)))*\nIF(DW$40=1,0,\nIF(INT(DE82)=INT(DD82),DE82-DD82,INT(DE82)-DD82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DW$40-1),MIN($N82,INT(DW$40-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DE82>INT($N82),$N82-INT($N82),1))*\nIF(DW$40=1,DE82,\nIF(INT(DE82)=INT(DD82),0,DE82-INT(DE82)))))","v":0},null,{"$f":"+IF(OR(DG82=DF82,DY$40=1),0,\nIF(AND(DY$40>1,DG82=$N82),1-SUM($DX82:DX82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DY$40=2,0,VDB(1,0,$N82,INT(DY$40-2-1),MIN($N82,INT(DY$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DF82>=INT($N82),$N82-INT($N82),1)))*\nIF(DY$40=2,0,\nIF(INT(DG82)=INT(DF82),DG82-DF82,INT(DG82)-DF82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DY$40-2),MIN($N82,INT(DY$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DG82>INT($N82),$N82-INT($N82),1))*\nIF(DY$40=2,DG82,\nIF(INT(DG82)=INT(DF82),0,DG82-INT(DG82)))))","v":0},{"$f":"+IF(OR(DH82=DG82,DZ$40=1),0,\nIF(AND(DZ$40>1,DH82=$N82),1-SUM($DX82:DY82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(DZ$40=2,0,VDB(1,0,$N82,INT(DZ$40-2-1),MIN($N82,INT(DZ$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DG82>=INT($N82),$N82-INT($N82),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH82)=INT(DG82),DH82-DG82,INT(DH82)-DG82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(DZ$40-2),MIN($N82,INT(DZ$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DH82>INT($N82),$N82-INT($N82),1))*\nIF(DZ$40=2,DH82,\nIF(INT(DH82)=INT(DG82),0,DH82-INT(DH82)))))","v":0},{"$f":"+IF(OR(DI82=DH82,EA$40=1),0,\nIF(AND(EA$40>1,DI82=$N82),1-SUM($DX82:DZ82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(EA$40=2,0,VDB(1,0,$N82,INT(EA$40-2-1),MIN($N82,INT(EA$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DH82>=INT($N82),$N82-INT($N82),1)))*\nIF(EA$40=2,0,\nIF(INT(DI82)=INT(DH82),DI82-DH82,INT(DI82)-DH82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(EA$40-2),MIN($N82,INT(EA$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DI82>INT($N82),$N82-INT($N82),1))*\nIF(EA$40=2,DI82,\nIF(INT(DI82)=INT(DH82),0,DI82-INT(DI82)))))","v":0},{"$f":"+IF(OR(DJ82=DI82,EB$40=1),0,\nIF(AND(EB$40>1,DJ82=$N82),1-SUM($DX82:EA82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(EB$40=2,0,VDB(1,0,$N82,INT(EB$40-2-1),MIN($N82,INT(EB$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DI82>=INT($N82),$N82-INT($N82),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ82)=INT(DI82),DJ82-DI82,INT(DJ82)-DI82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(EB$40-2),MIN($N82,INT(EB$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DJ82>INT($N82),$N82-INT($N82),1))*\nIF(EB$40=2,DJ82,\nIF(INT(DJ82)=INT(DI82),0,DJ82-INT(DJ82)))))","v":0},{"$f":"+IF(OR(DK82=DJ82,EC$40=1),0,\nIF(AND(EC$40>1,DK82=$N82),1-SUM($DX82:EB82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(EC$40=2,0,VDB(1,0,$N82,INT(EC$40-2-1),MIN($N82,INT(EC$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DJ82>=INT($N82),$N82-INT($N82),1)))*\nIF(EC$40=2,0,\nIF(INT(DK82)=INT(DJ82),DK82-DJ82,INT(DK82)-DJ82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(EC$40-2),MIN($N82,INT(EC$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DK82>INT($N82),$N82-INT($N82),1))*\nIF(EC$40=2,DK82,\nIF(INT(DK82)=INT(DJ82),0,DK82-INT(DK82)))))","v":0},{"$f":"+IF(OR(DL82=DK82,ED$40=1),0,\nIF(AND(ED$40>1,DL82=$N82),1-SUM($DX82:EC82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(ED$40=2,0,VDB(1,0,$N82,INT(ED$40-2-1),MIN($N82,INT(ED$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DK82>=INT($N82),$N82-INT($N82),1)))*\nIF(ED$40=2,0,\nIF(INT(DL82)=INT(DK82),DL82-DK82,INT(DL82)-DK82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(ED$40-2),MIN($N82,INT(ED$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DL82>INT($N82),$N82-INT($N82),1))*\nIF(ED$40=2,DL82,\nIF(INT(DL82)=INT(DK82),0,DL82-INT(DL82)))))","v":0},{"$f":"+IF(OR(DM82=DL82,EE$40=1),0,\nIF(AND(EE$40>1,DM82=$N82),1-SUM($DX82:ED82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(EE$40=2,0,VDB(1,0,$N82,INT(EE$40-2-1),MIN($N82,INT(EE$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DL82>=INT($N82),$N82-INT($N82),1)))*\nIF(EE$40=2,0,\nIF(INT(DM82)=INT(DL82),DM82-DL82,INT(DM82)-DL82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(EE$40-2),MIN($N82,INT(EE$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DM82>INT($N82),$N82-INT($N82),1))*\nIF(EE$40=2,DM82,\nIF(INT(DM82)=INT(DL82),0,DM82-INT(DM82)))))","v":0},{"$f":"+IF(OR(DN82=DM82,EF$40=1),0,\nIF(AND(EF$40>1,DN82=$N82),1-SUM($DX82:EE82),\nIF($N82<=1,\nIF($N82>0,1/$N82,0),\nIF(EF$40=2,0,VDB(1,0,$N82,INT(EF$40-2-1),MIN($N82,INT(EF$40-2-1)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DM82>=INT($N82),$N82-INT($N82),1)))*\nIF(EF$40=2,0,\nIF(INT(DN82)=INT(DM82),DN82-DM82,INT(DN82)-DM82))+\nIF($N82<=1,\nIF($N82>0,1/$N82,0),VDB(1,0,$N82,INT(EF$40-2),MIN($N82,INT(EF$40-2)+1),$CM82,IF($CN82=\"No\",1,0))/\nIF(DN82>INT($N82),$N82-INT($N82),1))*\nIF(EF$40=2,DN82,\nIF(INT(DN82)=INT(DM82),0,DN82-INT(DN82)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - IT",null,"Water","Growth","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,"Declining Balance",10,null,null,3.13493047125518,2.7879216167474876,3.332463718144945,4.0117922341179169,3.8924468621090642,2.7193066503472045,3.6446277519679273,2.8224417996912261,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,3.13493047125518,2.7879216167474876,3.332463718144945,4.0117922341179169,3.8924468621090642,2.7193066503472045,3.6446277519679273,2.8224417996912261,null,0.156746523562759,0.45288912796289238,0.75890839470751392,1.1261211923206571,1.5213331471320062,1.8519208227548196,2.1701175428705763,2.493471020453534,null,{"$f":"+IF($K83=\"Ongoing\",AR83,IF(RIGHT($K83,2)=RIGHT(BJ$39,2),SUM($AR83:AR83),0)+IF(RIGHT(BJ$39,2)>RIGHT($K83,2),AR83,0))","v":3.13493047125518},{"$f":"+IF($K83=\"Ongoing\",AS83,IF(RIGHT($K83,2)=RIGHT(BK$39,2),SUM($AR83:AS83),0)+IF(RIGHT(BK$39,2)>RIGHT($K83,2),AS83,0))","v":2.7879216167474876},{"$f":"+IF($K83=\"Ongoing\",AT83,IF(RIGHT($K83,2)=RIGHT(BL$39,2),SUM($AR83:AT83),0)+IF(RIGHT(BL$39,2)>RIGHT($K83,2),AT83,0))","v":3.332463718144945},{"$f":"+IF($K83=\"Ongoing\",AU83,IF(RIGHT($K83,2)=RIGHT(BM$39,2),SUM($AR83:AU83),0)+IF(RIGHT(BM$39,2)>RIGHT($K83,2),AU83,0))","v":4.0117922341179169},{"$f":"+IF($K83=\"Ongoing\",AV83,IF(RIGHT($K83,2)=RIGHT(BN$39,2),SUM($AR83:AV83),0)+IF(RIGHT(BN$39,2)>RIGHT($K83,2),AV83,0))","v":3.8924468621090642},{"$f":"+IF($K83=\"Ongoing\",AW83,IF(RIGHT($K83,2)=RIGHT(BO$39,2),SUM($AR83:AW83),0)+IF(RIGHT(BO$39,2)>RIGHT($K83,2),AW83,0))","v":2.7193066503472045},{"$f":"+IF($K83=\"Ongoing\",AX83,IF(RIGHT($K83,2)=RIGHT(BP$39,2),SUM($AR83:AX83),0)+IF(RIGHT(BP$39,2)>RIGHT($K83,2),AX83,0))","v":3.6446277519679273},{"$f":"+IF($K83=\"Ongoing\",AY83,IF(RIGHT($K83,2)=RIGHT(BQ$39,2),SUM($AR83:AY83),0)+IF(RIGHT(BQ$39,2)>RIGHT($K83,2),AY83,0))","v":2.8224417996912261},null,{"$f":"+Q83*KeyAssumptionsPriceControl_FO!Z$15","v":3.207033872094049},{"$f":"+R83*KeyAssumptionsPriceControl_FO!AA$15","v":2.9176408216531309},{"$f":"+S83*KeyAssumptionsPriceControl_FO!AB$15","v":3.5677328807037001},{"$f":"+T83*KeyAssumptionsPriceControl_FO!AC$15","v":4.3938069167762546},{"$f":"+U83*KeyAssumptionsPriceControl_FO!AD$15","v":4.3611483605461085},{"$f":"+V83*KeyAssumptionsPriceControl_FO!AE$15","v":3.1168219024651993},{"$f":"+W83*KeyAssumptionsPriceControl_FO!AF$15","v":4.2734892297147447},{"$f":"+X83*KeyAssumptionsPriceControl_FO!AG$15","v":3.3855564926655681},null,{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BS83,\nIF($J83=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BS83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BS83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ83,0))","v":0.24052754040705365},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BT83,\nIF($J83=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BT83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BT83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(ER83,0))","v":0.66379901137703412},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BU83,\nIF($J83=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BU83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BU83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(ES83,0))","v":1.0506321873472413},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BV83,\nIF($J83=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BV83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BV83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(ET83,0))","v":1.4901528440561513},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BW83,\nIF($J83=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BW83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BW83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(EU83,0))","v":1.923251563246906},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BX83,\nIF($J83=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BX83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BX83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(EV83,0))","v":2.1956115984857183},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BY83,\nIF($J83=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BY83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BY83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(EW83,0))","v":2.4205431936263566},{"$f":"IF($M83=\"straight line\",IF($N83=0,0,\nIF($N83<=0.5,BZ83,\nIF($J83=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N83)<LEFT(#REF!,4)*1,0,((OFFSET(BZ83,0,-INT($N83+0.5),1,1))/$N83)*(IF($N83-INT($N83)>0.5,$N83-0.5-INT($N83),IF($N83-INT($N83)<=0.5,$N83-0.5-INT($N83)+1,0))))\n+BZ83/$N83*0.5,\nIF($J83=\"Declining Balance\",-#REF!,0)))),IFERROR(EX83,0))","v":2.6318901437609261},null,null,null,1.5,"No",{"$f":"+IF($K83=\"ongoing\",BS83,IF(RIGHT($K83,2)=RIGHT(CO$39,2),SUM($BR83:BS83),0)+IF(RIGHT(CO$39,2)>RIGHT($K83,2),BS83,0))","v":3.207033872094049},{"$f":"+IF($K83=\"ongoing\",BT83,IF(RIGHT($K83,2)=RIGHT(CP$39,2),SUM($BR83:BT83),0)+IF(RIGHT(CP$39,2)>RIGHT($K83,2),BT83,0))","v":2.9176408216531309},{"$f":"+IF($K83=\"ongoing\",BU83,IF(RIGHT($K83,2)=RIGHT(CQ$39,2),SUM($BR83:BU83),0)+IF(RIGHT(CQ$39,2)>RIGHT($K83,2),BU83,0))","v":3.5677328807037001},{"$f":"+IF($K83=\"ongoing\",BV83,IF(RIGHT($K83,2)=RIGHT(CR$39,2),SUM($BR83:BV83),0)+IF(RIGHT(CR$39,2)>RIGHT($K83,2),BV83,0))","v":4.3938069167762546},{"$f":"+IF($K83=\"ongoing\",BW83,IF(RIGHT($K83,2)=RIGHT(CS$39,2),SUM($BR83:BW83),0)+IF(RIGHT(CS$39,2)>RIGHT($K83,2),BW83,0))","v":4.3611483605461085},{"$f":"+IF($K83=\"ongoing\",BX83,IF(RIGHT($K83,2)=RIGHT(CT$39,2),SUM($BR83:BX83),0)+IF(RIGHT(CT$39,2)>RIGHT($K83,2),BX83,0))","v":3.1168219024651993},{"$f":"+IF($K83=\"ongoing\",BY83,IF(RIGHT($K83,2)=RIGHT(CU$39,2),SUM($BR83:BY83),0)+IF(RIGHT(CU$39,2)>RIGHT($K83,2),BY83,0))","v":4.2734892297147447},{"$f":"+IF($K83=\"ongoing\",BZ83,IF(RIGHT($K83,2)=RIGHT(CV$39,2),SUM($BR83:BZ83),0)+IF(RIGHT(CV$39,2)>RIGHT($K83,2),BZ83,0))","v":3.3855564926655681},null,{"$f":"+MIN(IF($N83<=$CM83,MIN($N83,1),$N83),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N83<=$CM83,MIN($N83,1),$N83),IF(CY$40=1,0.5,CX83+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N83<=$CM83,MIN($N83,1),$N83),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N83<=$CM83,MIN($N83,1),$N83),IF(DH$40=2,0.5,DG83+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX83=CW83,0,\nIF(AND(DP$40>1,CX83=$N83),1-SUM($DO83:DO83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DP$40=1,0,VDB(1,0,$N83,INT(DP$40-1-1),MIN($N83,INT(DP$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CW83>=INT($N83),$N83-INT($N83),1)))*\nIF(DP$40=1,0,\nIF(INT(CX83)=INT(CW83),CX83-CW83,INT(CX83)-CW83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DP$40-1),MIN($N83,INT(DP$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CX83>INT($N83),$N83-INT($N83),1))*\nIF(DP$40=1,CX83,\nIF(INT(CX83)=INT(CW83),0,CX83-INT(CX83)))))","v":7.4999999999999997E-2},{"$f":"+IF(CY83=CX83,0,\nIF(AND(DQ$40>1,CY83=$N83),1-SUM($DO83:DP83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DQ$40=1,0,VDB(1,0,$N83,INT(DQ$40-1-1),MIN($N83,INT(DQ$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CX83>=INT($N83),$N83-INT($N83),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY83)=INT(CX83),CY83-CX83,INT(CY83)-CX83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DQ$40-1),MIN($N83,INT(DQ$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CY83>INT($N83),$N83-INT($N83),1))*\nIF(DQ$40=1,CY83,\nIF(INT(CY83)=INT(CX83),0,CY83-INT(CY83)))))","v":0.13874999999999998},{"$f":"+IF(CZ83=CY83,0,\nIF(AND(DR$40>1,CZ83=$N83),1-SUM($DO83:DQ83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DR$40=1,0,VDB(1,0,$N83,INT(DR$40-1-1),MIN($N83,INT(DR$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CY83>=INT($N83),$N83-INT($N83),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ83)=INT(CY83),CZ83-CY83,INT(CZ83)-CY83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DR$40-1),MIN($N83,INT(DR$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CZ83>INT($N83),$N83-INT($N83),1))*\nIF(DR$40=1,CZ83,\nIF(INT(CZ83)=INT(CY83),0,CZ83-INT(CZ83)))))","v":0.1179375},{"$f":"+IF(DA83=CZ83,0,\nIF(AND(DS$40>1,DA83=$N83),1-SUM($DO83:DR83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DS$40=1,0,VDB(1,0,$N83,INT(DS$40-1-1),MIN($N83,INT(DS$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(CZ83>=INT($N83),$N83-INT($N83),1)))*\nIF(DS$40=1,0,\nIF(INT(DA83)=INT(CZ83),DA83-CZ83,INT(DA83)-CZ83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DS$40-1),MIN($N83,INT(DS$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DA83>INT($N83),$N83-INT($N83),1))*\nIF(DS$40=1,DA83,\nIF(INT(DA83)=INT(CZ83),0,DA83-INT(DA83)))))","v":0.10024687499999999},{"$f":"+IF(DB83=DA83,0,\nIF(AND(DT$40>1,DB83=$N83),1-SUM($DO83:DS83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DT$40=1,0,VDB(1,0,$N83,INT(DT$40-1-1),MIN($N83,INT(DT$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DA83>=INT($N83),$N83-INT($N83),1)))*\nIF(DT$40=1,0,\nIF(INT(DB83)=INT(DA83),DB83-DA83,INT(DB83)-DA83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DT$40-1),MIN($N83,INT(DT$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DB83>INT($N83),$N83-INT($N83),1))*\nIF(DT$40=1,DB83,\nIF(INT(DB83)=INT(DA83),0,DB83-INT(DB83)))))","v":8.5209843749999986E-2},{"$f":"+IF(DC83=DB83,0,\nIF(AND(DU$40>1,DC83=$N83),1-SUM($DO83:DT83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DU$40=1,0,VDB(1,0,$N83,INT(DU$40-1-1),MIN($N83,INT(DU$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DB83>=INT($N83),$N83-INT($N83),1)))*\nIF(DU$40=1,0,\nIF(INT(DC83)=INT(DB83),DC83-DB83,INT(DC83)-DB83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DU$40-1),MIN($N83,INT(DU$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DC83>INT($N83),$N83-INT($N83),1))*\nIF(DU$40=1,DC83,\nIF(INT(DC83)=INT(DB83),0,DC83-INT(DC83)))))","v":7.2428367187499981E-2},{"$f":"+IF(DD83=DC83,0,\nIF(AND(DV$40>1,DD83=$N83),1-SUM($DO83:DU83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DV$40=1,0,VDB(1,0,$N83,INT(DV$40-1-1),MIN($N83,INT(DV$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DC83>=INT($N83),$N83-INT($N83),1)))*\nIF(DV$40=1,0,\nIF(INT(DD83)=INT(DC83),DD83-DC83,INT(DD83)-DC83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DV$40-1),MIN($N83,INT(DV$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DD83>INT($N83),$N83-INT($N83),1))*\nIF(DV$40=1,DD83,\nIF(INT(DD83)=INT(DC83),0,DD83-INT(DD83)))))","v":6.1564112109374979E-2},{"$f":"+IF(DE83=DD83,0,\nIF(AND(DW$40>1,DE83=$N83),1-SUM($DO83:DV83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DW$40=1,0,VDB(1,0,$N83,INT(DW$40-1-1),MIN($N83,INT(DW$40-1-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DD83>=INT($N83),$N83-INT($N83),1)))*\nIF(DW$40=1,0,\nIF(INT(DE83)=INT(DD83),DE83-DD83,INT(DE83)-DD83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DW$40-1),MIN($N83,INT(DW$40-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DE83>INT($N83),$N83-INT($N83),1))*\nIF(DW$40=1,DE83,\nIF(INT(DE83)=INT(DD83),0,DE83-INT(DE83)))))","v":5.2329495292968729E-2},null,{"$f":"+IF(OR(DG83=DF83,DY$40=1),0,\nIF(AND(DY$40>1,DG83=$N83),1-SUM($DX83:DX83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DY$40=2,0,VDB(1,0,$N83,INT(DY$40-2-1),MIN($N83,INT(DY$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DF83>=INT($N83),$N83-INT($N83),1)))*\nIF(DY$40=2,0,\nIF(INT(DG83)=INT(DF83),DG83-DF83,INT(DG83)-DF83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DY$40-2),MIN($N83,INT(DY$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DG83>INT($N83),$N83-INT($N83),1))*\nIF(DY$40=2,DG83,\nIF(INT(DG83)=INT(DF83),0,DG83-INT(DG83)))))","v":0},{"$f":"+IF(OR(DH83=DG83,DZ$40=1),0,\nIF(AND(DZ$40>1,DH83=$N83),1-SUM($DX83:DY83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(DZ$40=2,0,VDB(1,0,$N83,INT(DZ$40-2-1),MIN($N83,INT(DZ$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DG83>=INT($N83),$N83-INT($N83),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH83)=INT(DG83),DH83-DG83,INT(DH83)-DG83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(DZ$40-2),MIN($N83,INT(DZ$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DH83>INT($N83),$N83-INT($N83),1))*\nIF(DZ$40=2,DH83,\nIF(INT(DH83)=INT(DG83),0,DH83-INT(DH83)))))","v":7.4999999999999997E-2},{"$f":"+IF(OR(DI83=DH83,EA$40=1),0,\nIF(AND(EA$40>1,DI83=$N83),1-SUM($DX83:DZ83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(EA$40=2,0,VDB(1,0,$N83,INT(EA$40-2-1),MIN($N83,INT(EA$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DH83>=INT($N83),$N83-INT($N83),1)))*\nIF(EA$40=2,0,\nIF(INT(DI83)=INT(DH83),DI83-DH83,INT(DI83)-DH83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(EA$40-2),MIN($N83,INT(EA$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DI83>INT($N83),$N83-INT($N83),1))*\nIF(EA$40=2,DI83,\nIF(INT(DI83)=INT(DH83),0,DI83-INT(DI83)))))","v":0.13874999999999998},{"$f":"+IF(OR(DJ83=DI83,EB$40=1),0,\nIF(AND(EB$40>1,DJ83=$N83),1-SUM($DX83:EA83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(EB$40=2,0,VDB(1,0,$N83,INT(EB$40-2-1),MIN($N83,INT(EB$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DI83>=INT($N83),$N83-INT($N83),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ83)=INT(DI83),DJ83-DI83,INT(DJ83)-DI83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(EB$40-2),MIN($N83,INT(EB$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DJ83>INT($N83),$N83-INT($N83),1))*\nIF(EB$40=2,DJ83,\nIF(INT(DJ83)=INT(DI83),0,DJ83-INT(DJ83)))))","v":0.1179375},{"$f":"+IF(OR(DK83=DJ83,EC$40=1),0,\nIF(AND(EC$40>1,DK83=$N83),1-SUM($DX83:EB83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(EC$40=2,0,VDB(1,0,$N83,INT(EC$40-2-1),MIN($N83,INT(EC$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DJ83>=INT($N83),$N83-INT($N83),1)))*\nIF(EC$40=2,0,\nIF(INT(DK83)=INT(DJ83),DK83-DJ83,INT(DK83)-DJ83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(EC$40-2),MIN($N83,INT(EC$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DK83>INT($N83),$N83-INT($N83),1))*\nIF(EC$40=2,DK83,\nIF(INT(DK83)=INT(DJ83),0,DK83-INT(DK83)))))","v":0.10024687499999999},{"$f":"+IF(OR(DL83=DK83,ED$40=1),0,\nIF(AND(ED$40>1,DL83=$N83),1-SUM($DX83:EC83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(ED$40=2,0,VDB(1,0,$N83,INT(ED$40-2-1),MIN($N83,INT(ED$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DK83>=INT($N83),$N83-INT($N83),1)))*\nIF(ED$40=2,0,\nIF(INT(DL83)=INT(DK83),DL83-DK83,INT(DL83)-DK83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(ED$40-2),MIN($N83,INT(ED$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DL83>INT($N83),$N83-INT($N83),1))*\nIF(ED$40=2,DL83,\nIF(INT(DL83)=INT(DK83),0,DL83-INT(DL83)))))","v":8.5209843749999986E-2},{"$f":"+IF(OR(DM83=DL83,EE$40=1),0,\nIF(AND(EE$40>1,DM83=$N83),1-SUM($DX83:ED83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(EE$40=2,0,VDB(1,0,$N83,INT(EE$40-2-1),MIN($N83,INT(EE$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DL83>=INT($N83),$N83-INT($N83),1)))*\nIF(EE$40=2,0,\nIF(INT(DM83)=INT(DL83),DM83-DL83,INT(DM83)-DL83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(EE$40-2),MIN($N83,INT(EE$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DM83>INT($N83),$N83-INT($N83),1))*\nIF(EE$40=2,DM83,\nIF(INT(DM83)=INT(DL83),0,DM83-INT(DM83)))))","v":7.2428367187499981E-2},{"$f":"+IF(OR(DN83=DM83,EF$40=1),0,\nIF(AND(EF$40>1,DN83=$N83),1-SUM($DX83:EE83),\nIF($N83<=1,\nIF($N83>0,1/$N83,0),\nIF(EF$40=2,0,VDB(1,0,$N83,INT(EF$40-2-1),MIN($N83,INT(EF$40-2-1)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DM83>=INT($N83),$N83-INT($N83),1)))*\nIF(EF$40=2,0,\nIF(INT(DN83)=INT(DM83),DN83-DM83,INT(DN83)-DM83))+\nIF($N83<=1,\nIF($N83>0,1/$N83,0),VDB(1,0,$N83,INT(EF$40-2),MIN($N83,INT(EF$40-2)+1),$CM83,IF($CN83=\"No\",1,0))/\nIF(DN83>INT($N83),$N83-INT($N83),1))*\nIF(EF$40=2,DN83,\nIF(INT(DN83)=INT(DM83),0,DN83-INT(DN83)))))","v":6.1564112109374979E-2},null,{"$f":"+OFFSET($DY83,0,MAX($EH$40:$HI$40)-EH$40)","v":6.1564112109374979E-2},7.2428367187499981E-2,8.5209843749999986E-2,0.10024687499999999,0.1179375,0.13874999999999998,7.4999999999999997E-2,0,null,0.24052754040705365,0.66379901137703412,1.0506321873472413,1.4901528440561513,1.923251563246906,2.1956115984857183,2.4205431936263566,2.6318901437609261]
[null,null,"Water - Corp - Motor vehicles",null,"Water","Growth","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,"Declining Balance",15,null,null,0.54731089747528572,0.46160323001962766,0.49516070547001434,0.55662936724333112,0.54312956868037721,0.46979471594250727,0.68666210437874375,0.68390539732394828,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.54731089747528572,0.46160323001962766,0.49516070547001434,0.55662936724333112,0.54312956868037721,0.46979471594250727,0.68666210437874375,0.68390539732394828,null,1.8243696582509523E-2,5.1874167499006633E-2,8.37662986819947E-2,0.11882596777243956,0.15548459896989653,0.18924874179065931,0.22779730246803437,0.27348288585812414,null,{"$f":"+IF($K84=\"Ongoing\",AR84,IF(RIGHT($K84,2)=RIGHT(BJ$39,2),SUM($AR84:AR84),0)+IF(RIGHT(BJ$39,2)>RIGHT($K84,2),AR84,0))","v":0.54731089747528572},{"$f":"+IF($K84=\"Ongoing\",AS84,IF(RIGHT($K84,2)=RIGHT(BK$39,2),SUM($AR84:AS84),0)+IF(RIGHT(BK$39,2)>RIGHT($K84,2),AS84,0))","v":0.46160323001962766},{"$f":"+IF($K84=\"Ongoing\",AT84,IF(RIGHT($K84,2)=RIGHT(BL$39,2),SUM($AR84:AT84),0)+IF(RIGHT(BL$39,2)>RIGHT($K84,2),AT84,0))","v":0.49516070547001434},{"$f":"+IF($K84=\"Ongoing\",AU84,IF(RIGHT($K84,2)=RIGHT(BM$39,2),SUM($AR84:AU84),0)+IF(RIGHT(BM$39,2)>RIGHT($K84,2),AU84,0))","v":0.55662936724333112},{"$f":"+IF($K84=\"Ongoing\",AV84,IF(RIGHT($K84,2)=RIGHT(BN$39,2),SUM($AR84:AV84),0)+IF(RIGHT(BN$39,2)>RIGHT($K84,2),AV84,0))","v":0.54312956868037721},{"$f":"+IF($K84=\"Ongoing\",AW84,IF(RIGHT($K84,2)=RIGHT(BO$39,2),SUM($AR84:AW84),0)+IF(RIGHT(BO$39,2)>RIGHT($K84,2),AW84,0))","v":0.46979471594250727},{"$f":"+IF($K84=\"Ongoing\",AX84,IF(RIGHT($K84,2)=RIGHT(BP$39,2),SUM($AR84:AX84),0)+IF(RIGHT(BP$39,2)>RIGHT($K84,2),AX84,0))","v":0.68666210437874375},{"$f":"+IF($K84=\"Ongoing\",AY84,IF(RIGHT($K84,2)=RIGHT(BQ$39,2),SUM($AR84:AY84),0)+IF(RIGHT(BQ$39,2)>RIGHT($K84,2),AY84,0))","v":0.68390539732394828},null,{"$f":"+Q84*KeyAssumptionsPriceControl_FO!Z$15","v":0.55989904811721725},{"$f":"+R84*KeyAssumptionsPriceControl_FO!AA$15","v":0.48308116670921086},{"$f":"+S84*KeyAssumptionsPriceControl_FO!AB$15","v":0.53011863880732957},{"$f":"+T84*KeyAssumptionsPriceControl_FO!AC$15","v":0.60963325644711142},{"$f":"+U84*KeyAssumptionsPriceControl_FO!AD$15","v":0.60852947051693718},{"$f":"+V84*KeyAssumptionsPriceControl_FO!AE$15","v":0.53847051788920675},{"$f":"+W84*KeyAssumptionsPriceControl_FO!AF$15","v":0.80514206311779368},{"$f":"+X84*KeyAssumptionsPriceControl_FO!AG$15","v":0.82035362377797194},null,{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BS84,\nIF($J84=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BS84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BS84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ84,0))","v":2.7994952405860862E-2},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BT84,\nIF($J84=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BT84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BT84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(ER84,0))","v":7.7344467906596187E-2},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BU84,\nIF($J84=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BU84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BU84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(ES84,0))","v":0.1202700113917636},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BV84,\nIF($J84=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BV84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BV84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(ET84,0))","v":0.16523060501530931},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BW84,\nIF($J84=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BW84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BW84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(EU84,0))","v":0.20961568086198082},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BX84,\nIF($J84=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BX84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BX84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(EV84,0))","v":0.24600411219608992},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BY84,\nIF($J84=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BY84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BY84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(EW84,0))","v":0.28858433002683098},{"$f":"IF($M84=\"straight line\",IF($N84=0,0,\nIF($N84<=0.5,BZ84,\nIF($J84=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N84)<LEFT(#REF!,4)*1,0,((OFFSET(BZ84,0,-INT($N84+0.5),1,1))/$N84)*(IF($N84-INT($N84)>0.5,$N84-0.5-INT($N84),IF($N84-INT($N84)<=0.5,$N84-0.5-INT($N84)+1,0))))\n+BZ84/$N84*0.5,\nIF($J84=\"Declining Balance\",-#REF!,0)))),IFERROR(EX84,0))","v":0.34100068136893619},null,null,null,1.5,"No",{"$f":"+IF($K84=\"ongoing\",BS84,IF(RIGHT($K84,2)=RIGHT(CO$39,2),SUM($BR84:BS84),0)+IF(RIGHT(CO$39,2)>RIGHT($K84,2),BS84,0))","v":0.55989904811721725},{"$f":"+IF($K84=\"ongoing\",BT84,IF(RIGHT($K84,2)=RIGHT(CP$39,2),SUM($BR84:BT84),0)+IF(RIGHT(CP$39,2)>RIGHT($K84,2),BT84,0))","v":0.48308116670921086},{"$f":"+IF($K84=\"ongoing\",BU84,IF(RIGHT($K84,2)=RIGHT(CQ$39,2),SUM($BR84:BU84),0)+IF(RIGHT(CQ$39,2)>RIGHT($K84,2),BU84,0))","v":0.53011863880732957},{"$f":"+IF($K84=\"ongoing\",BV84,IF(RIGHT($K84,2)=RIGHT(CR$39,2),SUM($BR84:BV84),0)+IF(RIGHT(CR$39,2)>RIGHT($K84,2),BV84,0))","v":0.60963325644711142},{"$f":"+IF($K84=\"ongoing\",BW84,IF(RIGHT($K84,2)=RIGHT(CS$39,2),SUM($BR84:BW84),0)+IF(RIGHT(CS$39,2)>RIGHT($K84,2),BW84,0))","v":0.60852947051693718},{"$f":"+IF($K84=\"ongoing\",BX84,IF(RIGHT($K84,2)=RIGHT(CT$39,2),SUM($BR84:BX84),0)+IF(RIGHT(CT$39,2)>RIGHT($K84,2),BX84,0))","v":0.53847051788920675},{"$f":"+IF($K84=\"ongoing\",BY84,IF(RIGHT($K84,2)=RIGHT(CU$39,2),SUM($BR84:BY84),0)+IF(RIGHT(CU$39,2)>RIGHT($K84,2),BY84,0))","v":0.80514206311779368},{"$f":"+IF($K84=\"ongoing\",BZ84,IF(RIGHT($K84,2)=RIGHT(CV$39,2),SUM($BR84:BZ84),0)+IF(RIGHT(CV$39,2)>RIGHT($K84,2),BZ84,0))","v":0.82035362377797194},null,{"$f":"+MIN(IF($N84<=$CM84,MIN($N84,1),$N84),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N84<=$CM84,MIN($N84,1),$N84),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX84=CW84,0,\nIF(AND(DP$40>1,CX84=$N84),1-SUM($DO84:DO84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DP$40=1,0,VDB(1,0,$N84,INT(DP$40-1-1),MIN($N84,INT(DP$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CW84>=INT($N84),$N84-INT($N84),1)))*\nIF(DP$40=1,0,\nIF(INT(CX84)=INT(CW84),CX84-CW84,INT(CX84)-CW84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DP$40-1),MIN($N84,INT(DP$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CX84>INT($N84),$N84-INT($N84),1))*\nIF(DP$40=1,CX84,\nIF(INT(CX84)=INT(CW84),0,CX84-INT(CX84)))))","v":0.05},{"$f":"+IF(CY84=CX84,0,\nIF(AND(DQ$40>1,CY84=$N84),1-SUM($DO84:DP84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DQ$40=1,0,VDB(1,0,$N84,INT(DQ$40-1-1),MIN($N84,INT(DQ$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CX84>=INT($N84),$N84-INT($N84),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY84)=INT(CX84),CY84-CX84,INT(CY84)-CX84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DQ$40-1),MIN($N84,INT(DQ$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CY84>INT($N84),$N84-INT($N84),1))*\nIF(DQ$40=1,CY84,\nIF(INT(CY84)=INT(CX84),0,CY84-INT(CY84)))))","v":9.5000000000000001E-2},{"$f":"+IF(CZ84=CY84,0,\nIF(AND(DR$40>1,CZ84=$N84),1-SUM($DO84:DQ84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DR$40=1,0,VDB(1,0,$N84,INT(DR$40-1-1),MIN($N84,INT(DR$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CY84>=INT($N84),$N84-INT($N84),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ84)=INT(CY84),CZ84-CY84,INT(CZ84)-CY84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DR$40-1),MIN($N84,INT(DR$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CZ84>INT($N84),$N84-INT($N84),1))*\nIF(DR$40=1,CZ84,\nIF(INT(CZ84)=INT(CY84),0,CZ84-INT(CZ84)))))","v":8.550000000000002E-2},{"$f":"+IF(DA84=CZ84,0,\nIF(AND(DS$40>1,DA84=$N84),1-SUM($DO84:DR84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DS$40=1,0,VDB(1,0,$N84,INT(DS$40-1-1),MIN($N84,INT(DS$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(CZ84>=INT($N84),$N84-INT($N84),1)))*\nIF(DS$40=1,0,\nIF(INT(DA84)=INT(CZ84),DA84-CZ84,INT(DA84)-CZ84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DS$40-1),MIN($N84,INT(DS$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DA84>INT($N84),$N84-INT($N84),1))*\nIF(DS$40=1,DA84,\nIF(INT(DA84)=INT(CZ84),0,DA84-INT(DA84)))))","v":7.6950000000000018E-2},{"$f":"+IF(DB84=DA84,0,\nIF(AND(DT$40>1,DB84=$N84),1-SUM($DO84:DS84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DT$40=1,0,VDB(1,0,$N84,INT(DT$40-1-1),MIN($N84,INT(DT$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DA84>=INT($N84),$N84-INT($N84),1)))*\nIF(DT$40=1,0,\nIF(INT(DB84)=INT(DA84),DB84-DA84,INT(DB84)-DA84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DT$40-1),MIN($N84,INT(DT$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DB84>INT($N84),$N84-INT($N84),1))*\nIF(DT$40=1,DB84,\nIF(INT(DB84)=INT(DA84),0,DB84-INT(DB84)))))","v":6.9255000000000011E-2},{"$f":"+IF(DC84=DB84,0,\nIF(AND(DU$40>1,DC84=$N84),1-SUM($DO84:DT84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DU$40=1,0,VDB(1,0,$N84,INT(DU$40-1-1),MIN($N84,INT(DU$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DB84>=INT($N84),$N84-INT($N84),1)))*\nIF(DU$40=1,0,\nIF(INT(DC84)=INT(DB84),DC84-DB84,INT(DC84)-DB84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DU$40-1),MIN($N84,INT(DU$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DC84>INT($N84),$N84-INT($N84),1))*\nIF(DU$40=1,DC84,\nIF(INT(DC84)=INT(DB84),0,DC84-INT(DC84)))))","v":6.2329500000000017E-2},{"$f":"+IF(DD84=DC84,0,\nIF(AND(DV$40>1,DD84=$N84),1-SUM($DO84:DU84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DV$40=1,0,VDB(1,0,$N84,INT(DV$40-1-1),MIN($N84,INT(DV$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DC84>=INT($N84),$N84-INT($N84),1)))*\nIF(DV$40=1,0,\nIF(INT(DD84)=INT(DC84),DD84-DC84,INT(DD84)-DC84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DV$40-1),MIN($N84,INT(DV$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DD84>INT($N84),$N84-INT($N84),1))*\nIF(DV$40=1,DD84,\nIF(INT(DD84)=INT(DC84),0,DD84-INT(DD84)))))","v":5.6096550000000023E-2},{"$f":"+IF(DE84=DD84,0,\nIF(AND(DW$40>1,DE84=$N84),1-SUM($DO84:DV84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DW$40=1,0,VDB(1,0,$N84,INT(DW$40-1-1),MIN($N84,INT(DW$40-1-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DD84>=INT($N84),$N84-INT($N84),1)))*\nIF(DW$40=1,0,\nIF(INT(DE84)=INT(DD84),DE84-DD84,INT(DE84)-DD84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DW$40-1),MIN($N84,INT(DW$40-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DE84>INT($N84),$N84-INT($N84),1))*\nIF(DW$40=1,DE84,\nIF(INT(DE84)=INT(DD84),0,DE84-INT(DE84)))))","v":5.0486895000000018E-2},null,{"$f":"+IF(OR(DG84=DF84,DY$40=1),0,\nIF(AND(DY$40>1,DG84=$N84),1-SUM($DX84:DX84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DY$40=2,0,VDB(1,0,$N84,INT(DY$40-2-1),MIN($N84,INT(DY$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DF84>=INT($N84),$N84-INT($N84),1)))*\nIF(DY$40=2,0,\nIF(INT(DG84)=INT(DF84),DG84-DF84,INT(DG84)-DF84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DY$40-2),MIN($N84,INT(DY$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DG84>INT($N84),$N84-INT($N84),1))*\nIF(DY$40=2,DG84,\nIF(INT(DG84)=INT(DF84),0,DG84-INT(DG84)))))","v":0},{"$f":"+IF(OR(DH84=DG84,DZ$40=1),0,\nIF(AND(DZ$40>1,DH84=$N84),1-SUM($DX84:DY84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(DZ$40=2,0,VDB(1,0,$N84,INT(DZ$40-2-1),MIN($N84,INT(DZ$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DG84>=INT($N84),$N84-INT($N84),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH84)=INT(DG84),DH84-DG84,INT(DH84)-DG84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(DZ$40-2),MIN($N84,INT(DZ$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DH84>INT($N84),$N84-INT($N84),1))*\nIF(DZ$40=2,DH84,\nIF(INT(DH84)=INT(DG84),0,DH84-INT(DH84)))))","v":0.05},{"$f":"+IF(OR(DI84=DH84,EA$40=1),0,\nIF(AND(EA$40>1,DI84=$N84),1-SUM($DX84:DZ84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(EA$40=2,0,VDB(1,0,$N84,INT(EA$40-2-1),MIN($N84,INT(EA$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DH84>=INT($N84),$N84-INT($N84),1)))*\nIF(EA$40=2,0,\nIF(INT(DI84)=INT(DH84),DI84-DH84,INT(DI84)-DH84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(EA$40-2),MIN($N84,INT(EA$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DI84>INT($N84),$N84-INT($N84),1))*\nIF(EA$40=2,DI84,\nIF(INT(DI84)=INT(DH84),0,DI84-INT(DI84)))))","v":9.5000000000000001E-2},{"$f":"+IF(OR(DJ84=DI84,EB$40=1),0,\nIF(AND(EB$40>1,DJ84=$N84),1-SUM($DX84:EA84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(EB$40=2,0,VDB(1,0,$N84,INT(EB$40-2-1),MIN($N84,INT(EB$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DI84>=INT($N84),$N84-INT($N84),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ84)=INT(DI84),DJ84-DI84,INT(DJ84)-DI84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(EB$40-2),MIN($N84,INT(EB$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DJ84>INT($N84),$N84-INT($N84),1))*\nIF(EB$40=2,DJ84,\nIF(INT(DJ84)=INT(DI84),0,DJ84-INT(DJ84)))))","v":8.550000000000002E-2},{"$f":"+IF(OR(DK84=DJ84,EC$40=1),0,\nIF(AND(EC$40>1,DK84=$N84),1-SUM($DX84:EB84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(EC$40=2,0,VDB(1,0,$N84,INT(EC$40-2-1),MIN($N84,INT(EC$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DJ84>=INT($N84),$N84-INT($N84),1)))*\nIF(EC$40=2,0,\nIF(INT(DK84)=INT(DJ84),DK84-DJ84,INT(DK84)-DJ84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(EC$40-2),MIN($N84,INT(EC$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DK84>INT($N84),$N84-INT($N84),1))*\nIF(EC$40=2,DK84,\nIF(INT(DK84)=INT(DJ84),0,DK84-INT(DK84)))))","v":7.6950000000000018E-2},{"$f":"+IF(OR(DL84=DK84,ED$40=1),0,\nIF(AND(ED$40>1,DL84=$N84),1-SUM($DX84:EC84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(ED$40=2,0,VDB(1,0,$N84,INT(ED$40-2-1),MIN($N84,INT(ED$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DK84>=INT($N84),$N84-INT($N84),1)))*\nIF(ED$40=2,0,\nIF(INT(DL84)=INT(DK84),DL84-DK84,INT(DL84)-DK84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(ED$40-2),MIN($N84,INT(ED$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DL84>INT($N84),$N84-INT($N84),1))*\nIF(ED$40=2,DL84,\nIF(INT(DL84)=INT(DK84),0,DL84-INT(DL84)))))","v":6.9255000000000011E-2},{"$f":"+IF(OR(DM84=DL84,EE$40=1),0,\nIF(AND(EE$40>1,DM84=$N84),1-SUM($DX84:ED84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(EE$40=2,0,VDB(1,0,$N84,INT(EE$40-2-1),MIN($N84,INT(EE$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DL84>=INT($N84),$N84-INT($N84),1)))*\nIF(EE$40=2,0,\nIF(INT(DM84)=INT(DL84),DM84-DL84,INT(DM84)-DL84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(EE$40-2),MIN($N84,INT(EE$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DM84>INT($N84),$N84-INT($N84),1))*\nIF(EE$40=2,DM84,\nIF(INT(DM84)=INT(DL84),0,DM84-INT(DM84)))))","v":6.2329500000000017E-2},{"$f":"+IF(OR(DN84=DM84,EF$40=1),0,\nIF(AND(EF$40>1,DN84=$N84),1-SUM($DX84:EE84),\nIF($N84<=1,\nIF($N84>0,1/$N84,0),\nIF(EF$40=2,0,VDB(1,0,$N84,INT(EF$40-2-1),MIN($N84,INT(EF$40-2-1)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DM84>=INT($N84),$N84-INT($N84),1)))*\nIF(EF$40=2,0,\nIF(INT(DN84)=INT(DM84),DN84-DM84,INT(DN84)-DM84))+\nIF($N84<=1,\nIF($N84>0,1/$N84,0),VDB(1,0,$N84,INT(EF$40-2),MIN($N84,INT(EF$40-2)+1),$CM84,IF($CN84=\"No\",1,0))/\nIF(DN84>INT($N84),$N84-INT($N84),1))*\nIF(EF$40=2,DN84,\nIF(INT(DN84)=INT(DM84),0,DN84-INT(DN84)))))","v":5.6096550000000023E-2},null,5.6096550000000023E-2,6.2329500000000017E-2,6.9255000000000011E-2,7.6950000000000018E-2,8.550000000000002E-2,9.5000000000000001E-2,0.05,0,null,2.7994952405860862E-2,7.7344467906596187E-2,0.1202700113917636,0.16523060501530931,0.20961568086198082,0.24600411219608992,0.28858433002683098,0.34100068136893619]
[null,null,"Water - Corp - Plant & Equip",null,"Water","Growth","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",25,"Declining Balance",25,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,{"$f":"+Q85-Z85-AI85","v":0},{"$f":"+R85-AA85-AJ85","v":0},{"$f":"+S85-AB85-AK85","v":0},{"$f":"+T85-AC85-AL85","v":0},{"$f":"+U85-AD85-AM85","v":0},{"$f":"+V85-AE85-AN85","v":0},{"$f":"+W85-AF85-AO85","v":0},{"$f":"+X85-AG85-AP85","v":0},null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K85=\"Ongoing\",AR85,IF(RIGHT($K85,2)=RIGHT(BJ$39,2),SUM($AR85:AR85),0)+IF(RIGHT(BJ$39,2)>RIGHT($K85,2),AR85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AS85,IF(RIGHT($K85,2)=RIGHT(BK$39,2),SUM($AR85:AS85),0)+IF(RIGHT(BK$39,2)>RIGHT($K85,2),AS85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AT85,IF(RIGHT($K85,2)=RIGHT(BL$39,2),SUM($AR85:AT85),0)+IF(RIGHT(BL$39,2)>RIGHT($K85,2),AT85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AU85,IF(RIGHT($K85,2)=RIGHT(BM$39,2),SUM($AR85:AU85),0)+IF(RIGHT(BM$39,2)>RIGHT($K85,2),AU85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AV85,IF(RIGHT($K85,2)=RIGHT(BN$39,2),SUM($AR85:AV85),0)+IF(RIGHT(BN$39,2)>RIGHT($K85,2),AV85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AW85,IF(RIGHT($K85,2)=RIGHT(BO$39,2),SUM($AR85:AW85),0)+IF(RIGHT(BO$39,2)>RIGHT($K85,2),AW85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AX85,IF(RIGHT($K85,2)=RIGHT(BP$39,2),SUM($AR85:AX85),0)+IF(RIGHT(BP$39,2)>RIGHT($K85,2),AX85,0))","v":0},{"$f":"+IF($K85=\"Ongoing\",AY85,IF(RIGHT($K85,2)=RIGHT(BQ$39,2),SUM($AR85:AY85),0)+IF(RIGHT(BQ$39,2)>RIGHT($K85,2),AY85,0))","v":0},null,{"$f":"+Q85*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R85*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S85*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T85*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U85*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V85*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W85*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X85*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BS85,\nIF($J85=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BS85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BS85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BT85,\nIF($J85=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BT85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BT85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(ER85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BU85,\nIF($J85=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BU85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BU85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(ES85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BV85,\nIF($J85=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BV85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BV85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(ET85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BW85,\nIF($J85=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BW85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BW85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(EU85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BX85,\nIF($J85=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BX85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BX85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(EV85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BY85,\nIF($J85=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BY85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BY85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(EW85,0))","v":0},{"$f":"IF($M85=\"straight line\",IF($N85=0,0,\nIF($N85<=0.5,BZ85,\nIF($J85=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N85)<LEFT(#REF!,4)*1,0,((OFFSET(BZ85,0,-INT($N85+0.5),1,1))/$N85)*(IF($N85-INT($N85)>0.5,$N85-0.5-INT($N85),IF($N85-INT($N85)<=0.5,$N85-0.5-INT($N85)+1,0))))\n+BZ85/$N85*0.5,\nIF($J85=\"Declining Balance\",-#REF!,0)))),IFERROR(EX85,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K85=\"ongoing\",BS85,IF(RIGHT($K85,2)=RIGHT(CO$39,2),SUM($BR85:BS85),0)+IF(RIGHT(CO$39,2)>RIGHT($K85,2),BS85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BT85,IF(RIGHT($K85,2)=RIGHT(CP$39,2),SUM($BR85:BT85),0)+IF(RIGHT(CP$39,2)>RIGHT($K85,2),BT85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BU85,IF(RIGHT($K85,2)=RIGHT(CQ$39,2),SUM($BR85:BU85),0)+IF(RIGHT(CQ$39,2)>RIGHT($K85,2),BU85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BV85,IF(RIGHT($K85,2)=RIGHT(CR$39,2),SUM($BR85:BV85),0)+IF(RIGHT(CR$39,2)>RIGHT($K85,2),BV85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BW85,IF(RIGHT($K85,2)=RIGHT(CS$39,2),SUM($BR85:BW85),0)+IF(RIGHT(CS$39,2)>RIGHT($K85,2),BW85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BX85,IF(RIGHT($K85,2)=RIGHT(CT$39,2),SUM($BR85:BX85),0)+IF(RIGHT(CT$39,2)>RIGHT($K85,2),BX85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BY85,IF(RIGHT($K85,2)=RIGHT(CU$39,2),SUM($BR85:BY85),0)+IF(RIGHT(CU$39,2)>RIGHT($K85,2),BY85,0))","v":0},{"$f":"+IF($K85=\"ongoing\",BZ85,IF(RIGHT($K85,2)=RIGHT(CV$39,2),SUM($BR85:BZ85),0)+IF(RIGHT(CV$39,2)>RIGHT($K85,2),BZ85,0))","v":0},null,{"$f":"+MIN(IF($N85<=$CM85,MIN($N85,1),$N85),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N85<=$CM85,MIN($N85,1),$N85),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX85=CW85,0,\nIF(AND(DP$40>1,CX85=$N85),1-SUM($DO85:DO85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DP$40=1,0,VDB(1,0,$N85,INT(DP$40-1-1),MIN($N85,INT(DP$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CW85>=INT($N85),$N85-INT($N85),1)))*\nIF(DP$40=1,0,\nIF(INT(CX85)=INT(CW85),CX85-CW85,INT(CX85)-CW85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DP$40-1),MIN($N85,INT(DP$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CX85>INT($N85),$N85-INT($N85),1))*\nIF(DP$40=1,CX85,\nIF(INT(CX85)=INT(CW85),0,CX85-INT(CX85)))))","v":0.03},{"$f":"+IF(CY85=CX85,0,\nIF(AND(DQ$40>1,CY85=$N85),1-SUM($DO85:DP85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DQ$40=1,0,VDB(1,0,$N85,INT(DQ$40-1-1),MIN($N85,INT(DQ$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CX85>=INT($N85),$N85-INT($N85),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY85)=INT(CX85),CY85-CX85,INT(CY85)-CX85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DQ$40-1),MIN($N85,INT(DQ$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CY85>INT($N85),$N85-INT($N85),1))*\nIF(DQ$40=1,CY85,\nIF(INT(CY85)=INT(CX85),0,CY85-INT(CY85)))))","v":5.8199999999999995E-2},{"$f":"+IF(CZ85=CY85,0,\nIF(AND(DR$40>1,CZ85=$N85),1-SUM($DO85:DQ85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DR$40=1,0,VDB(1,0,$N85,INT(DR$40-1-1),MIN($N85,INT(DR$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CY85>=INT($N85),$N85-INT($N85),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ85)=INT(CY85),CZ85-CY85,INT(CZ85)-CY85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DR$40-1),MIN($N85,INT(DR$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CZ85>INT($N85),$N85-INT($N85),1))*\nIF(DR$40=1,CZ85,\nIF(INT(CZ85)=INT(CY85),0,CZ85-INT(CZ85)))))","v":5.4707999999999993E-2},{"$f":"+IF(DA85=CZ85,0,\nIF(AND(DS$40>1,DA85=$N85),1-SUM($DO85:DR85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DS$40=1,0,VDB(1,0,$N85,INT(DS$40-1-1),MIN($N85,INT(DS$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(CZ85>=INT($N85),$N85-INT($N85),1)))*\nIF(DS$40=1,0,\nIF(INT(DA85)=INT(CZ85),DA85-CZ85,INT(DA85)-CZ85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DS$40-1),MIN($N85,INT(DS$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DA85>INT($N85),$N85-INT($N85),1))*\nIF(DS$40=1,DA85,\nIF(INT(DA85)=INT(CZ85),0,DA85-INT(DA85)))))","v":5.1425519999999988E-2},{"$f":"+IF(DB85=DA85,0,\nIF(AND(DT$40>1,DB85=$N85),1-SUM($DO85:DS85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DT$40=1,0,VDB(1,0,$N85,INT(DT$40-1-1),MIN($N85,INT(DT$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DA85>=INT($N85),$N85-INT($N85),1)))*\nIF(DT$40=1,0,\nIF(INT(DB85)=INT(DA85),DB85-DA85,INT(DB85)-DA85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DT$40-1),MIN($N85,INT(DT$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DB85>INT($N85),$N85-INT($N85),1))*\nIF(DT$40=1,DB85,\nIF(INT(DB85)=INT(DA85),0,DB85-INT(DB85)))))","v":4.8339988799999997E-2},{"$f":"+IF(DC85=DB85,0,\nIF(AND(DU$40>1,DC85=$N85),1-SUM($DO85:DT85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DU$40=1,0,VDB(1,0,$N85,INT(DU$40-1-1),MIN($N85,INT(DU$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DB85>=INT($N85),$N85-INT($N85),1)))*\nIF(DU$40=1,0,\nIF(INT(DC85)=INT(DB85),DC85-DB85,INT(DC85)-DB85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DU$40-1),MIN($N85,INT(DU$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DC85>INT($N85),$N85-INT($N85),1))*\nIF(DU$40=1,DC85,\nIF(INT(DC85)=INT(DB85),0,DC85-INT(DC85)))))","v":4.5439589471999997E-2},{"$f":"+IF(DD85=DC85,0,\nIF(AND(DV$40>1,DD85=$N85),1-SUM($DO85:DU85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DV$40=1,0,VDB(1,0,$N85,INT(DV$40-1-1),MIN($N85,INT(DV$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DC85>=INT($N85),$N85-INT($N85),1)))*\nIF(DV$40=1,0,\nIF(INT(DD85)=INT(DC85),DD85-DC85,INT(DD85)-DC85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DV$40-1),MIN($N85,INT(DV$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DD85>INT($N85),$N85-INT($N85),1))*\nIF(DV$40=1,DD85,\nIF(INT(DD85)=INT(DC85),0,DD85-INT(DD85)))))","v":4.2713214103679994E-2},{"$f":"+IF(DE85=DD85,0,\nIF(AND(DW$40>1,DE85=$N85),1-SUM($DO85:DV85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DW$40=1,0,VDB(1,0,$N85,INT(DW$40-1-1),MIN($N85,INT(DW$40-1-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DD85>=INT($N85),$N85-INT($N85),1)))*\nIF(DW$40=1,0,\nIF(INT(DE85)=INT(DD85),DE85-DD85,INT(DE85)-DD85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DW$40-1),MIN($N85,INT(DW$40-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DE85>INT($N85),$N85-INT($N85),1))*\nIF(DW$40=1,DE85,\nIF(INT(DE85)=INT(DD85),0,DE85-INT(DE85)))))","v":4.0150421257459191E-2},null,{"$f":"+IF(OR(DG85=DF85,DY$40=1),0,\nIF(AND(DY$40>1,DG85=$N85),1-SUM($DX85:DX85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DY$40=2,0,VDB(1,0,$N85,INT(DY$40-2-1),MIN($N85,INT(DY$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DF85>=INT($N85),$N85-INT($N85),1)))*\nIF(DY$40=2,0,\nIF(INT(DG85)=INT(DF85),DG85-DF85,INT(DG85)-DF85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DY$40-2),MIN($N85,INT(DY$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DG85>INT($N85),$N85-INT($N85),1))*\nIF(DY$40=2,DG85,\nIF(INT(DG85)=INT(DF85),0,DG85-INT(DG85)))))","v":0},{"$f":"+IF(OR(DH85=DG85,DZ$40=1),0,\nIF(AND(DZ$40>1,DH85=$N85),1-SUM($DX85:DY85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(DZ$40=2,0,VDB(1,0,$N85,INT(DZ$40-2-1),MIN($N85,INT(DZ$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DG85>=INT($N85),$N85-INT($N85),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH85)=INT(DG85),DH85-DG85,INT(DH85)-DG85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(DZ$40-2),MIN($N85,INT(DZ$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DH85>INT($N85),$N85-INT($N85),1))*\nIF(DZ$40=2,DH85,\nIF(INT(DH85)=INT(DG85),0,DH85-INT(DH85)))))","v":0.03},{"$f":"+IF(OR(DI85=DH85,EA$40=1),0,\nIF(AND(EA$40>1,DI85=$N85),1-SUM($DX85:DZ85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(EA$40=2,0,VDB(1,0,$N85,INT(EA$40-2-1),MIN($N85,INT(EA$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DH85>=INT($N85),$N85-INT($N85),1)))*\nIF(EA$40=2,0,\nIF(INT(DI85)=INT(DH85),DI85-DH85,INT(DI85)-DH85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(EA$40-2),MIN($N85,INT(EA$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DI85>INT($N85),$N85-INT($N85),1))*\nIF(EA$40=2,DI85,\nIF(INT(DI85)=INT(DH85),0,DI85-INT(DI85)))))","v":5.8199999999999995E-2},{"$f":"+IF(OR(DJ85=DI85,EB$40=1),0,\nIF(AND(EB$40>1,DJ85=$N85),1-SUM($DX85:EA85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(EB$40=2,0,VDB(1,0,$N85,INT(EB$40-2-1),MIN($N85,INT(EB$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DI85>=INT($N85),$N85-INT($N85),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ85)=INT(DI85),DJ85-DI85,INT(DJ85)-DI85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(EB$40-2),MIN($N85,INT(EB$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DJ85>INT($N85),$N85-INT($N85),1))*\nIF(EB$40=2,DJ85,\nIF(INT(DJ85)=INT(DI85),0,DJ85-INT(DJ85)))))","v":5.4707999999999993E-2},{"$f":"+IF(OR(DK85=DJ85,EC$40=1),0,\nIF(AND(EC$40>1,DK85=$N85),1-SUM($DX85:EB85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(EC$40=2,0,VDB(1,0,$N85,INT(EC$40-2-1),MIN($N85,INT(EC$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DJ85>=INT($N85),$N85-INT($N85),1)))*\nIF(EC$40=2,0,\nIF(INT(DK85)=INT(DJ85),DK85-DJ85,INT(DK85)-DJ85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(EC$40-2),MIN($N85,INT(EC$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DK85>INT($N85),$N85-INT($N85),1))*\nIF(EC$40=2,DK85,\nIF(INT(DK85)=INT(DJ85),0,DK85-INT(DK85)))))","v":5.1425519999999988E-2},{"$f":"+IF(OR(DL85=DK85,ED$40=1),0,\nIF(AND(ED$40>1,DL85=$N85),1-SUM($DX85:EC85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(ED$40=2,0,VDB(1,0,$N85,INT(ED$40-2-1),MIN($N85,INT(ED$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DK85>=INT($N85),$N85-INT($N85),1)))*\nIF(ED$40=2,0,\nIF(INT(DL85)=INT(DK85),DL85-DK85,INT(DL85)-DK85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(ED$40-2),MIN($N85,INT(ED$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DL85>INT($N85),$N85-INT($N85),1))*\nIF(ED$40=2,DL85,\nIF(INT(DL85)=INT(DK85),0,DL85-INT(DL85)))))","v":4.8339988799999997E-2},{"$f":"+IF(OR(DM85=DL85,EE$40=1),0,\nIF(AND(EE$40>1,DM85=$N85),1-SUM($DX85:ED85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(EE$40=2,0,VDB(1,0,$N85,INT(EE$40-2-1),MIN($N85,INT(EE$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DL85>=INT($N85),$N85-INT($N85),1)))*\nIF(EE$40=2,0,\nIF(INT(DM85)=INT(DL85),DM85-DL85,INT(DM85)-DL85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(EE$40-2),MIN($N85,INT(EE$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DM85>INT($N85),$N85-INT($N85),1))*\nIF(EE$40=2,DM85,\nIF(INT(DM85)=INT(DL85),0,DM85-INT(DM85)))))","v":4.5439589471999997E-2},{"$f":"+IF(OR(DN85=DM85,EF$40=1),0,\nIF(AND(EF$40>1,DN85=$N85),1-SUM($DX85:EE85),\nIF($N85<=1,\nIF($N85>0,1/$N85,0),\nIF(EF$40=2,0,VDB(1,0,$N85,INT(EF$40-2-1),MIN($N85,INT(EF$40-2-1)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DM85>=INT($N85),$N85-INT($N85),1)))*\nIF(EF$40=2,0,\nIF(INT(DN85)=INT(DM85),DN85-DM85,INT(DN85)-DM85))+\nIF($N85<=1,\nIF($N85>0,1/$N85,0),VDB(1,0,$N85,INT(EF$40-2),MIN($N85,INT(EF$40-2)+1),$CM85,IF($CN85=\"No\",1,0))/\nIF(DN85>INT($N85),$N85-INT($N85),1))*\nIF(EF$40=2,DN85,\nIF(INT(DN85)=INT(DM85),0,DN85-INT(DN85)))))","v":4.2713214103679994E-2},null,4.2713214103679994E-2,4.5439589471999997E-2,4.8339988799999997E-2,5.1425519999999988E-2,5.4707999999999993E-2,5.8199999999999995E-2,0.03,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - Other",null,"Water","Growth","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",43.023221215550272,"Declining Balance",43.023221215550272,null,null,1.5989002159619619,1.4530209304170467,1.6516742723289568,1.0951810797485564,1.0722708814298205,0.9168193264461022,1.215919012864034,1.2136759972709821,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1.5989002159619619,1.4530209304170467,1.6516742723289568,1.0951810797485564,1.0722708814298205,0.9168193264461022,1.215919012864034,1.2136759972709821,null,1.858182826375698E-2,5.40501295688662E-2,9.0131751481730374E-2,0.12205469070466206,0.14724401753724911,0.17036048989423974,0.19514638782392896,0.22338224443218388,null,{"$f":"+IF($K86=\"Ongoing\",AR86,IF(RIGHT($K86,2)=RIGHT(BJ$39,2),SUM($AR86:AR86),0)+IF(RIGHT(BJ$39,2)>RIGHT($K86,2),AR86,0))","v":1.5989002159619619},{"$f":"+IF($K86=\"Ongoing\",AS86,IF(RIGHT($K86,2)=RIGHT(BK$39,2),SUM($AR86:AS86),0)+IF(RIGHT(BK$39,2)>RIGHT($K86,2),AS86,0))","v":1.4530209304170467},{"$f":"+IF($K86=\"Ongoing\",AT86,IF(RIGHT($K86,2)=RIGHT(BL$39,2),SUM($AR86:AT86),0)+IF(RIGHT(BL$39,2)>RIGHT($K86,2),AT86,0))","v":1.6516742723289568},{"$f":"+IF($K86=\"Ongoing\",AU86,IF(RIGHT($K86,2)=RIGHT(BM$39,2),SUM($AR86:AU86),0)+IF(RIGHT(BM$39,2)>RIGHT($K86,2),AU86,0))","v":1.0951810797485564},{"$f":"+IF($K86=\"Ongoing\",AV86,IF(RIGHT($K86,2)=RIGHT(BN$39,2),SUM($AR86:AV86),0)+IF(RIGHT(BN$39,2)>RIGHT($K86,2),AV86,0))","v":1.0722708814298205},{"$f":"+IF($K86=\"Ongoing\",AW86,IF(RIGHT($K86,2)=RIGHT(BO$39,2),SUM($AR86:AW86),0)+IF(RIGHT(BO$39,2)>RIGHT($K86,2),AW86,0))","v":0.9168193264461022},{"$f":"+IF($K86=\"Ongoing\",AX86,IF(RIGHT($K86,2)=RIGHT(BP$39,2),SUM($AR86:AX86),0)+IF(RIGHT(BP$39,2)>RIGHT($K86,2),AX86,0))","v":1.215919012864034},{"$f":"+IF($K86=\"Ongoing\",AY86,IF(RIGHT($K86,2)=RIGHT(BQ$39,2),SUM($AR86:AY86),0)+IF(RIGHT(BQ$39,2)>RIGHT($K86,2),AY86,0))","v":1.2136759972709821},null,{"$f":"+Q86*KeyAssumptionsPriceControl_FO!Z$15","v":1.6356749209290868},{"$f":"+R86*KeyAssumptionsPriceControl_FO!AA$15","v":1.5206285412884213},{"$f":"+S86*KeyAssumptionsPriceControl_FO!AB$15","v":1.7682811001107117},{"$f":"+T86*KeyAssumptionsPriceControl_FO!AC$15","v":1.1994674505819027},{"$f":"+U86*KeyAssumptionsPriceControl_FO!AD$15","v":1.2013863161834384},{"$f":"+V86*KeyAssumptionsPriceControl_FO!AE$15","v":1.0508423376619718},{"$f":"+W86*KeyAssumptionsPriceControl_FO!AF$15","v":1.4257194861324647},{"$f":"+X86*KeyAssumptionsPriceControl_FO!AG$15","v":1.4558205072652521},null,{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BS86,\nIF($J86=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BS86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BS86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ86,0))","v":2.8513815470735084E-2},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BT86,\nIF($J86=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BT86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BT86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(ER86,0))","v":8.2541775437081799E-2},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BU86,\nIF($J86=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BU86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BU86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(ES86,0))","v":0.1369977064831496},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BV86,\nIF($J86=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BV86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BV86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(ET86,0))","v":0.18395641380942757},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BW86,\nIF($J86=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BW86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BW86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(EU86,0))","v":0.21939554786963542},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BX86,\nIF($J86=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BX86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BX86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(EV86,0))","v":0.25100820099399096},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BY86,\nIF($J86=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BY86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BY86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(EW86,0))","v":0.28542935832517619},{"$f":"IF($M86=\"straight line\",IF($N86=0,0,\nIF($N86<=0.5,BZ86,\nIF($J86=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N86)<LEFT(#REF!,4)*1,0,((OFFSET(BZ86,0,-INT($N86+0.5),1,1))/$N86)*(IF($N86-INT($N86)>0.5,$N86-0.5-INT($N86),IF($N86-INT($N86)<=0.5,$N86-0.5-INT($N86)+1,0))))\n+BZ86/$N86*0.5,\nIF($J86=\"Declining Balance\",-#REF!,0)))),IFERROR(EX86,0))","v":0.32571018594796114},null,null,null,1.5,"No",{"$f":"+IF($K86=\"ongoing\",BS86,IF(RIGHT($K86,2)=RIGHT(CO$39,2),SUM($BR86:BS86),0)+IF(RIGHT(CO$39,2)>RIGHT($K86,2),BS86,0))","v":1.6356749209290868},{"$f":"+IF($K86=\"ongoing\",BT86,IF(RIGHT($K86,2)=RIGHT(CP$39,2),SUM($BR86:BT86),0)+IF(RIGHT(CP$39,2)>RIGHT($K86,2),BT86,0))","v":1.5206285412884213},{"$f":"+IF($K86=\"ongoing\",BU86,IF(RIGHT($K86,2)=RIGHT(CQ$39,2),SUM($BR86:BU86),0)+IF(RIGHT(CQ$39,2)>RIGHT($K86,2),BU86,0))","v":1.7682811001107117},{"$f":"+IF($K86=\"ongoing\",BV86,IF(RIGHT($K86,2)=RIGHT(CR$39,2),SUM($BR86:BV86),0)+IF(RIGHT(CR$39,2)>RIGHT($K86,2),BV86,0))","v":1.1994674505819027},{"$f":"+IF($K86=\"ongoing\",BW86,IF(RIGHT($K86,2)=RIGHT(CS$39,2),SUM($BR86:BW86),0)+IF(RIGHT(CS$39,2)>RIGHT($K86,2),BW86,0))","v":1.2013863161834384},{"$f":"+IF($K86=\"ongoing\",BX86,IF(RIGHT($K86,2)=RIGHT(CT$39,2),SUM($BR86:BX86),0)+IF(RIGHT(CT$39,2)>RIGHT($K86,2),BX86,0))","v":1.0508423376619718},{"$f":"+IF($K86=\"ongoing\",BY86,IF(RIGHT($K86,2)=RIGHT(CU$39,2),SUM($BR86:BY86),0)+IF(RIGHT(CU$39,2)>RIGHT($K86,2),BY86,0))","v":1.4257194861324647},{"$f":"+IF($K86=\"ongoing\",BZ86,IF(RIGHT($K86,2)=RIGHT(CV$39,2),SUM($BR86:BZ86),0)+IF(RIGHT(CV$39,2)>RIGHT($K86,2),BZ86,0))","v":1.4558205072652521},null,{"$f":"+MIN(IF($N86<=$CM86,MIN($N86,1),$N86),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N86<=$CM86,MIN($N86,1),$N86),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX86=CW86,0,\nIF(AND(DP$40>1,CX86=$N86),1-SUM($DO86:DO86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DP$40=1,0,VDB(1,0,$N86,INT(DP$40-1-1),MIN($N86,INT(DP$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CW86>=INT($N86),$N86-INT($N86),1)))*\nIF(DP$40=1,0,\nIF(INT(CX86)=INT(CW86),CX86-CW86,INT(CX86)-CW86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DP$40-1),MIN($N86,INT(DP$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CX86>INT($N86),$N86-INT($N86),1))*\nIF(DP$40=1,CX86,\nIF(INT(CX86)=INT(CW86),0,CX86-INT(CX86)))))","v":1.7432446451241562E-2},{"$f":"+IF(CY86=CX86,0,\nIF(AND(DQ$40>1,CY86=$N86),1-SUM($DO86:DP86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DQ$40=1,0,VDB(1,0,$N86,INT(DQ$40-1-1),MIN($N86,INT(DQ$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CX86>=INT($N86),$N86-INT($N86),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY86)=INT(CX86),CY86-CX86,INT(CY86)-CX86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DQ$40-1),MIN($N86,INT(DQ$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CY86>INT($N86),$N86-INT($N86),1))*\nIF(DQ$40=1,CY86,\nIF(INT(CY86)=INT(CX86),0,CY86-INT(CY86)))))","v":3.425711252393232E-2},{"$f":"+IF(CZ86=CY86,0,\nIF(AND(DR$40>1,CZ86=$N86),1-SUM($DO86:DQ86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DR$40=1,0,VDB(1,0,$N86,INT(DR$40-1-1),MIN($N86,INT(DR$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CY86>=INT($N86),$N86-INT($N86),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ86)=INT(CY86),CZ86-CY86,INT(CZ86)-CY86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DR$40-1),MIN($N86,INT(DR$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CZ86>INT($N86),$N86-INT($N86),1))*\nIF(DR$40=1,CZ86,\nIF(INT(CZ86)=INT(CY86),0,CZ86-INT(CZ86)))))","v":3.3062741964637106E-2},{"$f":"+IF(DA86=CZ86,0,\nIF(AND(DS$40>1,DA86=$N86),1-SUM($DO86:DR86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DS$40=1,0,VDB(1,0,$N86,INT(DS$40-1-1),MIN($N86,INT(DS$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(CZ86>=INT($N86),$N86-INT($N86),1)))*\nIF(DS$40=1,0,\nIF(INT(DA86)=INT(CZ86),DA86-CZ86,INT(DA86)-CZ86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DS$40-1),MIN($N86,INT(DS$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DA86>INT($N86),$N86-INT($N86),1))*\nIF(DS$40=1,DA86,\nIF(INT(DA86)=INT(CZ86),0,DA86-INT(DA86)))))","v":3.19100130069776E-2},{"$f":"+IF(DB86=DA86,0,\nIF(AND(DT$40>1,DB86=$N86),1-SUM($DO86:DS86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DT$40=1,0,VDB(1,0,$N86,INT(DT$40-1-1),MIN($N86,INT(DT$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DA86>=INT($N86),$N86-INT($N86),1)))*\nIF(DT$40=1,0,\nIF(INT(DB86)=INT(DA86),DB86-DA86,INT(DB86)-DA86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DT$40-1),MIN($N86,INT(DT$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DB86>INT($N86),$N86-INT($N86),1))*\nIF(DT$40=1,DB86,\nIF(INT(DB86)=INT(DA86),0,DB86-INT(DB86)))))","v":3.0797473820972483E-2},{"$f":"+IF(DC86=DB86,0,\nIF(AND(DU$40>1,DC86=$N86),1-SUM($DO86:DT86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DU$40=1,0,VDB(1,0,$N86,INT(DU$40-1-1),MIN($N86,INT(DU$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DB86>=INT($N86),$N86-INT($N86),1)))*\nIF(DU$40=1,0,\nIF(INT(DC86)=INT(DB86),DC86-DB86,INT(DC86)-DB86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DU$40-1),MIN($N86,INT(DU$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DC86>INT($N86),$N86-INT($N86),1))*\nIF(DU$40=1,DC86,\nIF(INT(DC86)=INT(DB86),0,DC86-INT(DC86)))))","v":2.9723723194537255E-2},{"$f":"+IF(DD86=DC86,0,\nIF(AND(DV$40>1,DD86=$N86),1-SUM($DO86:DU86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DV$40=1,0,VDB(1,0,$N86,INT(DV$40-1-1),MIN($N86,INT(DV$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DC86>=INT($N86),$N86-INT($N86),1)))*\nIF(DV$40=1,0,\nIF(INT(DD86)=INT(DC86),DD86-DC86,INT(DD86)-DC86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DV$40-1),MIN($N86,INT(DV$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DD86>INT($N86),$N86-INT($N86),1))*\nIF(DV$40=1,DD86,\nIF(INT(DD86)=INT(DC86),0,DD86-INT(DD86)))))","v":2.8687408768696659E-2},{"$f":"+IF(DE86=DD86,0,\nIF(AND(DW$40>1,DE86=$N86),1-SUM($DO86:DV86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DW$40=1,0,VDB(1,0,$N86,INT(DW$40-1-1),MIN($N86,INT(DW$40-1-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DD86>=INT($N86),$N86-INT($N86),1)))*\nIF(DW$40=1,0,\nIF(INT(DE86)=INT(DD86),DE86-DD86,INT(DE86)-DD86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DW$40-1),MIN($N86,INT(DW$40-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DE86>INT($N86),$N86-INT($N86),1))*\nIF(DW$40=1,DE86,\nIF(INT(DE86)=INT(DD86),0,DE86-INT(DE86)))))","v":2.7687225334326299E-2},null,{"$f":"+IF(OR(DG86=DF86,DY$40=1),0,\nIF(AND(DY$40>1,DG86=$N86),1-SUM($DX86:DX86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DY$40=2,0,VDB(1,0,$N86,INT(DY$40-2-1),MIN($N86,INT(DY$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DF86>=INT($N86),$N86-INT($N86),1)))*\nIF(DY$40=2,0,\nIF(INT(DG86)=INT(DF86),DG86-DF86,INT(DG86)-DF86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DY$40-2),MIN($N86,INT(DY$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DG86>INT($N86),$N86-INT($N86),1))*\nIF(DY$40=2,DG86,\nIF(INT(DG86)=INT(DF86),0,DG86-INT(DG86)))))","v":0},{"$f":"+IF(OR(DH86=DG86,DZ$40=1),0,\nIF(AND(DZ$40>1,DH86=$N86),1-SUM($DX86:DY86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(DZ$40=2,0,VDB(1,0,$N86,INT(DZ$40-2-1),MIN($N86,INT(DZ$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DG86>=INT($N86),$N86-INT($N86),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH86)=INT(DG86),DH86-DG86,INT(DH86)-DG86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(DZ$40-2),MIN($N86,INT(DZ$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DH86>INT($N86),$N86-INT($N86),1))*\nIF(DZ$40=2,DH86,\nIF(INT(DH86)=INT(DG86),0,DH86-INT(DH86)))))","v":1.7432446451241562E-2},{"$f":"+IF(OR(DI86=DH86,EA$40=1),0,\nIF(AND(EA$40>1,DI86=$N86),1-SUM($DX86:DZ86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(EA$40=2,0,VDB(1,0,$N86,INT(EA$40-2-1),MIN($N86,INT(EA$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DH86>=INT($N86),$N86-INT($N86),1)))*\nIF(EA$40=2,0,\nIF(INT(DI86)=INT(DH86),DI86-DH86,INT(DI86)-DH86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(EA$40-2),MIN($N86,INT(EA$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DI86>INT($N86),$N86-INT($N86),1))*\nIF(EA$40=2,DI86,\nIF(INT(DI86)=INT(DH86),0,DI86-INT(DI86)))))","v":3.425711252393232E-2},{"$f":"+IF(OR(DJ86=DI86,EB$40=1),0,\nIF(AND(EB$40>1,DJ86=$N86),1-SUM($DX86:EA86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(EB$40=2,0,VDB(1,0,$N86,INT(EB$40-2-1),MIN($N86,INT(EB$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DI86>=INT($N86),$N86-INT($N86),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ86)=INT(DI86),DJ86-DI86,INT(DJ86)-DI86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(EB$40-2),MIN($N86,INT(EB$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DJ86>INT($N86),$N86-INT($N86),1))*\nIF(EB$40=2,DJ86,\nIF(INT(DJ86)=INT(DI86),0,DJ86-INT(DJ86)))))","v":3.3062741964637106E-2},{"$f":"+IF(OR(DK86=DJ86,EC$40=1),0,\nIF(AND(EC$40>1,DK86=$N86),1-SUM($DX86:EB86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(EC$40=2,0,VDB(1,0,$N86,INT(EC$40-2-1),MIN($N86,INT(EC$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DJ86>=INT($N86),$N86-INT($N86),1)))*\nIF(EC$40=2,0,\nIF(INT(DK86)=INT(DJ86),DK86-DJ86,INT(DK86)-DJ86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(EC$40-2),MIN($N86,INT(EC$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DK86>INT($N86),$N86-INT($N86),1))*\nIF(EC$40=2,DK86,\nIF(INT(DK86)=INT(DJ86),0,DK86-INT(DK86)))))","v":3.19100130069776E-2},{"$f":"+IF(OR(DL86=DK86,ED$40=1),0,\nIF(AND(ED$40>1,DL86=$N86),1-SUM($DX86:EC86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(ED$40=2,0,VDB(1,0,$N86,INT(ED$40-2-1),MIN($N86,INT(ED$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DK86>=INT($N86),$N86-INT($N86),1)))*\nIF(ED$40=2,0,\nIF(INT(DL86)=INT(DK86),DL86-DK86,INT(DL86)-DK86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(ED$40-2),MIN($N86,INT(ED$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DL86>INT($N86),$N86-INT($N86),1))*\nIF(ED$40=2,DL86,\nIF(INT(DL86)=INT(DK86),0,DL86-INT(DL86)))))","v":3.0797473820972483E-2},{"$f":"+IF(OR(DM86=DL86,EE$40=1),0,\nIF(AND(EE$40>1,DM86=$N86),1-SUM($DX86:ED86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(EE$40=2,0,VDB(1,0,$N86,INT(EE$40-2-1),MIN($N86,INT(EE$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DL86>=INT($N86),$N86-INT($N86),1)))*\nIF(EE$40=2,0,\nIF(INT(DM86)=INT(DL86),DM86-DL86,INT(DM86)-DL86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(EE$40-2),MIN($N86,INT(EE$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DM86>INT($N86),$N86-INT($N86),1))*\nIF(EE$40=2,DM86,\nIF(INT(DM86)=INT(DL86),0,DM86-INT(DM86)))))","v":2.9723723194537255E-2},{"$f":"+IF(OR(DN86=DM86,EF$40=1),0,\nIF(AND(EF$40>1,DN86=$N86),1-SUM($DX86:EE86),\nIF($N86<=1,\nIF($N86>0,1/$N86,0),\nIF(EF$40=2,0,VDB(1,0,$N86,INT(EF$40-2-1),MIN($N86,INT(EF$40-2-1)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DM86>=INT($N86),$N86-INT($N86),1)))*\nIF(EF$40=2,0,\nIF(INT(DN86)=INT(DM86),DN86-DM86,INT(DN86)-DM86))+\nIF($N86<=1,\nIF($N86>0,1/$N86,0),VDB(1,0,$N86,INT(EF$40-2),MIN($N86,INT(EF$40-2)+1),$CM86,IF($CN86=\"No\",1,0))/\nIF(DN86>INT($N86),$N86-INT($N86),1))*\nIF(EF$40=2,DN86,\nIF(INT(DN86)=INT(DM86),0,DN86-INT(DN86)))))","v":2.8687408768696659E-2},null,2.8687408768696659E-2,2.9723723194537255E-2,3.0797473820972483E-2,3.19100130069776E-2,3.3062741964637106E-2,3.425711252393232E-2,1.7432446451241562E-2,0,null,2.8513815470735084E-2,8.2541775437081799E-2,0.1369977064831496,0.18395641380942757,0.21939554786963542,0.25100820099399096,0.28542935832517619,0.32571018594796114]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K87=\"Ongoing\",AR87,IF(RIGHT($K87,2)=RIGHT(BJ$39,2),SUM($AR87:AR87),0)+IF(RIGHT(BJ$39,2)>RIGHT($K87,2),AR87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AS87,IF(RIGHT($K87,2)=RIGHT(BK$39,2),SUM($AR87:AS87),0)+IF(RIGHT(BK$39,2)>RIGHT($K87,2),AS87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AT87,IF(RIGHT($K87,2)=RIGHT(BL$39,2),SUM($AR87:AT87),0)+IF(RIGHT(BL$39,2)>RIGHT($K87,2),AT87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AU87,IF(RIGHT($K87,2)=RIGHT(BM$39,2),SUM($AR87:AU87),0)+IF(RIGHT(BM$39,2)>RIGHT($K87,2),AU87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AV87,IF(RIGHT($K87,2)=RIGHT(BN$39,2),SUM($AR87:AV87),0)+IF(RIGHT(BN$39,2)>RIGHT($K87,2),AV87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AW87,IF(RIGHT($K87,2)=RIGHT(BO$39,2),SUM($AR87:AW87),0)+IF(RIGHT(BO$39,2)>RIGHT($K87,2),AW87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AX87,IF(RIGHT($K87,2)=RIGHT(BP$39,2),SUM($AR87:AX87),0)+IF(RIGHT(BP$39,2)>RIGHT($K87,2),AX87,0))","v":0},{"$f":"+IF($K87=\"Ongoing\",AY87,IF(RIGHT($K87,2)=RIGHT(BQ$39,2),SUM($AR87:AY87),0)+IF(RIGHT(BQ$39,2)>RIGHT($K87,2),AY87,0))","v":0},null,{"$f":"+Q87*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R87*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S87*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T87*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U87*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V87*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W87*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X87*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BS87,\nIF($J87=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BS87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BS87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BT87,\nIF($J87=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BT87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BT87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(ER87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BU87,\nIF($J87=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BU87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BU87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(ES87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BV87,\nIF($J87=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BV87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BV87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(ET87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BW87,\nIF($J87=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BW87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BW87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(EU87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BX87,\nIF($J87=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BX87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BX87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(EV87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BY87,\nIF($J87=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BY87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BY87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(EW87,0))","v":0},{"$f":"IF($M87=\"straight line\",IF($N87=0,0,\nIF($N87<=0.5,BZ87,\nIF($J87=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N87)<LEFT(#REF!,4)*1,0,((OFFSET(BZ87,0,-INT($N87+0.5),1,1))/$N87)*(IF($N87-INT($N87)>0.5,$N87-0.5-INT($N87),IF($N87-INT($N87)<=0.5,$N87-0.5-INT($N87)+1,0))))\n+BZ87/$N87*0.5,\nIF($J87=\"Declining Balance\",-#REF!,0)))),IFERROR(EX87,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K87=\"ongoing\",BS87,IF(RIGHT($K87,2)=RIGHT(CO$39,2),SUM($BR87:BS87),0)+IF(RIGHT(CO$39,2)>RIGHT($K87,2),BS87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BT87,IF(RIGHT($K87,2)=RIGHT(CP$39,2),SUM($BR87:BT87),0)+IF(RIGHT(CP$39,2)>RIGHT($K87,2),BT87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BU87,IF(RIGHT($K87,2)=RIGHT(CQ$39,2),SUM($BR87:BU87),0)+IF(RIGHT(CQ$39,2)>RIGHT($K87,2),BU87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BV87,IF(RIGHT($K87,2)=RIGHT(CR$39,2),SUM($BR87:BV87),0)+IF(RIGHT(CR$39,2)>RIGHT($K87,2),BV87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BW87,IF(RIGHT($K87,2)=RIGHT(CS$39,2),SUM($BR87:BW87),0)+IF(RIGHT(CS$39,2)>RIGHT($K87,2),BW87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BX87,IF(RIGHT($K87,2)=RIGHT(CT$39,2),SUM($BR87:BX87),0)+IF(RIGHT(CT$39,2)>RIGHT($K87,2),BX87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BY87,IF(RIGHT($K87,2)=RIGHT(CU$39,2),SUM($BR87:BY87),0)+IF(RIGHT(CU$39,2)>RIGHT($K87,2),BY87,0))","v":0},{"$f":"+IF($K87=\"ongoing\",BZ87,IF(RIGHT($K87,2)=RIGHT(CV$39,2),SUM($BR87:BZ87),0)+IF(RIGHT(CV$39,2)>RIGHT($K87,2),BZ87,0))","v":0},null,{"$f":"+MIN(IF($N87<=$CM87,MIN($N87,1),$N87),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N87<=$CM87,MIN($N87,1),$N87),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX87=CW87,0,\nIF(AND(DP$40>1,CX87=$N87),1-SUM($DO87:DO87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DP$40=1,0,VDB(1,0,$N87,INT(DP$40-1-1),MIN($N87,INT(DP$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CW87>=INT($N87),$N87-INT($N87),1)))*\nIF(DP$40=1,0,\nIF(INT(CX87)=INT(CW87),CX87-CW87,INT(CX87)-CW87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DP$40-1),MIN($N87,INT(DP$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CX87>INT($N87),$N87-INT($N87),1))*\nIF(DP$40=1,CX87,\nIF(INT(CX87)=INT(CW87),0,CX87-INT(CX87)))))","v":0},{"$f":"+IF(CY87=CX87,0,\nIF(AND(DQ$40>1,CY87=$N87),1-SUM($DO87:DP87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DQ$40=1,0,VDB(1,0,$N87,INT(DQ$40-1-1),MIN($N87,INT(DQ$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CX87>=INT($N87),$N87-INT($N87),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY87)=INT(CX87),CY87-CX87,INT(CY87)-CX87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DQ$40-1),MIN($N87,INT(DQ$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CY87>INT($N87),$N87-INT($N87),1))*\nIF(DQ$40=1,CY87,\nIF(INT(CY87)=INT(CX87),0,CY87-INT(CY87)))))","v":0},{"$f":"+IF(CZ87=CY87,0,\nIF(AND(DR$40>1,CZ87=$N87),1-SUM($DO87:DQ87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DR$40=1,0,VDB(1,0,$N87,INT(DR$40-1-1),MIN($N87,INT(DR$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CY87>=INT($N87),$N87-INT($N87),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ87)=INT(CY87),CZ87-CY87,INT(CZ87)-CY87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DR$40-1),MIN($N87,INT(DR$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CZ87>INT($N87),$N87-INT($N87),1))*\nIF(DR$40=1,CZ87,\nIF(INT(CZ87)=INT(CY87),0,CZ87-INT(CZ87)))))","v":0},{"$f":"+IF(DA87=CZ87,0,\nIF(AND(DS$40>1,DA87=$N87),1-SUM($DO87:DR87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DS$40=1,0,VDB(1,0,$N87,INT(DS$40-1-1),MIN($N87,INT(DS$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(CZ87>=INT($N87),$N87-INT($N87),1)))*\nIF(DS$40=1,0,\nIF(INT(DA87)=INT(CZ87),DA87-CZ87,INT(DA87)-CZ87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DS$40-1),MIN($N87,INT(DS$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DA87>INT($N87),$N87-INT($N87),1))*\nIF(DS$40=1,DA87,\nIF(INT(DA87)=INT(CZ87),0,DA87-INT(DA87)))))","v":0},{"$f":"+IF(DB87=DA87,0,\nIF(AND(DT$40>1,DB87=$N87),1-SUM($DO87:DS87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DT$40=1,0,VDB(1,0,$N87,INT(DT$40-1-1),MIN($N87,INT(DT$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DA87>=INT($N87),$N87-INT($N87),1)))*\nIF(DT$40=1,0,\nIF(INT(DB87)=INT(DA87),DB87-DA87,INT(DB87)-DA87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DT$40-1),MIN($N87,INT(DT$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DB87>INT($N87),$N87-INT($N87),1))*\nIF(DT$40=1,DB87,\nIF(INT(DB87)=INT(DA87),0,DB87-INT(DB87)))))","v":0},{"$f":"+IF(DC87=DB87,0,\nIF(AND(DU$40>1,DC87=$N87),1-SUM($DO87:DT87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DU$40=1,0,VDB(1,0,$N87,INT(DU$40-1-1),MIN($N87,INT(DU$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DB87>=INT($N87),$N87-INT($N87),1)))*\nIF(DU$40=1,0,\nIF(INT(DC87)=INT(DB87),DC87-DB87,INT(DC87)-DB87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DU$40-1),MIN($N87,INT(DU$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DC87>INT($N87),$N87-INT($N87),1))*\nIF(DU$40=1,DC87,\nIF(INT(DC87)=INT(DB87),0,DC87-INT(DC87)))))","v":0},{"$f":"+IF(DD87=DC87,0,\nIF(AND(DV$40>1,DD87=$N87),1-SUM($DO87:DU87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DV$40=1,0,VDB(1,0,$N87,INT(DV$40-1-1),MIN($N87,INT(DV$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DC87>=INT($N87),$N87-INT($N87),1)))*\nIF(DV$40=1,0,\nIF(INT(DD87)=INT(DC87),DD87-DC87,INT(DD87)-DC87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DV$40-1),MIN($N87,INT(DV$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DD87>INT($N87),$N87-INT($N87),1))*\nIF(DV$40=1,DD87,\nIF(INT(DD87)=INT(DC87),0,DD87-INT(DD87)))))","v":0},{"$f":"+IF(DE87=DD87,0,\nIF(AND(DW$40>1,DE87=$N87),1-SUM($DO87:DV87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DW$40=1,0,VDB(1,0,$N87,INT(DW$40-1-1),MIN($N87,INT(DW$40-1-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DD87>=INT($N87),$N87-INT($N87),1)))*\nIF(DW$40=1,0,\nIF(INT(DE87)=INT(DD87),DE87-DD87,INT(DE87)-DD87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DW$40-1),MIN($N87,INT(DW$40-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DE87>INT($N87),$N87-INT($N87),1))*\nIF(DW$40=1,DE87,\nIF(INT(DE87)=INT(DD87),0,DE87-INT(DE87)))))","v":0},null,{"$f":"+IF(OR(DG87=DF87,DY$40=1),0,\nIF(AND(DY$40>1,DG87=$N87),1-SUM($DX87:DX87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DY$40=2,0,VDB(1,0,$N87,INT(DY$40-2-1),MIN($N87,INT(DY$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DF87>=INT($N87),$N87-INT($N87),1)))*\nIF(DY$40=2,0,\nIF(INT(DG87)=INT(DF87),DG87-DF87,INT(DG87)-DF87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DY$40-2),MIN($N87,INT(DY$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DG87>INT($N87),$N87-INT($N87),1))*\nIF(DY$40=2,DG87,\nIF(INT(DG87)=INT(DF87),0,DG87-INT(DG87)))))","v":0},{"$f":"+IF(OR(DH87=DG87,DZ$40=1),0,\nIF(AND(DZ$40>1,DH87=$N87),1-SUM($DX87:DY87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(DZ$40=2,0,VDB(1,0,$N87,INT(DZ$40-2-1),MIN($N87,INT(DZ$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DG87>=INT($N87),$N87-INT($N87),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH87)=INT(DG87),DH87-DG87,INT(DH87)-DG87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(DZ$40-2),MIN($N87,INT(DZ$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DH87>INT($N87),$N87-INT($N87),1))*\nIF(DZ$40=2,DH87,\nIF(INT(DH87)=INT(DG87),0,DH87-INT(DH87)))))","v":0},{"$f":"+IF(OR(DI87=DH87,EA$40=1),0,\nIF(AND(EA$40>1,DI87=$N87),1-SUM($DX87:DZ87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(EA$40=2,0,VDB(1,0,$N87,INT(EA$40-2-1),MIN($N87,INT(EA$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DH87>=INT($N87),$N87-INT($N87),1)))*\nIF(EA$40=2,0,\nIF(INT(DI87)=INT(DH87),DI87-DH87,INT(DI87)-DH87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(EA$40-2),MIN($N87,INT(EA$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DI87>INT($N87),$N87-INT($N87),1))*\nIF(EA$40=2,DI87,\nIF(INT(DI87)=INT(DH87),0,DI87-INT(DI87)))))","v":0},{"$f":"+IF(OR(DJ87=DI87,EB$40=1),0,\nIF(AND(EB$40>1,DJ87=$N87),1-SUM($DX87:EA87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(EB$40=2,0,VDB(1,0,$N87,INT(EB$40-2-1),MIN($N87,INT(EB$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DI87>=INT($N87),$N87-INT($N87),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ87)=INT(DI87),DJ87-DI87,INT(DJ87)-DI87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(EB$40-2),MIN($N87,INT(EB$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DJ87>INT($N87),$N87-INT($N87),1))*\nIF(EB$40=2,DJ87,\nIF(INT(DJ87)=INT(DI87),0,DJ87-INT(DJ87)))))","v":0},{"$f":"+IF(OR(DK87=DJ87,EC$40=1),0,\nIF(AND(EC$40>1,DK87=$N87),1-SUM($DX87:EB87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(EC$40=2,0,VDB(1,0,$N87,INT(EC$40-2-1),MIN($N87,INT(EC$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DJ87>=INT($N87),$N87-INT($N87),1)))*\nIF(EC$40=2,0,\nIF(INT(DK87)=INT(DJ87),DK87-DJ87,INT(DK87)-DJ87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(EC$40-2),MIN($N87,INT(EC$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DK87>INT($N87),$N87-INT($N87),1))*\nIF(EC$40=2,DK87,\nIF(INT(DK87)=INT(DJ87),0,DK87-INT(DK87)))))","v":0},{"$f":"+IF(OR(DL87=DK87,ED$40=1),0,\nIF(AND(ED$40>1,DL87=$N87),1-SUM($DX87:EC87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(ED$40=2,0,VDB(1,0,$N87,INT(ED$40-2-1),MIN($N87,INT(ED$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DK87>=INT($N87),$N87-INT($N87),1)))*\nIF(ED$40=2,0,\nIF(INT(DL87)=INT(DK87),DL87-DK87,INT(DL87)-DK87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(ED$40-2),MIN($N87,INT(ED$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DL87>INT($N87),$N87-INT($N87),1))*\nIF(ED$40=2,DL87,\nIF(INT(DL87)=INT(DK87),0,DL87-INT(DL87)))))","v":0},{"$f":"+IF(OR(DM87=DL87,EE$40=1),0,\nIF(AND(EE$40>1,DM87=$N87),1-SUM($DX87:ED87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(EE$40=2,0,VDB(1,0,$N87,INT(EE$40-2-1),MIN($N87,INT(EE$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DL87>=INT($N87),$N87-INT($N87),1)))*\nIF(EE$40=2,0,\nIF(INT(DM87)=INT(DL87),DM87-DL87,INT(DM87)-DL87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(EE$40-2),MIN($N87,INT(EE$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DM87>INT($N87),$N87-INT($N87),1))*\nIF(EE$40=2,DM87,\nIF(INT(DM87)=INT(DL87),0,DM87-INT(DM87)))))","v":0},{"$f":"+IF(OR(DN87=DM87,EF$40=1),0,\nIF(AND(EF$40>1,DN87=$N87),1-SUM($DX87:EE87),\nIF($N87<=1,\nIF($N87>0,1/$N87,0),\nIF(EF$40=2,0,VDB(1,0,$N87,INT(EF$40-2-1),MIN($N87,INT(EF$40-2-1)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DM87>=INT($N87),$N87-INT($N87),1)))*\nIF(EF$40=2,0,\nIF(INT(DN87)=INT(DM87),DN87-DM87,INT(DN87)-DM87))+\nIF($N87<=1,\nIF($N87>0,1/$N87,0),VDB(1,0,$N87,INT(EF$40-2),MIN($N87,INT(EF$40-2)+1),$CM87,IF($CN87=\"No\",1,0))/\nIF(DN87>INT($N87),$N87-INT($N87),1))*\nIF(EF$40=2,DN87,\nIF(INT(DN87)=INT(DM87),0,DN87-INT(DN87)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - IT",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,"Declining Balance",10,null,null,3.25399909397568,3.889418813463644,4.3553753944061571,4.8731770659348488,4.9729944444314809,4.0637713822890928,2.9983916076126365,2.3228074333836228,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,3.25399909397568,3.889418813463644,4.3553753944061571,4.8731770659348488,4.9729944444314809,4.0637713822890928,2.9983916076126365,2.3228074333836228,null,0.16269995469878401,0.51987085007075029,0.93211056046424035,1.3935381834812905,1.8858467589996069,2.3376850503356357,2.690793199830722,2.9568531518805354,null,{"$f":"+IF($K88=\"Ongoing\",AR88,IF(RIGHT($K88,2)=RIGHT(BJ$39,2),SUM($AR88:AR88),0)+IF(RIGHT(BJ$39,2)>RIGHT($K88,2),AR88,0))","v":3.25399909397568},{"$f":"+IF($K88=\"Ongoing\",AS88,IF(RIGHT($K88,2)=RIGHT(BK$39,2),SUM($AR88:AS88),0)+IF(RIGHT(BK$39,2)>RIGHT($K88,2),AS88,0))","v":3.889418813463644},{"$f":"+IF($K88=\"Ongoing\",AT88,IF(RIGHT($K88,2)=RIGHT(BL$39,2),SUM($AR88:AT88),0)+IF(RIGHT(BL$39,2)>RIGHT($K88,2),AT88,0))","v":4.3553753944061571},{"$f":"+IF($K88=\"Ongoing\",AU88,IF(RIGHT($K88,2)=RIGHT(BM$39,2),SUM($AR88:AU88),0)+IF(RIGHT(BM$39,2)>RIGHT($K88,2),AU88,0))","v":4.8731770659348488},{"$f":"+IF($K88=\"Ongoing\",AV88,IF(RIGHT($K88,2)=RIGHT(BN$39,2),SUM($AR88:AV88),0)+IF(RIGHT(BN$39,2)>RIGHT($K88,2),AV88,0))","v":4.9729944444314809},{"$f":"+IF($K88=\"Ongoing\",AW88,IF(RIGHT($K88,2)=RIGHT(BO$39,2),SUM($AR88:AW88),0)+IF(RIGHT(BO$39,2)>RIGHT($K88,2),AW88,0))","v":4.0637713822890928},{"$f":"+IF($K88=\"Ongoing\",AX88,IF(RIGHT($K88,2)=RIGHT(BP$39,2),SUM($AR88:AX88),0)+IF(RIGHT(BP$39,2)>RIGHT($K88,2),AX88,0))","v":2.9983916076126365},{"$f":"+IF($K88=\"Ongoing\",AY88,IF(RIGHT($K88,2)=RIGHT(BQ$39,2),SUM($AR88:AY88),0)+IF(RIGHT(BQ$39,2)>RIGHT($K88,2),AY88,0))","v":2.3228074333836228},null,{"$f":"+Q88*KeyAssumptionsPriceControl_FO!Z$15","v":3.3288410731371205},{"$f":"+R88*KeyAssumptionsPriceControl_FO!AA$15","v":4.0703895814352933},{"$f":"+S88*KeyAssumptionsPriceControl_FO!AB$15","v":4.6628612692235265},{"$f":"+T88*KeyAssumptionsPriceControl_FO!AC$15","v":5.3372153515043186},{"$f":"+U88*KeyAssumptionsPriceControl_FO!AD$15","v":5.5718080006327844},{"$f":"+V88*KeyAssumptionsPriceControl_FO!AE$15","v":4.6578239527758685},{"$f":"+W88*KeyAssumptionsPriceControl_FO!AF$15","v":3.5157484148225957},{"$f":"+X88*KeyAssumptionsPriceControl_FO!AG$15","v":2.7862384224057646},null,{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BS88,\nIF($J88=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BS88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BS88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ88,0))","v":0.24966308048528402},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BT88,\nIF($J88=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BT88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BT88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(ER88,0))","v":0.76715591750542245},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BU88,\nIF($J88=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BU88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BU88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(ES88,0))","v":1.3070763436790205},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BV88,\nIF($J88=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BV88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BV88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(ET88,0))","v":1.8610206386817558},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BW88,\nIF($J88=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BW88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BW88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(EU88,0))","v":2.4000442942897751},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BX88,\nIF($J88=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BX88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BX88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(EV88,0))","v":2.8072600466519577},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BY88,\nIF($J88=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BY88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BY88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(EW88,0))","v":2.9991889672240486},{"$f":"IF($M88=\"straight line\",IF($N88=0,0,\nIF($N88<=0.5,BZ88,\nIF($J88=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N88)<LEFT(#REF!,4)*1,0,((OFFSET(BZ88,0,-INT($N88+0.5),1,1))/$N88)*(IF($N88-INT($N88)>0.5,$N88-0.5-INT($N88),IF($N88-INT($N88)<=0.5,$N88-0.5-INT($N88)+1,0))))\n+BZ88/$N88*0.5,\nIF($J88=\"Declining Balance\",-#REF!,0)))),IFERROR(EX88,0))","v":3.0219596349325681},null,null,null,1.5,"No",{"$f":"+IF($K88=\"ongoing\",BS88,IF(RIGHT($K88,2)=RIGHT(CO$39,2),SUM($BR88:BS88),0)+IF(RIGHT(CO$39,2)>RIGHT($K88,2),BS88,0))","v":3.3288410731371205},{"$f":"+IF($K88=\"ongoing\",BT88,IF(RIGHT($K88,2)=RIGHT(CP$39,2),SUM($BR88:BT88),0)+IF(RIGHT(CP$39,2)>RIGHT($K88,2),BT88,0))","v":4.0703895814352933},{"$f":"+IF($K88=\"ongoing\",BU88,IF(RIGHT($K88,2)=RIGHT(CQ$39,2),SUM($BR88:BU88),0)+IF(RIGHT(CQ$39,2)>RIGHT($K88,2),BU88,0))","v":4.6628612692235265},{"$f":"+IF($K88=\"ongoing\",BV88,IF(RIGHT($K88,2)=RIGHT(CR$39,2),SUM($BR88:BV88),0)+IF(RIGHT(CR$39,2)>RIGHT($K88,2),BV88,0))","v":5.3372153515043186},{"$f":"+IF($K88=\"ongoing\",BW88,IF(RIGHT($K88,2)=RIGHT(CS$39,2),SUM($BR88:BW88),0)+IF(RIGHT(CS$39,2)>RIGHT($K88,2),BW88,0))","v":5.5718080006327844},{"$f":"+IF($K88=\"ongoing\",BX88,IF(RIGHT($K88,2)=RIGHT(CT$39,2),SUM($BR88:BX88),0)+IF(RIGHT(CT$39,2)>RIGHT($K88,2),BX88,0))","v":4.6578239527758685},{"$f":"+IF($K88=\"ongoing\",BY88,IF(RIGHT($K88,2)=RIGHT(CU$39,2),SUM($BR88:BY88),0)+IF(RIGHT(CU$39,2)>RIGHT($K88,2),BY88,0))","v":3.5157484148225957},{"$f":"+IF($K88=\"ongoing\",BZ88,IF(RIGHT($K88,2)=RIGHT(CV$39,2),SUM($BR88:BZ88),0)+IF(RIGHT(CV$39,2)>RIGHT($K88,2),BZ88,0))","v":2.7862384224057646},null,{"$f":"+MIN(IF($N88<=$CM88,MIN($N88,1),$N88),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N88<=$CM88,MIN($N88,1),$N88),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX88=CW88,0,\nIF(AND(DP$40>1,CX88=$N88),1-SUM($DO88:DO88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DP$40=1,0,VDB(1,0,$N88,INT(DP$40-1-1),MIN($N88,INT(DP$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CW88>=INT($N88),$N88-INT($N88),1)))*\nIF(DP$40=1,0,\nIF(INT(CX88)=INT(CW88),CX88-CW88,INT(CX88)-CW88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DP$40-1),MIN($N88,INT(DP$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CX88>INT($N88),$N88-INT($N88),1))*\nIF(DP$40=1,CX88,\nIF(INT(CX88)=INT(CW88),0,CX88-INT(CX88)))))","v":7.4999999999999997E-2},{"$f":"+IF(CY88=CX88,0,\nIF(AND(DQ$40>1,CY88=$N88),1-SUM($DO88:DP88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DQ$40=1,0,VDB(1,0,$N88,INT(DQ$40-1-1),MIN($N88,INT(DQ$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CX88>=INT($N88),$N88-INT($N88),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY88)=INT(CX88),CY88-CX88,INT(CY88)-CX88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DQ$40-1),MIN($N88,INT(DQ$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CY88>INT($N88),$N88-INT($N88),1))*\nIF(DQ$40=1,CY88,\nIF(INT(CY88)=INT(CX88),0,CY88-INT(CY88)))))","v":0.13874999999999998},{"$f":"+IF(CZ88=CY88,0,\nIF(AND(DR$40>1,CZ88=$N88),1-SUM($DO88:DQ88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DR$40=1,0,VDB(1,0,$N88,INT(DR$40-1-1),MIN($N88,INT(DR$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CY88>=INT($N88),$N88-INT($N88),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ88)=INT(CY88),CZ88-CY88,INT(CZ88)-CY88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DR$40-1),MIN($N88,INT(DR$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CZ88>INT($N88),$N88-INT($N88),1))*\nIF(DR$40=1,CZ88,\nIF(INT(CZ88)=INT(CY88),0,CZ88-INT(CZ88)))))","v":0.1179375},{"$f":"+IF(DA88=CZ88,0,\nIF(AND(DS$40>1,DA88=$N88),1-SUM($DO88:DR88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DS$40=1,0,VDB(1,0,$N88,INT(DS$40-1-1),MIN($N88,INT(DS$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(CZ88>=INT($N88),$N88-INT($N88),1)))*\nIF(DS$40=1,0,\nIF(INT(DA88)=INT(CZ88),DA88-CZ88,INT(DA88)-CZ88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DS$40-1),MIN($N88,INT(DS$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DA88>INT($N88),$N88-INT($N88),1))*\nIF(DS$40=1,DA88,\nIF(INT(DA88)=INT(CZ88),0,DA88-INT(DA88)))))","v":0.10024687499999999},{"$f":"+IF(DB88=DA88,0,\nIF(AND(DT$40>1,DB88=$N88),1-SUM($DO88:DS88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DT$40=1,0,VDB(1,0,$N88,INT(DT$40-1-1),MIN($N88,INT(DT$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DA88>=INT($N88),$N88-INT($N88),1)))*\nIF(DT$40=1,0,\nIF(INT(DB88)=INT(DA88),DB88-DA88,INT(DB88)-DA88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DT$40-1),MIN($N88,INT(DT$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DB88>INT($N88),$N88-INT($N88),1))*\nIF(DT$40=1,DB88,\nIF(INT(DB88)=INT(DA88),0,DB88-INT(DB88)))))","v":8.5209843749999986E-2},{"$f":"+IF(DC88=DB88,0,\nIF(AND(DU$40>1,DC88=$N88),1-SUM($DO88:DT88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DU$40=1,0,VDB(1,0,$N88,INT(DU$40-1-1),MIN($N88,INT(DU$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DB88>=INT($N88),$N88-INT($N88),1)))*\nIF(DU$40=1,0,\nIF(INT(DC88)=INT(DB88),DC88-DB88,INT(DC88)-DB88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DU$40-1),MIN($N88,INT(DU$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DC88>INT($N88),$N88-INT($N88),1))*\nIF(DU$40=1,DC88,\nIF(INT(DC88)=INT(DB88),0,DC88-INT(DC88)))))","v":7.2428367187499981E-2},{"$f":"+IF(DD88=DC88,0,\nIF(AND(DV$40>1,DD88=$N88),1-SUM($DO88:DU88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DV$40=1,0,VDB(1,0,$N88,INT(DV$40-1-1),MIN($N88,INT(DV$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DC88>=INT($N88),$N88-INT($N88),1)))*\nIF(DV$40=1,0,\nIF(INT(DD88)=INT(DC88),DD88-DC88,INT(DD88)-DC88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DV$40-1),MIN($N88,INT(DV$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DD88>INT($N88),$N88-INT($N88),1))*\nIF(DV$40=1,DD88,\nIF(INT(DD88)=INT(DC88),0,DD88-INT(DD88)))))","v":6.1564112109374979E-2},{"$f":"+IF(DE88=DD88,0,\nIF(AND(DW$40>1,DE88=$N88),1-SUM($DO88:DV88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DW$40=1,0,VDB(1,0,$N88,INT(DW$40-1-1),MIN($N88,INT(DW$40-1-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DD88>=INT($N88),$N88-INT($N88),1)))*\nIF(DW$40=1,0,\nIF(INT(DE88)=INT(DD88),DE88-DD88,INT(DE88)-DD88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DW$40-1),MIN($N88,INT(DW$40-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DE88>INT($N88),$N88-INT($N88),1))*\nIF(DW$40=1,DE88,\nIF(INT(DE88)=INT(DD88),0,DE88-INT(DE88)))))","v":5.2329495292968729E-2},null,{"$f":"+IF(OR(DG88=DF88,DY$40=1),0,\nIF(AND(DY$40>1,DG88=$N88),1-SUM($DX88:DX88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DY$40=2,0,VDB(1,0,$N88,INT(DY$40-2-1),MIN($N88,INT(DY$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DF88>=INT($N88),$N88-INT($N88),1)))*\nIF(DY$40=2,0,\nIF(INT(DG88)=INT(DF88),DG88-DF88,INT(DG88)-DF88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DY$40-2),MIN($N88,INT(DY$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DG88>INT($N88),$N88-INT($N88),1))*\nIF(DY$40=2,DG88,\nIF(INT(DG88)=INT(DF88),0,DG88-INT(DG88)))))","v":0},{"$f":"+IF(OR(DH88=DG88,DZ$40=1),0,\nIF(AND(DZ$40>1,DH88=$N88),1-SUM($DX88:DY88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(DZ$40=2,0,VDB(1,0,$N88,INT(DZ$40-2-1),MIN($N88,INT(DZ$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DG88>=INT($N88),$N88-INT($N88),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH88)=INT(DG88),DH88-DG88,INT(DH88)-DG88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(DZ$40-2),MIN($N88,INT(DZ$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DH88>INT($N88),$N88-INT($N88),1))*\nIF(DZ$40=2,DH88,\nIF(INT(DH88)=INT(DG88),0,DH88-INT(DH88)))))","v":7.4999999999999997E-2},{"$f":"+IF(OR(DI88=DH88,EA$40=1),0,\nIF(AND(EA$40>1,DI88=$N88),1-SUM($DX88:DZ88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(EA$40=2,0,VDB(1,0,$N88,INT(EA$40-2-1),MIN($N88,INT(EA$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DH88>=INT($N88),$N88-INT($N88),1)))*\nIF(EA$40=2,0,\nIF(INT(DI88)=INT(DH88),DI88-DH88,INT(DI88)-DH88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(EA$40-2),MIN($N88,INT(EA$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DI88>INT($N88),$N88-INT($N88),1))*\nIF(EA$40=2,DI88,\nIF(INT(DI88)=INT(DH88),0,DI88-INT(DI88)))))","v":0.13874999999999998},{"$f":"+IF(OR(DJ88=DI88,EB$40=1),0,\nIF(AND(EB$40>1,DJ88=$N88),1-SUM($DX88:EA88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(EB$40=2,0,VDB(1,0,$N88,INT(EB$40-2-1),MIN($N88,INT(EB$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DI88>=INT($N88),$N88-INT($N88),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ88)=INT(DI88),DJ88-DI88,INT(DJ88)-DI88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(EB$40-2),MIN($N88,INT(EB$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DJ88>INT($N88),$N88-INT($N88),1))*\nIF(EB$40=2,DJ88,\nIF(INT(DJ88)=INT(DI88),0,DJ88-INT(DJ88)))))","v":0.1179375},{"$f":"+IF(OR(DK88=DJ88,EC$40=1),0,\nIF(AND(EC$40>1,DK88=$N88),1-SUM($DX88:EB88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(EC$40=2,0,VDB(1,0,$N88,INT(EC$40-2-1),MIN($N88,INT(EC$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DJ88>=INT($N88),$N88-INT($N88),1)))*\nIF(EC$40=2,0,\nIF(INT(DK88)=INT(DJ88),DK88-DJ88,INT(DK88)-DJ88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(EC$40-2),MIN($N88,INT(EC$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DK88>INT($N88),$N88-INT($N88),1))*\nIF(EC$40=2,DK88,\nIF(INT(DK88)=INT(DJ88),0,DK88-INT(DK88)))))","v":0.10024687499999999},{"$f":"+IF(OR(DL88=DK88,ED$40=1),0,\nIF(AND(ED$40>1,DL88=$N88),1-SUM($DX88:EC88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(ED$40=2,0,VDB(1,0,$N88,INT(ED$40-2-1),MIN($N88,INT(ED$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DK88>=INT($N88),$N88-INT($N88),1)))*\nIF(ED$40=2,0,\nIF(INT(DL88)=INT(DK88),DL88-DK88,INT(DL88)-DK88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(ED$40-2),MIN($N88,INT(ED$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DL88>INT($N88),$N88-INT($N88),1))*\nIF(ED$40=2,DL88,\nIF(INT(DL88)=INT(DK88),0,DL88-INT(DL88)))))","v":8.5209843749999986E-2},{"$f":"+IF(OR(DM88=DL88,EE$40=1),0,\nIF(AND(EE$40>1,DM88=$N88),1-SUM($DX88:ED88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(EE$40=2,0,VDB(1,0,$N88,INT(EE$40-2-1),MIN($N88,INT(EE$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DL88>=INT($N88),$N88-INT($N88),1)))*\nIF(EE$40=2,0,\nIF(INT(DM88)=INT(DL88),DM88-DL88,INT(DM88)-DL88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(EE$40-2),MIN($N88,INT(EE$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DM88>INT($N88),$N88-INT($N88),1))*\nIF(EE$40=2,DM88,\nIF(INT(DM88)=INT(DL88),0,DM88-INT(DM88)))))","v":7.2428367187499981E-2},{"$f":"+IF(OR(DN88=DM88,EF$40=1),0,\nIF(AND(EF$40>1,DN88=$N88),1-SUM($DX88:EE88),\nIF($N88<=1,\nIF($N88>0,1/$N88,0),\nIF(EF$40=2,0,VDB(1,0,$N88,INT(EF$40-2-1),MIN($N88,INT(EF$40-2-1)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DM88>=INT($N88),$N88-INT($N88),1)))*\nIF(EF$40=2,0,\nIF(INT(DN88)=INT(DM88),DN88-DM88,INT(DN88)-DM88))+\nIF($N88<=1,\nIF($N88>0,1/$N88,0),VDB(1,0,$N88,INT(EF$40-2),MIN($N88,INT(EF$40-2)+1),$CM88,IF($CN88=\"No\",1,0))/\nIF(DN88>INT($N88),$N88-INT($N88),1))*\nIF(EF$40=2,DN88,\nIF(INT(DN88)=INT(DM88),0,DN88-INT(DN88)))))","v":6.1564112109374979E-2},null,6.1564112109374979E-2,7.2428367187499981E-2,8.5209843749999986E-2,0.10024687499999999,0.1179375,0.13874999999999998,7.4999999999999997E-2,0,null,0.24966308048528402,0.76715591750542245,1.3070763436790205,1.8610206386817558,2.4000442942897751,2.8072600466519577,2.9991889672240486,3.0219596349325681]
[null,null,"Water - Corp - Motor vehicles",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,"Declining Balance",15,null,null,0.56809845731427977,0.64398090549205678,0.64715205784187724,0.67614505148281778,0.6939029416038055,0.70206805177857867,0.56490869058524795,0.56283907813760314,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.56809845731427977,0.64398090549205678,0.64715205784187724,0.67614505148281778,0.6939029416038055,0.70206805177857867,0.56490869058524795,0.56283907813760314,null,1.8936615243809327E-2,5.9339260670687219E-2,0.10237702611515168,0.14648692975930819,0.19215519619552895,0.23868756264160845,0.28092012072040268,0.31851171301116432,null,{"$f":"+IF($K89=\"Ongoing\",AR89,IF(RIGHT($K89,2)=RIGHT(BJ$39,2),SUM($AR89:AR89),0)+IF(RIGHT(BJ$39,2)>RIGHT($K89,2),AR89,0))","v":0.56809845731427977},{"$f":"+IF($K89=\"Ongoing\",AS89,IF(RIGHT($K89,2)=RIGHT(BK$39,2),SUM($AR89:AS89),0)+IF(RIGHT(BK$39,2)>RIGHT($K89,2),AS89,0))","v":0.64398090549205678},{"$f":"+IF($K89=\"Ongoing\",AT89,IF(RIGHT($K89,2)=RIGHT(BL$39,2),SUM($AR89:AT89),0)+IF(RIGHT(BL$39,2)>RIGHT($K89,2),AT89,0))","v":0.64715205784187724},{"$f":"+IF($K89=\"Ongoing\",AU89,IF(RIGHT($K89,2)=RIGHT(BM$39,2),SUM($AR89:AU89),0)+IF(RIGHT(BM$39,2)>RIGHT($K89,2),AU89,0))","v":0.67614505148281778},{"$f":"+IF($K89=\"Ongoing\",AV89,IF(RIGHT($K89,2)=RIGHT(BN$39,2),SUM($AR89:AV89),0)+IF(RIGHT(BN$39,2)>RIGHT($K89,2),AV89,0))","v":0.6939029416038055},{"$f":"+IF($K89=\"Ongoing\",AW89,IF(RIGHT($K89,2)=RIGHT(BO$39,2),SUM($AR89:AW89),0)+IF(RIGHT(BO$39,2)>RIGHT($K89,2),AW89,0))","v":0.70206805177857867},{"$f":"+IF($K89=\"Ongoing\",AX89,IF(RIGHT($K89,2)=RIGHT(BP$39,2),SUM($AR89:AX89),0)+IF(RIGHT(BP$39,2)>RIGHT($K89,2),AX89,0))","v":0.56490869058524795},{"$f":"+IF($K89=\"Ongoing\",AY89,IF(RIGHT($K89,2)=RIGHT(BQ$39,2),SUM($AR89:AY89),0)+IF(RIGHT(BQ$39,2)>RIGHT($K89,2),AY89,0))","v":0.56283907813760314},null,{"$f":"+Q89*KeyAssumptionsPriceControl_FO!Z$15","v":0.58116472183250811},{"$f":"+R89*KeyAssumptionsPriceControl_FO!AA$15","v":0.67394469304369653},{"$f":"+S89*KeyAssumptionsPriceControl_FO!AB$15","v":0.69284045404784933},{"$f":"+T89*KeyAssumptionsPriceControl_FO!AC$15","v":0.74052957645311612},{"$f":"+U89*KeyAssumptionsPriceControl_FO!AD$15","v":0.77745792899889454},{"$f":"+V89*KeyAssumptionsPriceControl_FO!AE$15","v":0.80469816838242603},{"$f":"+W89*KeyAssumptionsPriceControl_FO!AF$15","v":0.66238073385815577},{"$f":"+X89*KeyAssumptionsPriceControl_FO!AG$15","v":0.67513296306876147},null,{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BS89,\nIF($J89=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BS89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BS89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ89,0))","v":2.9058236091625406E-2},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BT89,\nIF($J89=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BT89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BT89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(ER89,0))","v":8.8907883226273104E-2},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BU89,\nIF($J89=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BU89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BU89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(ES89,0))","v":0.14835635225822308},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BV89,\nIF($J89=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BV89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BV89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(ET89,0))","v":0.20518921855744907},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BW89,\nIF($J89=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BW89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BW89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(EU89,0))","v":0.2605696719743047},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BX89,\nIF($J89=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BX89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BX89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(EV89,0))","v":0.31362050964594029},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BY89,\nIF($J89=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BY89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BY89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(EW89,0))","v":0.35561240379337544},{"$f":"IF($M89=\"straight line\",IF($N89=0,0,\nIF($N89<=0.5,BZ89,\nIF($J89=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N89)<LEFT(#REF!,4)*1,0,((OFFSET(BZ89,0,-INT($N89+0.5),1,1))/$N89)*(IF($N89-INT($N89)>0.5,$N89-0.5-INT($N89),IF($N89-INT($N89)<=0.5,$N89-0.5-INT($N89)+1,0))))\n+BZ89/$N89*0.5,\nIF($J89=\"Declining Balance\",-#REF!,0)))),IFERROR(EX89,0))","v":0.38692684826038376},null,null,null,1.5,"No",{"$f":"+IF($K89=\"ongoing\",BS89,IF(RIGHT($K89,2)=RIGHT(CO$39,2),SUM($BR89:BS89),0)+IF(RIGHT(CO$39,2)>RIGHT($K89,2),BS89,0))","v":0.58116472183250811},{"$f":"+IF($K89=\"ongoing\",BT89,IF(RIGHT($K89,2)=RIGHT(CP$39,2),SUM($BR89:BT89),0)+IF(RIGHT(CP$39,2)>RIGHT($K89,2),BT89,0))","v":0.67394469304369653},{"$f":"+IF($K89=\"ongoing\",BU89,IF(RIGHT($K89,2)=RIGHT(CQ$39,2),SUM($BR89:BU89),0)+IF(RIGHT(CQ$39,2)>RIGHT($K89,2),BU89,0))","v":0.69284045404784933},{"$f":"+IF($K89=\"ongoing\",BV89,IF(RIGHT($K89,2)=RIGHT(CR$39,2),SUM($BR89:BV89),0)+IF(RIGHT(CR$39,2)>RIGHT($K89,2),BV89,0))","v":0.74052957645311612},{"$f":"+IF($K89=\"ongoing\",BW89,IF(RIGHT($K89,2)=RIGHT(CS$39,2),SUM($BR89:BW89),0)+IF(RIGHT(CS$39,2)>RIGHT($K89,2),BW89,0))","v":0.77745792899889454},{"$f":"+IF($K89=\"ongoing\",BX89,IF(RIGHT($K89,2)=RIGHT(CT$39,2),SUM($BR89:BX89),0)+IF(RIGHT(CT$39,2)>RIGHT($K89,2),BX89,0))","v":0.80469816838242603},{"$f":"+IF($K89=\"ongoing\",BY89,IF(RIGHT($K89,2)=RIGHT(CU$39,2),SUM($BR89:BY89),0)+IF(RIGHT(CU$39,2)>RIGHT($K89,2),BY89,0))","v":0.66238073385815577},{"$f":"+IF($K89=\"ongoing\",BZ89,IF(RIGHT($K89,2)=RIGHT(CV$39,2),SUM($BR89:BZ89),0)+IF(RIGHT(CV$39,2)>RIGHT($K89,2),BZ89,0))","v":0.67513296306876147},null,{"$f":"+MIN(IF($N89<=$CM89,MIN($N89,1),$N89),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N89<=$CM89,MIN($N89,1),$N89),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX89=CW89,0,\nIF(AND(DP$40>1,CX89=$N89),1-SUM($DO89:DO89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DP$40=1,0,VDB(1,0,$N89,INT(DP$40-1-1),MIN($N89,INT(DP$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CW89>=INT($N89),$N89-INT($N89),1)))*\nIF(DP$40=1,0,\nIF(INT(CX89)=INT(CW89),CX89-CW89,INT(CX89)-CW89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DP$40-1),MIN($N89,INT(DP$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CX89>INT($N89),$N89-INT($N89),1))*\nIF(DP$40=1,CX89,\nIF(INT(CX89)=INT(CW89),0,CX89-INT(CX89)))))","v":0.05},{"$f":"+IF(CY89=CX89,0,\nIF(AND(DQ$40>1,CY89=$N89),1-SUM($DO89:DP89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DQ$40=1,0,VDB(1,0,$N89,INT(DQ$40-1-1),MIN($N89,INT(DQ$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CX89>=INT($N89),$N89-INT($N89),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY89)=INT(CX89),CY89-CX89,INT(CY89)-CX89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DQ$40-1),MIN($N89,INT(DQ$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CY89>INT($N89),$N89-INT($N89),1))*\nIF(DQ$40=1,CY89,\nIF(INT(CY89)=INT(CX89),0,CY89-INT(CY89)))))","v":9.5000000000000001E-2},{"$f":"+IF(CZ89=CY89,0,\nIF(AND(DR$40>1,CZ89=$N89),1-SUM($DO89:DQ89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DR$40=1,0,VDB(1,0,$N89,INT(DR$40-1-1),MIN($N89,INT(DR$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CY89>=INT($N89),$N89-INT($N89),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ89)=INT(CY89),CZ89-CY89,INT(CZ89)-CY89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DR$40-1),MIN($N89,INT(DR$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CZ89>INT($N89),$N89-INT($N89),1))*\nIF(DR$40=1,CZ89,\nIF(INT(CZ89)=INT(CY89),0,CZ89-INT(CZ89)))))","v":8.550000000000002E-2},{"$f":"+IF(DA89=CZ89,0,\nIF(AND(DS$40>1,DA89=$N89),1-SUM($DO89:DR89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DS$40=1,0,VDB(1,0,$N89,INT(DS$40-1-1),MIN($N89,INT(DS$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(CZ89>=INT($N89),$N89-INT($N89),1)))*\nIF(DS$40=1,0,\nIF(INT(DA89)=INT(CZ89),DA89-CZ89,INT(DA89)-CZ89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DS$40-1),MIN($N89,INT(DS$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DA89>INT($N89),$N89-INT($N89),1))*\nIF(DS$40=1,DA89,\nIF(INT(DA89)=INT(CZ89),0,DA89-INT(DA89)))))","v":7.6950000000000018E-2},{"$f":"+IF(DB89=DA89,0,\nIF(AND(DT$40>1,DB89=$N89),1-SUM($DO89:DS89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DT$40=1,0,VDB(1,0,$N89,INT(DT$40-1-1),MIN($N89,INT(DT$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DA89>=INT($N89),$N89-INT($N89),1)))*\nIF(DT$40=1,0,\nIF(INT(DB89)=INT(DA89),DB89-DA89,INT(DB89)-DA89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DT$40-1),MIN($N89,INT(DT$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DB89>INT($N89),$N89-INT($N89),1))*\nIF(DT$40=1,DB89,\nIF(INT(DB89)=INT(DA89),0,DB89-INT(DB89)))))","v":6.9255000000000011E-2},{"$f":"+IF(DC89=DB89,0,\nIF(AND(DU$40>1,DC89=$N89),1-SUM($DO89:DT89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DU$40=1,0,VDB(1,0,$N89,INT(DU$40-1-1),MIN($N89,INT(DU$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DB89>=INT($N89),$N89-INT($N89),1)))*\nIF(DU$40=1,0,\nIF(INT(DC89)=INT(DB89),DC89-DB89,INT(DC89)-DB89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DU$40-1),MIN($N89,INT(DU$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DC89>INT($N89),$N89-INT($N89),1))*\nIF(DU$40=1,DC89,\nIF(INT(DC89)=INT(DB89),0,DC89-INT(DC89)))))","v":6.2329500000000017E-2},{"$f":"+IF(DD89=DC89,0,\nIF(AND(DV$40>1,DD89=$N89),1-SUM($DO89:DU89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DV$40=1,0,VDB(1,0,$N89,INT(DV$40-1-1),MIN($N89,INT(DV$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DC89>=INT($N89),$N89-INT($N89),1)))*\nIF(DV$40=1,0,\nIF(INT(DD89)=INT(DC89),DD89-DC89,INT(DD89)-DC89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DV$40-1),MIN($N89,INT(DV$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DD89>INT($N89),$N89-INT($N89),1))*\nIF(DV$40=1,DD89,\nIF(INT(DD89)=INT(DC89),0,DD89-INT(DD89)))))","v":5.6096550000000023E-2},{"$f":"+IF(DE89=DD89,0,\nIF(AND(DW$40>1,DE89=$N89),1-SUM($DO89:DV89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DW$40=1,0,VDB(1,0,$N89,INT(DW$40-1-1),MIN($N89,INT(DW$40-1-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DD89>=INT($N89),$N89-INT($N89),1)))*\nIF(DW$40=1,0,\nIF(INT(DE89)=INT(DD89),DE89-DD89,INT(DE89)-DD89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DW$40-1),MIN($N89,INT(DW$40-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DE89>INT($N89),$N89-INT($N89),1))*\nIF(DW$40=1,DE89,\nIF(INT(DE89)=INT(DD89),0,DE89-INT(DE89)))))","v":5.0486895000000018E-2},null,{"$f":"+IF(OR(DG89=DF89,DY$40=1),0,\nIF(AND(DY$40>1,DG89=$N89),1-SUM($DX89:DX89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DY$40=2,0,VDB(1,0,$N89,INT(DY$40-2-1),MIN($N89,INT(DY$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DF89>=INT($N89),$N89-INT($N89),1)))*\nIF(DY$40=2,0,\nIF(INT(DG89)=INT(DF89),DG89-DF89,INT(DG89)-DF89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DY$40-2),MIN($N89,INT(DY$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DG89>INT($N89),$N89-INT($N89),1))*\nIF(DY$40=2,DG89,\nIF(INT(DG89)=INT(DF89),0,DG89-INT(DG89)))))","v":0},{"$f":"+IF(OR(DH89=DG89,DZ$40=1),0,\nIF(AND(DZ$40>1,DH89=$N89),1-SUM($DX89:DY89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(DZ$40=2,0,VDB(1,0,$N89,INT(DZ$40-2-1),MIN($N89,INT(DZ$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DG89>=INT($N89),$N89-INT($N89),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH89)=INT(DG89),DH89-DG89,INT(DH89)-DG89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(DZ$40-2),MIN($N89,INT(DZ$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DH89>INT($N89),$N89-INT($N89),1))*\nIF(DZ$40=2,DH89,\nIF(INT(DH89)=INT(DG89),0,DH89-INT(DH89)))))","v":0.05},{"$f":"+IF(OR(DI89=DH89,EA$40=1),0,\nIF(AND(EA$40>1,DI89=$N89),1-SUM($DX89:DZ89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(EA$40=2,0,VDB(1,0,$N89,INT(EA$40-2-1),MIN($N89,INT(EA$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DH89>=INT($N89),$N89-INT($N89),1)))*\nIF(EA$40=2,0,\nIF(INT(DI89)=INT(DH89),DI89-DH89,INT(DI89)-DH89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(EA$40-2),MIN($N89,INT(EA$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DI89>INT($N89),$N89-INT($N89),1))*\nIF(EA$40=2,DI89,\nIF(INT(DI89)=INT(DH89),0,DI89-INT(DI89)))))","v":9.5000000000000001E-2},{"$f":"+IF(OR(DJ89=DI89,EB$40=1),0,\nIF(AND(EB$40>1,DJ89=$N89),1-SUM($DX89:EA89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(EB$40=2,0,VDB(1,0,$N89,INT(EB$40-2-1),MIN($N89,INT(EB$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DI89>=INT($N89),$N89-INT($N89),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ89)=INT(DI89),DJ89-DI89,INT(DJ89)-DI89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(EB$40-2),MIN($N89,INT(EB$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DJ89>INT($N89),$N89-INT($N89),1))*\nIF(EB$40=2,DJ89,\nIF(INT(DJ89)=INT(DI89),0,DJ89-INT(DJ89)))))","v":8.550000000000002E-2},{"$f":"+IF(OR(DK89=DJ89,EC$40=1),0,\nIF(AND(EC$40>1,DK89=$N89),1-SUM($DX89:EB89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(EC$40=2,0,VDB(1,0,$N89,INT(EC$40-2-1),MIN($N89,INT(EC$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DJ89>=INT($N89),$N89-INT($N89),1)))*\nIF(EC$40=2,0,\nIF(INT(DK89)=INT(DJ89),DK89-DJ89,INT(DK89)-DJ89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(EC$40-2),MIN($N89,INT(EC$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DK89>INT($N89),$N89-INT($N89),1))*\nIF(EC$40=2,DK89,\nIF(INT(DK89)=INT(DJ89),0,DK89-INT(DK89)))))","v":7.6950000000000018E-2},{"$f":"+IF(OR(DL89=DK89,ED$40=1),0,\nIF(AND(ED$40>1,DL89=$N89),1-SUM($DX89:EC89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(ED$40=2,0,VDB(1,0,$N89,INT(ED$40-2-1),MIN($N89,INT(ED$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DK89>=INT($N89),$N89-INT($N89),1)))*\nIF(ED$40=2,0,\nIF(INT(DL89)=INT(DK89),DL89-DK89,INT(DL89)-DK89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(ED$40-2),MIN($N89,INT(ED$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DL89>INT($N89),$N89-INT($N89),1))*\nIF(ED$40=2,DL89,\nIF(INT(DL89)=INT(DK89),0,DL89-INT(DL89)))))","v":6.9255000000000011E-2},{"$f":"+IF(OR(DM89=DL89,EE$40=1),0,\nIF(AND(EE$40>1,DM89=$N89),1-SUM($DX89:ED89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(EE$40=2,0,VDB(1,0,$N89,INT(EE$40-2-1),MIN($N89,INT(EE$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DL89>=INT($N89),$N89-INT($N89),1)))*\nIF(EE$40=2,0,\nIF(INT(DM89)=INT(DL89),DM89-DL89,INT(DM89)-DL89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(EE$40-2),MIN($N89,INT(EE$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DM89>INT($N89),$N89-INT($N89),1))*\nIF(EE$40=2,DM89,\nIF(INT(DM89)=INT(DL89),0,DM89-INT(DM89)))))","v":6.2329500000000017E-2},{"$f":"+IF(OR(DN89=DM89,EF$40=1),0,\nIF(AND(EF$40>1,DN89=$N89),1-SUM($DX89:EE89),\nIF($N89<=1,\nIF($N89>0,1/$N89,0),\nIF(EF$40=2,0,VDB(1,0,$N89,INT(EF$40-2-1),MIN($N89,INT(EF$40-2-1)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DM89>=INT($N89),$N89-INT($N89),1)))*\nIF(EF$40=2,0,\nIF(INT(DN89)=INT(DM89),DN89-DM89,INT(DN89)-DM89))+\nIF($N89<=1,\nIF($N89>0,1/$N89,0),VDB(1,0,$N89,INT(EF$40-2),MIN($N89,INT(EF$40-2)+1),$CM89,IF($CN89=\"No\",1,0))/\nIF(DN89>INT($N89),$N89-INT($N89),1))*\nIF(EF$40=2,DN89,\nIF(INT(DN89)=INT(DM89),0,DN89-INT(DN89)))))","v":5.6096550000000023E-2},null,5.6096550000000023E-2,6.2329500000000017E-2,6.9255000000000011E-2,7.6950000000000018E-2,8.550000000000002E-2,9.5000000000000001E-2,0.05,0,null,2.9058236091625406E-2,8.8907883226273104E-2,0.14835635225822308,0.20518921855744907,0.2605696719743047,0.31362050964594029,0.35561240379337544,0.38692684826038376]
[null,null,"Water - Corp - Plant & Equip",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",25,"Declining Balance",25,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K90=\"Ongoing\",AR90,IF(RIGHT($K90,2)=RIGHT(BJ$39,2),SUM($AR90:AR90),0)+IF(RIGHT(BJ$39,2)>RIGHT($K90,2),AR90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AS90,IF(RIGHT($K90,2)=RIGHT(BK$39,2),SUM($AR90:AS90),0)+IF(RIGHT(BK$39,2)>RIGHT($K90,2),AS90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AT90,IF(RIGHT($K90,2)=RIGHT(BL$39,2),SUM($AR90:AT90),0)+IF(RIGHT(BL$39,2)>RIGHT($K90,2),AT90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AU90,IF(RIGHT($K90,2)=RIGHT(BM$39,2),SUM($AR90:AU90),0)+IF(RIGHT(BM$39,2)>RIGHT($K90,2),AU90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AV90,IF(RIGHT($K90,2)=RIGHT(BN$39,2),SUM($AR90:AV90),0)+IF(RIGHT(BN$39,2)>RIGHT($K90,2),AV90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AW90,IF(RIGHT($K90,2)=RIGHT(BO$39,2),SUM($AR90:AW90),0)+IF(RIGHT(BO$39,2)>RIGHT($K90,2),AW90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AX90,IF(RIGHT($K90,2)=RIGHT(BP$39,2),SUM($AR90:AX90),0)+IF(RIGHT(BP$39,2)>RIGHT($K90,2),AX90,0))","v":0},{"$f":"+IF($K90=\"Ongoing\",AY90,IF(RIGHT($K90,2)=RIGHT(BQ$39,2),SUM($AR90:AY90),0)+IF(RIGHT(BQ$39,2)>RIGHT($K90,2),AY90,0))","v":0},null,{"$f":"+Q90*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R90*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S90*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T90*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U90*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V90*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W90*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X90*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BS90,\nIF($J90=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BS90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BS90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BT90,\nIF($J90=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BT90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BT90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(ER90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BU90,\nIF($J90=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BU90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BU90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(ES90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BV90,\nIF($J90=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BV90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BV90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(ET90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BW90,\nIF($J90=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BW90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BW90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(EU90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BX90,\nIF($J90=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BX90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BX90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(EV90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BY90,\nIF($J90=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BY90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BY90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(EW90,0))","v":0},{"$f":"IF($M90=\"straight line\",IF($N90=0,0,\nIF($N90<=0.5,BZ90,\nIF($J90=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N90)<LEFT(#REF!,4)*1,0,((OFFSET(BZ90,0,-INT($N90+0.5),1,1))/$N90)*(IF($N90-INT($N90)>0.5,$N90-0.5-INT($N90),IF($N90-INT($N90)<=0.5,$N90-0.5-INT($N90)+1,0))))\n+BZ90/$N90*0.5,\nIF($J90=\"Declining Balance\",-#REF!,0)))),IFERROR(EX90,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K90=\"ongoing\",BS90,IF(RIGHT($K90,2)=RIGHT(CO$39,2),SUM($BR90:BS90),0)+IF(RIGHT(CO$39,2)>RIGHT($K90,2),BS90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BT90,IF(RIGHT($K90,2)=RIGHT(CP$39,2),SUM($BR90:BT90),0)+IF(RIGHT(CP$39,2)>RIGHT($K90,2),BT90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BU90,IF(RIGHT($K90,2)=RIGHT(CQ$39,2),SUM($BR90:BU90),0)+IF(RIGHT(CQ$39,2)>RIGHT($K90,2),BU90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BV90,IF(RIGHT($K90,2)=RIGHT(CR$39,2),SUM($BR90:BV90),0)+IF(RIGHT(CR$39,2)>RIGHT($K90,2),BV90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BW90,IF(RIGHT($K90,2)=RIGHT(CS$39,2),SUM($BR90:BW90),0)+IF(RIGHT(CS$39,2)>RIGHT($K90,2),BW90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BX90,IF(RIGHT($K90,2)=RIGHT(CT$39,2),SUM($BR90:BX90),0)+IF(RIGHT(CT$39,2)>RIGHT($K90,2),BX90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BY90,IF(RIGHT($K90,2)=RIGHT(CU$39,2),SUM($BR90:BY90),0)+IF(RIGHT(CU$39,2)>RIGHT($K90,2),BY90,0))","v":0},{"$f":"+IF($K90=\"ongoing\",BZ90,IF(RIGHT($K90,2)=RIGHT(CV$39,2),SUM($BR90:BZ90),0)+IF(RIGHT(CV$39,2)>RIGHT($K90,2),BZ90,0))","v":0},null,{"$f":"+MIN(IF($N90<=$CM90,MIN($N90,1),$N90),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N90<=$CM90,MIN($N90,1),$N90),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX90=CW90,0,\nIF(AND(DP$40>1,CX90=$N90),1-SUM($DO90:DO90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DP$40=1,0,VDB(1,0,$N90,INT(DP$40-1-1),MIN($N90,INT(DP$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CW90>=INT($N90),$N90-INT($N90),1)))*\nIF(DP$40=1,0,\nIF(INT(CX90)=INT(CW90),CX90-CW90,INT(CX90)-CW90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DP$40-1),MIN($N90,INT(DP$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CX90>INT($N90),$N90-INT($N90),1))*\nIF(DP$40=1,CX90,\nIF(INT(CX90)=INT(CW90),0,CX90-INT(CX90)))))","v":0.03},{"$f":"+IF(CY90=CX90,0,\nIF(AND(DQ$40>1,CY90=$N90),1-SUM($DO90:DP90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DQ$40=1,0,VDB(1,0,$N90,INT(DQ$40-1-1),MIN($N90,INT(DQ$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CX90>=INT($N90),$N90-INT($N90),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY90)=INT(CX90),CY90-CX90,INT(CY90)-CX90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DQ$40-1),MIN($N90,INT(DQ$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CY90>INT($N90),$N90-INT($N90),1))*\nIF(DQ$40=1,CY90,\nIF(INT(CY90)=INT(CX90),0,CY90-INT(CY90)))))","v":5.8199999999999995E-2},{"$f":"+IF(CZ90=CY90,0,\nIF(AND(DR$40>1,CZ90=$N90),1-SUM($DO90:DQ90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DR$40=1,0,VDB(1,0,$N90,INT(DR$40-1-1),MIN($N90,INT(DR$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CY90>=INT($N90),$N90-INT($N90),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ90)=INT(CY90),CZ90-CY90,INT(CZ90)-CY90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DR$40-1),MIN($N90,INT(DR$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CZ90>INT($N90),$N90-INT($N90),1))*\nIF(DR$40=1,CZ90,\nIF(INT(CZ90)=INT(CY90),0,CZ90-INT(CZ90)))))","v":5.4707999999999993E-2},{"$f":"+IF(DA90=CZ90,0,\nIF(AND(DS$40>1,DA90=$N90),1-SUM($DO90:DR90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DS$40=1,0,VDB(1,0,$N90,INT(DS$40-1-1),MIN($N90,INT(DS$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(CZ90>=INT($N90),$N90-INT($N90),1)))*\nIF(DS$40=1,0,\nIF(INT(DA90)=INT(CZ90),DA90-CZ90,INT(DA90)-CZ90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DS$40-1),MIN($N90,INT(DS$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DA90>INT($N90),$N90-INT($N90),1))*\nIF(DS$40=1,DA90,\nIF(INT(DA90)=INT(CZ90),0,DA90-INT(DA90)))))","v":5.1425519999999988E-2},{"$f":"+IF(DB90=DA90,0,\nIF(AND(DT$40>1,DB90=$N90),1-SUM($DO90:DS90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DT$40=1,0,VDB(1,0,$N90,INT(DT$40-1-1),MIN($N90,INT(DT$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DA90>=INT($N90),$N90-INT($N90),1)))*\nIF(DT$40=1,0,\nIF(INT(DB90)=INT(DA90),DB90-DA90,INT(DB90)-DA90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DT$40-1),MIN($N90,INT(DT$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DB90>INT($N90),$N90-INT($N90),1))*\nIF(DT$40=1,DB90,\nIF(INT(DB90)=INT(DA90),0,DB90-INT(DB90)))))","v":4.8339988799999997E-2},{"$f":"+IF(DC90=DB90,0,\nIF(AND(DU$40>1,DC90=$N90),1-SUM($DO90:DT90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DU$40=1,0,VDB(1,0,$N90,INT(DU$40-1-1),MIN($N90,INT(DU$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DB90>=INT($N90),$N90-INT($N90),1)))*\nIF(DU$40=1,0,\nIF(INT(DC90)=INT(DB90),DC90-DB90,INT(DC90)-DB90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DU$40-1),MIN($N90,INT(DU$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DC90>INT($N90),$N90-INT($N90),1))*\nIF(DU$40=1,DC90,\nIF(INT(DC90)=INT(DB90),0,DC90-INT(DC90)))))","v":4.5439589471999997E-2},{"$f":"+IF(DD90=DC90,0,\nIF(AND(DV$40>1,DD90=$N90),1-SUM($DO90:DU90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DV$40=1,0,VDB(1,0,$N90,INT(DV$40-1-1),MIN($N90,INT(DV$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DC90>=INT($N90),$N90-INT($N90),1)))*\nIF(DV$40=1,0,\nIF(INT(DD90)=INT(DC90),DD90-DC90,INT(DD90)-DC90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DV$40-1),MIN($N90,INT(DV$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DD90>INT($N90),$N90-INT($N90),1))*\nIF(DV$40=1,DD90,\nIF(INT(DD90)=INT(DC90),0,DD90-INT(DD90)))))","v":4.2713214103679994E-2},{"$f":"+IF(DE90=DD90,0,\nIF(AND(DW$40>1,DE90=$N90),1-SUM($DO90:DV90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DW$40=1,0,VDB(1,0,$N90,INT(DW$40-1-1),MIN($N90,INT(DW$40-1-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DD90>=INT($N90),$N90-INT($N90),1)))*\nIF(DW$40=1,0,\nIF(INT(DE90)=INT(DD90),DE90-DD90,INT(DE90)-DD90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DW$40-1),MIN($N90,INT(DW$40-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DE90>INT($N90),$N90-INT($N90),1))*\nIF(DW$40=1,DE90,\nIF(INT(DE90)=INT(DD90),0,DE90-INT(DE90)))))","v":4.0150421257459191E-2},null,{"$f":"+IF(OR(DG90=DF90,DY$40=1),0,\nIF(AND(DY$40>1,DG90=$N90),1-SUM($DX90:DX90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DY$40=2,0,VDB(1,0,$N90,INT(DY$40-2-1),MIN($N90,INT(DY$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DF90>=INT($N90),$N90-INT($N90),1)))*\nIF(DY$40=2,0,\nIF(INT(DG90)=INT(DF90),DG90-DF90,INT(DG90)-DF90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DY$40-2),MIN($N90,INT(DY$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DG90>INT($N90),$N90-INT($N90),1))*\nIF(DY$40=2,DG90,\nIF(INT(DG90)=INT(DF90),0,DG90-INT(DG90)))))","v":0},{"$f":"+IF(OR(DH90=DG90,DZ$40=1),0,\nIF(AND(DZ$40>1,DH90=$N90),1-SUM($DX90:DY90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(DZ$40=2,0,VDB(1,0,$N90,INT(DZ$40-2-1),MIN($N90,INT(DZ$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DG90>=INT($N90),$N90-INT($N90),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH90)=INT(DG90),DH90-DG90,INT(DH90)-DG90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(DZ$40-2),MIN($N90,INT(DZ$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DH90>INT($N90),$N90-INT($N90),1))*\nIF(DZ$40=2,DH90,\nIF(INT(DH90)=INT(DG90),0,DH90-INT(DH90)))))","v":0.03},{"$f":"+IF(OR(DI90=DH90,EA$40=1),0,\nIF(AND(EA$40>1,DI90=$N90),1-SUM($DX90:DZ90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(EA$40=2,0,VDB(1,0,$N90,INT(EA$40-2-1),MIN($N90,INT(EA$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DH90>=INT($N90),$N90-INT($N90),1)))*\nIF(EA$40=2,0,\nIF(INT(DI90)=INT(DH90),DI90-DH90,INT(DI90)-DH90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(EA$40-2),MIN($N90,INT(EA$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DI90>INT($N90),$N90-INT($N90),1))*\nIF(EA$40=2,DI90,\nIF(INT(DI90)=INT(DH90),0,DI90-INT(DI90)))))","v":5.8199999999999995E-2},{"$f":"+IF(OR(DJ90=DI90,EB$40=1),0,\nIF(AND(EB$40>1,DJ90=$N90),1-SUM($DX90:EA90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(EB$40=2,0,VDB(1,0,$N90,INT(EB$40-2-1),MIN($N90,INT(EB$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DI90>=INT($N90),$N90-INT($N90),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ90)=INT(DI90),DJ90-DI90,INT(DJ90)-DI90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(EB$40-2),MIN($N90,INT(EB$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DJ90>INT($N90),$N90-INT($N90),1))*\nIF(EB$40=2,DJ90,\nIF(INT(DJ90)=INT(DI90),0,DJ90-INT(DJ90)))))","v":5.4707999999999993E-2},{"$f":"+IF(OR(DK90=DJ90,EC$40=1),0,\nIF(AND(EC$40>1,DK90=$N90),1-SUM($DX90:EB90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(EC$40=2,0,VDB(1,0,$N90,INT(EC$40-2-1),MIN($N90,INT(EC$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DJ90>=INT($N90),$N90-INT($N90),1)))*\nIF(EC$40=2,0,\nIF(INT(DK90)=INT(DJ90),DK90-DJ90,INT(DK90)-DJ90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(EC$40-2),MIN($N90,INT(EC$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DK90>INT($N90),$N90-INT($N90),1))*\nIF(EC$40=2,DK90,\nIF(INT(DK90)=INT(DJ90),0,DK90-INT(DK90)))))","v":5.1425519999999988E-2},{"$f":"+IF(OR(DL90=DK90,ED$40=1),0,\nIF(AND(ED$40>1,DL90=$N90),1-SUM($DX90:EC90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(ED$40=2,0,VDB(1,0,$N90,INT(ED$40-2-1),MIN($N90,INT(ED$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DK90>=INT($N90),$N90-INT($N90),1)))*\nIF(ED$40=2,0,\nIF(INT(DL90)=INT(DK90),DL90-DK90,INT(DL90)-DK90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(ED$40-2),MIN($N90,INT(ED$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DL90>INT($N90),$N90-INT($N90),1))*\nIF(ED$40=2,DL90,\nIF(INT(DL90)=INT(DK90),0,DL90-INT(DL90)))))","v":4.8339988799999997E-2},{"$f":"+IF(OR(DM90=DL90,EE$40=1),0,\nIF(AND(EE$40>1,DM90=$N90),1-SUM($DX90:ED90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(EE$40=2,0,VDB(1,0,$N90,INT(EE$40-2-1),MIN($N90,INT(EE$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DL90>=INT($N90),$N90-INT($N90),1)))*\nIF(EE$40=2,0,\nIF(INT(DM90)=INT(DL90),DM90-DL90,INT(DM90)-DL90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(EE$40-2),MIN($N90,INT(EE$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DM90>INT($N90),$N90-INT($N90),1))*\nIF(EE$40=2,DM90,\nIF(INT(DM90)=INT(DL90),0,DM90-INT(DM90)))))","v":4.5439589471999997E-2},{"$f":"+IF(OR(DN90=DM90,EF$40=1),0,\nIF(AND(EF$40>1,DN90=$N90),1-SUM($DX90:EE90),\nIF($N90<=1,\nIF($N90>0,1/$N90,0),\nIF(EF$40=2,0,VDB(1,0,$N90,INT(EF$40-2-1),MIN($N90,INT(EF$40-2-1)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DM90>=INT($N90),$N90-INT($N90),1)))*\nIF(EF$40=2,0,\nIF(INT(DN90)=INT(DM90),DN90-DM90,INT(DN90)-DM90))+\nIF($N90<=1,\nIF($N90>0,1/$N90,0),VDB(1,0,$N90,INT(EF$40-2),MIN($N90,INT(EF$40-2)+1),$CM90,IF($CN90=\"No\",1,0))/\nIF(DN90>INT($N90),$N90-INT($N90),1))*\nIF(EF$40=2,DN90,\nIF(INT(DN90)=INT(DM90),0,DN90-INT(DN90)))))","v":4.2713214103679994E-2},null,4.2713214103679994E-2,4.5439589471999997E-2,4.8339988799999997E-2,5.1425519999999988E-2,5.4707999999999993E-2,5.8199999999999995E-2,0.03,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - Other",null,"Water","Renewals","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",43.023221215550272,"Declining Balance",43.023221215550272,null,null,1.6596284676178514,2.0271039577194752,2.1586616070585962,1.3303309367539795,1.3699344718573407,1.3701081270350746,1.000322011415185,0.99882861304305059,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,1.6596284676178514,2.0271039577194752,2.1586616070585962,1.3303309367539795,1.3699344718573407,1.3701081270350746,1.000322011415185,0.99882861304305059,null,1.9287589593802855E-2,6.2133433316968772E-2,0.11077885602726517,0.15132663981979438,0.18270812791296556,0.21455189183250745,0.24210015613580294,0.26533354694169248,null,{"$f":"+IF($K91=\"Ongoing\",AR91,IF(RIGHT($K91,2)=RIGHT(BJ$39,2),SUM($AR91:AR91),0)+IF(RIGHT(BJ$39,2)>RIGHT($K91,2),AR91,0))","v":1.6596284676178514},{"$f":"+IF($K91=\"Ongoing\",AS91,IF(RIGHT($K91,2)=RIGHT(BK$39,2),SUM($AR91:AS91),0)+IF(RIGHT(BK$39,2)>RIGHT($K91,2),AS91,0))","v":2.0271039577194752},{"$f":"+IF($K91=\"Ongoing\",AT91,IF(RIGHT($K91,2)=RIGHT(BL$39,2),SUM($AR91:AT91),0)+IF(RIGHT(BL$39,2)>RIGHT($K91,2),AT91,0))","v":2.1586616070585962},{"$f":"+IF($K91=\"Ongoing\",AU91,IF(RIGHT($K91,2)=RIGHT(BM$39,2),SUM($AR91:AU91),0)+IF(RIGHT(BM$39,2)>RIGHT($K91,2),AU91,0))","v":1.3303309367539795},{"$f":"+IF($K91=\"Ongoing\",AV91,IF(RIGHT($K91,2)=RIGHT(BN$39,2),SUM($AR91:AV91),0)+IF(RIGHT(BN$39,2)>RIGHT($K91,2),AV91,0))","v":1.3699344718573407},{"$f":"+IF($K91=\"Ongoing\",AW91,IF(RIGHT($K91,2)=RIGHT(BO$39,2),SUM($AR91:AW91),0)+IF(RIGHT(BO$39,2)>RIGHT($K91,2),AW91,0))","v":1.3701081270350746},{"$f":"+IF($K91=\"Ongoing\",AX91,IF(RIGHT($K91,2)=RIGHT(BP$39,2),SUM($AR91:AX91),0)+IF(RIGHT(BP$39,2)>RIGHT($K91,2),AX91,0))","v":1.000322011415185},{"$f":"+IF($K91=\"Ongoing\",AY91,IF(RIGHT($K91,2)=RIGHT(BQ$39,2),SUM($AR91:AY91),0)+IF(RIGHT(BQ$39,2)>RIGHT($K91,2),AY91,0))","v":0.99882861304305059},null,{"$f":"+Q91*KeyAssumptionsPriceControl_FO!Z$15","v":1.6977999223730618},{"$f":"+R91*KeyAssumptionsPriceControl_FO!AA$15","v":2.1214230777682044},{"$f":"+S91*KeyAssumptionsPriceControl_FO!AB$15","v":2.3110613183518138},{"$f":"+T91*KeyAssumptionsPriceControl_FO!AC$15","v":1.4570089701557718},{"$f":"+U91*KeyAssumptionsPriceControl_FO!AD$15","v":1.5348924950407812},{"$f":"+V91*KeyAssumptionsPriceControl_FO!AE$15","v":1.5703940629657358},{"$f":"+W91*KeyAssumptionsPriceControl_FO!AF$15","v":1.172922348440429},{"$f":"+X91*KeyAssumptionsPriceControl_FO!AG$15","v":1.1981082112368053},null,{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BS91,\nIF($J91=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BS91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BS91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ91,0))","v":2.9596806231690479E-2},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BT91,\nIF($J91=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BT91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BT91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(ER91,0))","v":9.5143317187479814E-2},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BU91,\nIF($J91=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BU91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BU91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(ES91,0))","v":0.16909520250467738},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BV91,\nIF($J91=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BV91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BV91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(ET91,0))","v":0.22888639990795095},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BW91,\nIF($J91=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BW91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BW91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(EU91,0))","v":0.27306246216775537},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BX91,\nIF($J91=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BX91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BX91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(EV91,0))","v":0.31767491030679712},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BY91,\nIF($J91=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BY91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BY91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(EW91,0))","v":0.35442192502179487},{"$f":"IF($M91=\"straight line\",IF($N91=0,0,\nIF($N91<=0.5,BZ91,\nIF($J91=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N91)<LEFT(#REF!,4)*1,0,((OFFSET(BZ91,0,-INT($N91+0.5),1,1))/$N91)*(IF($N91-INT($N91)>0.5,$N91-0.5-INT($N91),IF($N91-INT($N91)<=0.5,$N91-0.5-INT($N91)+1,0))))\n+BZ91/$N91*0.5,\nIF($J91=\"Declining Balance\",-#REF!,0)))),IFERROR(EX91,0))","v":0.38339790582944888},null,null,null,1.5,"No",{"$f":"+IF($K91=\"ongoing\",BS91,IF(RIGHT($K91,2)=RIGHT(CO$39,2),SUM($BR91:BS91),0)+IF(RIGHT(CO$39,2)>RIGHT($K91,2),BS91,0))","v":1.6977999223730618},{"$f":"+IF($K91=\"ongoing\",BT91,IF(RIGHT($K91,2)=RIGHT(CP$39,2),SUM($BR91:BT91),0)+IF(RIGHT(CP$39,2)>RIGHT($K91,2),BT91,0))","v":2.1214230777682044},{"$f":"+IF($K91=\"ongoing\",BU91,IF(RIGHT($K91,2)=RIGHT(CQ$39,2),SUM($BR91:BU91),0)+IF(RIGHT(CQ$39,2)>RIGHT($K91,2),BU91,0))","v":2.3110613183518138},{"$f":"+IF($K91=\"ongoing\",BV91,IF(RIGHT($K91,2)=RIGHT(CR$39,2),SUM($BR91:BV91),0)+IF(RIGHT(CR$39,2)>RIGHT($K91,2),BV91,0))","v":1.4570089701557718},{"$f":"+IF($K91=\"ongoing\",BW91,IF(RIGHT($K91,2)=RIGHT(CS$39,2),SUM($BR91:BW91),0)+IF(RIGHT(CS$39,2)>RIGHT($K91,2),BW91,0))","v":1.5348924950407812},{"$f":"+IF($K91=\"ongoing\",BX91,IF(RIGHT($K91,2)=RIGHT(CT$39,2),SUM($BR91:BX91),0)+IF(RIGHT(CT$39,2)>RIGHT($K91,2),BX91,0))","v":1.5703940629657358},{"$f":"+IF($K91=\"ongoing\",BY91,IF(RIGHT($K91,2)=RIGHT(CU$39,2),SUM($BR91:BY91),0)+IF(RIGHT(CU$39,2)>RIGHT($K91,2),BY91,0))","v":1.172922348440429},{"$f":"+IF($K91=\"ongoing\",BZ91,IF(RIGHT($K91,2)=RIGHT(CV$39,2),SUM($BR91:BZ91),0)+IF(RIGHT(CV$39,2)>RIGHT($K91,2),BZ91,0))","v":1.1981082112368053},null,{"$f":"+MIN(IF($N91<=$CM91,MIN($N91,1),$N91),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N91<=$CM91,MIN($N91,1),$N91),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX91=CW91,0,\nIF(AND(DP$40>1,CX91=$N91),1-SUM($DO91:DO91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DP$40=1,0,VDB(1,0,$N91,INT(DP$40-1-1),MIN($N91,INT(DP$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CW91>=INT($N91),$N91-INT($N91),1)))*\nIF(DP$40=1,0,\nIF(INT(CX91)=INT(CW91),CX91-CW91,INT(CX91)-CW91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DP$40-1),MIN($N91,INT(DP$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CX91>INT($N91),$N91-INT($N91),1))*\nIF(DP$40=1,CX91,\nIF(INT(CX91)=INT(CW91),0,CX91-INT(CX91)))))","v":1.7432446451241562E-2},{"$f":"+IF(CY91=CX91,0,\nIF(AND(DQ$40>1,CY91=$N91),1-SUM($DO91:DP91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DQ$40=1,0,VDB(1,0,$N91,INT(DQ$40-1-1),MIN($N91,INT(DQ$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CX91>=INT($N91),$N91-INT($N91),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY91)=INT(CX91),CY91-CX91,INT(CY91)-CX91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DQ$40-1),MIN($N91,INT(DQ$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CY91>INT($N91),$N91-INT($N91),1))*\nIF(DQ$40=1,CY91,\nIF(INT(CY91)=INT(CX91),0,CY91-INT(CY91)))))","v":3.425711252393232E-2},{"$f":"+IF(CZ91=CY91,0,\nIF(AND(DR$40>1,CZ91=$N91),1-SUM($DO91:DQ91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DR$40=1,0,VDB(1,0,$N91,INT(DR$40-1-1),MIN($N91,INT(DR$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CY91>=INT($N91),$N91-INT($N91),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ91)=INT(CY91),CZ91-CY91,INT(CZ91)-CY91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DR$40-1),MIN($N91,INT(DR$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CZ91>INT($N91),$N91-INT($N91),1))*\nIF(DR$40=1,CZ91,\nIF(INT(CZ91)=INT(CY91),0,CZ91-INT(CZ91)))))","v":3.3062741964637106E-2},{"$f":"+IF(DA91=CZ91,0,\nIF(AND(DS$40>1,DA91=$N91),1-SUM($DO91:DR91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DS$40=1,0,VDB(1,0,$N91,INT(DS$40-1-1),MIN($N91,INT(DS$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(CZ91>=INT($N91),$N91-INT($N91),1)))*\nIF(DS$40=1,0,\nIF(INT(DA91)=INT(CZ91),DA91-CZ91,INT(DA91)-CZ91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DS$40-1),MIN($N91,INT(DS$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DA91>INT($N91),$N91-INT($N91),1))*\nIF(DS$40=1,DA91,\nIF(INT(DA91)=INT(CZ91),0,DA91-INT(DA91)))))","v":3.19100130069776E-2},{"$f":"+IF(DB91=DA91,0,\nIF(AND(DT$40>1,DB91=$N91),1-SUM($DO91:DS91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DT$40=1,0,VDB(1,0,$N91,INT(DT$40-1-1),MIN($N91,INT(DT$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DA91>=INT($N91),$N91-INT($N91),1)))*\nIF(DT$40=1,0,\nIF(INT(DB91)=INT(DA91),DB91-DA91,INT(DB91)-DA91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DT$40-1),MIN($N91,INT(DT$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DB91>INT($N91),$N91-INT($N91),1))*\nIF(DT$40=1,DB91,\nIF(INT(DB91)=INT(DA91),0,DB91-INT(DB91)))))","v":3.0797473820972483E-2},{"$f":"+IF(DC91=DB91,0,\nIF(AND(DU$40>1,DC91=$N91),1-SUM($DO91:DT91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DU$40=1,0,VDB(1,0,$N91,INT(DU$40-1-1),MIN($N91,INT(DU$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DB91>=INT($N91),$N91-INT($N91),1)))*\nIF(DU$40=1,0,\nIF(INT(DC91)=INT(DB91),DC91-DB91,INT(DC91)-DB91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DU$40-1),MIN($N91,INT(DU$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DC91>INT($N91),$N91-INT($N91),1))*\nIF(DU$40=1,DC91,\nIF(INT(DC91)=INT(DB91),0,DC91-INT(DC91)))))","v":2.9723723194537255E-2},{"$f":"+IF(DD91=DC91,0,\nIF(AND(DV$40>1,DD91=$N91),1-SUM($DO91:DU91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DV$40=1,0,VDB(1,0,$N91,INT(DV$40-1-1),MIN($N91,INT(DV$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DC91>=INT($N91),$N91-INT($N91),1)))*\nIF(DV$40=1,0,\nIF(INT(DD91)=INT(DC91),DD91-DC91,INT(DD91)-DC91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DV$40-1),MIN($N91,INT(DV$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DD91>INT($N91),$N91-INT($N91),1))*\nIF(DV$40=1,DD91,\nIF(INT(DD91)=INT(DC91),0,DD91-INT(DD91)))))","v":2.8687408768696659E-2},{"$f":"+IF(DE91=DD91,0,\nIF(AND(DW$40>1,DE91=$N91),1-SUM($DO91:DV91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DW$40=1,0,VDB(1,0,$N91,INT(DW$40-1-1),MIN($N91,INT(DW$40-1-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DD91>=INT($N91),$N91-INT($N91),1)))*\nIF(DW$40=1,0,\nIF(INT(DE91)=INT(DD91),DE91-DD91,INT(DE91)-DD91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DW$40-1),MIN($N91,INT(DW$40-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DE91>INT($N91),$N91-INT($N91),1))*\nIF(DW$40=1,DE91,\nIF(INT(DE91)=INT(DD91),0,DE91-INT(DE91)))))","v":2.7687225334326299E-2},null,{"$f":"+IF(OR(DG91=DF91,DY$40=1),0,\nIF(AND(DY$40>1,DG91=$N91),1-SUM($DX91:DX91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DY$40=2,0,VDB(1,0,$N91,INT(DY$40-2-1),MIN($N91,INT(DY$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DF91>=INT($N91),$N91-INT($N91),1)))*\nIF(DY$40=2,0,\nIF(INT(DG91)=INT(DF91),DG91-DF91,INT(DG91)-DF91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DY$40-2),MIN($N91,INT(DY$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DG91>INT($N91),$N91-INT($N91),1))*\nIF(DY$40=2,DG91,\nIF(INT(DG91)=INT(DF91),0,DG91-INT(DG91)))))","v":0},{"$f":"+IF(OR(DH91=DG91,DZ$40=1),0,\nIF(AND(DZ$40>1,DH91=$N91),1-SUM($DX91:DY91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(DZ$40=2,0,VDB(1,0,$N91,INT(DZ$40-2-1),MIN($N91,INT(DZ$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DG91>=INT($N91),$N91-INT($N91),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH91)=INT(DG91),DH91-DG91,INT(DH91)-DG91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(DZ$40-2),MIN($N91,INT(DZ$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DH91>INT($N91),$N91-INT($N91),1))*\nIF(DZ$40=2,DH91,\nIF(INT(DH91)=INT(DG91),0,DH91-INT(DH91)))))","v":1.7432446451241562E-2},{"$f":"+IF(OR(DI91=DH91,EA$40=1),0,\nIF(AND(EA$40>1,DI91=$N91),1-SUM($DX91:DZ91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(EA$40=2,0,VDB(1,0,$N91,INT(EA$40-2-1),MIN($N91,INT(EA$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DH91>=INT($N91),$N91-INT($N91),1)))*\nIF(EA$40=2,0,\nIF(INT(DI91)=INT(DH91),DI91-DH91,INT(DI91)-DH91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(EA$40-2),MIN($N91,INT(EA$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DI91>INT($N91),$N91-INT($N91),1))*\nIF(EA$40=2,DI91,\nIF(INT(DI91)=INT(DH91),0,DI91-INT(DI91)))))","v":3.425711252393232E-2},{"$f":"+IF(OR(DJ91=DI91,EB$40=1),0,\nIF(AND(EB$40>1,DJ91=$N91),1-SUM($DX91:EA91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(EB$40=2,0,VDB(1,0,$N91,INT(EB$40-2-1),MIN($N91,INT(EB$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DI91>=INT($N91),$N91-INT($N91),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ91)=INT(DI91),DJ91-DI91,INT(DJ91)-DI91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(EB$40-2),MIN($N91,INT(EB$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DJ91>INT($N91),$N91-INT($N91),1))*\nIF(EB$40=2,DJ91,\nIF(INT(DJ91)=INT(DI91),0,DJ91-INT(DJ91)))))","v":3.3062741964637106E-2},{"$f":"+IF(OR(DK91=DJ91,EC$40=1),0,\nIF(AND(EC$40>1,DK91=$N91),1-SUM($DX91:EB91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(EC$40=2,0,VDB(1,0,$N91,INT(EC$40-2-1),MIN($N91,INT(EC$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DJ91>=INT($N91),$N91-INT($N91),1)))*\nIF(EC$40=2,0,\nIF(INT(DK91)=INT(DJ91),DK91-DJ91,INT(DK91)-DJ91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(EC$40-2),MIN($N91,INT(EC$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DK91>INT($N91),$N91-INT($N91),1))*\nIF(EC$40=2,DK91,\nIF(INT(DK91)=INT(DJ91),0,DK91-INT(DK91)))))","v":3.19100130069776E-2},{"$f":"+IF(OR(DL91=DK91,ED$40=1),0,\nIF(AND(ED$40>1,DL91=$N91),1-SUM($DX91:EC91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(ED$40=2,0,VDB(1,0,$N91,INT(ED$40-2-1),MIN($N91,INT(ED$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DK91>=INT($N91),$N91-INT($N91),1)))*\nIF(ED$40=2,0,\nIF(INT(DL91)=INT(DK91),DL91-DK91,INT(DL91)-DK91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(ED$40-2),MIN($N91,INT(ED$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DL91>INT($N91),$N91-INT($N91),1))*\nIF(ED$40=2,DL91,\nIF(INT(DL91)=INT(DK91),0,DL91-INT(DL91)))))","v":3.0797473820972483E-2},{"$f":"+IF(OR(DM91=DL91,EE$40=1),0,\nIF(AND(EE$40>1,DM91=$N91),1-SUM($DX91:ED91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(EE$40=2,0,VDB(1,0,$N91,INT(EE$40-2-1),MIN($N91,INT(EE$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DL91>=INT($N91),$N91-INT($N91),1)))*\nIF(EE$40=2,0,\nIF(INT(DM91)=INT(DL91),DM91-DL91,INT(DM91)-DL91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(EE$40-2),MIN($N91,INT(EE$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DM91>INT($N91),$N91-INT($N91),1))*\nIF(EE$40=2,DM91,\nIF(INT(DM91)=INT(DL91),0,DM91-INT(DM91)))))","v":2.9723723194537255E-2},{"$f":"+IF(OR(DN91=DM91,EF$40=1),0,\nIF(AND(EF$40>1,DN91=$N91),1-SUM($DX91:EE91),\nIF($N91<=1,\nIF($N91>0,1/$N91,0),\nIF(EF$40=2,0,VDB(1,0,$N91,INT(EF$40-2-1),MIN($N91,INT(EF$40-2-1)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DM91>=INT($N91),$N91-INT($N91),1)))*\nIF(EF$40=2,0,\nIF(INT(DN91)=INT(DM91),DN91-DM91,INT(DN91)-DM91))+\nIF($N91<=1,\nIF($N91>0,1/$N91,0),VDB(1,0,$N91,INT(EF$40-2),MIN($N91,INT(EF$40-2)+1),$CM91,IF($CN91=\"No\",1,0))/\nIF(DN91>INT($N91),$N91-INT($N91),1))*\nIF(EF$40=2,DN91,\nIF(INT(DN91)=INT(DM91),0,DN91-INT(DN91)))))","v":2.8687408768696659E-2},null,2.8687408768696659E-2,2.9723723194537255E-2,3.0797473820972483E-2,3.19100130069776E-2,3.3062741964637106E-2,3.425711252393232E-2,1.7432446451241562E-2,0,null,2.9596806231690479E-2,9.5143317187479814E-2,0.16909520250467738,0.22888639990795095,0.27306246216775537,0.31767491030679712,0.35442192502179487,0.38339790582944888]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K92=\"Ongoing\",AR92,IF(RIGHT($K92,2)=RIGHT(BJ$39,2),SUM($AR92:AR92),0)+IF(RIGHT(BJ$39,2)>RIGHT($K92,2),AR92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AS92,IF(RIGHT($K92,2)=RIGHT(BK$39,2),SUM($AR92:AS92),0)+IF(RIGHT(BK$39,2)>RIGHT($K92,2),AS92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AT92,IF(RIGHT($K92,2)=RIGHT(BL$39,2),SUM($AR92:AT92),0)+IF(RIGHT(BL$39,2)>RIGHT($K92,2),AT92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AU92,IF(RIGHT($K92,2)=RIGHT(BM$39,2),SUM($AR92:AU92),0)+IF(RIGHT(BM$39,2)>RIGHT($K92,2),AU92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AV92,IF(RIGHT($K92,2)=RIGHT(BN$39,2),SUM($AR92:AV92),0)+IF(RIGHT(BN$39,2)>RIGHT($K92,2),AV92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AW92,IF(RIGHT($K92,2)=RIGHT(BO$39,2),SUM($AR92:AW92),0)+IF(RIGHT(BO$39,2)>RIGHT($K92,2),AW92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AX92,IF(RIGHT($K92,2)=RIGHT(BP$39,2),SUM($AR92:AX92),0)+IF(RIGHT(BP$39,2)>RIGHT($K92,2),AX92,0))","v":0},{"$f":"+IF($K92=\"Ongoing\",AY92,IF(RIGHT($K92,2)=RIGHT(BQ$39,2),SUM($AR92:AY92),0)+IF(RIGHT(BQ$39,2)>RIGHT($K92,2),AY92,0))","v":0},null,{"$f":"+Q92*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R92*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S92*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T92*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U92*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V92*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W92*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X92*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BS92,\nIF($J92=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BS92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BS92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BT92,\nIF($J92=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BT92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BT92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(ER92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BU92,\nIF($J92=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BU92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BU92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(ES92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BV92,\nIF($J92=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BV92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BV92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(ET92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BW92,\nIF($J92=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BW92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BW92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(EU92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BX92,\nIF($J92=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BX92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BX92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(EV92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BY92,\nIF($J92=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BY92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BY92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(EW92,0))","v":0},{"$f":"IF($M92=\"straight line\",IF($N92=0,0,\nIF($N92<=0.5,BZ92,\nIF($J92=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N92)<LEFT(#REF!,4)*1,0,((OFFSET(BZ92,0,-INT($N92+0.5),1,1))/$N92)*(IF($N92-INT($N92)>0.5,$N92-0.5-INT($N92),IF($N92-INT($N92)<=0.5,$N92-0.5-INT($N92)+1,0))))\n+BZ92/$N92*0.5,\nIF($J92=\"Declining Balance\",-#REF!,0)))),IFERROR(EX92,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K92=\"ongoing\",BS92,IF(RIGHT($K92,2)=RIGHT(CO$39,2),SUM($BR92:BS92),0)+IF(RIGHT(CO$39,2)>RIGHT($K92,2),BS92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BT92,IF(RIGHT($K92,2)=RIGHT(CP$39,2),SUM($BR92:BT92),0)+IF(RIGHT(CP$39,2)>RIGHT($K92,2),BT92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BU92,IF(RIGHT($K92,2)=RIGHT(CQ$39,2),SUM($BR92:BU92),0)+IF(RIGHT(CQ$39,2)>RIGHT($K92,2),BU92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BV92,IF(RIGHT($K92,2)=RIGHT(CR$39,2),SUM($BR92:BV92),0)+IF(RIGHT(CR$39,2)>RIGHT($K92,2),BV92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BW92,IF(RIGHT($K92,2)=RIGHT(CS$39,2),SUM($BR92:BW92),0)+IF(RIGHT(CS$39,2)>RIGHT($K92,2),BW92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BX92,IF(RIGHT($K92,2)=RIGHT(CT$39,2),SUM($BR92:BX92),0)+IF(RIGHT(CT$39,2)>RIGHT($K92,2),BX92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BY92,IF(RIGHT($K92,2)=RIGHT(CU$39,2),SUM($BR92:BY92),0)+IF(RIGHT(CU$39,2)>RIGHT($K92,2),BY92,0))","v":0},{"$f":"+IF($K92=\"ongoing\",BZ92,IF(RIGHT($K92,2)=RIGHT(CV$39,2),SUM($BR92:BZ92),0)+IF(RIGHT(CV$39,2)>RIGHT($K92,2),BZ92,0))","v":0},null,{"$f":"+MIN(IF($N92<=$CM92,MIN($N92,1),$N92),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N92<=$CM92,MIN($N92,1),$N92),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX92=CW92,0,\nIF(AND(DP$40>1,CX92=$N92),1-SUM($DO92:DO92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DP$40=1,0,VDB(1,0,$N92,INT(DP$40-1-1),MIN($N92,INT(DP$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CW92>=INT($N92),$N92-INT($N92),1)))*\nIF(DP$40=1,0,\nIF(INT(CX92)=INT(CW92),CX92-CW92,INT(CX92)-CW92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DP$40-1),MIN($N92,INT(DP$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CX92>INT($N92),$N92-INT($N92),1))*\nIF(DP$40=1,CX92,\nIF(INT(CX92)=INT(CW92),0,CX92-INT(CX92)))))","v":0},{"$f":"+IF(CY92=CX92,0,\nIF(AND(DQ$40>1,CY92=$N92),1-SUM($DO92:DP92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DQ$40=1,0,VDB(1,0,$N92,INT(DQ$40-1-1),MIN($N92,INT(DQ$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CX92>=INT($N92),$N92-INT($N92),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY92)=INT(CX92),CY92-CX92,INT(CY92)-CX92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DQ$40-1),MIN($N92,INT(DQ$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CY92>INT($N92),$N92-INT($N92),1))*\nIF(DQ$40=1,CY92,\nIF(INT(CY92)=INT(CX92),0,CY92-INT(CY92)))))","v":0},{"$f":"+IF(CZ92=CY92,0,\nIF(AND(DR$40>1,CZ92=$N92),1-SUM($DO92:DQ92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DR$40=1,0,VDB(1,0,$N92,INT(DR$40-1-1),MIN($N92,INT(DR$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CY92>=INT($N92),$N92-INT($N92),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ92)=INT(CY92),CZ92-CY92,INT(CZ92)-CY92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DR$40-1),MIN($N92,INT(DR$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CZ92>INT($N92),$N92-INT($N92),1))*\nIF(DR$40=1,CZ92,\nIF(INT(CZ92)=INT(CY92),0,CZ92-INT(CZ92)))))","v":0},{"$f":"+IF(DA92=CZ92,0,\nIF(AND(DS$40>1,DA92=$N92),1-SUM($DO92:DR92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DS$40=1,0,VDB(1,0,$N92,INT(DS$40-1-1),MIN($N92,INT(DS$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(CZ92>=INT($N92),$N92-INT($N92),1)))*\nIF(DS$40=1,0,\nIF(INT(DA92)=INT(CZ92),DA92-CZ92,INT(DA92)-CZ92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DS$40-1),MIN($N92,INT(DS$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DA92>INT($N92),$N92-INT($N92),1))*\nIF(DS$40=1,DA92,\nIF(INT(DA92)=INT(CZ92),0,DA92-INT(DA92)))))","v":0},{"$f":"+IF(DB92=DA92,0,\nIF(AND(DT$40>1,DB92=$N92),1-SUM($DO92:DS92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DT$40=1,0,VDB(1,0,$N92,INT(DT$40-1-1),MIN($N92,INT(DT$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DA92>=INT($N92),$N92-INT($N92),1)))*\nIF(DT$40=1,0,\nIF(INT(DB92)=INT(DA92),DB92-DA92,INT(DB92)-DA92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DT$40-1),MIN($N92,INT(DT$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DB92>INT($N92),$N92-INT($N92),1))*\nIF(DT$40=1,DB92,\nIF(INT(DB92)=INT(DA92),0,DB92-INT(DB92)))))","v":0},{"$f":"+IF(DC92=DB92,0,\nIF(AND(DU$40>1,DC92=$N92),1-SUM($DO92:DT92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DU$40=1,0,VDB(1,0,$N92,INT(DU$40-1-1),MIN($N92,INT(DU$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DB92>=INT($N92),$N92-INT($N92),1)))*\nIF(DU$40=1,0,\nIF(INT(DC92)=INT(DB92),DC92-DB92,INT(DC92)-DB92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DU$40-1),MIN($N92,INT(DU$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DC92>INT($N92),$N92-INT($N92),1))*\nIF(DU$40=1,DC92,\nIF(INT(DC92)=INT(DB92),0,DC92-INT(DC92)))))","v":0},{"$f":"+IF(DD92=DC92,0,\nIF(AND(DV$40>1,DD92=$N92),1-SUM($DO92:DU92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DV$40=1,0,VDB(1,0,$N92,INT(DV$40-1-1),MIN($N92,INT(DV$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DC92>=INT($N92),$N92-INT($N92),1)))*\nIF(DV$40=1,0,\nIF(INT(DD92)=INT(DC92),DD92-DC92,INT(DD92)-DC92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DV$40-1),MIN($N92,INT(DV$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DD92>INT($N92),$N92-INT($N92),1))*\nIF(DV$40=1,DD92,\nIF(INT(DD92)=INT(DC92),0,DD92-INT(DD92)))))","v":0},{"$f":"+IF(DE92=DD92,0,\nIF(AND(DW$40>1,DE92=$N92),1-SUM($DO92:DV92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DW$40=1,0,VDB(1,0,$N92,INT(DW$40-1-1),MIN($N92,INT(DW$40-1-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DD92>=INT($N92),$N92-INT($N92),1)))*\nIF(DW$40=1,0,\nIF(INT(DE92)=INT(DD92),DE92-DD92,INT(DE92)-DD92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DW$40-1),MIN($N92,INT(DW$40-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DE92>INT($N92),$N92-INT($N92),1))*\nIF(DW$40=1,DE92,\nIF(INT(DE92)=INT(DD92),0,DE92-INT(DE92)))))","v":0},null,{"$f":"+IF(OR(DG92=DF92,DY$40=1),0,\nIF(AND(DY$40>1,DG92=$N92),1-SUM($DX92:DX92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DY$40=2,0,VDB(1,0,$N92,INT(DY$40-2-1),MIN($N92,INT(DY$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DF92>=INT($N92),$N92-INT($N92),1)))*\nIF(DY$40=2,0,\nIF(INT(DG92)=INT(DF92),DG92-DF92,INT(DG92)-DF92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DY$40-2),MIN($N92,INT(DY$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DG92>INT($N92),$N92-INT($N92),1))*\nIF(DY$40=2,DG92,\nIF(INT(DG92)=INT(DF92),0,DG92-INT(DG92)))))","v":0},{"$f":"+IF(OR(DH92=DG92,DZ$40=1),0,\nIF(AND(DZ$40>1,DH92=$N92),1-SUM($DX92:DY92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(DZ$40=2,0,VDB(1,0,$N92,INT(DZ$40-2-1),MIN($N92,INT(DZ$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DG92>=INT($N92),$N92-INT($N92),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH92)=INT(DG92),DH92-DG92,INT(DH92)-DG92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(DZ$40-2),MIN($N92,INT(DZ$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DH92>INT($N92),$N92-INT($N92),1))*\nIF(DZ$40=2,DH92,\nIF(INT(DH92)=INT(DG92),0,DH92-INT(DH92)))))","v":0},{"$f":"+IF(OR(DI92=DH92,EA$40=1),0,\nIF(AND(EA$40>1,DI92=$N92),1-SUM($DX92:DZ92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(EA$40=2,0,VDB(1,0,$N92,INT(EA$40-2-1),MIN($N92,INT(EA$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DH92>=INT($N92),$N92-INT($N92),1)))*\nIF(EA$40=2,0,\nIF(INT(DI92)=INT(DH92),DI92-DH92,INT(DI92)-DH92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(EA$40-2),MIN($N92,INT(EA$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DI92>INT($N92),$N92-INT($N92),1))*\nIF(EA$40=2,DI92,\nIF(INT(DI92)=INT(DH92),0,DI92-INT(DI92)))))","v":0},{"$f":"+IF(OR(DJ92=DI92,EB$40=1),0,\nIF(AND(EB$40>1,DJ92=$N92),1-SUM($DX92:EA92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(EB$40=2,0,VDB(1,0,$N92,INT(EB$40-2-1),MIN($N92,INT(EB$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DI92>=INT($N92),$N92-INT($N92),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ92)=INT(DI92),DJ92-DI92,INT(DJ92)-DI92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(EB$40-2),MIN($N92,INT(EB$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DJ92>INT($N92),$N92-INT($N92),1))*\nIF(EB$40=2,DJ92,\nIF(INT(DJ92)=INT(DI92),0,DJ92-INT(DJ92)))))","v":0},{"$f":"+IF(OR(DK92=DJ92,EC$40=1),0,\nIF(AND(EC$40>1,DK92=$N92),1-SUM($DX92:EB92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(EC$40=2,0,VDB(1,0,$N92,INT(EC$40-2-1),MIN($N92,INT(EC$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DJ92>=INT($N92),$N92-INT($N92),1)))*\nIF(EC$40=2,0,\nIF(INT(DK92)=INT(DJ92),DK92-DJ92,INT(DK92)-DJ92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(EC$40-2),MIN($N92,INT(EC$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DK92>INT($N92),$N92-INT($N92),1))*\nIF(EC$40=2,DK92,\nIF(INT(DK92)=INT(DJ92),0,DK92-INT(DK92)))))","v":0},{"$f":"+IF(OR(DL92=DK92,ED$40=1),0,\nIF(AND(ED$40>1,DL92=$N92),1-SUM($DX92:EC92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(ED$40=2,0,VDB(1,0,$N92,INT(ED$40-2-1),MIN($N92,INT(ED$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DK92>=INT($N92),$N92-INT($N92),1)))*\nIF(ED$40=2,0,\nIF(INT(DL92)=INT(DK92),DL92-DK92,INT(DL92)-DK92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(ED$40-2),MIN($N92,INT(ED$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DL92>INT($N92),$N92-INT($N92),1))*\nIF(ED$40=2,DL92,\nIF(INT(DL92)=INT(DK92),0,DL92-INT(DL92)))))","v":0},{"$f":"+IF(OR(DM92=DL92,EE$40=1),0,\nIF(AND(EE$40>1,DM92=$N92),1-SUM($DX92:ED92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(EE$40=2,0,VDB(1,0,$N92,INT(EE$40-2-1),MIN($N92,INT(EE$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DL92>=INT($N92),$N92-INT($N92),1)))*\nIF(EE$40=2,0,\nIF(INT(DM92)=INT(DL92),DM92-DL92,INT(DM92)-DL92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(EE$40-2),MIN($N92,INT(EE$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DM92>INT($N92),$N92-INT($N92),1))*\nIF(EE$40=2,DM92,\nIF(INT(DM92)=INT(DL92),0,DM92-INT(DM92)))))","v":0},{"$f":"+IF(OR(DN92=DM92,EF$40=1),0,\nIF(AND(EF$40>1,DN92=$N92),1-SUM($DX92:EE92),\nIF($N92<=1,\nIF($N92>0,1/$N92,0),\nIF(EF$40=2,0,VDB(1,0,$N92,INT(EF$40-2-1),MIN($N92,INT(EF$40-2-1)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DM92>=INT($N92),$N92-INT($N92),1)))*\nIF(EF$40=2,0,\nIF(INT(DN92)=INT(DM92),DN92-DM92,INT(DN92)-DM92))+\nIF($N92<=1,\nIF($N92>0,1/$N92,0),VDB(1,0,$N92,INT(EF$40-2),MIN($N92,INT(EF$40-2)+1),$CM92,IF($CN92=\"No\",1,0))/\nIF(DN92>INT($N92),$N92-INT($N92),1))*\nIF(EF$40=2,DN92,\nIF(INT(DN92)=INT(DM92),0,DN92-INT(DN92)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - IT",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",10,"Declining Balance",10,null,null,0.47877034105191962,0.56417404456355968,0.38147709308674316,0.58010247331817366,0.54631858841886161,0.81846311800461924,0.32744468632484475,0.2745170385841364,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.47877034105191962,0.56417404456355968,0.38147709308674316,0.58010247331817366,0.54631858841886161,0.81846311800461924,0.32744468632484475,0.2745170385841364,null,2.3938517052595983E-2,7.6085736333369958E-2,0.12336829321588509,0.17144727153613093,0.22776832462298269,0.29600740994415675,0.35330280016062993,0.383400886406079,null,{"$f":"+IF($K93=\"Ongoing\",AR93,IF(RIGHT($K93,2)=RIGHT(BJ$39,2),SUM($AR93:AR93),0)+IF(RIGHT(BJ$39,2)>RIGHT($K93,2),AR93,0))","v":0.47877034105191962},{"$f":"+IF($K93=\"Ongoing\",AS93,IF(RIGHT($K93,2)=RIGHT(BK$39,2),SUM($AR93:AS93),0)+IF(RIGHT(BK$39,2)>RIGHT($K93,2),AS93,0))","v":0.56417404456355968},{"$f":"+IF($K93=\"Ongoing\",AT93,IF(RIGHT($K93,2)=RIGHT(BL$39,2),SUM($AR93:AT93),0)+IF(RIGHT(BL$39,2)>RIGHT($K93,2),AT93,0))","v":0.38147709308674316},{"$f":"+IF($K93=\"Ongoing\",AU93,IF(RIGHT($K93,2)=RIGHT(BM$39,2),SUM($AR93:AU93),0)+IF(RIGHT(BM$39,2)>RIGHT($K93,2),AU93,0))","v":0.58010247331817366},{"$f":"+IF($K93=\"Ongoing\",AV93,IF(RIGHT($K93,2)=RIGHT(BN$39,2),SUM($AR93:AV93),0)+IF(RIGHT(BN$39,2)>RIGHT($K93,2),AV93,0))","v":0.54631858841886161},{"$f":"+IF($K93=\"Ongoing\",AW93,IF(RIGHT($K93,2)=RIGHT(BO$39,2),SUM($AR93:AW93),0)+IF(RIGHT(BO$39,2)>RIGHT($K93,2),AW93,0))","v":0.81846311800461924},{"$f":"+IF($K93=\"Ongoing\",AX93,IF(RIGHT($K93,2)=RIGHT(BP$39,2),SUM($AR93:AX93),0)+IF(RIGHT(BP$39,2)>RIGHT($K93,2),AX93,0))","v":0.32744468632484475},{"$f":"+IF($K93=\"Ongoing\",AY93,IF(RIGHT($K93,2)=RIGHT(BQ$39,2),SUM($AR93:AY93),0)+IF(RIGHT(BQ$39,2)>RIGHT($K93,2),AY93,0))","v":0.2745170385841364},null,{"$f":"+Q93*KeyAssumptionsPriceControl_FO!Z$15","v":0.48978205889611376},{"$f":"+R93*KeyAssumptionsPriceControl_FO!AA$15","v":0.59042449868305746},{"$f":"+S93*KeyAssumptionsPriceControl_FO!AB$15","v":0.40840905808824857},{"$f":"+T93*KeyAssumptionsPriceControl_FO!AC$15","v":0.63534154087738492},{"$f":"+U93*KeyAssumptionsPriceControl_FO!AD$15","v":0.61210248993041338},{"$f":"+V93*KeyAssumptionsPriceControl_FO!AE$15","v":0.93810816526743712},{"$f":"+W93*KeyAssumptionsPriceControl_FO!AF$15","v":0.38394355626057391},{"$f":"+X93*KeyAssumptionsPriceControl_FO!AG$15","v":0.32928684036195977},null,{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BS93,\nIF($J93=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BS93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BS93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ93,0))","v":3.6733654417208529E-2},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BT93,\nIF($J93=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BT93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BT93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(ER93,0))","v":0.11223909807306509},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BU93,\nIF($J93=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BU93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BU93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(ES93,0))","v":0.17031575011995329},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BV93,\nIF($J93=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BV93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BV93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(ET93,0))","v":0.22304968252438279},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BW93,\nIF($J93=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BW93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BW93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(EU93,0))","v":0.28315053245631022},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BX93,\nIF($J93=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BX93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BX93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(EV93,0))","v":0.35694375172770249},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BY93,\nIF($J93=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BY93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BY93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(EW93,0))","v":0.40255606808314787},{"$f":"IF($M93=\"straight line\",IF($N93=0,0,\nIF($N93<=0.5,BZ93,\nIF($J93=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N93)<LEFT(#REF!,4)*1,0,((OFFSET(BZ93,0,-INT($N93+0.5),1,1))/$N93)*(IF($N93-INT($N93)>0.5,$N93-0.5-INT($N93),IF($N93-INT($N93)<=0.5,$N93-0.5-INT($N93)+1,0))))\n+BZ93/$N93*0.5,\nIF($J93=\"Declining Balance\",-#REF!,0)))),IFERROR(EX93,0))","v":0.39566493761736571},null,null,null,1.5,"No",{"$f":"+IF($K93=\"ongoing\",BS93,IF(RIGHT($K93,2)=RIGHT(CO$39,2),SUM($BR93:BS93),0)+IF(RIGHT(CO$39,2)>RIGHT($K93,2),BS93,0))","v":0.48978205889611376},{"$f":"+IF($K93=\"ongoing\",BT93,IF(RIGHT($K93,2)=RIGHT(CP$39,2),SUM($BR93:BT93),0)+IF(RIGHT(CP$39,2)>RIGHT($K93,2),BT93,0))","v":0.59042449868305746},{"$f":"+IF($K93=\"ongoing\",BU93,IF(RIGHT($K93,2)=RIGHT(CQ$39,2),SUM($BR93:BU93),0)+IF(RIGHT(CQ$39,2)>RIGHT($K93,2),BU93,0))","v":0.40840905808824857},{"$f":"+IF($K93=\"ongoing\",BV93,IF(RIGHT($K93,2)=RIGHT(CR$39,2),SUM($BR93:BV93),0)+IF(RIGHT(CR$39,2)>RIGHT($K93,2),BV93,0))","v":0.63534154087738492},{"$f":"+IF($K93=\"ongoing\",BW93,IF(RIGHT($K93,2)=RIGHT(CS$39,2),SUM($BR93:BW93),0)+IF(RIGHT(CS$39,2)>RIGHT($K93,2),BW93,0))","v":0.61210248993041338},{"$f":"+IF($K93=\"ongoing\",BX93,IF(RIGHT($K93,2)=RIGHT(CT$39,2),SUM($BR93:BX93),0)+IF(RIGHT(CT$39,2)>RIGHT($K93,2),BX93,0))","v":0.93810816526743712},{"$f":"+IF($K93=\"ongoing\",BY93,IF(RIGHT($K93,2)=RIGHT(CU$39,2),SUM($BR93:BY93),0)+IF(RIGHT(CU$39,2)>RIGHT($K93,2),BY93,0))","v":0.38394355626057391},{"$f":"+IF($K93=\"ongoing\",BZ93,IF(RIGHT($K93,2)=RIGHT(CV$39,2),SUM($BR93:BZ93),0)+IF(RIGHT(CV$39,2)>RIGHT($K93,2),BZ93,0))","v":0.32928684036195977},null,{"$f":"+MIN(IF($N93<=$CM93,MIN($N93,1),$N93),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N93<=$CM93,MIN($N93,1),$N93),IF(CY$40=1,0.5,CX93+1))","v":1.5},2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N93<=$CM93,MIN($N93,1),$N93),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N93<=$CM93,MIN($N93,1),$N93),IF(DH$40=2,0.5,DG93+1)))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX93=CW93,0,\nIF(AND(DP$40>1,CX93=$N93),1-SUM($DO93:DO93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DP$40=1,0,VDB(1,0,$N93,INT(DP$40-1-1),MIN($N93,INT(DP$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CW93>=INT($N93),$N93-INT($N93),1)))*\nIF(DP$40=1,0,\nIF(INT(CX93)=INT(CW93),CX93-CW93,INT(CX93)-CW93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DP$40-1),MIN($N93,INT(DP$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CX93>INT($N93),$N93-INT($N93),1))*\nIF(DP$40=1,CX93,\nIF(INT(CX93)=INT(CW93),0,CX93-INT(CX93)))))","v":7.4999999999999997E-2},{"$f":"+IF(CY93=CX93,0,\nIF(AND(DQ$40>1,CY93=$N93),1-SUM($DO93:DP93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DQ$40=1,0,VDB(1,0,$N93,INT(DQ$40-1-1),MIN($N93,INT(DQ$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CX93>=INT($N93),$N93-INT($N93),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY93)=INT(CX93),CY93-CX93,INT(CY93)-CX93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DQ$40-1),MIN($N93,INT(DQ$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CY93>INT($N93),$N93-INT($N93),1))*\nIF(DQ$40=1,CY93,\nIF(INT(CY93)=INT(CX93),0,CY93-INT(CY93)))))","v":0.13874999999999998},{"$f":"+IF(CZ93=CY93,0,\nIF(AND(DR$40>1,CZ93=$N93),1-SUM($DO93:DQ93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DR$40=1,0,VDB(1,0,$N93,INT(DR$40-1-1),MIN($N93,INT(DR$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CY93>=INT($N93),$N93-INT($N93),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ93)=INT(CY93),CZ93-CY93,INT(CZ93)-CY93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DR$40-1),MIN($N93,INT(DR$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CZ93>INT($N93),$N93-INT($N93),1))*\nIF(DR$40=1,CZ93,\nIF(INT(CZ93)=INT(CY93),0,CZ93-INT(CZ93)))))","v":0.1179375},{"$f":"+IF(DA93=CZ93,0,\nIF(AND(DS$40>1,DA93=$N93),1-SUM($DO93:DR93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DS$40=1,0,VDB(1,0,$N93,INT(DS$40-1-1),MIN($N93,INT(DS$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(CZ93>=INT($N93),$N93-INT($N93),1)))*\nIF(DS$40=1,0,\nIF(INT(DA93)=INT(CZ93),DA93-CZ93,INT(DA93)-CZ93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DS$40-1),MIN($N93,INT(DS$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DA93>INT($N93),$N93-INT($N93),1))*\nIF(DS$40=1,DA93,\nIF(INT(DA93)=INT(CZ93),0,DA93-INT(DA93)))))","v":0.10024687499999999},{"$f":"+IF(DB93=DA93,0,\nIF(AND(DT$40>1,DB93=$N93),1-SUM($DO93:DS93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DT$40=1,0,VDB(1,0,$N93,INT(DT$40-1-1),MIN($N93,INT(DT$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DA93>=INT($N93),$N93-INT($N93),1)))*\nIF(DT$40=1,0,\nIF(INT(DB93)=INT(DA93),DB93-DA93,INT(DB93)-DA93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DT$40-1),MIN($N93,INT(DT$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DB93>INT($N93),$N93-INT($N93),1))*\nIF(DT$40=1,DB93,\nIF(INT(DB93)=INT(DA93),0,DB93-INT(DB93)))))","v":8.5209843749999986E-2},{"$f":"+IF(DC93=DB93,0,\nIF(AND(DU$40>1,DC93=$N93),1-SUM($DO93:DT93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DU$40=1,0,VDB(1,0,$N93,INT(DU$40-1-1),MIN($N93,INT(DU$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DB93>=INT($N93),$N93-INT($N93),1)))*\nIF(DU$40=1,0,\nIF(INT(DC93)=INT(DB93),DC93-DB93,INT(DC93)-DB93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DU$40-1),MIN($N93,INT(DU$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DC93>INT($N93),$N93-INT($N93),1))*\nIF(DU$40=1,DC93,\nIF(INT(DC93)=INT(DB93),0,DC93-INT(DC93)))))","v":7.2428367187499981E-2},{"$f":"+IF(DD93=DC93,0,\nIF(AND(DV$40>1,DD93=$N93),1-SUM($DO93:DU93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DV$40=1,0,VDB(1,0,$N93,INT(DV$40-1-1),MIN($N93,INT(DV$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DC93>=INT($N93),$N93-INT($N93),1)))*\nIF(DV$40=1,0,\nIF(INT(DD93)=INT(DC93),DD93-DC93,INT(DD93)-DC93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DV$40-1),MIN($N93,INT(DV$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DD93>INT($N93),$N93-INT($N93),1))*\nIF(DV$40=1,DD93,\nIF(INT(DD93)=INT(DC93),0,DD93-INT(DD93)))))","v":6.1564112109374979E-2},{"$f":"+IF(DE93=DD93,0,\nIF(AND(DW$40>1,DE93=$N93),1-SUM($DO93:DV93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DW$40=1,0,VDB(1,0,$N93,INT(DW$40-1-1),MIN($N93,INT(DW$40-1-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DD93>=INT($N93),$N93-INT($N93),1)))*\nIF(DW$40=1,0,\nIF(INT(DE93)=INT(DD93),DE93-DD93,INT(DE93)-DD93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DW$40-1),MIN($N93,INT(DW$40-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DE93>INT($N93),$N93-INT($N93),1))*\nIF(DW$40=1,DE93,\nIF(INT(DE93)=INT(DD93),0,DE93-INT(DE93)))))","v":5.2329495292968729E-2},null,{"$f":"+IF(OR(DG93=DF93,DY$40=1),0,\nIF(AND(DY$40>1,DG93=$N93),1-SUM($DX93:DX93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DY$40=2,0,VDB(1,0,$N93,INT(DY$40-2-1),MIN($N93,INT(DY$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DF93>=INT($N93),$N93-INT($N93),1)))*\nIF(DY$40=2,0,\nIF(INT(DG93)=INT(DF93),DG93-DF93,INT(DG93)-DF93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DY$40-2),MIN($N93,INT(DY$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DG93>INT($N93),$N93-INT($N93),1))*\nIF(DY$40=2,DG93,\nIF(INT(DG93)=INT(DF93),0,DG93-INT(DG93)))))","v":0},{"$f":"+IF(OR(DH93=DG93,DZ$40=1),0,\nIF(AND(DZ$40>1,DH93=$N93),1-SUM($DX93:DY93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(DZ$40=2,0,VDB(1,0,$N93,INT(DZ$40-2-1),MIN($N93,INT(DZ$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DG93>=INT($N93),$N93-INT($N93),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH93)=INT(DG93),DH93-DG93,INT(DH93)-DG93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(DZ$40-2),MIN($N93,INT(DZ$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DH93>INT($N93),$N93-INT($N93),1))*\nIF(DZ$40=2,DH93,\nIF(INT(DH93)=INT(DG93),0,DH93-INT(DH93)))))","v":7.4999999999999997E-2},{"$f":"+IF(OR(DI93=DH93,EA$40=1),0,\nIF(AND(EA$40>1,DI93=$N93),1-SUM($DX93:DZ93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(EA$40=2,0,VDB(1,0,$N93,INT(EA$40-2-1),MIN($N93,INT(EA$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DH93>=INT($N93),$N93-INT($N93),1)))*\nIF(EA$40=2,0,\nIF(INT(DI93)=INT(DH93),DI93-DH93,INT(DI93)-DH93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(EA$40-2),MIN($N93,INT(EA$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DI93>INT($N93),$N93-INT($N93),1))*\nIF(EA$40=2,DI93,\nIF(INT(DI93)=INT(DH93),0,DI93-INT(DI93)))))","v":0.13874999999999998},{"$f":"+IF(OR(DJ93=DI93,EB$40=1),0,\nIF(AND(EB$40>1,DJ93=$N93),1-SUM($DX93:EA93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(EB$40=2,0,VDB(1,0,$N93,INT(EB$40-2-1),MIN($N93,INT(EB$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DI93>=INT($N93),$N93-INT($N93),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ93)=INT(DI93),DJ93-DI93,INT(DJ93)-DI93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(EB$40-2),MIN($N93,INT(EB$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DJ93>INT($N93),$N93-INT($N93),1))*\nIF(EB$40=2,DJ93,\nIF(INT(DJ93)=INT(DI93),0,DJ93-INT(DJ93)))))","v":0.1179375},{"$f":"+IF(OR(DK93=DJ93,EC$40=1),0,\nIF(AND(EC$40>1,DK93=$N93),1-SUM($DX93:EB93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(EC$40=2,0,VDB(1,0,$N93,INT(EC$40-2-1),MIN($N93,INT(EC$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DJ93>=INT($N93),$N93-INT($N93),1)))*\nIF(EC$40=2,0,\nIF(INT(DK93)=INT(DJ93),DK93-DJ93,INT(DK93)-DJ93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(EC$40-2),MIN($N93,INT(EC$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DK93>INT($N93),$N93-INT($N93),1))*\nIF(EC$40=2,DK93,\nIF(INT(DK93)=INT(DJ93),0,DK93-INT(DK93)))))","v":0.10024687499999999},{"$f":"+IF(OR(DL93=DK93,ED$40=1),0,\nIF(AND(ED$40>1,DL93=$N93),1-SUM($DX93:EC93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(ED$40=2,0,VDB(1,0,$N93,INT(ED$40-2-1),MIN($N93,INT(ED$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DK93>=INT($N93),$N93-INT($N93),1)))*\nIF(ED$40=2,0,\nIF(INT(DL93)=INT(DK93),DL93-DK93,INT(DL93)-DK93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(ED$40-2),MIN($N93,INT(ED$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DL93>INT($N93),$N93-INT($N93),1))*\nIF(ED$40=2,DL93,\nIF(INT(DL93)=INT(DK93),0,DL93-INT(DL93)))))","v":8.5209843749999986E-2},{"$f":"+IF(OR(DM93=DL93,EE$40=1),0,\nIF(AND(EE$40>1,DM93=$N93),1-SUM($DX93:ED93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(EE$40=2,0,VDB(1,0,$N93,INT(EE$40-2-1),MIN($N93,INT(EE$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DL93>=INT($N93),$N93-INT($N93),1)))*\nIF(EE$40=2,0,\nIF(INT(DM93)=INT(DL93),DM93-DL93,INT(DM93)-DL93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(EE$40-2),MIN($N93,INT(EE$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DM93>INT($N93),$N93-INT($N93),1))*\nIF(EE$40=2,DM93,\nIF(INT(DM93)=INT(DL93),0,DM93-INT(DM93)))))","v":7.2428367187499981E-2},{"$f":"+IF(OR(DN93=DM93,EF$40=1),0,\nIF(AND(EF$40>1,DN93=$N93),1-SUM($DX93:EE93),\nIF($N93<=1,\nIF($N93>0,1/$N93,0),\nIF(EF$40=2,0,VDB(1,0,$N93,INT(EF$40-2-1),MIN($N93,INT(EF$40-2-1)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DM93>=INT($N93),$N93-INT($N93),1)))*\nIF(EF$40=2,0,\nIF(INT(DN93)=INT(DM93),DN93-DM93,INT(DN93)-DM93))+\nIF($N93<=1,\nIF($N93>0,1/$N93,0),VDB(1,0,$N93,INT(EF$40-2),MIN($N93,INT(EF$40-2)+1),$CM93,IF($CN93=\"No\",1,0))/\nIF(DN93>INT($N93),$N93-INT($N93),1))*\nIF(EF$40=2,DN93,\nIF(INT(DN93)=INT(DM93),0,DN93-INT(DN93)))))","v":6.1564112109374979E-2},null,{"$f":"+OFFSET($DY93,0,MAX($EH$40:$HI$40)-EH$40)","v":6.1564112109374979E-2},7.2428367187499981E-2,8.5209843749999986E-2,0.10024687499999999,0.1179375,0.13874999999999998,7.4999999999999997E-2,0,null,3.6733654417208529E-2,0.11223909807306509,0.17031575011995329,0.22304968252438279,0.28315053245631022,0.35694375172770249,0.40255606808314787,0.39566493761736571]
[null,null,"Water - Corp - Motor vehicles",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",15,"Declining Balance",15,null,null,8.3585976610434778E-2,9.3411722804315908E-2,5.6682527556108336E-2,8.0488234139668421E-2,7.6230142581634255E-2,0.14139988514473137,6.1691857901825638E-2,6.6518177404266243E-2,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,8.3585976610434778E-2,9.3411722804315908E-2,5.6682527556108336E-2,8.0488234139668421E-2,7.6230142581634255E-2,0.14139988514473137,6.1691857901825638E-2,6.6518177404266243E-2,null,2.786199220347826E-3,8.6861225341728493E-3,1.3689264212853658E-2,1.8261622936046214E-2,2.3485568826756304E-2,3.0739903084301825E-2,3.7509627852520398E-2,4.1783295696056794E-2,null,{"$f":"+IF($K94=\"Ongoing\",AR94,IF(RIGHT($K94,2)=RIGHT(BJ$39,2),SUM($AR94:AR94),0)+IF(RIGHT(BJ$39,2)>RIGHT($K94,2),AR94,0))","v":8.3585976610434778E-2},{"$f":"+IF($K94=\"Ongoing\",AS94,IF(RIGHT($K94,2)=RIGHT(BK$39,2),SUM($AR94:AS94),0)+IF(RIGHT(BK$39,2)>RIGHT($K94,2),AS94,0))","v":9.3411722804315908E-2},{"$f":"+IF($K94=\"Ongoing\",AT94,IF(RIGHT($K94,2)=RIGHT(BL$39,2),SUM($AR94:AT94),0)+IF(RIGHT(BL$39,2)>RIGHT($K94,2),AT94,0))","v":5.6682527556108336E-2},{"$f":"+IF($K94=\"Ongoing\",AU94,IF(RIGHT($K94,2)=RIGHT(BM$39,2),SUM($AR94:AU94),0)+IF(RIGHT(BM$39,2)>RIGHT($K94,2),AU94,0))","v":8.0488234139668421E-2},{"$f":"+IF($K94=\"Ongoing\",AV94,IF(RIGHT($K94,2)=RIGHT(BN$39,2),SUM($AR94:AV94),0)+IF(RIGHT(BN$39,2)>RIGHT($K94,2),AV94,0))","v":7.6230142581634255E-2},{"$f":"+IF($K94=\"Ongoing\",AW94,IF(RIGHT($K94,2)=RIGHT(BO$39,2),SUM($AR94:AW94),0)+IF(RIGHT(BO$39,2)>RIGHT($K94,2),AW94,0))","v":0.14139988514473137},{"$f":"+IF($K94=\"Ongoing\",AX94,IF(RIGHT($K94,2)=RIGHT(BP$39,2),SUM($AR94:AX94),0)+IF(RIGHT(BP$39,2)>RIGHT($K94,2),AX94,0))","v":6.1691857901825638E-2},{"$f":"+IF($K94=\"Ongoing\",AY94,IF(RIGHT($K94,2)=RIGHT(BQ$39,2),SUM($AR94:AY94),0)+IF(RIGHT(BQ$39,2)>RIGHT($K94,2),AY94,0))","v":6.6518177404266243E-2},null,{"$f":"+Q94*KeyAssumptionsPriceControl_FO!Z$15","v":8.5508454072474774E-2},{"$f":"+R94*KeyAssumptionsPriceControl_FO!AA$15","v":9.7758076854677911E-2},{"$f":"+S94*KeyAssumptionsPriceControl_FO!AB$15","v":6.0684266785024116E-2},{"$f":"+T94*KeyAssumptionsPriceControl_FO!AC$15","v":8.8152561060964238E-2},{"$f":"+U94*KeyAssumptionsPriceControl_FO!AD$15","v":8.5409248506466903E-2},{"$f":"+V94*KeyAssumptionsPriceControl_FO!AE$15","v":0.16207008465517886},{"$f":"+W94*KeyAssumptionsPriceControl_FO!AF$15","v":7.2336465682178774E-2},{"$f":"+X94*KeyAssumptionsPriceControl_FO!AG$15","v":7.9789438852532077E-2},null,{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BS94,\nIF($J94=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BS94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BS94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ94,0))","v":4.2754227036237392E-3},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BT94,\nIF($J94=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BT94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BT94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(ER94,0))","v":1.3011206979619E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BU94,\nIF($J94=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BU94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BU94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(ES94,0))","v":1.9632203463642202E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BV94,\nIF($J94=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BV94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BV94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(ET94,0))","v":2.5110824509577401E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BW94,\nIF($J94=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BW94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BW94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(EU94,0))","v":3.1277832536991221E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BX94,\nIF($J94=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BX94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BX94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(EV94,0))","v":4.0524015941374392E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BY94,\nIF($J94=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BY94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BY94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(EW94,0))","v":4.8191941864104824E-2},{"$f":"IF($M94=\"straight line\",IF($N94=0,0,\nIF($N94<=0.5,BZ94,\nIF($J94=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N94)<LEFT(#REF!,4)*1,0,((OFFSET(BZ94,0,-INT($N94+0.5),1,1))/$N94)*(IF($N94-INT($N94)>0.5,$N94-0.5-INT($N94),IF($N94-INT($N94)<=0.5,$N94-0.5-INT($N94)+1,0))))\n+BZ94/$N94*0.5,\nIF($J94=\"Declining Balance\",-#REF!,0)))),IFERROR(EX94,0))","v":5.0979042904429894E-2},null,null,null,1.5,"No",{"$f":"+IF($K94=\"ongoing\",BS94,IF(RIGHT($K94,2)=RIGHT(CO$39,2),SUM($BR94:BS94),0)+IF(RIGHT(CO$39,2)>RIGHT($K94,2),BS94,0))","v":8.5508454072474774E-2},{"$f":"+IF($K94=\"ongoing\",BT94,IF(RIGHT($K94,2)=RIGHT(CP$39,2),SUM($BR94:BT94),0)+IF(RIGHT(CP$39,2)>RIGHT($K94,2),BT94,0))","v":9.7758076854677911E-2},{"$f":"+IF($K94=\"ongoing\",BU94,IF(RIGHT($K94,2)=RIGHT(CQ$39,2),SUM($BR94:BU94),0)+IF(RIGHT(CQ$39,2)>RIGHT($K94,2),BU94,0))","v":6.0684266785024116E-2},{"$f":"+IF($K94=\"ongoing\",BV94,IF(RIGHT($K94,2)=RIGHT(CR$39,2),SUM($BR94:BV94),0)+IF(RIGHT(CR$39,2)>RIGHT($K94,2),BV94,0))","v":8.8152561060964238E-2},{"$f":"+IF($K94=\"ongoing\",BW94,IF(RIGHT($K94,2)=RIGHT(CS$39,2),SUM($BR94:BW94),0)+IF(RIGHT(CS$39,2)>RIGHT($K94,2),BW94,0))","v":8.5409248506466903E-2},{"$f":"+IF($K94=\"ongoing\",BX94,IF(RIGHT($K94,2)=RIGHT(CT$39,2),SUM($BR94:BX94),0)+IF(RIGHT(CT$39,2)>RIGHT($K94,2),BX94,0))","v":0.16207008465517886},{"$f":"+IF($K94=\"ongoing\",BY94,IF(RIGHT($K94,2)=RIGHT(CU$39,2),SUM($BR94:BY94),0)+IF(RIGHT(CU$39,2)>RIGHT($K94,2),BY94,0))","v":7.2336465682178774E-2},{"$f":"+IF($K94=\"ongoing\",BZ94,IF(RIGHT($K94,2)=RIGHT(CV$39,2),SUM($BR94:BZ94),0)+IF(RIGHT(CV$39,2)>RIGHT($K94,2),BZ94,0))","v":7.9789438852532077E-2},null,{"$f":"+MIN(IF($N94<=$CM94,MIN($N94,1),$N94),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N94<=$CM94,MIN($N94,1),$N94),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX94=CW94,0,\nIF(AND(DP$40>1,CX94=$N94),1-SUM($DO94:DO94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DP$40=1,0,VDB(1,0,$N94,INT(DP$40-1-1),MIN($N94,INT(DP$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CW94>=INT($N94),$N94-INT($N94),1)))*\nIF(DP$40=1,0,\nIF(INT(CX94)=INT(CW94),CX94-CW94,INT(CX94)-CW94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DP$40-1),MIN($N94,INT(DP$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CX94>INT($N94),$N94-INT($N94),1))*\nIF(DP$40=1,CX94,\nIF(INT(CX94)=INT(CW94),0,CX94-INT(CX94)))))","v":0.05},{"$f":"+IF(CY94=CX94,0,\nIF(AND(DQ$40>1,CY94=$N94),1-SUM($DO94:DP94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DQ$40=1,0,VDB(1,0,$N94,INT(DQ$40-1-1),MIN($N94,INT(DQ$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CX94>=INT($N94),$N94-INT($N94),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY94)=INT(CX94),CY94-CX94,INT(CY94)-CX94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DQ$40-1),MIN($N94,INT(DQ$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CY94>INT($N94),$N94-INT($N94),1))*\nIF(DQ$40=1,CY94,\nIF(INT(CY94)=INT(CX94),0,CY94-INT(CY94)))))","v":9.5000000000000001E-2},{"$f":"+IF(CZ94=CY94,0,\nIF(AND(DR$40>1,CZ94=$N94),1-SUM($DO94:DQ94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DR$40=1,0,VDB(1,0,$N94,INT(DR$40-1-1),MIN($N94,INT(DR$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CY94>=INT($N94),$N94-INT($N94),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ94)=INT(CY94),CZ94-CY94,INT(CZ94)-CY94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DR$40-1),MIN($N94,INT(DR$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CZ94>INT($N94),$N94-INT($N94),1))*\nIF(DR$40=1,CZ94,\nIF(INT(CZ94)=INT(CY94),0,CZ94-INT(CZ94)))))","v":8.550000000000002E-2},{"$f":"+IF(DA94=CZ94,0,\nIF(AND(DS$40>1,DA94=$N94),1-SUM($DO94:DR94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DS$40=1,0,VDB(1,0,$N94,INT(DS$40-1-1),MIN($N94,INT(DS$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(CZ94>=INT($N94),$N94-INT($N94),1)))*\nIF(DS$40=1,0,\nIF(INT(DA94)=INT(CZ94),DA94-CZ94,INT(DA94)-CZ94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DS$40-1),MIN($N94,INT(DS$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DA94>INT($N94),$N94-INT($N94),1))*\nIF(DS$40=1,DA94,\nIF(INT(DA94)=INT(CZ94),0,DA94-INT(DA94)))))","v":7.6950000000000018E-2},{"$f":"+IF(DB94=DA94,0,\nIF(AND(DT$40>1,DB94=$N94),1-SUM($DO94:DS94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DT$40=1,0,VDB(1,0,$N94,INT(DT$40-1-1),MIN($N94,INT(DT$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DA94>=INT($N94),$N94-INT($N94),1)))*\nIF(DT$40=1,0,\nIF(INT(DB94)=INT(DA94),DB94-DA94,INT(DB94)-DA94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DT$40-1),MIN($N94,INT(DT$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DB94>INT($N94),$N94-INT($N94),1))*\nIF(DT$40=1,DB94,\nIF(INT(DB94)=INT(DA94),0,DB94-INT(DB94)))))","v":6.9255000000000011E-2},{"$f":"+IF(DC94=DB94,0,\nIF(AND(DU$40>1,DC94=$N94),1-SUM($DO94:DT94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DU$40=1,0,VDB(1,0,$N94,INT(DU$40-1-1),MIN($N94,INT(DU$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DB94>=INT($N94),$N94-INT($N94),1)))*\nIF(DU$40=1,0,\nIF(INT(DC94)=INT(DB94),DC94-DB94,INT(DC94)-DB94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DU$40-1),MIN($N94,INT(DU$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DC94>INT($N94),$N94-INT($N94),1))*\nIF(DU$40=1,DC94,\nIF(INT(DC94)=INT(DB94),0,DC94-INT(DC94)))))","v":6.2329500000000017E-2},{"$f":"+IF(DD94=DC94,0,\nIF(AND(DV$40>1,DD94=$N94),1-SUM($DO94:DU94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DV$40=1,0,VDB(1,0,$N94,INT(DV$40-1-1),MIN($N94,INT(DV$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DC94>=INT($N94),$N94-INT($N94),1)))*\nIF(DV$40=1,0,\nIF(INT(DD94)=INT(DC94),DD94-DC94,INT(DD94)-DC94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DV$40-1),MIN($N94,INT(DV$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DD94>INT($N94),$N94-INT($N94),1))*\nIF(DV$40=1,DD94,\nIF(INT(DD94)=INT(DC94),0,DD94-INT(DD94)))))","v":5.6096550000000023E-2},{"$f":"+IF(DE94=DD94,0,\nIF(AND(DW$40>1,DE94=$N94),1-SUM($DO94:DV94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DW$40=1,0,VDB(1,0,$N94,INT(DW$40-1-1),MIN($N94,INT(DW$40-1-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DD94>=INT($N94),$N94-INT($N94),1)))*\nIF(DW$40=1,0,\nIF(INT(DE94)=INT(DD94),DE94-DD94,INT(DE94)-DD94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DW$40-1),MIN($N94,INT(DW$40-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DE94>INT($N94),$N94-INT($N94),1))*\nIF(DW$40=1,DE94,\nIF(INT(DE94)=INT(DD94),0,DE94-INT(DE94)))))","v":5.0486895000000018E-2},null,{"$f":"+IF(OR(DG94=DF94,DY$40=1),0,\nIF(AND(DY$40>1,DG94=$N94),1-SUM($DX94:DX94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DY$40=2,0,VDB(1,0,$N94,INT(DY$40-2-1),MIN($N94,INT(DY$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DF94>=INT($N94),$N94-INT($N94),1)))*\nIF(DY$40=2,0,\nIF(INT(DG94)=INT(DF94),DG94-DF94,INT(DG94)-DF94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DY$40-2),MIN($N94,INT(DY$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DG94>INT($N94),$N94-INT($N94),1))*\nIF(DY$40=2,DG94,\nIF(INT(DG94)=INT(DF94),0,DG94-INT(DG94)))))","v":0},{"$f":"+IF(OR(DH94=DG94,DZ$40=1),0,\nIF(AND(DZ$40>1,DH94=$N94),1-SUM($DX94:DY94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(DZ$40=2,0,VDB(1,0,$N94,INT(DZ$40-2-1),MIN($N94,INT(DZ$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DG94>=INT($N94),$N94-INT($N94),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH94)=INT(DG94),DH94-DG94,INT(DH94)-DG94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(DZ$40-2),MIN($N94,INT(DZ$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DH94>INT($N94),$N94-INT($N94),1))*\nIF(DZ$40=2,DH94,\nIF(INT(DH94)=INT(DG94),0,DH94-INT(DH94)))))","v":0.05},{"$f":"+IF(OR(DI94=DH94,EA$40=1),0,\nIF(AND(EA$40>1,DI94=$N94),1-SUM($DX94:DZ94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(EA$40=2,0,VDB(1,0,$N94,INT(EA$40-2-1),MIN($N94,INT(EA$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DH94>=INT($N94),$N94-INT($N94),1)))*\nIF(EA$40=2,0,\nIF(INT(DI94)=INT(DH94),DI94-DH94,INT(DI94)-DH94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(EA$40-2),MIN($N94,INT(EA$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DI94>INT($N94),$N94-INT($N94),1))*\nIF(EA$40=2,DI94,\nIF(INT(DI94)=INT(DH94),0,DI94-INT(DI94)))))","v":9.5000000000000001E-2},{"$f":"+IF(OR(DJ94=DI94,EB$40=1),0,\nIF(AND(EB$40>1,DJ94=$N94),1-SUM($DX94:EA94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(EB$40=2,0,VDB(1,0,$N94,INT(EB$40-2-1),MIN($N94,INT(EB$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DI94>=INT($N94),$N94-INT($N94),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ94)=INT(DI94),DJ94-DI94,INT(DJ94)-DI94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(EB$40-2),MIN($N94,INT(EB$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DJ94>INT($N94),$N94-INT($N94),1))*\nIF(EB$40=2,DJ94,\nIF(INT(DJ94)=INT(DI94),0,DJ94-INT(DJ94)))))","v":8.550000000000002E-2},{"$f":"+IF(OR(DK94=DJ94,EC$40=1),0,\nIF(AND(EC$40>1,DK94=$N94),1-SUM($DX94:EB94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(EC$40=2,0,VDB(1,0,$N94,INT(EC$40-2-1),MIN($N94,INT(EC$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DJ94>=INT($N94),$N94-INT($N94),1)))*\nIF(EC$40=2,0,\nIF(INT(DK94)=INT(DJ94),DK94-DJ94,INT(DK94)-DJ94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(EC$40-2),MIN($N94,INT(EC$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DK94>INT($N94),$N94-INT($N94),1))*\nIF(EC$40=2,DK94,\nIF(INT(DK94)=INT(DJ94),0,DK94-INT(DK94)))))","v":7.6950000000000018E-2},{"$f":"+IF(OR(DL94=DK94,ED$40=1),0,\nIF(AND(ED$40>1,DL94=$N94),1-SUM($DX94:EC94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(ED$40=2,0,VDB(1,0,$N94,INT(ED$40-2-1),MIN($N94,INT(ED$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DK94>=INT($N94),$N94-INT($N94),1)))*\nIF(ED$40=2,0,\nIF(INT(DL94)=INT(DK94),DL94-DK94,INT(DL94)-DK94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(ED$40-2),MIN($N94,INT(ED$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DL94>INT($N94),$N94-INT($N94),1))*\nIF(ED$40=2,DL94,\nIF(INT(DL94)=INT(DK94),0,DL94-INT(DL94)))))","v":6.9255000000000011E-2},{"$f":"+IF(OR(DM94=DL94,EE$40=1),0,\nIF(AND(EE$40>1,DM94=$N94),1-SUM($DX94:ED94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(EE$40=2,0,VDB(1,0,$N94,INT(EE$40-2-1),MIN($N94,INT(EE$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DL94>=INT($N94),$N94-INT($N94),1)))*\nIF(EE$40=2,0,\nIF(INT(DM94)=INT(DL94),DM94-DL94,INT(DM94)-DL94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(EE$40-2),MIN($N94,INT(EE$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DM94>INT($N94),$N94-INT($N94),1))*\nIF(EE$40=2,DM94,\nIF(INT(DM94)=INT(DL94),0,DM94-INT(DM94)))))","v":6.2329500000000017E-2},{"$f":"+IF(OR(DN94=DM94,EF$40=1),0,\nIF(AND(EF$40>1,DN94=$N94),1-SUM($DX94:EE94),\nIF($N94<=1,\nIF($N94>0,1/$N94,0),\nIF(EF$40=2,0,VDB(1,0,$N94,INT(EF$40-2-1),MIN($N94,INT(EF$40-2-1)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DM94>=INT($N94),$N94-INT($N94),1)))*\nIF(EF$40=2,0,\nIF(INT(DN94)=INT(DM94),DN94-DM94,INT(DN94)-DM94))+\nIF($N94<=1,\nIF($N94>0,1/$N94,0),VDB(1,0,$N94,INT(EF$40-2),MIN($N94,INT(EF$40-2)+1),$CM94,IF($CN94=\"No\",1,0))/\nIF(DN94>INT($N94),$N94-INT($N94),1))*\nIF(EF$40=2,DN94,\nIF(INT(DN94)=INT(DM94),0,DN94-INT(DN94)))))","v":5.6096550000000023E-2},null,5.6096550000000023E-2,6.2329500000000017E-2,6.9255000000000011E-2,7.6950000000000018E-2,8.550000000000002E-2,9.5000000000000001E-2,0.05,0,null,4.2754227036237392E-3,1.3011206979619E-2,1.9632203463642202E-2,2.5110824509577401E-2,3.1277832536991221E-2,4.0524015941374392E-2,4.8191941864104824E-2,5.0979042904429894E-2]
[null,null,"Water - Corp - Plant & Equip",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",25,"Declining Balance",25,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF($L95=0,0,\nIF($L95<=0.5,BO95,\nIF(AND($J95=\"straight line\",$L95<1.51),(BN95-((BN95/$L95)*0.5))+BO95/$L95*0.5,\nIF($J95=\"straight line\",\nIF((LEFT(BF$39,4)*1)-INT($L95)<LEFT($BA$39,4)*1,0,((OFFSET(BO95,0,-INT($L95+0.5),1,1))/$L95)*(IF($L95-INT($L95)>0.5,$L95-0.5-INT($L95),IF($L95-INT($L95)<=0.5,$L95-0.5-INT($L95)+1,0))))\n+BO95/$L95*0.5\n+SUM(OFFSET(BO95,0,MAX(-INT($L95+(0.5-(10^-12))),-BF$40)+1,1,MIN(INT($L95+(0.5-(10^-12))),BF$40)-1))*1/$L95,\nIF($J95=\"Declining Balance\",-$BA$38,0)))))","v":0},0,0,null,{"$f":"+IF($K95=\"Ongoing\",AR95,IF(RIGHT($K95,2)=RIGHT(BJ$39,2),SUM($AR95:AR95),0)+IF(RIGHT(BJ$39,2)>RIGHT($K95,2),AR95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AS95,IF(RIGHT($K95,2)=RIGHT(BK$39,2),SUM($AR95:AS95),0)+IF(RIGHT(BK$39,2)>RIGHT($K95,2),AS95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AT95,IF(RIGHT($K95,2)=RIGHT(BL$39,2),SUM($AR95:AT95),0)+IF(RIGHT(BL$39,2)>RIGHT($K95,2),AT95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AU95,IF(RIGHT($K95,2)=RIGHT(BM$39,2),SUM($AR95:AU95),0)+IF(RIGHT(BM$39,2)>RIGHT($K95,2),AU95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AV95,IF(RIGHT($K95,2)=RIGHT(BN$39,2),SUM($AR95:AV95),0)+IF(RIGHT(BN$39,2)>RIGHT($K95,2),AV95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AW95,IF(RIGHT($K95,2)=RIGHT(BO$39,2),SUM($AR95:AW95),0)+IF(RIGHT(BO$39,2)>RIGHT($K95,2),AW95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AX95,IF(RIGHT($K95,2)=RIGHT(BP$39,2),SUM($AR95:AX95),0)+IF(RIGHT(BP$39,2)>RIGHT($K95,2),AX95,0))","v":0},{"$f":"+IF($K95=\"Ongoing\",AY95,IF(RIGHT($K95,2)=RIGHT(BQ$39,2),SUM($AR95:AY95),0)+IF(RIGHT(BQ$39,2)>RIGHT($K95,2),AY95,0))","v":0},null,{"$f":"+Q95*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R95*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S95*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T95*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U95*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V95*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W95*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X95*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BS95,\nIF($J95=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BS95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BS95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BT95,\nIF($J95=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BT95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BT95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(ER95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BU95,\nIF($J95=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BU95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BU95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(ES95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BV95,\nIF($J95=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BV95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BV95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(ET95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BW95,\nIF($J95=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BW95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BW95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(EU95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BX95,\nIF($J95=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BX95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BX95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(EV95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BY95,\nIF($J95=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BY95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BY95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(EW95,0))","v":0},{"$f":"IF($M95=\"straight line\",IF($N95=0,0,\nIF($N95<=0.5,BZ95,\nIF($J95=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N95)<LEFT(#REF!,4)*1,0,((OFFSET(BZ95,0,-INT($N95+0.5),1,1))/$N95)*(IF($N95-INT($N95)>0.5,$N95-0.5-INT($N95),IF($N95-INT($N95)<=0.5,$N95-0.5-INT($N95)+1,0))))\n+BZ95/$N95*0.5,\nIF($J95=\"Declining Balance\",-#REF!,0)))),IFERROR(EX95,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K95=\"ongoing\",BS95,IF(RIGHT($K95,2)=RIGHT(CO$39,2),SUM($BR95:BS95),0)+IF(RIGHT(CO$39,2)>RIGHT($K95,2),BS95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BT95,IF(RIGHT($K95,2)=RIGHT(CP$39,2),SUM($BR95:BT95),0)+IF(RIGHT(CP$39,2)>RIGHT($K95,2),BT95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BU95,IF(RIGHT($K95,2)=RIGHT(CQ$39,2),SUM($BR95:BU95),0)+IF(RIGHT(CQ$39,2)>RIGHT($K95,2),BU95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BV95,IF(RIGHT($K95,2)=RIGHT(CR$39,2),SUM($BR95:BV95),0)+IF(RIGHT(CR$39,2)>RIGHT($K95,2),BV95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BW95,IF(RIGHT($K95,2)=RIGHT(CS$39,2),SUM($BR95:BW95),0)+IF(RIGHT(CS$39,2)>RIGHT($K95,2),BW95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BX95,IF(RIGHT($K95,2)=RIGHT(CT$39,2),SUM($BR95:BX95),0)+IF(RIGHT(CT$39,2)>RIGHT($K95,2),BX95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BY95,IF(RIGHT($K95,2)=RIGHT(CU$39,2),SUM($BR95:BY95),0)+IF(RIGHT(CU$39,2)>RIGHT($K95,2),BY95,0))","v":0},{"$f":"+IF($K95=\"ongoing\",BZ95,IF(RIGHT($K95,2)=RIGHT(CV$39,2),SUM($BR95:BZ95),0)+IF(RIGHT(CV$39,2)>RIGHT($K95,2),BZ95,0))","v":0},null,{"$f":"+MIN(IF($N95<=$CM95,MIN($N95,1),$N95),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N95<=$CM95,MIN($N95,1),$N95),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX95=CW95,0,\nIF(AND(DP$40>1,CX95=$N95),1-SUM($DO95:DO95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DP$40=1,0,VDB(1,0,$N95,INT(DP$40-1-1),MIN($N95,INT(DP$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CW95>=INT($N95),$N95-INT($N95),1)))*\nIF(DP$40=1,0,\nIF(INT(CX95)=INT(CW95),CX95-CW95,INT(CX95)-CW95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DP$40-1),MIN($N95,INT(DP$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CX95>INT($N95),$N95-INT($N95),1))*\nIF(DP$40=1,CX95,\nIF(INT(CX95)=INT(CW95),0,CX95-INT(CX95)))))","v":0.03},{"$f":"+IF(CY95=CX95,0,\nIF(AND(DQ$40>1,CY95=$N95),1-SUM($DO95:DP95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DQ$40=1,0,VDB(1,0,$N95,INT(DQ$40-1-1),MIN($N95,INT(DQ$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CX95>=INT($N95),$N95-INT($N95),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY95)=INT(CX95),CY95-CX95,INT(CY95)-CX95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DQ$40-1),MIN($N95,INT(DQ$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CY95>INT($N95),$N95-INT($N95),1))*\nIF(DQ$40=1,CY95,\nIF(INT(CY95)=INT(CX95),0,CY95-INT(CY95)))))","v":5.8199999999999995E-2},{"$f":"+IF(CZ95=CY95,0,\nIF(AND(DR$40>1,CZ95=$N95),1-SUM($DO95:DQ95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DR$40=1,0,VDB(1,0,$N95,INT(DR$40-1-1),MIN($N95,INT(DR$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CY95>=INT($N95),$N95-INT($N95),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ95)=INT(CY95),CZ95-CY95,INT(CZ95)-CY95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DR$40-1),MIN($N95,INT(DR$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CZ95>INT($N95),$N95-INT($N95),1))*\nIF(DR$40=1,CZ95,\nIF(INT(CZ95)=INT(CY95),0,CZ95-INT(CZ95)))))","v":5.4707999999999993E-2},{"$f":"+IF(DA95=CZ95,0,\nIF(AND(DS$40>1,DA95=$N95),1-SUM($DO95:DR95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DS$40=1,0,VDB(1,0,$N95,INT(DS$40-1-1),MIN($N95,INT(DS$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(CZ95>=INT($N95),$N95-INT($N95),1)))*\nIF(DS$40=1,0,\nIF(INT(DA95)=INT(CZ95),DA95-CZ95,INT(DA95)-CZ95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DS$40-1),MIN($N95,INT(DS$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DA95>INT($N95),$N95-INT($N95),1))*\nIF(DS$40=1,DA95,\nIF(INT(DA95)=INT(CZ95),0,DA95-INT(DA95)))))","v":5.1425519999999988E-2},{"$f":"+IF(DB95=DA95,0,\nIF(AND(DT$40>1,DB95=$N95),1-SUM($DO95:DS95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DT$40=1,0,VDB(1,0,$N95,INT(DT$40-1-1),MIN($N95,INT(DT$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DA95>=INT($N95),$N95-INT($N95),1)))*\nIF(DT$40=1,0,\nIF(INT(DB95)=INT(DA95),DB95-DA95,INT(DB95)-DA95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DT$40-1),MIN($N95,INT(DT$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DB95>INT($N95),$N95-INT($N95),1))*\nIF(DT$40=1,DB95,\nIF(INT(DB95)=INT(DA95),0,DB95-INT(DB95)))))","v":4.8339988799999997E-2},{"$f":"+IF(DC95=DB95,0,\nIF(AND(DU$40>1,DC95=$N95),1-SUM($DO95:DT95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DU$40=1,0,VDB(1,0,$N95,INT(DU$40-1-1),MIN($N95,INT(DU$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DB95>=INT($N95),$N95-INT($N95),1)))*\nIF(DU$40=1,0,\nIF(INT(DC95)=INT(DB95),DC95-DB95,INT(DC95)-DB95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DU$40-1),MIN($N95,INT(DU$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DC95>INT($N95),$N95-INT($N95),1))*\nIF(DU$40=1,DC95,\nIF(INT(DC95)=INT(DB95),0,DC95-INT(DC95)))))","v":4.5439589471999997E-2},{"$f":"+IF(DD95=DC95,0,\nIF(AND(DV$40>1,DD95=$N95),1-SUM($DO95:DU95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DV$40=1,0,VDB(1,0,$N95,INT(DV$40-1-1),MIN($N95,INT(DV$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DC95>=INT($N95),$N95-INT($N95),1)))*\nIF(DV$40=1,0,\nIF(INT(DD95)=INT(DC95),DD95-DC95,INT(DD95)-DC95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DV$40-1),MIN($N95,INT(DV$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DD95>INT($N95),$N95-INT($N95),1))*\nIF(DV$40=1,DD95,\nIF(INT(DD95)=INT(DC95),0,DD95-INT(DD95)))))","v":4.2713214103679994E-2},{"$f":"+IF(DE95=DD95,0,\nIF(AND(DW$40>1,DE95=$N95),1-SUM($DO95:DV95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DW$40=1,0,VDB(1,0,$N95,INT(DW$40-1-1),MIN($N95,INT(DW$40-1-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DD95>=INT($N95),$N95-INT($N95),1)))*\nIF(DW$40=1,0,\nIF(INT(DE95)=INT(DD95),DE95-DD95,INT(DE95)-DD95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DW$40-1),MIN($N95,INT(DW$40-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DE95>INT($N95),$N95-INT($N95),1))*\nIF(DW$40=1,DE95,\nIF(INT(DE95)=INT(DD95),0,DE95-INT(DE95)))))","v":4.0150421257459191E-2},null,{"$f":"+IF(OR(DG95=DF95,DY$40=1),0,\nIF(AND(DY$40>1,DG95=$N95),1-SUM($DX95:DX95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DY$40=2,0,VDB(1,0,$N95,INT(DY$40-2-1),MIN($N95,INT(DY$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DF95>=INT($N95),$N95-INT($N95),1)))*\nIF(DY$40=2,0,\nIF(INT(DG95)=INT(DF95),DG95-DF95,INT(DG95)-DF95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DY$40-2),MIN($N95,INT(DY$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DG95>INT($N95),$N95-INT($N95),1))*\nIF(DY$40=2,DG95,\nIF(INT(DG95)=INT(DF95),0,DG95-INT(DG95)))))","v":0},{"$f":"+IF(OR(DH95=DG95,DZ$40=1),0,\nIF(AND(DZ$40>1,DH95=$N95),1-SUM($DX95:DY95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(DZ$40=2,0,VDB(1,0,$N95,INT(DZ$40-2-1),MIN($N95,INT(DZ$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DG95>=INT($N95),$N95-INT($N95),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH95)=INT(DG95),DH95-DG95,INT(DH95)-DG95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(DZ$40-2),MIN($N95,INT(DZ$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DH95>INT($N95),$N95-INT($N95),1))*\nIF(DZ$40=2,DH95,\nIF(INT(DH95)=INT(DG95),0,DH95-INT(DH95)))))","v":0.03},{"$f":"+IF(OR(DI95=DH95,EA$40=1),0,\nIF(AND(EA$40>1,DI95=$N95),1-SUM($DX95:DZ95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(EA$40=2,0,VDB(1,0,$N95,INT(EA$40-2-1),MIN($N95,INT(EA$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DH95>=INT($N95),$N95-INT($N95),1)))*\nIF(EA$40=2,0,\nIF(INT(DI95)=INT(DH95),DI95-DH95,INT(DI95)-DH95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(EA$40-2),MIN($N95,INT(EA$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DI95>INT($N95),$N95-INT($N95),1))*\nIF(EA$40=2,DI95,\nIF(INT(DI95)=INT(DH95),0,DI95-INT(DI95)))))","v":5.8199999999999995E-2},{"$f":"+IF(OR(DJ95=DI95,EB$40=1),0,\nIF(AND(EB$40>1,DJ95=$N95),1-SUM($DX95:EA95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(EB$40=2,0,VDB(1,0,$N95,INT(EB$40-2-1),MIN($N95,INT(EB$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DI95>=INT($N95),$N95-INT($N95),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ95)=INT(DI95),DJ95-DI95,INT(DJ95)-DI95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(EB$40-2),MIN($N95,INT(EB$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DJ95>INT($N95),$N95-INT($N95),1))*\nIF(EB$40=2,DJ95,\nIF(INT(DJ95)=INT(DI95),0,DJ95-INT(DJ95)))))","v":5.4707999999999993E-2},{"$f":"+IF(OR(DK95=DJ95,EC$40=1),0,\nIF(AND(EC$40>1,DK95=$N95),1-SUM($DX95:EB95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(EC$40=2,0,VDB(1,0,$N95,INT(EC$40-2-1),MIN($N95,INT(EC$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DJ95>=INT($N95),$N95-INT($N95),1)))*\nIF(EC$40=2,0,\nIF(INT(DK95)=INT(DJ95),DK95-DJ95,INT(DK95)-DJ95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(EC$40-2),MIN($N95,INT(EC$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DK95>INT($N95),$N95-INT($N95),1))*\nIF(EC$40=2,DK95,\nIF(INT(DK95)=INT(DJ95),0,DK95-INT(DK95)))))","v":5.1425519999999988E-2},{"$f":"+IF(OR(DL95=DK95,ED$40=1),0,\nIF(AND(ED$40>1,DL95=$N95),1-SUM($DX95:EC95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(ED$40=2,0,VDB(1,0,$N95,INT(ED$40-2-1),MIN($N95,INT(ED$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DK95>=INT($N95),$N95-INT($N95),1)))*\nIF(ED$40=2,0,\nIF(INT(DL95)=INT(DK95),DL95-DK95,INT(DL95)-DK95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(ED$40-2),MIN($N95,INT(ED$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DL95>INT($N95),$N95-INT($N95),1))*\nIF(ED$40=2,DL95,\nIF(INT(DL95)=INT(DK95),0,DL95-INT(DL95)))))","v":4.8339988799999997E-2},{"$f":"+IF(OR(DM95=DL95,EE$40=1),0,\nIF(AND(EE$40>1,DM95=$N95),1-SUM($DX95:ED95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(EE$40=2,0,VDB(1,0,$N95,INT(EE$40-2-1),MIN($N95,INT(EE$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DL95>=INT($N95),$N95-INT($N95),1)))*\nIF(EE$40=2,0,\nIF(INT(DM95)=INT(DL95),DM95-DL95,INT(DM95)-DL95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(EE$40-2),MIN($N95,INT(EE$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DM95>INT($N95),$N95-INT($N95),1))*\nIF(EE$40=2,DM95,\nIF(INT(DM95)=INT(DL95),0,DM95-INT(DM95)))))","v":4.5439589471999997E-2},{"$f":"+IF(OR(DN95=DM95,EF$40=1),0,\nIF(AND(EF$40>1,DN95=$N95),1-SUM($DX95:EE95),\nIF($N95<=1,\nIF($N95>0,1/$N95,0),\nIF(EF$40=2,0,VDB(1,0,$N95,INT(EF$40-2-1),MIN($N95,INT(EF$40-2-1)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DM95>=INT($N95),$N95-INT($N95),1)))*\nIF(EF$40=2,0,\nIF(INT(DN95)=INT(DM95),DN95-DM95,INT(DN95)-DM95))+\nIF($N95<=1,\nIF($N95>0,1/$N95,0),VDB(1,0,$N95,INT(EF$40-2),MIN($N95,INT(EF$40-2)+1),$CM95,IF($CN95=\"No\",1,0))/\nIF(DN95>INT($N95),$N95-INT($N95),1))*\nIF(EF$40=2,DN95,\nIF(INT(DN95)=INT(DM95),0,DN95-INT(DN95)))))","v":4.2713214103679994E-2},null,4.2713214103679994E-2,4.5439589471999997E-2,4.8339988799999997E-2,5.1425519999999988E-2,5.4707999999999993E-2,5.8199999999999995E-2,0.03,0,null,0,0,0,0,0,0,0,0]
[null,null,"Water - Corp - Other",null,"Water","Improvements / Compliance","Corporate","Capital Programs / Allocation",null,"Straight line","Ongoing",43.023221215550272,"Declining Balance",43.023221215550272,null,null,0.24418595842018764,0.29403864521315215,0.18907209603018615,0.15836245149746497,0.15049698431283923,0.27594637201882388,0.10924194372078147,0.1180448576859681,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0.24418595842018764,0.29403864521315215,0.18907209603018615,0.15836245149746497,0.15049698431283923,0.27594637201882388,0.10924194372078147,0.1180448576859681,null,2.8378390962033465E-3,9.0928868172559536E-3,{"$f":"IF($L96=0,0,\nIF($L96<=0.5,BL96,\nIF(AND($J96=\"straight line\",$L96<1.51),(BK96-((BK96/$L96)*0.5))+BL96/$L96*0.5,\nIF($J96=\"straight line\",\nIF((LEFT(BC$39,4)*1)-INT($L96)<LEFT($BA$39,4)*1,0,((OFFSET(BL96,0,-INT($L96+0.5),1,1))/$L96)*(IF($L96-INT($L96)>0.5,$L96-0.5-INT($L96),IF($L96-INT($L96)<=0.5,$L96-0.5-INT($L96)+1,0))))\n+BL96/$L96*0.5\n+SUM(OFFSET(BL96,0,MAX(-INT($L96+(0.5-(10^-12))),-BC$40)+1,1,MIN(INT($L96+(0.5-(10^-12))),BC$40)-1))*1/$L96,\nIF($J96=\"Declining Balance\",-$BA$38,0)))))","v":1.4707421568418696E-2},1.8745177665143442E-2,2.2334628048959311E-2,2.7290595364785612E-2,3.1767111823302004E-2,3.4408555153033427E-2,null,{"$f":"+IF($K96=\"Ongoing\",AR96,IF(RIGHT($K96,2)=RIGHT(BJ$39,2),SUM($AR96:AR96),0)+IF(RIGHT(BJ$39,2)>RIGHT($K96,2),AR96,0))","v":0.24418595842018764},{"$f":"+IF($K96=\"Ongoing\",AS96,IF(RIGHT($K96,2)=RIGHT(BK$39,2),SUM($AR96:AS96),0)+IF(RIGHT(BK$39,2)>RIGHT($K96,2),AS96,0))","v":0.29403864521315215},{"$f":"+IF($K96=\"Ongoing\",AT96,IF(RIGHT($K96,2)=RIGHT(BL$39,2),SUM($AR96:AT96),0)+IF(RIGHT(BL$39,2)>RIGHT($K96,2),AT96,0))","v":0.18907209603018615},{"$f":"+IF($K96=\"Ongoing\",AU96,IF(RIGHT($K96,2)=RIGHT(BM$39,2),SUM($AR96:AU96),0)+IF(RIGHT(BM$39,2)>RIGHT($K96,2),AU96,0))","v":0.15836245149746497},{"$f":"+IF($K96=\"Ongoing\",AV96,IF(RIGHT($K96,2)=RIGHT(BN$39,2),SUM($AR96:AV96),0)+IF(RIGHT(BN$39,2)>RIGHT($K96,2),AV96,0))","v":0.15049698431283923},{"$f":"+IF($K96=\"Ongoing\",AW96,IF(RIGHT($K96,2)=RIGHT(BO$39,2),SUM($AR96:AW96),0)+IF(RIGHT(BO$39,2)>RIGHT($K96,2),AW96,0))","v":0.27594637201882388},{"$f":"+IF($K96=\"Ongoing\",AX96,IF(RIGHT($K96,2)=RIGHT(BP$39,2),SUM($AR96:AX96),0)+IF(RIGHT(BP$39,2)>RIGHT($K96,2),AX96,0))","v":0.10924194372078147},{"$f":"+IF($K96=\"Ongoing\",AY96,IF(RIGHT($K96,2)=RIGHT(BQ$39,2),SUM($AR96:AY96),0)+IF(RIGHT(BQ$39,2)>RIGHT($K96,2),AY96,0))","v":0.1180448576859681},null,{"$f":"+Q96*KeyAssumptionsPriceControl_FO!Z$15","v":0.24980223546385194},{"$f":"+R96*KeyAssumptionsPriceControl_FO!AA$15","v":0.30771996933627488},{"$f":"+S96*KeyAssumptionsPriceControl_FO!AB$15","v":0.20242042851286124},{"$f":"+T96*KeyAssumptionsPriceControl_FO!AC$15","v":0.17344219095638091},{"$f":"+U96*KeyAssumptionsPriceControl_FO!AD$15","v":0.16861878906869507},{"$f":"+V96*KeyAssumptionsPriceControl_FO!AE$15","v":0.31628492362355115},{"$f":"+W96*KeyAssumptionsPriceControl_FO!AF$15","v":0.12809107039032724},{"$f":"+X96*KeyAssumptionsPriceControl_FO!AG$15","v":0.14159637743752007},null,{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BS96,\nIF($J96=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BS96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BS96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ96,0))","v":4.3546640931240348E-3},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BT96,\nIF($J96=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BT96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BT96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(ER96,0))","v":1.3921815176447319E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BU96,\nIF($J96=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BU96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BU96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(ES96,0))","v":2.2329427749432453E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BV96,\nIF($J96=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BV96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BV96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(ET96,0))","v":2.8103119629295709E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BW96,\nIF($J96=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BW96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BW96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(EU96,0))","v":3.3086267090540987E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BX96,\nIF($J96=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BX96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BX96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(EV96,0))","v":4.0385775937402134E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BY96,\nIF($J96=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BY96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BY96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(EW96,0))","v":4.6724290904425106E-2},{"$f":"IF($M96=\"straight line\",IF($N96=0,0,\nIF($N96<=0.5,BZ96,\nIF($J96=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N96)<LEFT(#REF!,4)*1,0,((OFFSET(BZ96,0,-INT($N96+0.5),1,1))/$N96)*(IF($N96-INT($N96)>0.5,$N96-0.5-INT($N96),IF($N96-INT($N96)<=0.5,$N96-0.5-INT($N96)+1,0))))\n+BZ96/$N96*0.5,\nIF($J96=\"Declining Balance\",-#REF!,0)))),IFERROR(EX96,0))","v":4.9796565498928816E-2},null,null,null,1.5,"No",{"$f":"+IF($K96=\"ongoing\",BS96,IF(RIGHT($K96,2)=RIGHT(CO$39,2),SUM($BR96:BS96),0)+IF(RIGHT(CO$39,2)>RIGHT($K96,2),BS96,0))","v":0.24980223546385194},{"$f":"+IF($K96=\"ongoing\",BT96,IF(RIGHT($K96,2)=RIGHT(CP$39,2),SUM($BR96:BT96),0)+IF(RIGHT(CP$39,2)>RIGHT($K96,2),BT96,0))","v":0.30771996933627488},{"$f":"+IF($K96=\"ongoing\",BU96,IF(RIGHT($K96,2)=RIGHT(CQ$39,2),SUM($BR96:BU96),0)+IF(RIGHT(CQ$39,2)>RIGHT($K96,2),BU96,0))","v":0.20242042851286124},{"$f":"+IF($K96=\"ongoing\",BV96,IF(RIGHT($K96,2)=RIGHT(CR$39,2),SUM($BR96:BV96),0)+IF(RIGHT(CR$39,2)>RIGHT($K96,2),BV96,0))","v":0.17344219095638091},{"$f":"+IF($K96=\"ongoing\",BW96,IF(RIGHT($K96,2)=RIGHT(CS$39,2),SUM($BR96:BW96),0)+IF(RIGHT(CS$39,2)>RIGHT($K96,2),BW96,0))","v":0.16861878906869507},{"$f":"+IF($K96=\"ongoing\",BX96,IF(RIGHT($K96,2)=RIGHT(CT$39,2),SUM($BR96:BX96),0)+IF(RIGHT(CT$39,2)>RIGHT($K96,2),BX96,0))","v":0.31628492362355115},{"$f":"+IF($K96=\"ongoing\",BY96,IF(RIGHT($K96,2)=RIGHT(CU$39,2),SUM($BR96:BY96),0)+IF(RIGHT(CU$39,2)>RIGHT($K96,2),BY96,0))","v":0.12809107039032724},{"$f":"+IF($K96=\"ongoing\",BZ96,IF(RIGHT($K96,2)=RIGHT(CV$39,2),SUM($BR96:BZ96),0)+IF(RIGHT(CV$39,2)>RIGHT($K96,2),BZ96,0))","v":0.14159637743752007},null,{"$f":"+MIN(IF($N96<=$CM96,MIN($N96,1),$N96),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1.5,2.5,3.5,4.5,5.5,6.5,7.5,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N96<=$CM96,MIN($N96,1),$N96),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1.5,2.5,3.5,4.5,5.5,6.5,null,{"$f":"+IF(CX96=CW96,0,\nIF(AND(DP$40>1,CX96=$N96),1-SUM($DO96:DO96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DP$40=1,0,VDB(1,0,$N96,INT(DP$40-1-1),MIN($N96,INT(DP$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CW96>=INT($N96),$N96-INT($N96),1)))*\nIF(DP$40=1,0,\nIF(INT(CX96)=INT(CW96),CX96-CW96,INT(CX96)-CW96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DP$40-1),MIN($N96,INT(DP$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CX96>INT($N96),$N96-INT($N96),1))*\nIF(DP$40=1,CX96,\nIF(INT(CX96)=INT(CW96),0,CX96-INT(CX96)))))","v":1.7432446451241562E-2},{"$f":"+IF(CY96=CX96,0,\nIF(AND(DQ$40>1,CY96=$N96),1-SUM($DO96:DP96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DQ$40=1,0,VDB(1,0,$N96,INT(DQ$40-1-1),MIN($N96,INT(DQ$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CX96>=INT($N96),$N96-INT($N96),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY96)=INT(CX96),CY96-CX96,INT(CY96)-CX96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DQ$40-1),MIN($N96,INT(DQ$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CY96>INT($N96),$N96-INT($N96),1))*\nIF(DQ$40=1,CY96,\nIF(INT(CY96)=INT(CX96),0,CY96-INT(CY96)))))","v":3.425711252393232E-2},{"$f":"+IF(CZ96=CY96,0,\nIF(AND(DR$40>1,CZ96=$N96),1-SUM($DO96:DQ96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DR$40=1,0,VDB(1,0,$N96,INT(DR$40-1-1),MIN($N96,INT(DR$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CY96>=INT($N96),$N96-INT($N96),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ96)=INT(CY96),CZ96-CY96,INT(CZ96)-CY96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DR$40-1),MIN($N96,INT(DR$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CZ96>INT($N96),$N96-INT($N96),1))*\nIF(DR$40=1,CZ96,\nIF(INT(CZ96)=INT(CY96),0,CZ96-INT(CZ96)))))","v":3.3062741964637106E-2},{"$f":"+IF(DA96=CZ96,0,\nIF(AND(DS$40>1,DA96=$N96),1-SUM($DO96:DR96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DS$40=1,0,VDB(1,0,$N96,INT(DS$40-1-1),MIN($N96,INT(DS$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(CZ96>=INT($N96),$N96-INT($N96),1)))*\nIF(DS$40=1,0,\nIF(INT(DA96)=INT(CZ96),DA96-CZ96,INT(DA96)-CZ96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DS$40-1),MIN($N96,INT(DS$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DA96>INT($N96),$N96-INT($N96),1))*\nIF(DS$40=1,DA96,\nIF(INT(DA96)=INT(CZ96),0,DA96-INT(DA96)))))","v":3.19100130069776E-2},{"$f":"+IF(DB96=DA96,0,\nIF(AND(DT$40>1,DB96=$N96),1-SUM($DO96:DS96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DT$40=1,0,VDB(1,0,$N96,INT(DT$40-1-1),MIN($N96,INT(DT$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DA96>=INT($N96),$N96-INT($N96),1)))*\nIF(DT$40=1,0,\nIF(INT(DB96)=INT(DA96),DB96-DA96,INT(DB96)-DA96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DT$40-1),MIN($N96,INT(DT$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DB96>INT($N96),$N96-INT($N96),1))*\nIF(DT$40=1,DB96,\nIF(INT(DB96)=INT(DA96),0,DB96-INT(DB96)))))","v":3.0797473820972483E-2},{"$f":"+IF(DC96=DB96,0,\nIF(AND(DU$40>1,DC96=$N96),1-SUM($DO96:DT96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DU$40=1,0,VDB(1,0,$N96,INT(DU$40-1-1),MIN($N96,INT(DU$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DB96>=INT($N96),$N96-INT($N96),1)))*\nIF(DU$40=1,0,\nIF(INT(DC96)=INT(DB96),DC96-DB96,INT(DC96)-DB96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DU$40-1),MIN($N96,INT(DU$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DC96>INT($N96),$N96-INT($N96),1))*\nIF(DU$40=1,DC96,\nIF(INT(DC96)=INT(DB96),0,DC96-INT(DC96)))))","v":2.9723723194537255E-2},{"$f":"+IF(DD96=DC96,0,\nIF(AND(DV$40>1,DD96=$N96),1-SUM($DO96:DU96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DV$40=1,0,VDB(1,0,$N96,INT(DV$40-1-1),MIN($N96,INT(DV$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DC96>=INT($N96),$N96-INT($N96),1)))*\nIF(DV$40=1,0,\nIF(INT(DD96)=INT(DC96),DD96-DC96,INT(DD96)-DC96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DV$40-1),MIN($N96,INT(DV$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DD96>INT($N96),$N96-INT($N96),1))*\nIF(DV$40=1,DD96,\nIF(INT(DD96)=INT(DC96),0,DD96-INT(DD96)))))","v":2.8687408768696659E-2},{"$f":"+IF(DE96=DD96,0,\nIF(AND(DW$40>1,DE96=$N96),1-SUM($DO96:DV96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DW$40=1,0,VDB(1,0,$N96,INT(DW$40-1-1),MIN($N96,INT(DW$40-1-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DD96>=INT($N96),$N96-INT($N96),1)))*\nIF(DW$40=1,0,\nIF(INT(DE96)=INT(DD96),DE96-DD96,INT(DE96)-DD96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DW$40-1),MIN($N96,INT(DW$40-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DE96>INT($N96),$N96-INT($N96),1))*\nIF(DW$40=1,DE96,\nIF(INT(DE96)=INT(DD96),0,DE96-INT(DE96)))))","v":2.7687225334326299E-2},null,{"$f":"+IF(OR(DG96=DF96,DY$40=1),0,\nIF(AND(DY$40>1,DG96=$N96),1-SUM($DX96:DX96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DY$40=2,0,VDB(1,0,$N96,INT(DY$40-2-1),MIN($N96,INT(DY$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DF96>=INT($N96),$N96-INT($N96),1)))*\nIF(DY$40=2,0,\nIF(INT(DG96)=INT(DF96),DG96-DF96,INT(DG96)-DF96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DY$40-2),MIN($N96,INT(DY$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DG96>INT($N96),$N96-INT($N96),1))*\nIF(DY$40=2,DG96,\nIF(INT(DG96)=INT(DF96),0,DG96-INT(DG96)))))","v":0},{"$f":"+IF(OR(DH96=DG96,DZ$40=1),0,\nIF(AND(DZ$40>1,DH96=$N96),1-SUM($DX96:DY96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(DZ$40=2,0,VDB(1,0,$N96,INT(DZ$40-2-1),MIN($N96,INT(DZ$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DG96>=INT($N96),$N96-INT($N96),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH96)=INT(DG96),DH96-DG96,INT(DH96)-DG96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(DZ$40-2),MIN($N96,INT(DZ$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DH96>INT($N96),$N96-INT($N96),1))*\nIF(DZ$40=2,DH96,\nIF(INT(DH96)=INT(DG96),0,DH96-INT(DH96)))))","v":1.7432446451241562E-2},{"$f":"+IF(OR(DI96=DH96,EA$40=1),0,\nIF(AND(EA$40>1,DI96=$N96),1-SUM($DX96:DZ96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(EA$40=2,0,VDB(1,0,$N96,INT(EA$40-2-1),MIN($N96,INT(EA$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DH96>=INT($N96),$N96-INT($N96),1)))*\nIF(EA$40=2,0,\nIF(INT(DI96)=INT(DH96),DI96-DH96,INT(DI96)-DH96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(EA$40-2),MIN($N96,INT(EA$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DI96>INT($N96),$N96-INT($N96),1))*\nIF(EA$40=2,DI96,\nIF(INT(DI96)=INT(DH96),0,DI96-INT(DI96)))))","v":3.425711252393232E-2},{"$f":"+IF(OR(DJ96=DI96,EB$40=1),0,\nIF(AND(EB$40>1,DJ96=$N96),1-SUM($DX96:EA96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(EB$40=2,0,VDB(1,0,$N96,INT(EB$40-2-1),MIN($N96,INT(EB$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DI96>=INT($N96),$N96-INT($N96),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ96)=INT(DI96),DJ96-DI96,INT(DJ96)-DI96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(EB$40-2),MIN($N96,INT(EB$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DJ96>INT($N96),$N96-INT($N96),1))*\nIF(EB$40=2,DJ96,\nIF(INT(DJ96)=INT(DI96),0,DJ96-INT(DJ96)))))","v":3.3062741964637106E-2},{"$f":"+IF(OR(DK96=DJ96,EC$40=1),0,\nIF(AND(EC$40>1,DK96=$N96),1-SUM($DX96:EB96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(EC$40=2,0,VDB(1,0,$N96,INT(EC$40-2-1),MIN($N96,INT(EC$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DJ96>=INT($N96),$N96-INT($N96),1)))*\nIF(EC$40=2,0,\nIF(INT(DK96)=INT(DJ96),DK96-DJ96,INT(DK96)-DJ96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(EC$40-2),MIN($N96,INT(EC$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DK96>INT($N96),$N96-INT($N96),1))*\nIF(EC$40=2,DK96,\nIF(INT(DK96)=INT(DJ96),0,DK96-INT(DK96)))))","v":3.19100130069776E-2},{"$f":"+IF(OR(DL96=DK96,ED$40=1),0,\nIF(AND(ED$40>1,DL96=$N96),1-SUM($DX96:EC96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(ED$40=2,0,VDB(1,0,$N96,INT(ED$40-2-1),MIN($N96,INT(ED$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DK96>=INT($N96),$N96-INT($N96),1)))*\nIF(ED$40=2,0,\nIF(INT(DL96)=INT(DK96),DL96-DK96,INT(DL96)-DK96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(ED$40-2),MIN($N96,INT(ED$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DL96>INT($N96),$N96-INT($N96),1))*\nIF(ED$40=2,DL96,\nIF(INT(DL96)=INT(DK96),0,DL96-INT(DL96)))))","v":3.0797473820972483E-2},{"$f":"+IF(OR(DM96=DL96,EE$40=1),0,\nIF(AND(EE$40>1,DM96=$N96),1-SUM($DX96:ED96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(EE$40=2,0,VDB(1,0,$N96,INT(EE$40-2-1),MIN($N96,INT(EE$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DL96>=INT($N96),$N96-INT($N96),1)))*\nIF(EE$40=2,0,\nIF(INT(DM96)=INT(DL96),DM96-DL96,INT(DM96)-DL96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(EE$40-2),MIN($N96,INT(EE$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DM96>INT($N96),$N96-INT($N96),1))*\nIF(EE$40=2,DM96,\nIF(INT(DM96)=INT(DL96),0,DM96-INT(DM96)))))","v":2.9723723194537255E-2},{"$f":"+IF(OR(DN96=DM96,EF$40=1),0,\nIF(AND(EF$40>1,DN96=$N96),1-SUM($DX96:EE96),\nIF($N96<=1,\nIF($N96>0,1/$N96,0),\nIF(EF$40=2,0,VDB(1,0,$N96,INT(EF$40-2-1),MIN($N96,INT(EF$40-2-1)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DM96>=INT($N96),$N96-INT($N96),1)))*\nIF(EF$40=2,0,\nIF(INT(DN96)=INT(DM96),DN96-DM96,INT(DN96)-DM96))+\nIF($N96<=1,\nIF($N96>0,1/$N96,0),VDB(1,0,$N96,INT(EF$40-2),MIN($N96,INT(EF$40-2)+1),$CM96,IF($CN96=\"No\",1,0))/\nIF(DN96>INT($N96),$N96-INT($N96),1))*\nIF(EF$40=2,DN96,\nIF(INT(DN96)=INT(DM96),0,DN96-INT(DN96)))))","v":2.8687408768696659E-2},null,2.8687408768696659E-2,2.9723723194537255E-2,3.0797473820972483E-2,3.19100130069776E-2,3.3062741964637106E-2,3.425711252393232E-2,1.7432446451241562E-2,0,null,4.3546640931240348E-3,1.3921815176447319E-2,2.2329427749432453E-2,2.8103119629295709E-2,3.3086267090540987E-2,4.0385775937402134E-2,4.6724290904425106E-2,4.9796565498928816E-2]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K97=\"Ongoing\",AR97,IF(RIGHT($K97,2)=RIGHT(BJ$39,2),SUM($AR97:AR97),0)+IF(RIGHT(BJ$39,2)>RIGHT($K97,2),AR97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AS97,IF(RIGHT($K97,2)=RIGHT(BK$39,2),SUM($AR97:AS97),0)+IF(RIGHT(BK$39,2)>RIGHT($K97,2),AS97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AT97,IF(RIGHT($K97,2)=RIGHT(BL$39,2),SUM($AR97:AT97),0)+IF(RIGHT(BL$39,2)>RIGHT($K97,2),AT97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AU97,IF(RIGHT($K97,2)=RIGHT(BM$39,2),SUM($AR97:AU97),0)+IF(RIGHT(BM$39,2)>RIGHT($K97,2),AU97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AV97,IF(RIGHT($K97,2)=RIGHT(BN$39,2),SUM($AR97:AV97),0)+IF(RIGHT(BN$39,2)>RIGHT($K97,2),AV97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AW97,IF(RIGHT($K97,2)=RIGHT(BO$39,2),SUM($AR97:AW97),0)+IF(RIGHT(BO$39,2)>RIGHT($K97,2),AW97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AX97,IF(RIGHT($K97,2)=RIGHT(BP$39,2),SUM($AR97:AX97),0)+IF(RIGHT(BP$39,2)>RIGHT($K97,2),AX97,0))","v":0},{"$f":"+IF($K97=\"Ongoing\",AY97,IF(RIGHT($K97,2)=RIGHT(BQ$39,2),SUM($AR97:AY97),0)+IF(RIGHT(BQ$39,2)>RIGHT($K97,2),AY97,0))","v":0},null,{"$f":"+Q97*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R97*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S97*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T97*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U97*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V97*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W97*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X97*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BS97,\nIF($J97=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BS97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BS97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BT97,\nIF($J97=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BT97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BT97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(ER97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BU97,\nIF($J97=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BU97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BU97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(ES97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BV97,\nIF($J97=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BV97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BV97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(ET97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BW97,\nIF($J97=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BW97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BW97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(EU97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BX97,\nIF($J97=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BX97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BX97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(EV97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BY97,\nIF($J97=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BY97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BY97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(EW97,0))","v":0},{"$f":"IF($M97=\"straight line\",IF($N97=0,0,\nIF($N97<=0.5,BZ97,\nIF($J97=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N97)<LEFT(#REF!,4)*1,0,((OFFSET(BZ97,0,-INT($N97+0.5),1,1))/$N97)*(IF($N97-INT($N97)>0.5,$N97-0.5-INT($N97),IF($N97-INT($N97)<=0.5,$N97-0.5-INT($N97)+1,0))))\n+BZ97/$N97*0.5,\nIF($J97=\"Declining Balance\",-#REF!,0)))),IFERROR(EX97,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K97=\"ongoing\",BS97,IF(RIGHT($K97,2)=RIGHT(CO$39,2),SUM($BR97:BS97),0)+IF(RIGHT(CO$39,2)>RIGHT($K97,2),BS97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BT97,IF(RIGHT($K97,2)=RIGHT(CP$39,2),SUM($BR97:BT97),0)+IF(RIGHT(CP$39,2)>RIGHT($K97,2),BT97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BU97,IF(RIGHT($K97,2)=RIGHT(CQ$39,2),SUM($BR97:BU97),0)+IF(RIGHT(CQ$39,2)>RIGHT($K97,2),BU97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BV97,IF(RIGHT($K97,2)=RIGHT(CR$39,2),SUM($BR97:BV97),0)+IF(RIGHT(CR$39,2)>RIGHT($K97,2),BV97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BW97,IF(RIGHT($K97,2)=RIGHT(CS$39,2),SUM($BR97:BW97),0)+IF(RIGHT(CS$39,2)>RIGHT($K97,2),BW97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BX97,IF(RIGHT($K97,2)=RIGHT(CT$39,2),SUM($BR97:BX97),0)+IF(RIGHT(CT$39,2)>RIGHT($K97,2),BX97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BY97,IF(RIGHT($K97,2)=RIGHT(CU$39,2),SUM($BR97:BY97),0)+IF(RIGHT(CU$39,2)>RIGHT($K97,2),BY97,0))","v":0},{"$f":"+IF($K97=\"ongoing\",BZ97,IF(RIGHT($K97,2)=RIGHT(CV$39,2),SUM($BR97:BZ97),0)+IF(RIGHT(CV$39,2)>RIGHT($K97,2),BZ97,0))","v":0},null,{"$f":"+MIN(IF($N97<=$CM97,MIN($N97,1),$N97),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N97<=$CM97,MIN($N97,1),$N97),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX97=CW97,0,\nIF(AND(DP$40>1,CX97=$N97),1-SUM($DO97:DO97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DP$40=1,0,VDB(1,0,$N97,INT(DP$40-1-1),MIN($N97,INT(DP$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CW97>=INT($N97),$N97-INT($N97),1)))*\nIF(DP$40=1,0,\nIF(INT(CX97)=INT(CW97),CX97-CW97,INT(CX97)-CW97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DP$40-1),MIN($N97,INT(DP$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CX97>INT($N97),$N97-INT($N97),1))*\nIF(DP$40=1,CX97,\nIF(INT(CX97)=INT(CW97),0,CX97-INT(CX97)))))","v":0},{"$f":"+IF(CY97=CX97,0,\nIF(AND(DQ$40>1,CY97=$N97),1-SUM($DO97:DP97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DQ$40=1,0,VDB(1,0,$N97,INT(DQ$40-1-1),MIN($N97,INT(DQ$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CX97>=INT($N97),$N97-INT($N97),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY97)=INT(CX97),CY97-CX97,INT(CY97)-CX97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DQ$40-1),MIN($N97,INT(DQ$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CY97>INT($N97),$N97-INT($N97),1))*\nIF(DQ$40=1,CY97,\nIF(INT(CY97)=INT(CX97),0,CY97-INT(CY97)))))","v":0},{"$f":"+IF(CZ97=CY97,0,\nIF(AND(DR$40>1,CZ97=$N97),1-SUM($DO97:DQ97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DR$40=1,0,VDB(1,0,$N97,INT(DR$40-1-1),MIN($N97,INT(DR$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CY97>=INT($N97),$N97-INT($N97),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ97)=INT(CY97),CZ97-CY97,INT(CZ97)-CY97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DR$40-1),MIN($N97,INT(DR$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CZ97>INT($N97),$N97-INT($N97),1))*\nIF(DR$40=1,CZ97,\nIF(INT(CZ97)=INT(CY97),0,CZ97-INT(CZ97)))))","v":0},{"$f":"+IF(DA97=CZ97,0,\nIF(AND(DS$40>1,DA97=$N97),1-SUM($DO97:DR97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DS$40=1,0,VDB(1,0,$N97,INT(DS$40-1-1),MIN($N97,INT(DS$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(CZ97>=INT($N97),$N97-INT($N97),1)))*\nIF(DS$40=1,0,\nIF(INT(DA97)=INT(CZ97),DA97-CZ97,INT(DA97)-CZ97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DS$40-1),MIN($N97,INT(DS$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DA97>INT($N97),$N97-INT($N97),1))*\nIF(DS$40=1,DA97,\nIF(INT(DA97)=INT(CZ97),0,DA97-INT(DA97)))))","v":0},{"$f":"+IF(DB97=DA97,0,\nIF(AND(DT$40>1,DB97=$N97),1-SUM($DO97:DS97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DT$40=1,0,VDB(1,0,$N97,INT(DT$40-1-1),MIN($N97,INT(DT$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DA97>=INT($N97),$N97-INT($N97),1)))*\nIF(DT$40=1,0,\nIF(INT(DB97)=INT(DA97),DB97-DA97,INT(DB97)-DA97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DT$40-1),MIN($N97,INT(DT$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DB97>INT($N97),$N97-INT($N97),1))*\nIF(DT$40=1,DB97,\nIF(INT(DB97)=INT(DA97),0,DB97-INT(DB97)))))","v":0},{"$f":"+IF(DC97=DB97,0,\nIF(AND(DU$40>1,DC97=$N97),1-SUM($DO97:DT97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DU$40=1,0,VDB(1,0,$N97,INT(DU$40-1-1),MIN($N97,INT(DU$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DB97>=INT($N97),$N97-INT($N97),1)))*\nIF(DU$40=1,0,\nIF(INT(DC97)=INT(DB97),DC97-DB97,INT(DC97)-DB97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DU$40-1),MIN($N97,INT(DU$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DC97>INT($N97),$N97-INT($N97),1))*\nIF(DU$40=1,DC97,\nIF(INT(DC97)=INT(DB97),0,DC97-INT(DC97)))))","v":0},{"$f":"+IF(DD97=DC97,0,\nIF(AND(DV$40>1,DD97=$N97),1-SUM($DO97:DU97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DV$40=1,0,VDB(1,0,$N97,INT(DV$40-1-1),MIN($N97,INT(DV$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DC97>=INT($N97),$N97-INT($N97),1)))*\nIF(DV$40=1,0,\nIF(INT(DD97)=INT(DC97),DD97-DC97,INT(DD97)-DC97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DV$40-1),MIN($N97,INT(DV$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DD97>INT($N97),$N97-INT($N97),1))*\nIF(DV$40=1,DD97,\nIF(INT(DD97)=INT(DC97),0,DD97-INT(DD97)))))","v":0},{"$f":"+IF(DE97=DD97,0,\nIF(AND(DW$40>1,DE97=$N97),1-SUM($DO97:DV97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DW$40=1,0,VDB(1,0,$N97,INT(DW$40-1-1),MIN($N97,INT(DW$40-1-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DD97>=INT($N97),$N97-INT($N97),1)))*\nIF(DW$40=1,0,\nIF(INT(DE97)=INT(DD97),DE97-DD97,INT(DE97)-DD97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DW$40-1),MIN($N97,INT(DW$40-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DE97>INT($N97),$N97-INT($N97),1))*\nIF(DW$40=1,DE97,\nIF(INT(DE97)=INT(DD97),0,DE97-INT(DE97)))))","v":0},null,{"$f":"+IF(OR(DG97=DF97,DY$40=1),0,\nIF(AND(DY$40>1,DG97=$N97),1-SUM($DX97:DX97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DY$40=2,0,VDB(1,0,$N97,INT(DY$40-2-1),MIN($N97,INT(DY$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DF97>=INT($N97),$N97-INT($N97),1)))*\nIF(DY$40=2,0,\nIF(INT(DG97)=INT(DF97),DG97-DF97,INT(DG97)-DF97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DY$40-2),MIN($N97,INT(DY$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DG97>INT($N97),$N97-INT($N97),1))*\nIF(DY$40=2,DG97,\nIF(INT(DG97)=INT(DF97),0,DG97-INT(DG97)))))","v":0},{"$f":"+IF(OR(DH97=DG97,DZ$40=1),0,\nIF(AND(DZ$40>1,DH97=$N97),1-SUM($DX97:DY97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(DZ$40=2,0,VDB(1,0,$N97,INT(DZ$40-2-1),MIN($N97,INT(DZ$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DG97>=INT($N97),$N97-INT($N97),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH97)=INT(DG97),DH97-DG97,INT(DH97)-DG97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(DZ$40-2),MIN($N97,INT(DZ$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DH97>INT($N97),$N97-INT($N97),1))*\nIF(DZ$40=2,DH97,\nIF(INT(DH97)=INT(DG97),0,DH97-INT(DH97)))))","v":0},{"$f":"+IF(OR(DI97=DH97,EA$40=1),0,\nIF(AND(EA$40>1,DI97=$N97),1-SUM($DX97:DZ97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(EA$40=2,0,VDB(1,0,$N97,INT(EA$40-2-1),MIN($N97,INT(EA$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DH97>=INT($N97),$N97-INT($N97),1)))*\nIF(EA$40=2,0,\nIF(INT(DI97)=INT(DH97),DI97-DH97,INT(DI97)-DH97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(EA$40-2),MIN($N97,INT(EA$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DI97>INT($N97),$N97-INT($N97),1))*\nIF(EA$40=2,DI97,\nIF(INT(DI97)=INT(DH97),0,DI97-INT(DI97)))))","v":0},{"$f":"+IF(OR(DJ97=DI97,EB$40=1),0,\nIF(AND(EB$40>1,DJ97=$N97),1-SUM($DX97:EA97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(EB$40=2,0,VDB(1,0,$N97,INT(EB$40-2-1),MIN($N97,INT(EB$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DI97>=INT($N97),$N97-INT($N97),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ97)=INT(DI97),DJ97-DI97,INT(DJ97)-DI97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(EB$40-2),MIN($N97,INT(EB$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DJ97>INT($N97),$N97-INT($N97),1))*\nIF(EB$40=2,DJ97,\nIF(INT(DJ97)=INT(DI97),0,DJ97-INT(DJ97)))))","v":0},{"$f":"+IF(OR(DK97=DJ97,EC$40=1),0,\nIF(AND(EC$40>1,DK97=$N97),1-SUM($DX97:EB97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(EC$40=2,0,VDB(1,0,$N97,INT(EC$40-2-1),MIN($N97,INT(EC$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DJ97>=INT($N97),$N97-INT($N97),1)))*\nIF(EC$40=2,0,\nIF(INT(DK97)=INT(DJ97),DK97-DJ97,INT(DK97)-DJ97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(EC$40-2),MIN($N97,INT(EC$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DK97>INT($N97),$N97-INT($N97),1))*\nIF(EC$40=2,DK97,\nIF(INT(DK97)=INT(DJ97),0,DK97-INT(DK97)))))","v":0},{"$f":"+IF(OR(DL97=DK97,ED$40=1),0,\nIF(AND(ED$40>1,DL97=$N97),1-SUM($DX97:EC97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(ED$40=2,0,VDB(1,0,$N97,INT(ED$40-2-1),MIN($N97,INT(ED$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DK97>=INT($N97),$N97-INT($N97),1)))*\nIF(ED$40=2,0,\nIF(INT(DL97)=INT(DK97),DL97-DK97,INT(DL97)-DK97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(ED$40-2),MIN($N97,INT(ED$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DL97>INT($N97),$N97-INT($N97),1))*\nIF(ED$40=2,DL97,\nIF(INT(DL97)=INT(DK97),0,DL97-INT(DL97)))))","v":0},{"$f":"+IF(OR(DM97=DL97,EE$40=1),0,\nIF(AND(EE$40>1,DM97=$N97),1-SUM($DX97:ED97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(EE$40=2,0,VDB(1,0,$N97,INT(EE$40-2-1),MIN($N97,INT(EE$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DL97>=INT($N97),$N97-INT($N97),1)))*\nIF(EE$40=2,0,\nIF(INT(DM97)=INT(DL97),DM97-DL97,INT(DM97)-DL97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(EE$40-2),MIN($N97,INT(EE$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DM97>INT($N97),$N97-INT($N97),1))*\nIF(EE$40=2,DM97,\nIF(INT(DM97)=INT(DL97),0,DM97-INT(DM97)))))","v":0},{"$f":"+IF(OR(DN97=DM97,EF$40=1),0,\nIF(AND(EF$40>1,DN97=$N97),1-SUM($DX97:EE97),\nIF($N97<=1,\nIF($N97>0,1/$N97,0),\nIF(EF$40=2,0,VDB(1,0,$N97,INT(EF$40-2-1),MIN($N97,INT(EF$40-2-1)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DM97>=INT($N97),$N97-INT($N97),1)))*\nIF(EF$40=2,0,\nIF(INT(DN97)=INT(DM97),DN97-DM97,INT(DN97)-DM97))+\nIF($N97<=1,\nIF($N97>0,1/$N97,0),VDB(1,0,$N97,INT(EF$40-2),MIN($N97,INT(EF$40-2)+1),$CM97,IF($CN97=\"No\",1,0))/\nIF(DN97>INT($N97),$N97-INT($N97),1))*\nIF(EF$40=2,DN97,\nIF(INT(DN97)=INT(DM97),0,DN97-INT(DN97)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,0,null,0,0,0,0,null,0,0,0,"Declining Balance",0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K98=\"Ongoing\",AR98,IF(RIGHT($K98,2)=RIGHT(BJ$39,2),SUM($AR98:AR98),0)+IF(RIGHT(BJ$39,2)>RIGHT($K98,2),AR98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AS98,IF(RIGHT($K98,2)=RIGHT(BK$39,2),SUM($AR98:AS98),0)+IF(RIGHT(BK$39,2)>RIGHT($K98,2),AS98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AT98,IF(RIGHT($K98,2)=RIGHT(BL$39,2),SUM($AR98:AT98),0)+IF(RIGHT(BL$39,2)>RIGHT($K98,2),AT98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AU98,IF(RIGHT($K98,2)=RIGHT(BM$39,2),SUM($AR98:AU98),0)+IF(RIGHT(BM$39,2)>RIGHT($K98,2),AU98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AV98,IF(RIGHT($K98,2)=RIGHT(BN$39,2),SUM($AR98:AV98),0)+IF(RIGHT(BN$39,2)>RIGHT($K98,2),AV98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AW98,IF(RIGHT($K98,2)=RIGHT(BO$39,2),SUM($AR98:AW98),0)+IF(RIGHT(BO$39,2)>RIGHT($K98,2),AW98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AX98,IF(RIGHT($K98,2)=RIGHT(BP$39,2),SUM($AR98:AX98),0)+IF(RIGHT(BP$39,2)>RIGHT($K98,2),AX98,0))","v":0},{"$f":"+IF($K98=\"Ongoing\",AY98,IF(RIGHT($K98,2)=RIGHT(BQ$39,2),SUM($AR98:AY98),0)+IF(RIGHT(BQ$39,2)>RIGHT($K98,2),AY98,0))","v":0},null,{"$f":"+Q98*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R98*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S98*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T98*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U98*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V98*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W98*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X98*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BS98,\nIF($J98=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BS98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BS98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BT98,\nIF($J98=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BT98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BT98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(ER98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BU98,\nIF($J98=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BU98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BU98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(ES98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BV98,\nIF($J98=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BV98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BV98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(ET98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BW98,\nIF($J98=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BW98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BW98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(EU98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BX98,\nIF($J98=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BX98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BX98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(EV98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BY98,\nIF($J98=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BY98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BY98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(EW98,0))","v":0},{"$f":"IF($M98=\"straight line\",IF($N98=0,0,\nIF($N98<=0.5,BZ98,\nIF($J98=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N98)<LEFT(#REF!,4)*1,0,((OFFSET(BZ98,0,-INT($N98+0.5),1,1))/$N98)*(IF($N98-INT($N98)>0.5,$N98-0.5-INT($N98),IF($N98-INT($N98)<=0.5,$N98-0.5-INT($N98)+1,0))))\n+BZ98/$N98*0.5,\nIF($J98=\"Declining Balance\",-#REF!,0)))),IFERROR(EX98,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K98=\"ongoing\",BS98,IF(RIGHT($K98,2)=RIGHT(CO$39,2),SUM($BR98:BS98),0)+IF(RIGHT(CO$39,2)>RIGHT($K98,2),BS98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BT98,IF(RIGHT($K98,2)=RIGHT(CP$39,2),SUM($BR98:BT98),0)+IF(RIGHT(CP$39,2)>RIGHT($K98,2),BT98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BU98,IF(RIGHT($K98,2)=RIGHT(CQ$39,2),SUM($BR98:BU98),0)+IF(RIGHT(CQ$39,2)>RIGHT($K98,2),BU98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BV98,IF(RIGHT($K98,2)=RIGHT(CR$39,2),SUM($BR98:BV98),0)+IF(RIGHT(CR$39,2)>RIGHT($K98,2),BV98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BW98,IF(RIGHT($K98,2)=RIGHT(CS$39,2),SUM($BR98:BW98),0)+IF(RIGHT(CS$39,2)>RIGHT($K98,2),BW98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BX98,IF(RIGHT($K98,2)=RIGHT(CT$39,2),SUM($BR98:BX98),0)+IF(RIGHT(CT$39,2)>RIGHT($K98,2),BX98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BY98,IF(RIGHT($K98,2)=RIGHT(CU$39,2),SUM($BR98:BY98),0)+IF(RIGHT(CU$39,2)>RIGHT($K98,2),BY98,0))","v":0},{"$f":"+IF($K98=\"ongoing\",BZ98,IF(RIGHT($K98,2)=RIGHT(CV$39,2),SUM($BR98:BZ98),0)+IF(RIGHT(CV$39,2)>RIGHT($K98,2),BZ98,0))","v":0},null,{"$f":"+MIN(IF($N98<=$CM98,MIN($N98,1),$N98),IF(CX$40=1,0.5,#REF!+1))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N98<=$CM98,MIN($N98,1),$N98),IF(DG$40=2,0.5,#REF!+1)))","v":0},0,0,0,0,0,0,0,null,{"$f":"+IF(CX98=CW98,0,\nIF(AND(DP$40>1,CX98=$N98),1-SUM($DO98:DO98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DP$40=1,0,VDB(1,0,$N98,INT(DP$40-1-1),MIN($N98,INT(DP$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CW98>=INT($N98),$N98-INT($N98),1)))*\nIF(DP$40=1,0,\nIF(INT(CX98)=INT(CW98),CX98-CW98,INT(CX98)-CW98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DP$40-1),MIN($N98,INT(DP$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CX98>INT($N98),$N98-INT($N98),1))*\nIF(DP$40=1,CX98,\nIF(INT(CX98)=INT(CW98),0,CX98-INT(CX98)))))","v":0},{"$f":"+IF(CY98=CX98,0,\nIF(AND(DQ$40>1,CY98=$N98),1-SUM($DO98:DP98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DQ$40=1,0,VDB(1,0,$N98,INT(DQ$40-1-1),MIN($N98,INT(DQ$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CX98>=INT($N98),$N98-INT($N98),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY98)=INT(CX98),CY98-CX98,INT(CY98)-CX98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DQ$40-1),MIN($N98,INT(DQ$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CY98>INT($N98),$N98-INT($N98),1))*\nIF(DQ$40=1,CY98,\nIF(INT(CY98)=INT(CX98),0,CY98-INT(CY98)))))","v":0},{"$f":"+IF(CZ98=CY98,0,\nIF(AND(DR$40>1,CZ98=$N98),1-SUM($DO98:DQ98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DR$40=1,0,VDB(1,0,$N98,INT(DR$40-1-1),MIN($N98,INT(DR$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CY98>=INT($N98),$N98-INT($N98),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ98)=INT(CY98),CZ98-CY98,INT(CZ98)-CY98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DR$40-1),MIN($N98,INT(DR$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CZ98>INT($N98),$N98-INT($N98),1))*\nIF(DR$40=1,CZ98,\nIF(INT(CZ98)=INT(CY98),0,CZ98-INT(CZ98)))))","v":0},{"$f":"+IF(DA98=CZ98,0,\nIF(AND(DS$40>1,DA98=$N98),1-SUM($DO98:DR98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DS$40=1,0,VDB(1,0,$N98,INT(DS$40-1-1),MIN($N98,INT(DS$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(CZ98>=INT($N98),$N98-INT($N98),1)))*\nIF(DS$40=1,0,\nIF(INT(DA98)=INT(CZ98),DA98-CZ98,INT(DA98)-CZ98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DS$40-1),MIN($N98,INT(DS$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DA98>INT($N98),$N98-INT($N98),1))*\nIF(DS$40=1,DA98,\nIF(INT(DA98)=INT(CZ98),0,DA98-INT(DA98)))))","v":0},{"$f":"+IF(DB98=DA98,0,\nIF(AND(DT$40>1,DB98=$N98),1-SUM($DO98:DS98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DT$40=1,0,VDB(1,0,$N98,INT(DT$40-1-1),MIN($N98,INT(DT$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DA98>=INT($N98),$N98-INT($N98),1)))*\nIF(DT$40=1,0,\nIF(INT(DB98)=INT(DA98),DB98-DA98,INT(DB98)-DA98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DT$40-1),MIN($N98,INT(DT$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DB98>INT($N98),$N98-INT($N98),1))*\nIF(DT$40=1,DB98,\nIF(INT(DB98)=INT(DA98),0,DB98-INT(DB98)))))","v":0},{"$f":"+IF(DC98=DB98,0,\nIF(AND(DU$40>1,DC98=$N98),1-SUM($DO98:DT98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DU$40=1,0,VDB(1,0,$N98,INT(DU$40-1-1),MIN($N98,INT(DU$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DB98>=INT($N98),$N98-INT($N98),1)))*\nIF(DU$40=1,0,\nIF(INT(DC98)=INT(DB98),DC98-DB98,INT(DC98)-DB98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DU$40-1),MIN($N98,INT(DU$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DC98>INT($N98),$N98-INT($N98),1))*\nIF(DU$40=1,DC98,\nIF(INT(DC98)=INT(DB98),0,DC98-INT(DC98)))))","v":0},{"$f":"+IF(DD98=DC98,0,\nIF(AND(DV$40>1,DD98=$N98),1-SUM($DO98:DU98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DV$40=1,0,VDB(1,0,$N98,INT(DV$40-1-1),MIN($N98,INT(DV$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DC98>=INT($N98),$N98-INT($N98),1)))*\nIF(DV$40=1,0,\nIF(INT(DD98)=INT(DC98),DD98-DC98,INT(DD98)-DC98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DV$40-1),MIN($N98,INT(DV$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DD98>INT($N98),$N98-INT($N98),1))*\nIF(DV$40=1,DD98,\nIF(INT(DD98)=INT(DC98),0,DD98-INT(DD98)))))","v":0},{"$f":"+IF(DE98=DD98,0,\nIF(AND(DW$40>1,DE98=$N98),1-SUM($DO98:DV98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DW$40=1,0,VDB(1,0,$N98,INT(DW$40-1-1),MIN($N98,INT(DW$40-1-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DD98>=INT($N98),$N98-INT($N98),1)))*\nIF(DW$40=1,0,\nIF(INT(DE98)=INT(DD98),DE98-DD98,INT(DE98)-DD98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DW$40-1),MIN($N98,INT(DW$40-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DE98>INT($N98),$N98-INT($N98),1))*\nIF(DW$40=1,DE98,\nIF(INT(DE98)=INT(DD98),0,DE98-INT(DE98)))))","v":0},null,{"$f":"+IF(OR(DG98=DF98,DY$40=1),0,\nIF(AND(DY$40>1,DG98=$N98),1-SUM($DX98:DX98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DY$40=2,0,VDB(1,0,$N98,INT(DY$40-2-1),MIN($N98,INT(DY$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DF98>=INT($N98),$N98-INT($N98),1)))*\nIF(DY$40=2,0,\nIF(INT(DG98)=INT(DF98),DG98-DF98,INT(DG98)-DF98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DY$40-2),MIN($N98,INT(DY$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DG98>INT($N98),$N98-INT($N98),1))*\nIF(DY$40=2,DG98,\nIF(INT(DG98)=INT(DF98),0,DG98-INT(DG98)))))","v":0},{"$f":"+IF(OR(DH98=DG98,DZ$40=1),0,\nIF(AND(DZ$40>1,DH98=$N98),1-SUM($DX98:DY98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(DZ$40=2,0,VDB(1,0,$N98,INT(DZ$40-2-1),MIN($N98,INT(DZ$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DG98>=INT($N98),$N98-INT($N98),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH98)=INT(DG98),DH98-DG98,INT(DH98)-DG98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(DZ$40-2),MIN($N98,INT(DZ$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DH98>INT($N98),$N98-INT($N98),1))*\nIF(DZ$40=2,DH98,\nIF(INT(DH98)=INT(DG98),0,DH98-INT(DH98)))))","v":0},{"$f":"+IF(OR(DI98=DH98,EA$40=1),0,\nIF(AND(EA$40>1,DI98=$N98),1-SUM($DX98:DZ98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(EA$40=2,0,VDB(1,0,$N98,INT(EA$40-2-1),MIN($N98,INT(EA$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DH98>=INT($N98),$N98-INT($N98),1)))*\nIF(EA$40=2,0,\nIF(INT(DI98)=INT(DH98),DI98-DH98,INT(DI98)-DH98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(EA$40-2),MIN($N98,INT(EA$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DI98>INT($N98),$N98-INT($N98),1))*\nIF(EA$40=2,DI98,\nIF(INT(DI98)=INT(DH98),0,DI98-INT(DI98)))))","v":0},{"$f":"+IF(OR(DJ98=DI98,EB$40=1),0,\nIF(AND(EB$40>1,DJ98=$N98),1-SUM($DX98:EA98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(EB$40=2,0,VDB(1,0,$N98,INT(EB$40-2-1),MIN($N98,INT(EB$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DI98>=INT($N98),$N98-INT($N98),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ98)=INT(DI98),DJ98-DI98,INT(DJ98)-DI98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(EB$40-2),MIN($N98,INT(EB$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DJ98>INT($N98),$N98-INT($N98),1))*\nIF(EB$40=2,DJ98,\nIF(INT(DJ98)=INT(DI98),0,DJ98-INT(DJ98)))))","v":0},{"$f":"+IF(OR(DK98=DJ98,EC$40=1),0,\nIF(AND(EC$40>1,DK98=$N98),1-SUM($DX98:EB98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(EC$40=2,0,VDB(1,0,$N98,INT(EC$40-2-1),MIN($N98,INT(EC$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DJ98>=INT($N98),$N98-INT($N98),1)))*\nIF(EC$40=2,0,\nIF(INT(DK98)=INT(DJ98),DK98-DJ98,INT(DK98)-DJ98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(EC$40-2),MIN($N98,INT(EC$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DK98>INT($N98),$N98-INT($N98),1))*\nIF(EC$40=2,DK98,\nIF(INT(DK98)=INT(DJ98),0,DK98-INT(DK98)))))","v":0},{"$f":"+IF(OR(DL98=DK98,ED$40=1),0,\nIF(AND(ED$40>1,DL98=$N98),1-SUM($DX98:EC98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(ED$40=2,0,VDB(1,0,$N98,INT(ED$40-2-1),MIN($N98,INT(ED$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DK98>=INT($N98),$N98-INT($N98),1)))*\nIF(ED$40=2,0,\nIF(INT(DL98)=INT(DK98),DL98-DK98,INT(DL98)-DK98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(ED$40-2),MIN($N98,INT(ED$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DL98>INT($N98),$N98-INT($N98),1))*\nIF(ED$40=2,DL98,\nIF(INT(DL98)=INT(DK98),0,DL98-INT(DL98)))))","v":0},{"$f":"+IF(OR(DM98=DL98,EE$40=1),0,\nIF(AND(EE$40>1,DM98=$N98),1-SUM($DX98:ED98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(EE$40=2,0,VDB(1,0,$N98,INT(EE$40-2-1),MIN($N98,INT(EE$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DL98>=INT($N98),$N98-INT($N98),1)))*\nIF(EE$40=2,0,\nIF(INT(DM98)=INT(DL98),DM98-DL98,INT(DM98)-DL98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(EE$40-2),MIN($N98,INT(EE$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DM98>INT($N98),$N98-INT($N98),1))*\nIF(EE$40=2,DM98,\nIF(INT(DM98)=INT(DL98),0,DM98-INT(DM98)))))","v":0},{"$f":"+IF(OR(DN98=DM98,EF$40=1),0,\nIF(AND(EF$40>1,DN98=$N98),1-SUM($DX98:EE98),\nIF($N98<=1,\nIF($N98>0,1/$N98,0),\nIF(EF$40=2,0,VDB(1,0,$N98,INT(EF$40-2-1),MIN($N98,INT(EF$40-2-1)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DM98>=INT($N98),$N98-INT($N98),1)))*\nIF(EF$40=2,0,\nIF(INT(DN98)=INT(DM98),DN98-DM98,INT(DN98)-DM98))+\nIF($N98<=1,\nIF($N98>0,1/$N98,0),VDB(1,0,$N98,INT(EF$40-2),MIN($N98,INT(EF$40-2)+1),$CM98,IF($CN98=\"No\",1,0))/\nIF(DN98>INT($N98),$N98-INT($N98),1))*\nIF(EF$40=2,DN98,\nIF(INT(DN98)=INT(DM98),0,DN98-INT(DN98)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"tank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K99=\"Ongoing\",AR99,IF(RIGHT($K99,2)=RIGHT(BJ$39,2),SUM($AR99:AR99),0)+IF(RIGHT(BJ$39,2)>RIGHT($K99,2),AR99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AS99,IF(RIGHT($K99,2)=RIGHT(BK$39,2),SUM($AR99:AS99),0)+IF(RIGHT(BK$39,2)>RIGHT($K99,2),AS99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AT99,IF(RIGHT($K99,2)=RIGHT(BL$39,2),SUM($AR99:AT99),0)+IF(RIGHT(BL$39,2)>RIGHT($K99,2),AT99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AU99,IF(RIGHT($K99,2)=RIGHT(BM$39,2),SUM($AR99:AU99),0)+IF(RIGHT(BM$39,2)>RIGHT($K99,2),AU99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AV99,IF(RIGHT($K99,2)=RIGHT(BN$39,2),SUM($AR99:AV99),0)+IF(RIGHT(BN$39,2)>RIGHT($K99,2),AV99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AW99,IF(RIGHT($K99,2)=RIGHT(BO$39,2),SUM($AR99:AW99),0)+IF(RIGHT(BO$39,2)>RIGHT($K99,2),AW99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AX99,IF(RIGHT($K99,2)=RIGHT(BP$39,2),SUM($AR99:AX99),0)+IF(RIGHT(BP$39,2)>RIGHT($K99,2),AX99,0))","v":0},{"$f":"+IF($K99=\"Ongoing\",AY99,IF(RIGHT($K99,2)=RIGHT(BQ$39,2),SUM($AR99:AY99),0)+IF(RIGHT(BQ$39,2)>RIGHT($K99,2),AY99,0))","v":0},null,{"$f":"+Q99*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R99*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S99*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T99*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U99*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V99*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W99*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X99*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BS99,\nIF($J99=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BS99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BS99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BT99,\nIF($J99=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BT99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BT99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(ER99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BU99,\nIF($J99=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BU99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BU99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(ES99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BV99,\nIF($J99=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BV99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BV99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(ET99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BW99,\nIF($J99=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BW99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BW99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(EU99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BX99,\nIF($J99=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BX99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BX99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(EV99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BY99,\nIF($J99=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BY99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BY99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(EW99,0))","v":0},{"$f":"IF($M99=\"straight line\",IF($N99=0,0,\nIF($N99<=0.5,BZ99,\nIF($J99=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N99)<LEFT(#REF!,4)*1,0,((OFFSET(BZ99,0,-INT($N99+0.5),1,1))/$N99)*(IF($N99-INT($N99)>0.5,$N99-0.5-INT($N99),IF($N99-INT($N99)<=0.5,$N99-0.5-INT($N99)+1,0))))\n+BZ99/$N99*0.5,\nIF($J99=\"Declining Balance\",-#REF!,0)))),IFERROR(EX99,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K99=\"ongoing\",BS99,IF(RIGHT($K99,2)=RIGHT(CO$39,2),SUM($BR99:BS99),0)+IF(RIGHT(CO$39,2)>RIGHT($K99,2),BS99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BT99,IF(RIGHT($K99,2)=RIGHT(CP$39,2),SUM($BR99:BT99),0)+IF(RIGHT(CP$39,2)>RIGHT($K99,2),BT99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BU99,IF(RIGHT($K99,2)=RIGHT(CQ$39,2),SUM($BR99:BU99),0)+IF(RIGHT(CQ$39,2)>RIGHT($K99,2),BU99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BV99,IF(RIGHT($K99,2)=RIGHT(CR$39,2),SUM($BR99:BV99),0)+IF(RIGHT(CR$39,2)>RIGHT($K99,2),BV99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BW99,IF(RIGHT($K99,2)=RIGHT(CS$39,2),SUM($BR99:BW99),0)+IF(RIGHT(CS$39,2)>RIGHT($K99,2),BW99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BX99,IF(RIGHT($K99,2)=RIGHT(CT$39,2),SUM($BR99:BX99),0)+IF(RIGHT(CT$39,2)>RIGHT($K99,2),BX99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BY99,IF(RIGHT($K99,2)=RIGHT(CU$39,2),SUM($BR99:BY99),0)+IF(RIGHT(CU$39,2)>RIGHT($K99,2),BY99,0))","v":0},{"$f":"+IF($K99=\"ongoing\",BZ99,IF(RIGHT($K99,2)=RIGHT(CV$39,2),SUM($BR99:BZ99),0)+IF(RIGHT(CV$39,2)>RIGHT($K99,2),BZ99,0))","v":0},null,{"$f":"+MIN(IF($N99<=$CM99,MIN($N99,1),$N99),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N99<=$CM99,MIN($N99,1),$N99),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX99=CW99,0,\nIF(AND(DP$40>1,CX99=$N99),1-SUM($DO99:DO99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DP$40=1,0,VDB(1,0,$N99,INT(DP$40-1-1),MIN($N99,INT(DP$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CW99>=INT($N99),$N99-INT($N99),1)))*\nIF(DP$40=1,0,\nIF(INT(CX99)=INT(CW99),CX99-CW99,INT(CX99)-CW99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DP$40-1),MIN($N99,INT(DP$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CX99>INT($N99),$N99-INT($N99),1))*\nIF(DP$40=1,CX99,\nIF(INT(CX99)=INT(CW99),0,CX99-INT(CX99)))))","v":0},{"$f":"+IF(CY99=CX99,0,\nIF(AND(DQ$40>1,CY99=$N99),1-SUM($DO99:DP99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DQ$40=1,0,VDB(1,0,$N99,INT(DQ$40-1-1),MIN($N99,INT(DQ$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CX99>=INT($N99),$N99-INT($N99),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY99)=INT(CX99),CY99-CX99,INT(CY99)-CX99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DQ$40-1),MIN($N99,INT(DQ$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CY99>INT($N99),$N99-INT($N99),1))*\nIF(DQ$40=1,CY99,\nIF(INT(CY99)=INT(CX99),0,CY99-INT(CY99)))))","v":0},{"$f":"+IF(CZ99=CY99,0,\nIF(AND(DR$40>1,CZ99=$N99),1-SUM($DO99:DQ99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DR$40=1,0,VDB(1,0,$N99,INT(DR$40-1-1),MIN($N99,INT(DR$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CY99>=INT($N99),$N99-INT($N99),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ99)=INT(CY99),CZ99-CY99,INT(CZ99)-CY99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DR$40-1),MIN($N99,INT(DR$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CZ99>INT($N99),$N99-INT($N99),1))*\nIF(DR$40=1,CZ99,\nIF(INT(CZ99)=INT(CY99),0,CZ99-INT(CZ99)))))","v":0},{"$f":"+IF(DA99=CZ99,0,\nIF(AND(DS$40>1,DA99=$N99),1-SUM($DO99:DR99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DS$40=1,0,VDB(1,0,$N99,INT(DS$40-1-1),MIN($N99,INT(DS$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(CZ99>=INT($N99),$N99-INT($N99),1)))*\nIF(DS$40=1,0,\nIF(INT(DA99)=INT(CZ99),DA99-CZ99,INT(DA99)-CZ99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DS$40-1),MIN($N99,INT(DS$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DA99>INT($N99),$N99-INT($N99),1))*\nIF(DS$40=1,DA99,\nIF(INT(DA99)=INT(CZ99),0,DA99-INT(DA99)))))","v":0},{"$f":"+IF(DB99=DA99,0,\nIF(AND(DT$40>1,DB99=$N99),1-SUM($DO99:DS99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DT$40=1,0,VDB(1,0,$N99,INT(DT$40-1-1),MIN($N99,INT(DT$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DA99>=INT($N99),$N99-INT($N99),1)))*\nIF(DT$40=1,0,\nIF(INT(DB99)=INT(DA99),DB99-DA99,INT(DB99)-DA99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DT$40-1),MIN($N99,INT(DT$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DB99>INT($N99),$N99-INT($N99),1))*\nIF(DT$40=1,DB99,\nIF(INT(DB99)=INT(DA99),0,DB99-INT(DB99)))))","v":0},{"$f":"+IF(DC99=DB99,0,\nIF(AND(DU$40>1,DC99=$N99),1-SUM($DO99:DT99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DU$40=1,0,VDB(1,0,$N99,INT(DU$40-1-1),MIN($N99,INT(DU$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DB99>=INT($N99),$N99-INT($N99),1)))*\nIF(DU$40=1,0,\nIF(INT(DC99)=INT(DB99),DC99-DB99,INT(DC99)-DB99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DU$40-1),MIN($N99,INT(DU$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DC99>INT($N99),$N99-INT($N99),1))*\nIF(DU$40=1,DC99,\nIF(INT(DC99)=INT(DB99),0,DC99-INT(DC99)))))","v":0},{"$f":"+IF(DD99=DC99,0,\nIF(AND(DV$40>1,DD99=$N99),1-SUM($DO99:DU99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DV$40=1,0,VDB(1,0,$N99,INT(DV$40-1-1),MIN($N99,INT(DV$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DC99>=INT($N99),$N99-INT($N99),1)))*\nIF(DV$40=1,0,\nIF(INT(DD99)=INT(DC99),DD99-DC99,INT(DD99)-DC99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DV$40-1),MIN($N99,INT(DV$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DD99>INT($N99),$N99-INT($N99),1))*\nIF(DV$40=1,DD99,\nIF(INT(DD99)=INT(DC99),0,DD99-INT(DD99)))))","v":0},{"$f":"+IF(DE99=DD99,0,\nIF(AND(DW$40>1,DE99=$N99),1-SUM($DO99:DV99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DW$40=1,0,VDB(1,0,$N99,INT(DW$40-1-1),MIN($N99,INT(DW$40-1-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DD99>=INT($N99),$N99-INT($N99),1)))*\nIF(DW$40=1,0,\nIF(INT(DE99)=INT(DD99),DE99-DD99,INT(DE99)-DD99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DW$40-1),MIN($N99,INT(DW$40-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DE99>INT($N99),$N99-INT($N99),1))*\nIF(DW$40=1,DE99,\nIF(INT(DE99)=INT(DD99),0,DE99-INT(DE99)))))","v":0},null,{"$f":"+IF(OR(DG99=DF99,DY$40=1),0,\nIF(AND(DY$40>1,DG99=$N99),1-SUM($DX99:DX99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DY$40=2,0,VDB(1,0,$N99,INT(DY$40-2-1),MIN($N99,INT(DY$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DF99>=INT($N99),$N99-INT($N99),1)))*\nIF(DY$40=2,0,\nIF(INT(DG99)=INT(DF99),DG99-DF99,INT(DG99)-DF99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DY$40-2),MIN($N99,INT(DY$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DG99>INT($N99),$N99-INT($N99),1))*\nIF(DY$40=2,DG99,\nIF(INT(DG99)=INT(DF99),0,DG99-INT(DG99)))))","v":0},{"$f":"+IF(OR(DH99=DG99,DZ$40=1),0,\nIF(AND(DZ$40>1,DH99=$N99),1-SUM($DX99:DY99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(DZ$40=2,0,VDB(1,0,$N99,INT(DZ$40-2-1),MIN($N99,INT(DZ$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DG99>=INT($N99),$N99-INT($N99),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH99)=INT(DG99),DH99-DG99,INT(DH99)-DG99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(DZ$40-2),MIN($N99,INT(DZ$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DH99>INT($N99),$N99-INT($N99),1))*\nIF(DZ$40=2,DH99,\nIF(INT(DH99)=INT(DG99),0,DH99-INT(DH99)))))","v":0},{"$f":"+IF(OR(DI99=DH99,EA$40=1),0,\nIF(AND(EA$40>1,DI99=$N99),1-SUM($DX99:DZ99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(EA$40=2,0,VDB(1,0,$N99,INT(EA$40-2-1),MIN($N99,INT(EA$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DH99>=INT($N99),$N99-INT($N99),1)))*\nIF(EA$40=2,0,\nIF(INT(DI99)=INT(DH99),DI99-DH99,INT(DI99)-DH99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(EA$40-2),MIN($N99,INT(EA$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DI99>INT($N99),$N99-INT($N99),1))*\nIF(EA$40=2,DI99,\nIF(INT(DI99)=INT(DH99),0,DI99-INT(DI99)))))","v":0},{"$f":"+IF(OR(DJ99=DI99,EB$40=1),0,\nIF(AND(EB$40>1,DJ99=$N99),1-SUM($DX99:EA99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(EB$40=2,0,VDB(1,0,$N99,INT(EB$40-2-1),MIN($N99,INT(EB$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DI99>=INT($N99),$N99-INT($N99),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ99)=INT(DI99),DJ99-DI99,INT(DJ99)-DI99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(EB$40-2),MIN($N99,INT(EB$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DJ99>INT($N99),$N99-INT($N99),1))*\nIF(EB$40=2,DJ99,\nIF(INT(DJ99)=INT(DI99),0,DJ99-INT(DJ99)))))","v":0},{"$f":"+IF(OR(DK99=DJ99,EC$40=1),0,\nIF(AND(EC$40>1,DK99=$N99),1-SUM($DX99:EB99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(EC$40=2,0,VDB(1,0,$N99,INT(EC$40-2-1),MIN($N99,INT(EC$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DJ99>=INT($N99),$N99-INT($N99),1)))*\nIF(EC$40=2,0,\nIF(INT(DK99)=INT(DJ99),DK99-DJ99,INT(DK99)-DJ99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(EC$40-2),MIN($N99,INT(EC$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DK99>INT($N99),$N99-INT($N99),1))*\nIF(EC$40=2,DK99,\nIF(INT(DK99)=INT(DJ99),0,DK99-INT(DK99)))))","v":0},{"$f":"+IF(OR(DL99=DK99,ED$40=1),0,\nIF(AND(ED$40>1,DL99=$N99),1-SUM($DX99:EC99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(ED$40=2,0,VDB(1,0,$N99,INT(ED$40-2-1),MIN($N99,INT(ED$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DK99>=INT($N99),$N99-INT($N99),1)))*\nIF(ED$40=2,0,\nIF(INT(DL99)=INT(DK99),DL99-DK99,INT(DL99)-DK99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(ED$40-2),MIN($N99,INT(ED$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DL99>INT($N99),$N99-INT($N99),1))*\nIF(ED$40=2,DL99,\nIF(INT(DL99)=INT(DK99),0,DL99-INT(DL99)))))","v":0},{"$f":"+IF(OR(DM99=DL99,EE$40=1),0,\nIF(AND(EE$40>1,DM99=$N99),1-SUM($DX99:ED99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(EE$40=2,0,VDB(1,0,$N99,INT(EE$40-2-1),MIN($N99,INT(EE$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DL99>=INT($N99),$N99-INT($N99),1)))*\nIF(EE$40=2,0,\nIF(INT(DM99)=INT(DL99),DM99-DL99,INT(DM99)-DL99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(EE$40-2),MIN($N99,INT(EE$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DM99>INT($N99),$N99-INT($N99),1))*\nIF(EE$40=2,DM99,\nIF(INT(DM99)=INT(DL99),0,DM99-INT(DM99)))))","v":0},{"$f":"+IF(OR(DN99=DM99,EF$40=1),0,\nIF(AND(EF$40>1,DN99=$N99),1-SUM($DX99:EE99),\nIF($N99<=1,\nIF($N99>0,1/$N99,0),\nIF(EF$40=2,0,VDB(1,0,$N99,INT(EF$40-2-1),MIN($N99,INT(EF$40-2-1)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DM99>=INT($N99),$N99-INT($N99),1)))*\nIF(EF$40=2,0,\nIF(INT(DN99)=INT(DM99),DN99-DM99,INT(DN99)-DM99))+\nIF($N99<=1,\nIF($N99>0,1/$N99,0),VDB(1,0,$N99,INT(EF$40-2),MIN($N99,INT(EF$40-2)+1),$CM99,IF($CN99=\"No\",1,0))/\nIF(DN99>INT($N99),$N99-INT($N99),1))*\nIF(EF$40=2,DN99,\nIF(INT(DN99)=INT(DM99),0,DN99-INT(DN99)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K100=\"Ongoing\",AR100,IF(RIGHT($K100,2)=RIGHT(BJ$39,2),SUM($AR100:AR100),0)+IF(RIGHT(BJ$39,2)>RIGHT($K100,2),AR100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AS100,IF(RIGHT($K100,2)=RIGHT(BK$39,2),SUM($AR100:AS100),0)+IF(RIGHT(BK$39,2)>RIGHT($K100,2),AS100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AT100,IF(RIGHT($K100,2)=RIGHT(BL$39,2),SUM($AR100:AT100),0)+IF(RIGHT(BL$39,2)>RIGHT($K100,2),AT100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AU100,IF(RIGHT($K100,2)=RIGHT(BM$39,2),SUM($AR100:AU100),0)+IF(RIGHT(BM$39,2)>RIGHT($K100,2),AU100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AV100,IF(RIGHT($K100,2)=RIGHT(BN$39,2),SUM($AR100:AV100),0)+IF(RIGHT(BN$39,2)>RIGHT($K100,2),AV100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AW100,IF(RIGHT($K100,2)=RIGHT(BO$39,2),SUM($AR100:AW100),0)+IF(RIGHT(BO$39,2)>RIGHT($K100,2),AW100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AX100,IF(RIGHT($K100,2)=RIGHT(BP$39,2),SUM($AR100:AX100),0)+IF(RIGHT(BP$39,2)>RIGHT($K100,2),AX100,0))","v":0},{"$f":"+IF($K100=\"Ongoing\",AY100,IF(RIGHT($K100,2)=RIGHT(BQ$39,2),SUM($AR100:AY100),0)+IF(RIGHT(BQ$39,2)>RIGHT($K100,2),AY100,0))","v":0},null,{"$f":"+Q100*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R100*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S100*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T100*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U100*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V100*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W100*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X100*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BS100,\nIF($J100=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BS100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BS100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BT100,\nIF($J100=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BT100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BT100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(ER100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BU100,\nIF($J100=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BU100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BU100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(ES100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BV100,\nIF($J100=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BV100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BV100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(ET100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BW100,\nIF($J100=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BW100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BW100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(EU100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BX100,\nIF($J100=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BX100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BX100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(EV100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BY100,\nIF($J100=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BY100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BY100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(EW100,0))","v":0},{"$f":"IF($M100=\"straight line\",IF($N100=0,0,\nIF($N100<=0.5,BZ100,\nIF($J100=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N100)<LEFT(#REF!,4)*1,0,((OFFSET(BZ100,0,-INT($N100+0.5),1,1))/$N100)*(IF($N100-INT($N100)>0.5,$N100-0.5-INT($N100),IF($N100-INT($N100)<=0.5,$N100-0.5-INT($N100)+1,0))))\n+BZ100/$N100*0.5,\nIF($J100=\"Declining Balance\",-#REF!,0)))),IFERROR(EX100,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K100=\"ongoing\",BS100,IF(RIGHT($K100,2)=RIGHT(CO$39,2),SUM($BR100:BS100),0)+IF(RIGHT(CO$39,2)>RIGHT($K100,2),BS100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BT100,IF(RIGHT($K100,2)=RIGHT(CP$39,2),SUM($BR100:BT100),0)+IF(RIGHT(CP$39,2)>RIGHT($K100,2),BT100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BU100,IF(RIGHT($K100,2)=RIGHT(CQ$39,2),SUM($BR100:BU100),0)+IF(RIGHT(CQ$39,2)>RIGHT($K100,2),BU100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BV100,IF(RIGHT($K100,2)=RIGHT(CR$39,2),SUM($BR100:BV100),0)+IF(RIGHT(CR$39,2)>RIGHT($K100,2),BV100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BW100,IF(RIGHT($K100,2)=RIGHT(CS$39,2),SUM($BR100:BW100),0)+IF(RIGHT(CS$39,2)>RIGHT($K100,2),BW100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BX100,IF(RIGHT($K100,2)=RIGHT(CT$39,2),SUM($BR100:BX100),0)+IF(RIGHT(CT$39,2)>RIGHT($K100,2),BX100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BY100,IF(RIGHT($K100,2)=RIGHT(CU$39,2),SUM($BR100:BY100),0)+IF(RIGHT(CU$39,2)>RIGHT($K100,2),BY100,0))","v":0},{"$f":"+IF($K100=\"ongoing\",BZ100,IF(RIGHT($K100,2)=RIGHT(CV$39,2),SUM($BR100:BZ100),0)+IF(RIGHT(CV$39,2)>RIGHT($K100,2),BZ100,0))","v":0},null,{"$f":"+MIN(IF($N100<=$CM100,MIN($N100,1),$N100),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N100<=$CM100,MIN($N100,1),$N100),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX100=CW100,0,\nIF(AND(DP$40>1,CX100=$N100),1-SUM($DO100:DO100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DP$40=1,0,VDB(1,0,$N100,INT(DP$40-1-1),MIN($N100,INT(DP$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CW100>=INT($N100),$N100-INT($N100),1)))*\nIF(DP$40=1,0,\nIF(INT(CX100)=INT(CW100),CX100-CW100,INT(CX100)-CW100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DP$40-1),MIN($N100,INT(DP$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CX100>INT($N100),$N100-INT($N100),1))*\nIF(DP$40=1,CX100,\nIF(INT(CX100)=INT(CW100),0,CX100-INT(CX100)))))","v":0},{"$f":"+IF(CY100=CX100,0,\nIF(AND(DQ$40>1,CY100=$N100),1-SUM($DO100:DP100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DQ$40=1,0,VDB(1,0,$N100,INT(DQ$40-1-1),MIN($N100,INT(DQ$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CX100>=INT($N100),$N100-INT($N100),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY100)=INT(CX100),CY100-CX100,INT(CY100)-CX100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DQ$40-1),MIN($N100,INT(DQ$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CY100>INT($N100),$N100-INT($N100),1))*\nIF(DQ$40=1,CY100,\nIF(INT(CY100)=INT(CX100),0,CY100-INT(CY100)))))","v":0},{"$f":"+IF(CZ100=CY100,0,\nIF(AND(DR$40>1,CZ100=$N100),1-SUM($DO100:DQ100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DR$40=1,0,VDB(1,0,$N100,INT(DR$40-1-1),MIN($N100,INT(DR$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CY100>=INT($N100),$N100-INT($N100),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ100)=INT(CY100),CZ100-CY100,INT(CZ100)-CY100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DR$40-1),MIN($N100,INT(DR$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CZ100>INT($N100),$N100-INT($N100),1))*\nIF(DR$40=1,CZ100,\nIF(INT(CZ100)=INT(CY100),0,CZ100-INT(CZ100)))))","v":0},{"$f":"+IF(DA100=CZ100,0,\nIF(AND(DS$40>1,DA100=$N100),1-SUM($DO100:DR100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DS$40=1,0,VDB(1,0,$N100,INT(DS$40-1-1),MIN($N100,INT(DS$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(CZ100>=INT($N100),$N100-INT($N100),1)))*\nIF(DS$40=1,0,\nIF(INT(DA100)=INT(CZ100),DA100-CZ100,INT(DA100)-CZ100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DS$40-1),MIN($N100,INT(DS$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DA100>INT($N100),$N100-INT($N100),1))*\nIF(DS$40=1,DA100,\nIF(INT(DA100)=INT(CZ100),0,DA100-INT(DA100)))))","v":0},{"$f":"+IF(DB100=DA100,0,\nIF(AND(DT$40>1,DB100=$N100),1-SUM($DO100:DS100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DT$40=1,0,VDB(1,0,$N100,INT(DT$40-1-1),MIN($N100,INT(DT$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DA100>=INT($N100),$N100-INT($N100),1)))*\nIF(DT$40=1,0,\nIF(INT(DB100)=INT(DA100),DB100-DA100,INT(DB100)-DA100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DT$40-1),MIN($N100,INT(DT$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DB100>INT($N100),$N100-INT($N100),1))*\nIF(DT$40=1,DB100,\nIF(INT(DB100)=INT(DA100),0,DB100-INT(DB100)))))","v":0},{"$f":"+IF(DC100=DB100,0,\nIF(AND(DU$40>1,DC100=$N100),1-SUM($DO100:DT100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DU$40=1,0,VDB(1,0,$N100,INT(DU$40-1-1),MIN($N100,INT(DU$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DB100>=INT($N100),$N100-INT($N100),1)))*\nIF(DU$40=1,0,\nIF(INT(DC100)=INT(DB100),DC100-DB100,INT(DC100)-DB100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DU$40-1),MIN($N100,INT(DU$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DC100>INT($N100),$N100-INT($N100),1))*\nIF(DU$40=1,DC100,\nIF(INT(DC100)=INT(DB100),0,DC100-INT(DC100)))))","v":0},{"$f":"+IF(DD100=DC100,0,\nIF(AND(DV$40>1,DD100=$N100),1-SUM($DO100:DU100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DV$40=1,0,VDB(1,0,$N100,INT(DV$40-1-1),MIN($N100,INT(DV$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DC100>=INT($N100),$N100-INT($N100),1)))*\nIF(DV$40=1,0,\nIF(INT(DD100)=INT(DC100),DD100-DC100,INT(DD100)-DC100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DV$40-1),MIN($N100,INT(DV$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DD100>INT($N100),$N100-INT($N100),1))*\nIF(DV$40=1,DD100,\nIF(INT(DD100)=INT(DC100),0,DD100-INT(DD100)))))","v":0},{"$f":"+IF(DE100=DD100,0,\nIF(AND(DW$40>1,DE100=$N100),1-SUM($DO100:DV100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DW$40=1,0,VDB(1,0,$N100,INT(DW$40-1-1),MIN($N100,INT(DW$40-1-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DD100>=INT($N100),$N100-INT($N100),1)))*\nIF(DW$40=1,0,\nIF(INT(DE100)=INT(DD100),DE100-DD100,INT(DE100)-DD100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DW$40-1),MIN($N100,INT(DW$40-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DE100>INT($N100),$N100-INT($N100),1))*\nIF(DW$40=1,DE100,\nIF(INT(DE100)=INT(DD100),0,DE100-INT(DE100)))))","v":0},null,{"$f":"+IF(OR(DG100=DF100,DY$40=1),0,\nIF(AND(DY$40>1,DG100=$N100),1-SUM($DX100:DX100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DY$40=2,0,VDB(1,0,$N100,INT(DY$40-2-1),MIN($N100,INT(DY$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DF100>=INT($N100),$N100-INT($N100),1)))*\nIF(DY$40=2,0,\nIF(INT(DG100)=INT(DF100),DG100-DF100,INT(DG100)-DF100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DY$40-2),MIN($N100,INT(DY$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DG100>INT($N100),$N100-INT($N100),1))*\nIF(DY$40=2,DG100,\nIF(INT(DG100)=INT(DF100),0,DG100-INT(DG100)))))","v":0},{"$f":"+IF(OR(DH100=DG100,DZ$40=1),0,\nIF(AND(DZ$40>1,DH100=$N100),1-SUM($DX100:DY100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(DZ$40=2,0,VDB(1,0,$N100,INT(DZ$40-2-1),MIN($N100,INT(DZ$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DG100>=INT($N100),$N100-INT($N100),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH100)=INT(DG100),DH100-DG100,INT(DH100)-DG100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(DZ$40-2),MIN($N100,INT(DZ$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DH100>INT($N100),$N100-INT($N100),1))*\nIF(DZ$40=2,DH100,\nIF(INT(DH100)=INT(DG100),0,DH100-INT(DH100)))))","v":0},{"$f":"+IF(OR(DI100=DH100,EA$40=1),0,\nIF(AND(EA$40>1,DI100=$N100),1-SUM($DX100:DZ100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(EA$40=2,0,VDB(1,0,$N100,INT(EA$40-2-1),MIN($N100,INT(EA$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DH100>=INT($N100),$N100-INT($N100),1)))*\nIF(EA$40=2,0,\nIF(INT(DI100)=INT(DH100),DI100-DH100,INT(DI100)-DH100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(EA$40-2),MIN($N100,INT(EA$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DI100>INT($N100),$N100-INT($N100),1))*\nIF(EA$40=2,DI100,\nIF(INT(DI100)=INT(DH100),0,DI100-INT(DI100)))))","v":0},{"$f":"+IF(OR(DJ100=DI100,EB$40=1),0,\nIF(AND(EB$40>1,DJ100=$N100),1-SUM($DX100:EA100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(EB$40=2,0,VDB(1,0,$N100,INT(EB$40-2-1),MIN($N100,INT(EB$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DI100>=INT($N100),$N100-INT($N100),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ100)=INT(DI100),DJ100-DI100,INT(DJ100)-DI100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(EB$40-2),MIN($N100,INT(EB$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DJ100>INT($N100),$N100-INT($N100),1))*\nIF(EB$40=2,DJ100,\nIF(INT(DJ100)=INT(DI100),0,DJ100-INT(DJ100)))))","v":0},{"$f":"+IF(OR(DK100=DJ100,EC$40=1),0,\nIF(AND(EC$40>1,DK100=$N100),1-SUM($DX100:EB100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(EC$40=2,0,VDB(1,0,$N100,INT(EC$40-2-1),MIN($N100,INT(EC$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DJ100>=INT($N100),$N100-INT($N100),1)))*\nIF(EC$40=2,0,\nIF(INT(DK100)=INT(DJ100),DK100-DJ100,INT(DK100)-DJ100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(EC$40-2),MIN($N100,INT(EC$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DK100>INT($N100),$N100-INT($N100),1))*\nIF(EC$40=2,DK100,\nIF(INT(DK100)=INT(DJ100),0,DK100-INT(DK100)))))","v":0},{"$f":"+IF(OR(DL100=DK100,ED$40=1),0,\nIF(AND(ED$40>1,DL100=$N100),1-SUM($DX100:EC100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(ED$40=2,0,VDB(1,0,$N100,INT(ED$40-2-1),MIN($N100,INT(ED$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DK100>=INT($N100),$N100-INT($N100),1)))*\nIF(ED$40=2,0,\nIF(INT(DL100)=INT(DK100),DL100-DK100,INT(DL100)-DK100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(ED$40-2),MIN($N100,INT(ED$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DL100>INT($N100),$N100-INT($N100),1))*\nIF(ED$40=2,DL100,\nIF(INT(DL100)=INT(DK100),0,DL100-INT(DL100)))))","v":0},{"$f":"+IF(OR(DM100=DL100,EE$40=1),0,\nIF(AND(EE$40>1,DM100=$N100),1-SUM($DX100:ED100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(EE$40=2,0,VDB(1,0,$N100,INT(EE$40-2-1),MIN($N100,INT(EE$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DL100>=INT($N100),$N100-INT($N100),1)))*\nIF(EE$40=2,0,\nIF(INT(DM100)=INT(DL100),DM100-DL100,INT(DM100)-DL100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(EE$40-2),MIN($N100,INT(EE$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DM100>INT($N100),$N100-INT($N100),1))*\nIF(EE$40=2,DM100,\nIF(INT(DM100)=INT(DL100),0,DM100-INT(DM100)))))","v":0},{"$f":"+IF(OR(DN100=DM100,EF$40=1),0,\nIF(AND(EF$40>1,DN100=$N100),1-SUM($DX100:EE100),\nIF($N100<=1,\nIF($N100>0,1/$N100,0),\nIF(EF$40=2,0,VDB(1,0,$N100,INT(EF$40-2-1),MIN($N100,INT(EF$40-2-1)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DM100>=INT($N100),$N100-INT($N100),1)))*\nIF(EF$40=2,0,\nIF(INT(DN100)=INT(DM100),DN100-DM100,INT(DN100)-DM100))+\nIF($N100<=1,\nIF($N100>0,1/$N100,0),VDB(1,0,$N100,INT(EF$40-2),MIN($N100,INT(EF$40-2)+1),$CM100,IF($CN100=\"No\",1,0))/\nIF(DN100>INT($N100),$N100-INT($N100),1))*\nIF(EF$40=2,DN100,\nIF(INT(DN100)=INT(DM100),0,DN100-INT(DN100)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K101=\"Ongoing\",AR101,IF(RIGHT($K101,2)=RIGHT(BJ$39,2),SUM($AR101:AR101),0)+IF(RIGHT(BJ$39,2)>RIGHT($K101,2),AR101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AS101,IF(RIGHT($K101,2)=RIGHT(BK$39,2),SUM($AR101:AS101),0)+IF(RIGHT(BK$39,2)>RIGHT($K101,2),AS101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AT101,IF(RIGHT($K101,2)=RIGHT(BL$39,2),SUM($AR101:AT101),0)+IF(RIGHT(BL$39,2)>RIGHT($K101,2),AT101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AU101,IF(RIGHT($K101,2)=RIGHT(BM$39,2),SUM($AR101:AU101),0)+IF(RIGHT(BM$39,2)>RIGHT($K101,2),AU101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AV101,IF(RIGHT($K101,2)=RIGHT(BN$39,2),SUM($AR101:AV101),0)+IF(RIGHT(BN$39,2)>RIGHT($K101,2),AV101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AW101,IF(RIGHT($K101,2)=RIGHT(BO$39,2),SUM($AR101:AW101),0)+IF(RIGHT(BO$39,2)>RIGHT($K101,2),AW101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AX101,IF(RIGHT($K101,2)=RIGHT(BP$39,2),SUM($AR101:AX101),0)+IF(RIGHT(BP$39,2)>RIGHT($K101,2),AX101,0))","v":0},{"$f":"+IF($K101=\"Ongoing\",AY101,IF(RIGHT($K101,2)=RIGHT(BQ$39,2),SUM($AR101:AY101),0)+IF(RIGHT(BQ$39,2)>RIGHT($K101,2),AY101,0))","v":0},null,{"$f":"+Q101*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R101*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S101*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T101*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U101*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V101*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W101*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X101*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BS101,\nIF($J101=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BS101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BS101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BT101,\nIF($J101=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BT101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BT101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(ER101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BU101,\nIF($J101=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BU101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BU101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(ES101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BV101,\nIF($J101=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BV101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BV101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(ET101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BW101,\nIF($J101=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BW101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BW101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(EU101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BX101,\nIF($J101=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BX101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BX101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(EV101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BY101,\nIF($J101=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BY101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BY101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(EW101,0))","v":0},{"$f":"IF($M101=\"straight line\",IF($N101=0,0,\nIF($N101<=0.5,BZ101,\nIF($J101=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N101)<LEFT(#REF!,4)*1,0,((OFFSET(BZ101,0,-INT($N101+0.5),1,1))/$N101)*(IF($N101-INT($N101)>0.5,$N101-0.5-INT($N101),IF($N101-INT($N101)<=0.5,$N101-0.5-INT($N101)+1,0))))\n+BZ101/$N101*0.5,\nIF($J101=\"Declining Balance\",-#REF!,0)))),IFERROR(EX101,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K101=\"ongoing\",BS101,IF(RIGHT($K101,2)=RIGHT(CO$39,2),SUM($BR101:BS101),0)+IF(RIGHT(CO$39,2)>RIGHT($K101,2),BS101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BT101,IF(RIGHT($K101,2)=RIGHT(CP$39,2),SUM($BR101:BT101),0)+IF(RIGHT(CP$39,2)>RIGHT($K101,2),BT101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BU101,IF(RIGHT($K101,2)=RIGHT(CQ$39,2),SUM($BR101:BU101),0)+IF(RIGHT(CQ$39,2)>RIGHT($K101,2),BU101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BV101,IF(RIGHT($K101,2)=RIGHT(CR$39,2),SUM($BR101:BV101),0)+IF(RIGHT(CR$39,2)>RIGHT($K101,2),BV101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BW101,IF(RIGHT($K101,2)=RIGHT(CS$39,2),SUM($BR101:BW101),0)+IF(RIGHT(CS$39,2)>RIGHT($K101,2),BW101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BX101,IF(RIGHT($K101,2)=RIGHT(CT$39,2),SUM($BR101:BX101),0)+IF(RIGHT(CT$39,2)>RIGHT($K101,2),BX101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BY101,IF(RIGHT($K101,2)=RIGHT(CU$39,2),SUM($BR101:BY101),0)+IF(RIGHT(CU$39,2)>RIGHT($K101,2),BY101,0))","v":0},{"$f":"+IF($K101=\"ongoing\",BZ101,IF(RIGHT($K101,2)=RIGHT(CV$39,2),SUM($BR101:BZ101),0)+IF(RIGHT(CV$39,2)>RIGHT($K101,2),BZ101,0))","v":0},null,{"$f":"+MIN(IF($N101<=$CM101,MIN($N101,1),$N101),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N101<=$CM101,MIN($N101,1),$N101),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX101=CW101,0,\nIF(AND(DP$40>1,CX101=$N101),1-SUM($DO101:DO101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DP$40=1,0,VDB(1,0,$N101,INT(DP$40-1-1),MIN($N101,INT(DP$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CW101>=INT($N101),$N101-INT($N101),1)))*\nIF(DP$40=1,0,\nIF(INT(CX101)=INT(CW101),CX101-CW101,INT(CX101)-CW101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DP$40-1),MIN($N101,INT(DP$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CX101>INT($N101),$N101-INT($N101),1))*\nIF(DP$40=1,CX101,\nIF(INT(CX101)=INT(CW101),0,CX101-INT(CX101)))))","v":0},{"$f":"+IF(CY101=CX101,0,\nIF(AND(DQ$40>1,CY101=$N101),1-SUM($DO101:DP101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DQ$40=1,0,VDB(1,0,$N101,INT(DQ$40-1-1),MIN($N101,INT(DQ$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CX101>=INT($N101),$N101-INT($N101),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY101)=INT(CX101),CY101-CX101,INT(CY101)-CX101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DQ$40-1),MIN($N101,INT(DQ$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CY101>INT($N101),$N101-INT($N101),1))*\nIF(DQ$40=1,CY101,\nIF(INT(CY101)=INT(CX101),0,CY101-INT(CY101)))))","v":0},{"$f":"+IF(CZ101=CY101,0,\nIF(AND(DR$40>1,CZ101=$N101),1-SUM($DO101:DQ101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DR$40=1,0,VDB(1,0,$N101,INT(DR$40-1-1),MIN($N101,INT(DR$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CY101>=INT($N101),$N101-INT($N101),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ101)=INT(CY101),CZ101-CY101,INT(CZ101)-CY101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DR$40-1),MIN($N101,INT(DR$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CZ101>INT($N101),$N101-INT($N101),1))*\nIF(DR$40=1,CZ101,\nIF(INT(CZ101)=INT(CY101),0,CZ101-INT(CZ101)))))","v":0},{"$f":"+IF(DA101=CZ101,0,\nIF(AND(DS$40>1,DA101=$N101),1-SUM($DO101:DR101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DS$40=1,0,VDB(1,0,$N101,INT(DS$40-1-1),MIN($N101,INT(DS$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(CZ101>=INT($N101),$N101-INT($N101),1)))*\nIF(DS$40=1,0,\nIF(INT(DA101)=INT(CZ101),DA101-CZ101,INT(DA101)-CZ101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DS$40-1),MIN($N101,INT(DS$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DA101>INT($N101),$N101-INT($N101),1))*\nIF(DS$40=1,DA101,\nIF(INT(DA101)=INT(CZ101),0,DA101-INT(DA101)))))","v":0},{"$f":"+IF(DB101=DA101,0,\nIF(AND(DT$40>1,DB101=$N101),1-SUM($DO101:DS101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DT$40=1,0,VDB(1,0,$N101,INT(DT$40-1-1),MIN($N101,INT(DT$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DA101>=INT($N101),$N101-INT($N101),1)))*\nIF(DT$40=1,0,\nIF(INT(DB101)=INT(DA101),DB101-DA101,INT(DB101)-DA101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DT$40-1),MIN($N101,INT(DT$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DB101>INT($N101),$N101-INT($N101),1))*\nIF(DT$40=1,DB101,\nIF(INT(DB101)=INT(DA101),0,DB101-INT(DB101)))))","v":0},{"$f":"+IF(DC101=DB101,0,\nIF(AND(DU$40>1,DC101=$N101),1-SUM($DO101:DT101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DU$40=1,0,VDB(1,0,$N101,INT(DU$40-1-1),MIN($N101,INT(DU$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DB101>=INT($N101),$N101-INT($N101),1)))*\nIF(DU$40=1,0,\nIF(INT(DC101)=INT(DB101),DC101-DB101,INT(DC101)-DB101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DU$40-1),MIN($N101,INT(DU$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DC101>INT($N101),$N101-INT($N101),1))*\nIF(DU$40=1,DC101,\nIF(INT(DC101)=INT(DB101),0,DC101-INT(DC101)))))","v":0},{"$f":"+IF(DD101=DC101,0,\nIF(AND(DV$40>1,DD101=$N101),1-SUM($DO101:DU101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DV$40=1,0,VDB(1,0,$N101,INT(DV$40-1-1),MIN($N101,INT(DV$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DC101>=INT($N101),$N101-INT($N101),1)))*\nIF(DV$40=1,0,\nIF(INT(DD101)=INT(DC101),DD101-DC101,INT(DD101)-DC101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DV$40-1),MIN($N101,INT(DV$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DD101>INT($N101),$N101-INT($N101),1))*\nIF(DV$40=1,DD101,\nIF(INT(DD101)=INT(DC101),0,DD101-INT(DD101)))))","v":0},{"$f":"+IF(DE101=DD101,0,\nIF(AND(DW$40>1,DE101=$N101),1-SUM($DO101:DV101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DW$40=1,0,VDB(1,0,$N101,INT(DW$40-1-1),MIN($N101,INT(DW$40-1-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DD101>=INT($N101),$N101-INT($N101),1)))*\nIF(DW$40=1,0,\nIF(INT(DE101)=INT(DD101),DE101-DD101,INT(DE101)-DD101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DW$40-1),MIN($N101,INT(DW$40-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DE101>INT($N101),$N101-INT($N101),1))*\nIF(DW$40=1,DE101,\nIF(INT(DE101)=INT(DD101),0,DE101-INT(DE101)))))","v":0},null,{"$f":"+IF(OR(DG101=DF101,DY$40=1),0,\nIF(AND(DY$40>1,DG101=$N101),1-SUM($DX101:DX101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DY$40=2,0,VDB(1,0,$N101,INT(DY$40-2-1),MIN($N101,INT(DY$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DF101>=INT($N101),$N101-INT($N101),1)))*\nIF(DY$40=2,0,\nIF(INT(DG101)=INT(DF101),DG101-DF101,INT(DG101)-DF101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DY$40-2),MIN($N101,INT(DY$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DG101>INT($N101),$N101-INT($N101),1))*\nIF(DY$40=2,DG101,\nIF(INT(DG101)=INT(DF101),0,DG101-INT(DG101)))))","v":0},{"$f":"+IF(OR(DH101=DG101,DZ$40=1),0,\nIF(AND(DZ$40>1,DH101=$N101),1-SUM($DX101:DY101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(DZ$40=2,0,VDB(1,0,$N101,INT(DZ$40-2-1),MIN($N101,INT(DZ$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DG101>=INT($N101),$N101-INT($N101),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH101)=INT(DG101),DH101-DG101,INT(DH101)-DG101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(DZ$40-2),MIN($N101,INT(DZ$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DH101>INT($N101),$N101-INT($N101),1))*\nIF(DZ$40=2,DH101,\nIF(INT(DH101)=INT(DG101),0,DH101-INT(DH101)))))","v":0},{"$f":"+IF(OR(DI101=DH101,EA$40=1),0,\nIF(AND(EA$40>1,DI101=$N101),1-SUM($DX101:DZ101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(EA$40=2,0,VDB(1,0,$N101,INT(EA$40-2-1),MIN($N101,INT(EA$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DH101>=INT($N101),$N101-INT($N101),1)))*\nIF(EA$40=2,0,\nIF(INT(DI101)=INT(DH101),DI101-DH101,INT(DI101)-DH101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(EA$40-2),MIN($N101,INT(EA$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DI101>INT($N101),$N101-INT($N101),1))*\nIF(EA$40=2,DI101,\nIF(INT(DI101)=INT(DH101),0,DI101-INT(DI101)))))","v":0},{"$f":"+IF(OR(DJ101=DI101,EB$40=1),0,\nIF(AND(EB$40>1,DJ101=$N101),1-SUM($DX101:EA101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(EB$40=2,0,VDB(1,0,$N101,INT(EB$40-2-1),MIN($N101,INT(EB$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DI101>=INT($N101),$N101-INT($N101),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ101)=INT(DI101),DJ101-DI101,INT(DJ101)-DI101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(EB$40-2),MIN($N101,INT(EB$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DJ101>INT($N101),$N101-INT($N101),1))*\nIF(EB$40=2,DJ101,\nIF(INT(DJ101)=INT(DI101),0,DJ101-INT(DJ101)))))","v":0},{"$f":"+IF(OR(DK101=DJ101,EC$40=1),0,\nIF(AND(EC$40>1,DK101=$N101),1-SUM($DX101:EB101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(EC$40=2,0,VDB(1,0,$N101,INT(EC$40-2-1),MIN($N101,INT(EC$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DJ101>=INT($N101),$N101-INT($N101),1)))*\nIF(EC$40=2,0,\nIF(INT(DK101)=INT(DJ101),DK101-DJ101,INT(DK101)-DJ101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(EC$40-2),MIN($N101,INT(EC$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DK101>INT($N101),$N101-INT($N101),1))*\nIF(EC$40=2,DK101,\nIF(INT(DK101)=INT(DJ101),0,DK101-INT(DK101)))))","v":0},{"$f":"+IF(OR(DL101=DK101,ED$40=1),0,\nIF(AND(ED$40>1,DL101=$N101),1-SUM($DX101:EC101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(ED$40=2,0,VDB(1,0,$N101,INT(ED$40-2-1),MIN($N101,INT(ED$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DK101>=INT($N101),$N101-INT($N101),1)))*\nIF(ED$40=2,0,\nIF(INT(DL101)=INT(DK101),DL101-DK101,INT(DL101)-DK101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(ED$40-2),MIN($N101,INT(ED$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DL101>INT($N101),$N101-INT($N101),1))*\nIF(ED$40=2,DL101,\nIF(INT(DL101)=INT(DK101),0,DL101-INT(DL101)))))","v":0},{"$f":"+IF(OR(DM101=DL101,EE$40=1),0,\nIF(AND(EE$40>1,DM101=$N101),1-SUM($DX101:ED101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(EE$40=2,0,VDB(1,0,$N101,INT(EE$40-2-1),MIN($N101,INT(EE$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DL101>=INT($N101),$N101-INT($N101),1)))*\nIF(EE$40=2,0,\nIF(INT(DM101)=INT(DL101),DM101-DL101,INT(DM101)-DL101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(EE$40-2),MIN($N101,INT(EE$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DM101>INT($N101),$N101-INT($N101),1))*\nIF(EE$40=2,DM101,\nIF(INT(DM101)=INT(DL101),0,DM101-INT(DM101)))))","v":0},{"$f":"+IF(OR(DN101=DM101,EF$40=1),0,\nIF(AND(EF$40>1,DN101=$N101),1-SUM($DX101:EE101),\nIF($N101<=1,\nIF($N101>0,1/$N101,0),\nIF(EF$40=2,0,VDB(1,0,$N101,INT(EF$40-2-1),MIN($N101,INT(EF$40-2-1)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DM101>=INT($N101),$N101-INT($N101),1)))*\nIF(EF$40=2,0,\nIF(INT(DN101)=INT(DM101),DN101-DM101,INT(DN101)-DM101))+\nIF($N101<=1,\nIF($N101>0,1/$N101,0),VDB(1,0,$N101,INT(EF$40-2),MIN($N101,INT(EF$40-2)+1),$CM101,IF($CN101=\"No\",1,0))/\nIF(DN101>INT($N101),$N101-INT($N101),1))*\nIF(EF$40=2,DN101,\nIF(INT(DN101)=INT(DM101),0,DN101-INT(DN101)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K102=\"Ongoing\",AR102,IF(RIGHT($K102,2)=RIGHT(BJ$39,2),SUM($AR102:AR102),0)+IF(RIGHT(BJ$39,2)>RIGHT($K102,2),AR102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AS102,IF(RIGHT($K102,2)=RIGHT(BK$39,2),SUM($AR102:AS102),0)+IF(RIGHT(BK$39,2)>RIGHT($K102,2),AS102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AT102,IF(RIGHT($K102,2)=RIGHT(BL$39,2),SUM($AR102:AT102),0)+IF(RIGHT(BL$39,2)>RIGHT($K102,2),AT102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AU102,IF(RIGHT($K102,2)=RIGHT(BM$39,2),SUM($AR102:AU102),0)+IF(RIGHT(BM$39,2)>RIGHT($K102,2),AU102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AV102,IF(RIGHT($K102,2)=RIGHT(BN$39,2),SUM($AR102:AV102),0)+IF(RIGHT(BN$39,2)>RIGHT($K102,2),AV102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AW102,IF(RIGHT($K102,2)=RIGHT(BO$39,2),SUM($AR102:AW102),0)+IF(RIGHT(BO$39,2)>RIGHT($K102,2),AW102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AX102,IF(RIGHT($K102,2)=RIGHT(BP$39,2),SUM($AR102:AX102),0)+IF(RIGHT(BP$39,2)>RIGHT($K102,2),AX102,0))","v":0},{"$f":"+IF($K102=\"Ongoing\",AY102,IF(RIGHT($K102,2)=RIGHT(BQ$39,2),SUM($AR102:AY102),0)+IF(RIGHT(BQ$39,2)>RIGHT($K102,2),AY102,0))","v":0},null,{"$f":"+Q102*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R102*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S102*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T102*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U102*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V102*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W102*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X102*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BS102,\nIF($J102=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BS102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BS102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BT102,\nIF($J102=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BT102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BT102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(ER102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BU102,\nIF($J102=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BU102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BU102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(ES102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BV102,\nIF($J102=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BV102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BV102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(ET102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BW102,\nIF($J102=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BW102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BW102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(EU102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BX102,\nIF($J102=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BX102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BX102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(EV102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BY102,\nIF($J102=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BY102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BY102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(EW102,0))","v":0},{"$f":"IF($M102=\"straight line\",IF($N102=0,0,\nIF($N102<=0.5,BZ102,\nIF($J102=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N102)<LEFT(#REF!,4)*1,0,((OFFSET(BZ102,0,-INT($N102+0.5),1,1))/$N102)*(IF($N102-INT($N102)>0.5,$N102-0.5-INT($N102),IF($N102-INT($N102)<=0.5,$N102-0.5-INT($N102)+1,0))))\n+BZ102/$N102*0.5,\nIF($J102=\"Declining Balance\",-#REF!,0)))),IFERROR(EX102,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K102=\"ongoing\",BS102,IF(RIGHT($K102,2)=RIGHT(CO$39,2),SUM($BR102:BS102),0)+IF(RIGHT(CO$39,2)>RIGHT($K102,2),BS102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BT102,IF(RIGHT($K102,2)=RIGHT(CP$39,2),SUM($BR102:BT102),0)+IF(RIGHT(CP$39,2)>RIGHT($K102,2),BT102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BU102,IF(RIGHT($K102,2)=RIGHT(CQ$39,2),SUM($BR102:BU102),0)+IF(RIGHT(CQ$39,2)>RIGHT($K102,2),BU102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BV102,IF(RIGHT($K102,2)=RIGHT(CR$39,2),SUM($BR102:BV102),0)+IF(RIGHT(CR$39,2)>RIGHT($K102,2),BV102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BW102,IF(RIGHT($K102,2)=RIGHT(CS$39,2),SUM($BR102:BW102),0)+IF(RIGHT(CS$39,2)>RIGHT($K102,2),BW102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BX102,IF(RIGHT($K102,2)=RIGHT(CT$39,2),SUM($BR102:BX102),0)+IF(RIGHT(CT$39,2)>RIGHT($K102,2),BX102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BY102,IF(RIGHT($K102,2)=RIGHT(CU$39,2),SUM($BR102:BY102),0)+IF(RIGHT(CU$39,2)>RIGHT($K102,2),BY102,0))","v":0},{"$f":"+IF($K102=\"ongoing\",BZ102,IF(RIGHT($K102,2)=RIGHT(CV$39,2),SUM($BR102:BZ102),0)+IF(RIGHT(CV$39,2)>RIGHT($K102,2),BZ102,0))","v":0},null,{"$f":"+MIN(IF($N102<=$CM102,MIN($N102,1),$N102),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N102<=$CM102,MIN($N102,1),$N102),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX102=CW102,0,\nIF(AND(DP$40>1,CX102=$N102),1-SUM($DO102:DO102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DP$40=1,0,VDB(1,0,$N102,INT(DP$40-1-1),MIN($N102,INT(DP$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CW102>=INT($N102),$N102-INT($N102),1)))*\nIF(DP$40=1,0,\nIF(INT(CX102)=INT(CW102),CX102-CW102,INT(CX102)-CW102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DP$40-1),MIN($N102,INT(DP$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CX102>INT($N102),$N102-INT($N102),1))*\nIF(DP$40=1,CX102,\nIF(INT(CX102)=INT(CW102),0,CX102-INT(CX102)))))","v":0},{"$f":"+IF(CY102=CX102,0,\nIF(AND(DQ$40>1,CY102=$N102),1-SUM($DO102:DP102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DQ$40=1,0,VDB(1,0,$N102,INT(DQ$40-1-1),MIN($N102,INT(DQ$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CX102>=INT($N102),$N102-INT($N102),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY102)=INT(CX102),CY102-CX102,INT(CY102)-CX102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DQ$40-1),MIN($N102,INT(DQ$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CY102>INT($N102),$N102-INT($N102),1))*\nIF(DQ$40=1,CY102,\nIF(INT(CY102)=INT(CX102),0,CY102-INT(CY102)))))","v":0},{"$f":"+IF(CZ102=CY102,0,\nIF(AND(DR$40>1,CZ102=$N102),1-SUM($DO102:DQ102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DR$40=1,0,VDB(1,0,$N102,INT(DR$40-1-1),MIN($N102,INT(DR$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CY102>=INT($N102),$N102-INT($N102),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ102)=INT(CY102),CZ102-CY102,INT(CZ102)-CY102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DR$40-1),MIN($N102,INT(DR$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CZ102>INT($N102),$N102-INT($N102),1))*\nIF(DR$40=1,CZ102,\nIF(INT(CZ102)=INT(CY102),0,CZ102-INT(CZ102)))))","v":0},{"$f":"+IF(DA102=CZ102,0,\nIF(AND(DS$40>1,DA102=$N102),1-SUM($DO102:DR102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DS$40=1,0,VDB(1,0,$N102,INT(DS$40-1-1),MIN($N102,INT(DS$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(CZ102>=INT($N102),$N102-INT($N102),1)))*\nIF(DS$40=1,0,\nIF(INT(DA102)=INT(CZ102),DA102-CZ102,INT(DA102)-CZ102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DS$40-1),MIN($N102,INT(DS$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DA102>INT($N102),$N102-INT($N102),1))*\nIF(DS$40=1,DA102,\nIF(INT(DA102)=INT(CZ102),0,DA102-INT(DA102)))))","v":0},{"$f":"+IF(DB102=DA102,0,\nIF(AND(DT$40>1,DB102=$N102),1-SUM($DO102:DS102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DT$40=1,0,VDB(1,0,$N102,INT(DT$40-1-1),MIN($N102,INT(DT$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DA102>=INT($N102),$N102-INT($N102),1)))*\nIF(DT$40=1,0,\nIF(INT(DB102)=INT(DA102),DB102-DA102,INT(DB102)-DA102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DT$40-1),MIN($N102,INT(DT$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DB102>INT($N102),$N102-INT($N102),1))*\nIF(DT$40=1,DB102,\nIF(INT(DB102)=INT(DA102),0,DB102-INT(DB102)))))","v":0},{"$f":"+IF(DC102=DB102,0,\nIF(AND(DU$40>1,DC102=$N102),1-SUM($DO102:DT102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DU$40=1,0,VDB(1,0,$N102,INT(DU$40-1-1),MIN($N102,INT(DU$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DB102>=INT($N102),$N102-INT($N102),1)))*\nIF(DU$40=1,0,\nIF(INT(DC102)=INT(DB102),DC102-DB102,INT(DC102)-DB102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DU$40-1),MIN($N102,INT(DU$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DC102>INT($N102),$N102-INT($N102),1))*\nIF(DU$40=1,DC102,\nIF(INT(DC102)=INT(DB102),0,DC102-INT(DC102)))))","v":0},{"$f":"+IF(DD102=DC102,0,\nIF(AND(DV$40>1,DD102=$N102),1-SUM($DO102:DU102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DV$40=1,0,VDB(1,0,$N102,INT(DV$40-1-1),MIN($N102,INT(DV$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DC102>=INT($N102),$N102-INT($N102),1)))*\nIF(DV$40=1,0,\nIF(INT(DD102)=INT(DC102),DD102-DC102,INT(DD102)-DC102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DV$40-1),MIN($N102,INT(DV$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DD102>INT($N102),$N102-INT($N102),1))*\nIF(DV$40=1,DD102,\nIF(INT(DD102)=INT(DC102),0,DD102-INT(DD102)))))","v":0},{"$f":"+IF(DE102=DD102,0,\nIF(AND(DW$40>1,DE102=$N102),1-SUM($DO102:DV102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DW$40=1,0,VDB(1,0,$N102,INT(DW$40-1-1),MIN($N102,INT(DW$40-1-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DD102>=INT($N102),$N102-INT($N102),1)))*\nIF(DW$40=1,0,\nIF(INT(DE102)=INT(DD102),DE102-DD102,INT(DE102)-DD102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DW$40-1),MIN($N102,INT(DW$40-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DE102>INT($N102),$N102-INT($N102),1))*\nIF(DW$40=1,DE102,\nIF(INT(DE102)=INT(DD102),0,DE102-INT(DE102)))))","v":0},null,{"$f":"+IF(OR(DG102=DF102,DY$40=1),0,\nIF(AND(DY$40>1,DG102=$N102),1-SUM($DX102:DX102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DY$40=2,0,VDB(1,0,$N102,INT(DY$40-2-1),MIN($N102,INT(DY$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DF102>=INT($N102),$N102-INT($N102),1)))*\nIF(DY$40=2,0,\nIF(INT(DG102)=INT(DF102),DG102-DF102,INT(DG102)-DF102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DY$40-2),MIN($N102,INT(DY$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DG102>INT($N102),$N102-INT($N102),1))*\nIF(DY$40=2,DG102,\nIF(INT(DG102)=INT(DF102),0,DG102-INT(DG102)))))","v":0},{"$f":"+IF(OR(DH102=DG102,DZ$40=1),0,\nIF(AND(DZ$40>1,DH102=$N102),1-SUM($DX102:DY102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(DZ$40=2,0,VDB(1,0,$N102,INT(DZ$40-2-1),MIN($N102,INT(DZ$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DG102>=INT($N102),$N102-INT($N102),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH102)=INT(DG102),DH102-DG102,INT(DH102)-DG102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(DZ$40-2),MIN($N102,INT(DZ$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DH102>INT($N102),$N102-INT($N102),1))*\nIF(DZ$40=2,DH102,\nIF(INT(DH102)=INT(DG102),0,DH102-INT(DH102)))))","v":0},{"$f":"+IF(OR(DI102=DH102,EA$40=1),0,\nIF(AND(EA$40>1,DI102=$N102),1-SUM($DX102:DZ102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(EA$40=2,0,VDB(1,0,$N102,INT(EA$40-2-1),MIN($N102,INT(EA$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DH102>=INT($N102),$N102-INT($N102),1)))*\nIF(EA$40=2,0,\nIF(INT(DI102)=INT(DH102),DI102-DH102,INT(DI102)-DH102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(EA$40-2),MIN($N102,INT(EA$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DI102>INT($N102),$N102-INT($N102),1))*\nIF(EA$40=2,DI102,\nIF(INT(DI102)=INT(DH102),0,DI102-INT(DI102)))))","v":0},{"$f":"+IF(OR(DJ102=DI102,EB$40=1),0,\nIF(AND(EB$40>1,DJ102=$N102),1-SUM($DX102:EA102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(EB$40=2,0,VDB(1,0,$N102,INT(EB$40-2-1),MIN($N102,INT(EB$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DI102>=INT($N102),$N102-INT($N102),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ102)=INT(DI102),DJ102-DI102,INT(DJ102)-DI102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(EB$40-2),MIN($N102,INT(EB$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DJ102>INT($N102),$N102-INT($N102),1))*\nIF(EB$40=2,DJ102,\nIF(INT(DJ102)=INT(DI102),0,DJ102-INT(DJ102)))))","v":0},{"$f":"+IF(OR(DK102=DJ102,EC$40=1),0,\nIF(AND(EC$40>1,DK102=$N102),1-SUM($DX102:EB102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(EC$40=2,0,VDB(1,0,$N102,INT(EC$40-2-1),MIN($N102,INT(EC$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DJ102>=INT($N102),$N102-INT($N102),1)))*\nIF(EC$40=2,0,\nIF(INT(DK102)=INT(DJ102),DK102-DJ102,INT(DK102)-DJ102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(EC$40-2),MIN($N102,INT(EC$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DK102>INT($N102),$N102-INT($N102),1))*\nIF(EC$40=2,DK102,\nIF(INT(DK102)=INT(DJ102),0,DK102-INT(DK102)))))","v":0},{"$f":"+IF(OR(DL102=DK102,ED$40=1),0,\nIF(AND(ED$40>1,DL102=$N102),1-SUM($DX102:EC102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(ED$40=2,0,VDB(1,0,$N102,INT(ED$40-2-1),MIN($N102,INT(ED$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DK102>=INT($N102),$N102-INT($N102),1)))*\nIF(ED$40=2,0,\nIF(INT(DL102)=INT(DK102),DL102-DK102,INT(DL102)-DK102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(ED$40-2),MIN($N102,INT(ED$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DL102>INT($N102),$N102-INT($N102),1))*\nIF(ED$40=2,DL102,\nIF(INT(DL102)=INT(DK102),0,DL102-INT(DL102)))))","v":0},{"$f":"+IF(OR(DM102=DL102,EE$40=1),0,\nIF(AND(EE$40>1,DM102=$N102),1-SUM($DX102:ED102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(EE$40=2,0,VDB(1,0,$N102,INT(EE$40-2-1),MIN($N102,INT(EE$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DL102>=INT($N102),$N102-INT($N102),1)))*\nIF(EE$40=2,0,\nIF(INT(DM102)=INT(DL102),DM102-DL102,INT(DM102)-DL102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(EE$40-2),MIN($N102,INT(EE$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DM102>INT($N102),$N102-INT($N102),1))*\nIF(EE$40=2,DM102,\nIF(INT(DM102)=INT(DL102),0,DM102-INT(DM102)))))","v":0},{"$f":"+IF(OR(DN102=DM102,EF$40=1),0,\nIF(AND(EF$40>1,DN102=$N102),1-SUM($DX102:EE102),\nIF($N102<=1,\nIF($N102>0,1/$N102,0),\nIF(EF$40=2,0,VDB(1,0,$N102,INT(EF$40-2-1),MIN($N102,INT(EF$40-2-1)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DM102>=INT($N102),$N102-INT($N102),1)))*\nIF(EF$40=2,0,\nIF(INT(DN102)=INT(DM102),DN102-DM102,INT(DN102)-DM102))+\nIF($N102<=1,\nIF($N102>0,1/$N102,0),VDB(1,0,$N102,INT(EF$40-2),MIN($N102,INT(EF$40-2)+1),$CM102,IF($CN102=\"No\",1,0))/\nIF(DN102>INT($N102),$N102-INT($N102),1))*\nIF(EF$40=2,DN102,\nIF(INT(DN102)=INT(DM102),0,DN102-INT(DN102)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K103=\"Ongoing\",AR103,IF(RIGHT($K103,2)=RIGHT(BJ$39,2),SUM($AR103:AR103),0)+IF(RIGHT(BJ$39,2)>RIGHT($K103,2),AR103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AS103,IF(RIGHT($K103,2)=RIGHT(BK$39,2),SUM($AR103:AS103),0)+IF(RIGHT(BK$39,2)>RIGHT($K103,2),AS103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AT103,IF(RIGHT($K103,2)=RIGHT(BL$39,2),SUM($AR103:AT103),0)+IF(RIGHT(BL$39,2)>RIGHT($K103,2),AT103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AU103,IF(RIGHT($K103,2)=RIGHT(BM$39,2),SUM($AR103:AU103),0)+IF(RIGHT(BM$39,2)>RIGHT($K103,2),AU103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AV103,IF(RIGHT($K103,2)=RIGHT(BN$39,2),SUM($AR103:AV103),0)+IF(RIGHT(BN$39,2)>RIGHT($K103,2),AV103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AW103,IF(RIGHT($K103,2)=RIGHT(BO$39,2),SUM($AR103:AW103),0)+IF(RIGHT(BO$39,2)>RIGHT($K103,2),AW103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AX103,IF(RIGHT($K103,2)=RIGHT(BP$39,2),SUM($AR103:AX103),0)+IF(RIGHT(BP$39,2)>RIGHT($K103,2),AX103,0))","v":0},{"$f":"+IF($K103=\"Ongoing\",AY103,IF(RIGHT($K103,2)=RIGHT(BQ$39,2),SUM($AR103:AY103),0)+IF(RIGHT(BQ$39,2)>RIGHT($K103,2),AY103,0))","v":0},null,{"$f":"+Q103*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R103*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S103*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T103*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U103*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V103*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W103*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X103*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BS103,\nIF($J103=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BS103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BS103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BT103,\nIF($J103=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BT103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BT103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(ER103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BU103,\nIF($J103=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BU103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BU103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(ES103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BV103,\nIF($J103=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BV103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BV103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(ET103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BW103,\nIF($J103=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BW103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BW103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(EU103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BX103,\nIF($J103=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BX103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BX103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(EV103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BY103,\nIF($J103=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BY103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BY103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(EW103,0))","v":0},{"$f":"IF($M103=\"straight line\",IF($N103=0,0,\nIF($N103<=0.5,BZ103,\nIF($J103=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N103)<LEFT(#REF!,4)*1,0,((OFFSET(BZ103,0,-INT($N103+0.5),1,1))/$N103)*(IF($N103-INT($N103)>0.5,$N103-0.5-INT($N103),IF($N103-INT($N103)<=0.5,$N103-0.5-INT($N103)+1,0))))\n+BZ103/$N103*0.5,\nIF($J103=\"Declining Balance\",-#REF!,0)))),IFERROR(EX103,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K103=\"ongoing\",BS103,IF(RIGHT($K103,2)=RIGHT(CO$39,2),SUM($BR103:BS103),0)+IF(RIGHT(CO$39,2)>RIGHT($K103,2),BS103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BT103,IF(RIGHT($K103,2)=RIGHT(CP$39,2),SUM($BR103:BT103),0)+IF(RIGHT(CP$39,2)>RIGHT($K103,2),BT103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BU103,IF(RIGHT($K103,2)=RIGHT(CQ$39,2),SUM($BR103:BU103),0)+IF(RIGHT(CQ$39,2)>RIGHT($K103,2),BU103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BV103,IF(RIGHT($K103,2)=RIGHT(CR$39,2),SUM($BR103:BV103),0)+IF(RIGHT(CR$39,2)>RIGHT($K103,2),BV103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BW103,IF(RIGHT($K103,2)=RIGHT(CS$39,2),SUM($BR103:BW103),0)+IF(RIGHT(CS$39,2)>RIGHT($K103,2),BW103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BX103,IF(RIGHT($K103,2)=RIGHT(CT$39,2),SUM($BR103:BX103),0)+IF(RIGHT(CT$39,2)>RIGHT($K103,2),BX103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BY103,IF(RIGHT($K103,2)=RIGHT(CU$39,2),SUM($BR103:BY103),0)+IF(RIGHT(CU$39,2)>RIGHT($K103,2),BY103,0))","v":0},{"$f":"+IF($K103=\"ongoing\",BZ103,IF(RIGHT($K103,2)=RIGHT(CV$39,2),SUM($BR103:BZ103),0)+IF(RIGHT(CV$39,2)>RIGHT($K103,2),BZ103,0))","v":0},null,{"$f":"+MIN(IF($N103<=$CM103,MIN($N103,1),$N103),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N103<=$CM103,MIN($N103,1),$N103),IF(CY$40=1,0.5,CX103+1))","v":1},1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N103<=$CM103,MIN($N103,1),$N103),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N103<=$CM103,MIN($N103,1),$N103),IF(DH$40=2,0.5,DG103+1)))","v":0.5},1,1,1,1,1,1,null,{"$f":"+IF(CX103=CW103,0,\nIF(AND(DP$40>1,CX103=$N103),1-SUM($DO103:DO103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DP$40=1,0,VDB(1,0,$N103,INT(DP$40-1-1),MIN($N103,INT(DP$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CW103>=INT($N103),$N103-INT($N103),1)))*\nIF(DP$40=1,0,\nIF(INT(CX103)=INT(CW103),CX103-CW103,INT(CX103)-CW103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DP$40-1),MIN($N103,INT(DP$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CX103>INT($N103),$N103-INT($N103),1))*\nIF(DP$40=1,CX103,\nIF(INT(CX103)=INT(CW103),0,CX103-INT(CX103)))))","v":0},{"$f":"+IF(CY103=CX103,0,\nIF(AND(DQ$40>1,CY103=$N103),1-SUM($DO103:DP103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DQ$40=1,0,VDB(1,0,$N103,INT(DQ$40-1-1),MIN($N103,INT(DQ$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CX103>=INT($N103),$N103-INT($N103),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY103)=INT(CX103),CY103-CX103,INT(CY103)-CX103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DQ$40-1),MIN($N103,INT(DQ$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CY103>INT($N103),$N103-INT($N103),1))*\nIF(DQ$40=1,CY103,\nIF(INT(CY103)=INT(CX103),0,CY103-INT(CY103)))))","v":0},{"$f":"+IF(CZ103=CY103,0,\nIF(AND(DR$40>1,CZ103=$N103),1-SUM($DO103:DQ103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DR$40=1,0,VDB(1,0,$N103,INT(DR$40-1-1),MIN($N103,INT(DR$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CY103>=INT($N103),$N103-INT($N103),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ103)=INT(CY103),CZ103-CY103,INT(CZ103)-CY103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DR$40-1),MIN($N103,INT(DR$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CZ103>INT($N103),$N103-INT($N103),1))*\nIF(DR$40=1,CZ103,\nIF(INT(CZ103)=INT(CY103),0,CZ103-INT(CZ103)))))","v":0},{"$f":"+IF(DA103=CZ103,0,\nIF(AND(DS$40>1,DA103=$N103),1-SUM($DO103:DR103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DS$40=1,0,VDB(1,0,$N103,INT(DS$40-1-1),MIN($N103,INT(DS$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(CZ103>=INT($N103),$N103-INT($N103),1)))*\nIF(DS$40=1,0,\nIF(INT(DA103)=INT(CZ103),DA103-CZ103,INT(DA103)-CZ103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DS$40-1),MIN($N103,INT(DS$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DA103>INT($N103),$N103-INT($N103),1))*\nIF(DS$40=1,DA103,\nIF(INT(DA103)=INT(CZ103),0,DA103-INT(DA103)))))","v":0},{"$f":"+IF(DB103=DA103,0,\nIF(AND(DT$40>1,DB103=$N103),1-SUM($DO103:DS103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DT$40=1,0,VDB(1,0,$N103,INT(DT$40-1-1),MIN($N103,INT(DT$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DA103>=INT($N103),$N103-INT($N103),1)))*\nIF(DT$40=1,0,\nIF(INT(DB103)=INT(DA103),DB103-DA103,INT(DB103)-DA103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DT$40-1),MIN($N103,INT(DT$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DB103>INT($N103),$N103-INT($N103),1))*\nIF(DT$40=1,DB103,\nIF(INT(DB103)=INT(DA103),0,DB103-INT(DB103)))))","v":0},{"$f":"+IF(DC103=DB103,0,\nIF(AND(DU$40>1,DC103=$N103),1-SUM($DO103:DT103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DU$40=1,0,VDB(1,0,$N103,INT(DU$40-1-1),MIN($N103,INT(DU$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DB103>=INT($N103),$N103-INT($N103),1)))*\nIF(DU$40=1,0,\nIF(INT(DC103)=INT(DB103),DC103-DB103,INT(DC103)-DB103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DU$40-1),MIN($N103,INT(DU$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DC103>INT($N103),$N103-INT($N103),1))*\nIF(DU$40=1,DC103,\nIF(INT(DC103)=INT(DB103),0,DC103-INT(DC103)))))","v":0},{"$f":"+IF(DD103=DC103,0,\nIF(AND(DV$40>1,DD103=$N103),1-SUM($DO103:DU103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DV$40=1,0,VDB(1,0,$N103,INT(DV$40-1-1),MIN($N103,INT(DV$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DC103>=INT($N103),$N103-INT($N103),1)))*\nIF(DV$40=1,0,\nIF(INT(DD103)=INT(DC103),DD103-DC103,INT(DD103)-DC103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DV$40-1),MIN($N103,INT(DV$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DD103>INT($N103),$N103-INT($N103),1))*\nIF(DV$40=1,DD103,\nIF(INT(DD103)=INT(DC103),0,DD103-INT(DD103)))))","v":0},{"$f":"+IF(DE103=DD103,0,\nIF(AND(DW$40>1,DE103=$N103),1-SUM($DO103:DV103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DW$40=1,0,VDB(1,0,$N103,INT(DW$40-1-1),MIN($N103,INT(DW$40-1-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DD103>=INT($N103),$N103-INT($N103),1)))*\nIF(DW$40=1,0,\nIF(INT(DE103)=INT(DD103),DE103-DD103,INT(DE103)-DD103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DW$40-1),MIN($N103,INT(DW$40-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DE103>INT($N103),$N103-INT($N103),1))*\nIF(DW$40=1,DE103,\nIF(INT(DE103)=INT(DD103),0,DE103-INT(DE103)))))","v":0},null,{"$f":"+IF(OR(DG103=DF103,DY$40=1),0,\nIF(AND(DY$40>1,DG103=$N103),1-SUM($DX103:DX103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DY$40=2,0,VDB(1,0,$N103,INT(DY$40-2-1),MIN($N103,INT(DY$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DF103>=INT($N103),$N103-INT($N103),1)))*\nIF(DY$40=2,0,\nIF(INT(DG103)=INT(DF103),DG103-DF103,INT(DG103)-DF103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DY$40-2),MIN($N103,INT(DY$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DG103>INT($N103),$N103-INT($N103),1))*\nIF(DY$40=2,DG103,\nIF(INT(DG103)=INT(DF103),0,DG103-INT(DG103)))))","v":0},{"$f":"+IF(OR(DH103=DG103,DZ$40=1),0,\nIF(AND(DZ$40>1,DH103=$N103),1-SUM($DX103:DY103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(DZ$40=2,0,VDB(1,0,$N103,INT(DZ$40-2-1),MIN($N103,INT(DZ$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DG103>=INT($N103),$N103-INT($N103),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH103)=INT(DG103),DH103-DG103,INT(DH103)-DG103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(DZ$40-2),MIN($N103,INT(DZ$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DH103>INT($N103),$N103-INT($N103),1))*\nIF(DZ$40=2,DH103,\nIF(INT(DH103)=INT(DG103),0,DH103-INT(DH103)))))","v":0},{"$f":"+IF(OR(DI103=DH103,EA$40=1),0,\nIF(AND(EA$40>1,DI103=$N103),1-SUM($DX103:DZ103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(EA$40=2,0,VDB(1,0,$N103,INT(EA$40-2-1),MIN($N103,INT(EA$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DH103>=INT($N103),$N103-INT($N103),1)))*\nIF(EA$40=2,0,\nIF(INT(DI103)=INT(DH103),DI103-DH103,INT(DI103)-DH103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(EA$40-2),MIN($N103,INT(EA$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DI103>INT($N103),$N103-INT($N103),1))*\nIF(EA$40=2,DI103,\nIF(INT(DI103)=INT(DH103),0,DI103-INT(DI103)))))","v":0},{"$f":"+IF(OR(DJ103=DI103,EB$40=1),0,\nIF(AND(EB$40>1,DJ103=$N103),1-SUM($DX103:EA103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(EB$40=2,0,VDB(1,0,$N103,INT(EB$40-2-1),MIN($N103,INT(EB$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DI103>=INT($N103),$N103-INT($N103),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ103)=INT(DI103),DJ103-DI103,INT(DJ103)-DI103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(EB$40-2),MIN($N103,INT(EB$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DJ103>INT($N103),$N103-INT($N103),1))*\nIF(EB$40=2,DJ103,\nIF(INT(DJ103)=INT(DI103),0,DJ103-INT(DJ103)))))","v":0},{"$f":"+IF(OR(DK103=DJ103,EC$40=1),0,\nIF(AND(EC$40>1,DK103=$N103),1-SUM($DX103:EB103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(EC$40=2,0,VDB(1,0,$N103,INT(EC$40-2-1),MIN($N103,INT(EC$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DJ103>=INT($N103),$N103-INT($N103),1)))*\nIF(EC$40=2,0,\nIF(INT(DK103)=INT(DJ103),DK103-DJ103,INT(DK103)-DJ103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(EC$40-2),MIN($N103,INT(EC$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DK103>INT($N103),$N103-INT($N103),1))*\nIF(EC$40=2,DK103,\nIF(INT(DK103)=INT(DJ103),0,DK103-INT(DK103)))))","v":0},{"$f":"+IF(OR(DL103=DK103,ED$40=1),0,\nIF(AND(ED$40>1,DL103=$N103),1-SUM($DX103:EC103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(ED$40=2,0,VDB(1,0,$N103,INT(ED$40-2-1),MIN($N103,INT(ED$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DK103>=INT($N103),$N103-INT($N103),1)))*\nIF(ED$40=2,0,\nIF(INT(DL103)=INT(DK103),DL103-DK103,INT(DL103)-DK103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(ED$40-2),MIN($N103,INT(ED$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DL103>INT($N103),$N103-INT($N103),1))*\nIF(ED$40=2,DL103,\nIF(INT(DL103)=INT(DK103),0,DL103-INT(DL103)))))","v":0},{"$f":"+IF(OR(DM103=DL103,EE$40=1),0,\nIF(AND(EE$40>1,DM103=$N103),1-SUM($DX103:ED103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(EE$40=2,0,VDB(1,0,$N103,INT(EE$40-2-1),MIN($N103,INT(EE$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DL103>=INT($N103),$N103-INT($N103),1)))*\nIF(EE$40=2,0,\nIF(INT(DM103)=INT(DL103),DM103-DL103,INT(DM103)-DL103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(EE$40-2),MIN($N103,INT(EE$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DM103>INT($N103),$N103-INT($N103),1))*\nIF(EE$40=2,DM103,\nIF(INT(DM103)=INT(DL103),0,DM103-INT(DM103)))))","v":0},{"$f":"+IF(OR(DN103=DM103,EF$40=1),0,\nIF(AND(EF$40>1,DN103=$N103),1-SUM($DX103:EE103),\nIF($N103<=1,\nIF($N103>0,1/$N103,0),\nIF(EF$40=2,0,VDB(1,0,$N103,INT(EF$40-2-1),MIN($N103,INT(EF$40-2-1)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DM103>=INT($N103),$N103-INT($N103),1)))*\nIF(EF$40=2,0,\nIF(INT(DN103)=INT(DM103),DN103-DM103,INT(DN103)-DM103))+\nIF($N103<=1,\nIF($N103>0,1/$N103,0),VDB(1,0,$N103,INT(EF$40-2),MIN($N103,INT(EF$40-2)+1),$CM103,IF($CN103=\"No\",1,0))/\nIF(DN103>INT($N103),$N103-INT($N103),1))*\nIF(EF$40=2,DN103,\nIF(INT(DN103)=INT(DM103),0,DN103-INT(DN103)))))","v":0},null,{"$f":"+OFFSET($DY103,0,MAX($EH$40:$HI$40)-EH$40)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K104=\"Ongoing\",AR104,IF(RIGHT($K104,2)=RIGHT(BJ$39,2),SUM($AR104:AR104),0)+IF(RIGHT(BJ$39,2)>RIGHT($K104,2),AR104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AS104,IF(RIGHT($K104,2)=RIGHT(BK$39,2),SUM($AR104:AS104),0)+IF(RIGHT(BK$39,2)>RIGHT($K104,2),AS104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AT104,IF(RIGHT($K104,2)=RIGHT(BL$39,2),SUM($AR104:AT104),0)+IF(RIGHT(BL$39,2)>RIGHT($K104,2),AT104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AU104,IF(RIGHT($K104,2)=RIGHT(BM$39,2),SUM($AR104:AU104),0)+IF(RIGHT(BM$39,2)>RIGHT($K104,2),AU104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AV104,IF(RIGHT($K104,2)=RIGHT(BN$39,2),SUM($AR104:AV104),0)+IF(RIGHT(BN$39,2)>RIGHT($K104,2),AV104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AW104,IF(RIGHT($K104,2)=RIGHT(BO$39,2),SUM($AR104:AW104),0)+IF(RIGHT(BO$39,2)>RIGHT($K104,2),AW104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AX104,IF(RIGHT($K104,2)=RIGHT(BP$39,2),SUM($AR104:AX104),0)+IF(RIGHT(BP$39,2)>RIGHT($K104,2),AX104,0))","v":0},{"$f":"+IF($K104=\"Ongoing\",AY104,IF(RIGHT($K104,2)=RIGHT(BQ$39,2),SUM($AR104:AY104),0)+IF(RIGHT(BQ$39,2)>RIGHT($K104,2),AY104,0))","v":0},null,{"$f":"+Q104*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R104*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S104*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T104*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U104*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V104*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W104*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X104*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BS104,\nIF($J104=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BS104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BS104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BT104,\nIF($J104=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BT104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BT104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(ER104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BU104,\nIF($J104=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BU104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BU104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(ES104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BV104,\nIF($J104=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BV104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BV104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(ET104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BW104,\nIF($J104=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BW104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BW104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(EU104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BX104,\nIF($J104=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BX104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BX104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(EV104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BY104,\nIF($J104=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BY104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BY104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(EW104,0))","v":0},{"$f":"IF($M104=\"straight line\",IF($N104=0,0,\nIF($N104<=0.5,BZ104,\nIF($J104=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N104)<LEFT(#REF!,4)*1,0,((OFFSET(BZ104,0,-INT($N104+0.5),1,1))/$N104)*(IF($N104-INT($N104)>0.5,$N104-0.5-INT($N104),IF($N104-INT($N104)<=0.5,$N104-0.5-INT($N104)+1,0))))\n+BZ104/$N104*0.5,\nIF($J104=\"Declining Balance\",-#REF!,0)))),IFERROR(EX104,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K104=\"ongoing\",BS104,IF(RIGHT($K104,2)=RIGHT(CO$39,2),SUM($BR104:BS104),0)+IF(RIGHT(CO$39,2)>RIGHT($K104,2),BS104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BT104,IF(RIGHT($K104,2)=RIGHT(CP$39,2),SUM($BR104:BT104),0)+IF(RIGHT(CP$39,2)>RIGHT($K104,2),BT104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BU104,IF(RIGHT($K104,2)=RIGHT(CQ$39,2),SUM($BR104:BU104),0)+IF(RIGHT(CQ$39,2)>RIGHT($K104,2),BU104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BV104,IF(RIGHT($K104,2)=RIGHT(CR$39,2),SUM($BR104:BV104),0)+IF(RIGHT(CR$39,2)>RIGHT($K104,2),BV104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BW104,IF(RIGHT($K104,2)=RIGHT(CS$39,2),SUM($BR104:BW104),0)+IF(RIGHT(CS$39,2)>RIGHT($K104,2),BW104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BX104,IF(RIGHT($K104,2)=RIGHT(CT$39,2),SUM($BR104:BX104),0)+IF(RIGHT(CT$39,2)>RIGHT($K104,2),BX104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BY104,IF(RIGHT($K104,2)=RIGHT(CU$39,2),SUM($BR104:BY104),0)+IF(RIGHT(CU$39,2)>RIGHT($K104,2),BY104,0))","v":0},{"$f":"+IF($K104=\"ongoing\",BZ104,IF(RIGHT($K104,2)=RIGHT(CV$39,2),SUM($BR104:BZ104),0)+IF(RIGHT(CV$39,2)>RIGHT($K104,2),BZ104,0))","v":0},null,{"$f":"+MIN(IF($N104<=$CM104,MIN($N104,1),$N104),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N104<=$CM104,MIN($N104,1),$N104),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX104=CW104,0,\nIF(AND(DP$40>1,CX104=$N104),1-SUM($DO104:DO104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DP$40=1,0,VDB(1,0,$N104,INT(DP$40-1-1),MIN($N104,INT(DP$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CW104>=INT($N104),$N104-INT($N104),1)))*\nIF(DP$40=1,0,\nIF(INT(CX104)=INT(CW104),CX104-CW104,INT(CX104)-CW104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DP$40-1),MIN($N104,INT(DP$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CX104>INT($N104),$N104-INT($N104),1))*\nIF(DP$40=1,CX104,\nIF(INT(CX104)=INT(CW104),0,CX104-INT(CX104)))))","v":0},{"$f":"+IF(CY104=CX104,0,\nIF(AND(DQ$40>1,CY104=$N104),1-SUM($DO104:DP104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DQ$40=1,0,VDB(1,0,$N104,INT(DQ$40-1-1),MIN($N104,INT(DQ$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CX104>=INT($N104),$N104-INT($N104),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY104)=INT(CX104),CY104-CX104,INT(CY104)-CX104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DQ$40-1),MIN($N104,INT(DQ$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CY104>INT($N104),$N104-INT($N104),1))*\nIF(DQ$40=1,CY104,\nIF(INT(CY104)=INT(CX104),0,CY104-INT(CY104)))))","v":0},{"$f":"+IF(CZ104=CY104,0,\nIF(AND(DR$40>1,CZ104=$N104),1-SUM($DO104:DQ104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DR$40=1,0,VDB(1,0,$N104,INT(DR$40-1-1),MIN($N104,INT(DR$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CY104>=INT($N104),$N104-INT($N104),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ104)=INT(CY104),CZ104-CY104,INT(CZ104)-CY104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DR$40-1),MIN($N104,INT(DR$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CZ104>INT($N104),$N104-INT($N104),1))*\nIF(DR$40=1,CZ104,\nIF(INT(CZ104)=INT(CY104),0,CZ104-INT(CZ104)))))","v":0},{"$f":"+IF(DA104=CZ104,0,\nIF(AND(DS$40>1,DA104=$N104),1-SUM($DO104:DR104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DS$40=1,0,VDB(1,0,$N104,INT(DS$40-1-1),MIN($N104,INT(DS$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(CZ104>=INT($N104),$N104-INT($N104),1)))*\nIF(DS$40=1,0,\nIF(INT(DA104)=INT(CZ104),DA104-CZ104,INT(DA104)-CZ104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DS$40-1),MIN($N104,INT(DS$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DA104>INT($N104),$N104-INT($N104),1))*\nIF(DS$40=1,DA104,\nIF(INT(DA104)=INT(CZ104),0,DA104-INT(DA104)))))","v":0},{"$f":"+IF(DB104=DA104,0,\nIF(AND(DT$40>1,DB104=$N104),1-SUM($DO104:DS104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DT$40=1,0,VDB(1,0,$N104,INT(DT$40-1-1),MIN($N104,INT(DT$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DA104>=INT($N104),$N104-INT($N104),1)))*\nIF(DT$40=1,0,\nIF(INT(DB104)=INT(DA104),DB104-DA104,INT(DB104)-DA104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DT$40-1),MIN($N104,INT(DT$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DB104>INT($N104),$N104-INT($N104),1))*\nIF(DT$40=1,DB104,\nIF(INT(DB104)=INT(DA104),0,DB104-INT(DB104)))))","v":0},{"$f":"+IF(DC104=DB104,0,\nIF(AND(DU$40>1,DC104=$N104),1-SUM($DO104:DT104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DU$40=1,0,VDB(1,0,$N104,INT(DU$40-1-1),MIN($N104,INT(DU$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DB104>=INT($N104),$N104-INT($N104),1)))*\nIF(DU$40=1,0,\nIF(INT(DC104)=INT(DB104),DC104-DB104,INT(DC104)-DB104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DU$40-1),MIN($N104,INT(DU$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DC104>INT($N104),$N104-INT($N104),1))*\nIF(DU$40=1,DC104,\nIF(INT(DC104)=INT(DB104),0,DC104-INT(DC104)))))","v":0},{"$f":"+IF(DD104=DC104,0,\nIF(AND(DV$40>1,DD104=$N104),1-SUM($DO104:DU104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DV$40=1,0,VDB(1,0,$N104,INT(DV$40-1-1),MIN($N104,INT(DV$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DC104>=INT($N104),$N104-INT($N104),1)))*\nIF(DV$40=1,0,\nIF(INT(DD104)=INT(DC104),DD104-DC104,INT(DD104)-DC104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DV$40-1),MIN($N104,INT(DV$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DD104>INT($N104),$N104-INT($N104),1))*\nIF(DV$40=1,DD104,\nIF(INT(DD104)=INT(DC104),0,DD104-INT(DD104)))))","v":0},{"$f":"+IF(DE104=DD104,0,\nIF(AND(DW$40>1,DE104=$N104),1-SUM($DO104:DV104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DW$40=1,0,VDB(1,0,$N104,INT(DW$40-1-1),MIN($N104,INT(DW$40-1-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DD104>=INT($N104),$N104-INT($N104),1)))*\nIF(DW$40=1,0,\nIF(INT(DE104)=INT(DD104),DE104-DD104,INT(DE104)-DD104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DW$40-1),MIN($N104,INT(DW$40-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DE104>INT($N104),$N104-INT($N104),1))*\nIF(DW$40=1,DE104,\nIF(INT(DE104)=INT(DD104),0,DE104-INT(DE104)))))","v":0},null,{"$f":"+IF(OR(DG104=DF104,DY$40=1),0,\nIF(AND(DY$40>1,DG104=$N104),1-SUM($DX104:DX104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DY$40=2,0,VDB(1,0,$N104,INT(DY$40-2-1),MIN($N104,INT(DY$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DF104>=INT($N104),$N104-INT($N104),1)))*\nIF(DY$40=2,0,\nIF(INT(DG104)=INT(DF104),DG104-DF104,INT(DG104)-DF104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DY$40-2),MIN($N104,INT(DY$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DG104>INT($N104),$N104-INT($N104),1))*\nIF(DY$40=2,DG104,\nIF(INT(DG104)=INT(DF104),0,DG104-INT(DG104)))))","v":0},{"$f":"+IF(OR(DH104=DG104,DZ$40=1),0,\nIF(AND(DZ$40>1,DH104=$N104),1-SUM($DX104:DY104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(DZ$40=2,0,VDB(1,0,$N104,INT(DZ$40-2-1),MIN($N104,INT(DZ$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DG104>=INT($N104),$N104-INT($N104),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH104)=INT(DG104),DH104-DG104,INT(DH104)-DG104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(DZ$40-2),MIN($N104,INT(DZ$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DH104>INT($N104),$N104-INT($N104),1))*\nIF(DZ$40=2,DH104,\nIF(INT(DH104)=INT(DG104),0,DH104-INT(DH104)))))","v":0},{"$f":"+IF(OR(DI104=DH104,EA$40=1),0,\nIF(AND(EA$40>1,DI104=$N104),1-SUM($DX104:DZ104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(EA$40=2,0,VDB(1,0,$N104,INT(EA$40-2-1),MIN($N104,INT(EA$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DH104>=INT($N104),$N104-INT($N104),1)))*\nIF(EA$40=2,0,\nIF(INT(DI104)=INT(DH104),DI104-DH104,INT(DI104)-DH104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(EA$40-2),MIN($N104,INT(EA$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DI104>INT($N104),$N104-INT($N104),1))*\nIF(EA$40=2,DI104,\nIF(INT(DI104)=INT(DH104),0,DI104-INT(DI104)))))","v":0},{"$f":"+IF(OR(DJ104=DI104,EB$40=1),0,\nIF(AND(EB$40>1,DJ104=$N104),1-SUM($DX104:EA104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(EB$40=2,0,VDB(1,0,$N104,INT(EB$40-2-1),MIN($N104,INT(EB$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DI104>=INT($N104),$N104-INT($N104),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ104)=INT(DI104),DJ104-DI104,INT(DJ104)-DI104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(EB$40-2),MIN($N104,INT(EB$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DJ104>INT($N104),$N104-INT($N104),1))*\nIF(EB$40=2,DJ104,\nIF(INT(DJ104)=INT(DI104),0,DJ104-INT(DJ104)))))","v":0},{"$f":"+IF(OR(DK104=DJ104,EC$40=1),0,\nIF(AND(EC$40>1,DK104=$N104),1-SUM($DX104:EB104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(EC$40=2,0,VDB(1,0,$N104,INT(EC$40-2-1),MIN($N104,INT(EC$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DJ104>=INT($N104),$N104-INT($N104),1)))*\nIF(EC$40=2,0,\nIF(INT(DK104)=INT(DJ104),DK104-DJ104,INT(DK104)-DJ104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(EC$40-2),MIN($N104,INT(EC$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DK104>INT($N104),$N104-INT($N104),1))*\nIF(EC$40=2,DK104,\nIF(INT(DK104)=INT(DJ104),0,DK104-INT(DK104)))))","v":0},{"$f":"+IF(OR(DL104=DK104,ED$40=1),0,\nIF(AND(ED$40>1,DL104=$N104),1-SUM($DX104:EC104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(ED$40=2,0,VDB(1,0,$N104,INT(ED$40-2-1),MIN($N104,INT(ED$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DK104>=INT($N104),$N104-INT($N104),1)))*\nIF(ED$40=2,0,\nIF(INT(DL104)=INT(DK104),DL104-DK104,INT(DL104)-DK104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(ED$40-2),MIN($N104,INT(ED$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DL104>INT($N104),$N104-INT($N104),1))*\nIF(ED$40=2,DL104,\nIF(INT(DL104)=INT(DK104),0,DL104-INT(DL104)))))","v":0},{"$f":"+IF(OR(DM104=DL104,EE$40=1),0,\nIF(AND(EE$40>1,DM104=$N104),1-SUM($DX104:ED104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(EE$40=2,0,VDB(1,0,$N104,INT(EE$40-2-1),MIN($N104,INT(EE$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DL104>=INT($N104),$N104-INT($N104),1)))*\nIF(EE$40=2,0,\nIF(INT(DM104)=INT(DL104),DM104-DL104,INT(DM104)-DL104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(EE$40-2),MIN($N104,INT(EE$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DM104>INT($N104),$N104-INT($N104),1))*\nIF(EE$40=2,DM104,\nIF(INT(DM104)=INT(DL104),0,DM104-INT(DM104)))))","v":0},{"$f":"+IF(OR(DN104=DM104,EF$40=1),0,\nIF(AND(EF$40>1,DN104=$N104),1-SUM($DX104:EE104),\nIF($N104<=1,\nIF($N104>0,1/$N104,0),\nIF(EF$40=2,0,VDB(1,0,$N104,INT(EF$40-2-1),MIN($N104,INT(EF$40-2-1)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DM104>=INT($N104),$N104-INT($N104),1)))*\nIF(EF$40=2,0,\nIF(INT(DN104)=INT(DM104),DN104-DM104,INT(DN104)-DM104))+\nIF($N104<=1,\nIF($N104>0,1/$N104,0),VDB(1,0,$N104,INT(EF$40-2),MIN($N104,INT(EF$40-2)+1),$CM104,IF($CN104=\"No\",1,0))/\nIF(DN104>INT($N104),$N104-INT($N104),1))*\nIF(EF$40=2,DN104,\nIF(INT(DN104)=INT(DM104),0,DN104-INT(DN104)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K105=\"Ongoing\",AR105,IF(RIGHT($K105,2)=RIGHT(BJ$39,2),SUM($AR105:AR105),0)+IF(RIGHT(BJ$39,2)>RIGHT($K105,2),AR105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AS105,IF(RIGHT($K105,2)=RIGHT(BK$39,2),SUM($AR105:AS105),0)+IF(RIGHT(BK$39,2)>RIGHT($K105,2),AS105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AT105,IF(RIGHT($K105,2)=RIGHT(BL$39,2),SUM($AR105:AT105),0)+IF(RIGHT(BL$39,2)>RIGHT($K105,2),AT105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AU105,IF(RIGHT($K105,2)=RIGHT(BM$39,2),SUM($AR105:AU105),0)+IF(RIGHT(BM$39,2)>RIGHT($K105,2),AU105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AV105,IF(RIGHT($K105,2)=RIGHT(BN$39,2),SUM($AR105:AV105),0)+IF(RIGHT(BN$39,2)>RIGHT($K105,2),AV105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AW105,IF(RIGHT($K105,2)=RIGHT(BO$39,2),SUM($AR105:AW105),0)+IF(RIGHT(BO$39,2)>RIGHT($K105,2),AW105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AX105,IF(RIGHT($K105,2)=RIGHT(BP$39,2),SUM($AR105:AX105),0)+IF(RIGHT(BP$39,2)>RIGHT($K105,2),AX105,0))","v":0},{"$f":"+IF($K105=\"Ongoing\",AY105,IF(RIGHT($K105,2)=RIGHT(BQ$39,2),SUM($AR105:AY105),0)+IF(RIGHT(BQ$39,2)>RIGHT($K105,2),AY105,0))","v":0},null,{"$f":"+Q105*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R105*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S105*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T105*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U105*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V105*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W105*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X105*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BS105,\nIF($J105=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BS105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BS105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BT105,\nIF($J105=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BT105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BT105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(ER105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BU105,\nIF($J105=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BU105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BU105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(ES105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BV105,\nIF($J105=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BV105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BV105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(ET105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BW105,\nIF($J105=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BW105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BW105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(EU105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BX105,\nIF($J105=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BX105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BX105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(EV105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BY105,\nIF($J105=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BY105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BY105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(EW105,0))","v":0},{"$f":"IF($M105=\"straight line\",IF($N105=0,0,\nIF($N105<=0.5,BZ105,\nIF($J105=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N105)<LEFT(#REF!,4)*1,0,((OFFSET(BZ105,0,-INT($N105+0.5),1,1))/$N105)*(IF($N105-INT($N105)>0.5,$N105-0.5-INT($N105),IF($N105-INT($N105)<=0.5,$N105-0.5-INT($N105)+1,0))))\n+BZ105/$N105*0.5,\nIF($J105=\"Declining Balance\",-#REF!,0)))),IFERROR(EX105,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K105=\"ongoing\",BS105,IF(RIGHT($K105,2)=RIGHT(CO$39,2),SUM($BR105:BS105),0)+IF(RIGHT(CO$39,2)>RIGHT($K105,2),BS105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BT105,IF(RIGHT($K105,2)=RIGHT(CP$39,2),SUM($BR105:BT105),0)+IF(RIGHT(CP$39,2)>RIGHT($K105,2),BT105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BU105,IF(RIGHT($K105,2)=RIGHT(CQ$39,2),SUM($BR105:BU105),0)+IF(RIGHT(CQ$39,2)>RIGHT($K105,2),BU105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BV105,IF(RIGHT($K105,2)=RIGHT(CR$39,2),SUM($BR105:BV105),0)+IF(RIGHT(CR$39,2)>RIGHT($K105,2),BV105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BW105,IF(RIGHT($K105,2)=RIGHT(CS$39,2),SUM($BR105:BW105),0)+IF(RIGHT(CS$39,2)>RIGHT($K105,2),BW105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BX105,IF(RIGHT($K105,2)=RIGHT(CT$39,2),SUM($BR105:BX105),0)+IF(RIGHT(CT$39,2)>RIGHT($K105,2),BX105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BY105,IF(RIGHT($K105,2)=RIGHT(CU$39,2),SUM($BR105:BY105),0)+IF(RIGHT(CU$39,2)>RIGHT($K105,2),BY105,0))","v":0},{"$f":"+IF($K105=\"ongoing\",BZ105,IF(RIGHT($K105,2)=RIGHT(CV$39,2),SUM($BR105:BZ105),0)+IF(RIGHT(CV$39,2)>RIGHT($K105,2),BZ105,0))","v":0},null,{"$f":"+MIN(IF($N105<=$CM105,MIN($N105,1),$N105),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N105<=$CM105,MIN($N105,1),$N105),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX105=CW105,0,\nIF(AND(DP$40>1,CX105=$N105),1-SUM($DO105:DO105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DP$40=1,0,VDB(1,0,$N105,INT(DP$40-1-1),MIN($N105,INT(DP$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CW105>=INT($N105),$N105-INT($N105),1)))*\nIF(DP$40=1,0,\nIF(INT(CX105)=INT(CW105),CX105-CW105,INT(CX105)-CW105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DP$40-1),MIN($N105,INT(DP$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CX105>INT($N105),$N105-INT($N105),1))*\nIF(DP$40=1,CX105,\nIF(INT(CX105)=INT(CW105),0,CX105-INT(CX105)))))","v":0},{"$f":"+IF(CY105=CX105,0,\nIF(AND(DQ$40>1,CY105=$N105),1-SUM($DO105:DP105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DQ$40=1,0,VDB(1,0,$N105,INT(DQ$40-1-1),MIN($N105,INT(DQ$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CX105>=INT($N105),$N105-INT($N105),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY105)=INT(CX105),CY105-CX105,INT(CY105)-CX105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DQ$40-1),MIN($N105,INT(DQ$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CY105>INT($N105),$N105-INT($N105),1))*\nIF(DQ$40=1,CY105,\nIF(INT(CY105)=INT(CX105),0,CY105-INT(CY105)))))","v":0},{"$f":"+IF(CZ105=CY105,0,\nIF(AND(DR$40>1,CZ105=$N105),1-SUM($DO105:DQ105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DR$40=1,0,VDB(1,0,$N105,INT(DR$40-1-1),MIN($N105,INT(DR$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CY105>=INT($N105),$N105-INT($N105),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ105)=INT(CY105),CZ105-CY105,INT(CZ105)-CY105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DR$40-1),MIN($N105,INT(DR$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CZ105>INT($N105),$N105-INT($N105),1))*\nIF(DR$40=1,CZ105,\nIF(INT(CZ105)=INT(CY105),0,CZ105-INT(CZ105)))))","v":0},{"$f":"+IF(DA105=CZ105,0,\nIF(AND(DS$40>1,DA105=$N105),1-SUM($DO105:DR105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DS$40=1,0,VDB(1,0,$N105,INT(DS$40-1-1),MIN($N105,INT(DS$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(CZ105>=INT($N105),$N105-INT($N105),1)))*\nIF(DS$40=1,0,\nIF(INT(DA105)=INT(CZ105),DA105-CZ105,INT(DA105)-CZ105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DS$40-1),MIN($N105,INT(DS$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DA105>INT($N105),$N105-INT($N105),1))*\nIF(DS$40=1,DA105,\nIF(INT(DA105)=INT(CZ105),0,DA105-INT(DA105)))))","v":0},{"$f":"+IF(DB105=DA105,0,\nIF(AND(DT$40>1,DB105=$N105),1-SUM($DO105:DS105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DT$40=1,0,VDB(1,0,$N105,INT(DT$40-1-1),MIN($N105,INT(DT$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DA105>=INT($N105),$N105-INT($N105),1)))*\nIF(DT$40=1,0,\nIF(INT(DB105)=INT(DA105),DB105-DA105,INT(DB105)-DA105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DT$40-1),MIN($N105,INT(DT$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DB105>INT($N105),$N105-INT($N105),1))*\nIF(DT$40=1,DB105,\nIF(INT(DB105)=INT(DA105),0,DB105-INT(DB105)))))","v":0},{"$f":"+IF(DC105=DB105,0,\nIF(AND(DU$40>1,DC105=$N105),1-SUM($DO105:DT105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DU$40=1,0,VDB(1,0,$N105,INT(DU$40-1-1),MIN($N105,INT(DU$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DB105>=INT($N105),$N105-INT($N105),1)))*\nIF(DU$40=1,0,\nIF(INT(DC105)=INT(DB105),DC105-DB105,INT(DC105)-DB105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DU$40-1),MIN($N105,INT(DU$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DC105>INT($N105),$N105-INT($N105),1))*\nIF(DU$40=1,DC105,\nIF(INT(DC105)=INT(DB105),0,DC105-INT(DC105)))))","v":0},{"$f":"+IF(DD105=DC105,0,\nIF(AND(DV$40>1,DD105=$N105),1-SUM($DO105:DU105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DV$40=1,0,VDB(1,0,$N105,INT(DV$40-1-1),MIN($N105,INT(DV$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DC105>=INT($N105),$N105-INT($N105),1)))*\nIF(DV$40=1,0,\nIF(INT(DD105)=INT(DC105),DD105-DC105,INT(DD105)-DC105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DV$40-1),MIN($N105,INT(DV$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DD105>INT($N105),$N105-INT($N105),1))*\nIF(DV$40=1,DD105,\nIF(INT(DD105)=INT(DC105),0,DD105-INT(DD105)))))","v":0},{"$f":"+IF(DE105=DD105,0,\nIF(AND(DW$40>1,DE105=$N105),1-SUM($DO105:DV105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DW$40=1,0,VDB(1,0,$N105,INT(DW$40-1-1),MIN($N105,INT(DW$40-1-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DD105>=INT($N105),$N105-INT($N105),1)))*\nIF(DW$40=1,0,\nIF(INT(DE105)=INT(DD105),DE105-DD105,INT(DE105)-DD105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DW$40-1),MIN($N105,INT(DW$40-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DE105>INT($N105),$N105-INT($N105),1))*\nIF(DW$40=1,DE105,\nIF(INT(DE105)=INT(DD105),0,DE105-INT(DE105)))))","v":0},null,{"$f":"+IF(OR(DG105=DF105,DY$40=1),0,\nIF(AND(DY$40>1,DG105=$N105),1-SUM($DX105:DX105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DY$40=2,0,VDB(1,0,$N105,INT(DY$40-2-1),MIN($N105,INT(DY$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DF105>=INT($N105),$N105-INT($N105),1)))*\nIF(DY$40=2,0,\nIF(INT(DG105)=INT(DF105),DG105-DF105,INT(DG105)-DF105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DY$40-2),MIN($N105,INT(DY$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DG105>INT($N105),$N105-INT($N105),1))*\nIF(DY$40=2,DG105,\nIF(INT(DG105)=INT(DF105),0,DG105-INT(DG105)))))","v":0},{"$f":"+IF(OR(DH105=DG105,DZ$40=1),0,\nIF(AND(DZ$40>1,DH105=$N105),1-SUM($DX105:DY105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(DZ$40=2,0,VDB(1,0,$N105,INT(DZ$40-2-1),MIN($N105,INT(DZ$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DG105>=INT($N105),$N105-INT($N105),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH105)=INT(DG105),DH105-DG105,INT(DH105)-DG105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(DZ$40-2),MIN($N105,INT(DZ$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DH105>INT($N105),$N105-INT($N105),1))*\nIF(DZ$40=2,DH105,\nIF(INT(DH105)=INT(DG105),0,DH105-INT(DH105)))))","v":0},{"$f":"+IF(OR(DI105=DH105,EA$40=1),0,\nIF(AND(EA$40>1,DI105=$N105),1-SUM($DX105:DZ105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(EA$40=2,0,VDB(1,0,$N105,INT(EA$40-2-1),MIN($N105,INT(EA$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DH105>=INT($N105),$N105-INT($N105),1)))*\nIF(EA$40=2,0,\nIF(INT(DI105)=INT(DH105),DI105-DH105,INT(DI105)-DH105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(EA$40-2),MIN($N105,INT(EA$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DI105>INT($N105),$N105-INT($N105),1))*\nIF(EA$40=2,DI105,\nIF(INT(DI105)=INT(DH105),0,DI105-INT(DI105)))))","v":0},{"$f":"+IF(OR(DJ105=DI105,EB$40=1),0,\nIF(AND(EB$40>1,DJ105=$N105),1-SUM($DX105:EA105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(EB$40=2,0,VDB(1,0,$N105,INT(EB$40-2-1),MIN($N105,INT(EB$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DI105>=INT($N105),$N105-INT($N105),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ105)=INT(DI105),DJ105-DI105,INT(DJ105)-DI105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(EB$40-2),MIN($N105,INT(EB$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DJ105>INT($N105),$N105-INT($N105),1))*\nIF(EB$40=2,DJ105,\nIF(INT(DJ105)=INT(DI105),0,DJ105-INT(DJ105)))))","v":0},{"$f":"+IF(OR(DK105=DJ105,EC$40=1),0,\nIF(AND(EC$40>1,DK105=$N105),1-SUM($DX105:EB105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(EC$40=2,0,VDB(1,0,$N105,INT(EC$40-2-1),MIN($N105,INT(EC$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DJ105>=INT($N105),$N105-INT($N105),1)))*\nIF(EC$40=2,0,\nIF(INT(DK105)=INT(DJ105),DK105-DJ105,INT(DK105)-DJ105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(EC$40-2),MIN($N105,INT(EC$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DK105>INT($N105),$N105-INT($N105),1))*\nIF(EC$40=2,DK105,\nIF(INT(DK105)=INT(DJ105),0,DK105-INT(DK105)))))","v":0},{"$f":"+IF(OR(DL105=DK105,ED$40=1),0,\nIF(AND(ED$40>1,DL105=$N105),1-SUM($DX105:EC105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(ED$40=2,0,VDB(1,0,$N105,INT(ED$40-2-1),MIN($N105,INT(ED$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DK105>=INT($N105),$N105-INT($N105),1)))*\nIF(ED$40=2,0,\nIF(INT(DL105)=INT(DK105),DL105-DK105,INT(DL105)-DK105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(ED$40-2),MIN($N105,INT(ED$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DL105>INT($N105),$N105-INT($N105),1))*\nIF(ED$40=2,DL105,\nIF(INT(DL105)=INT(DK105),0,DL105-INT(DL105)))))","v":0},{"$f":"+IF(OR(DM105=DL105,EE$40=1),0,\nIF(AND(EE$40>1,DM105=$N105),1-SUM($DX105:ED105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(EE$40=2,0,VDB(1,0,$N105,INT(EE$40-2-1),MIN($N105,INT(EE$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DL105>=INT($N105),$N105-INT($N105),1)))*\nIF(EE$40=2,0,\nIF(INT(DM105)=INT(DL105),DM105-DL105,INT(DM105)-DL105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(EE$40-2),MIN($N105,INT(EE$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DM105>INT($N105),$N105-INT($N105),1))*\nIF(EE$40=2,DM105,\nIF(INT(DM105)=INT(DL105),0,DM105-INT(DM105)))))","v":0},{"$f":"+IF(OR(DN105=DM105,EF$40=1),0,\nIF(AND(EF$40>1,DN105=$N105),1-SUM($DX105:EE105),\nIF($N105<=1,\nIF($N105>0,1/$N105,0),\nIF(EF$40=2,0,VDB(1,0,$N105,INT(EF$40-2-1),MIN($N105,INT(EF$40-2-1)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DM105>=INT($N105),$N105-INT($N105),1)))*\nIF(EF$40=2,0,\nIF(INT(DN105)=INT(DM105),DN105-DM105,INT(DN105)-DM105))+\nIF($N105<=1,\nIF($N105>0,1/$N105,0),VDB(1,0,$N105,INT(EF$40-2),MIN($N105,INT(EF$40-2)+1),$CM105,IF($CN105=\"No\",1,0))/\nIF(DN105>INT($N105),$N105-INT($N105),1))*\nIF(EF$40=2,DN105,\nIF(INT(DN105)=INT(DM105),0,DN105-INT(DN105)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K106=\"Ongoing\",AR106,IF(RIGHT($K106,2)=RIGHT(BJ$39,2),SUM($AR106:AR106),0)+IF(RIGHT(BJ$39,2)>RIGHT($K106,2),AR106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AS106,IF(RIGHT($K106,2)=RIGHT(BK$39,2),SUM($AR106:AS106),0)+IF(RIGHT(BK$39,2)>RIGHT($K106,2),AS106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AT106,IF(RIGHT($K106,2)=RIGHT(BL$39,2),SUM($AR106:AT106),0)+IF(RIGHT(BL$39,2)>RIGHT($K106,2),AT106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AU106,IF(RIGHT($K106,2)=RIGHT(BM$39,2),SUM($AR106:AU106),0)+IF(RIGHT(BM$39,2)>RIGHT($K106,2),AU106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AV106,IF(RIGHT($K106,2)=RIGHT(BN$39,2),SUM($AR106:AV106),0)+IF(RIGHT(BN$39,2)>RIGHT($K106,2),AV106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AW106,IF(RIGHT($K106,2)=RIGHT(BO$39,2),SUM($AR106:AW106),0)+IF(RIGHT(BO$39,2)>RIGHT($K106,2),AW106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AX106,IF(RIGHT($K106,2)=RIGHT(BP$39,2),SUM($AR106:AX106),0)+IF(RIGHT(BP$39,2)>RIGHT($K106,2),AX106,0))","v":0},{"$f":"+IF($K106=\"Ongoing\",AY106,IF(RIGHT($K106,2)=RIGHT(BQ$39,2),SUM($AR106:AY106),0)+IF(RIGHT(BQ$39,2)>RIGHT($K106,2),AY106,0))","v":0},null,{"$f":"+Q106*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R106*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S106*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T106*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U106*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V106*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W106*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X106*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BS106,\nIF($J106=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BS106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BS106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BT106,\nIF($J106=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BT106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BT106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(ER106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BU106,\nIF($J106=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BU106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BU106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(ES106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BV106,\nIF($J106=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BV106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BV106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(ET106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BW106,\nIF($J106=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BW106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BW106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(EU106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BX106,\nIF($J106=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BX106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BX106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(EV106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BY106,\nIF($J106=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BY106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BY106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(EW106,0))","v":0},{"$f":"IF($M106=\"straight line\",IF($N106=0,0,\nIF($N106<=0.5,BZ106,\nIF($J106=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N106)<LEFT(#REF!,4)*1,0,((OFFSET(BZ106,0,-INT($N106+0.5),1,1))/$N106)*(IF($N106-INT($N106)>0.5,$N106-0.5-INT($N106),IF($N106-INT($N106)<=0.5,$N106-0.5-INT($N106)+1,0))))\n+BZ106/$N106*0.5,\nIF($J106=\"Declining Balance\",-#REF!,0)))),IFERROR(EX106,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K106=\"ongoing\",BS106,IF(RIGHT($K106,2)=RIGHT(CO$39,2),SUM($BR106:BS106),0)+IF(RIGHT(CO$39,2)>RIGHT($K106,2),BS106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BT106,IF(RIGHT($K106,2)=RIGHT(CP$39,2),SUM($BR106:BT106),0)+IF(RIGHT(CP$39,2)>RIGHT($K106,2),BT106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BU106,IF(RIGHT($K106,2)=RIGHT(CQ$39,2),SUM($BR106:BU106),0)+IF(RIGHT(CQ$39,2)>RIGHT($K106,2),BU106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BV106,IF(RIGHT($K106,2)=RIGHT(CR$39,2),SUM($BR106:BV106),0)+IF(RIGHT(CR$39,2)>RIGHT($K106,2),BV106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BW106,IF(RIGHT($K106,2)=RIGHT(CS$39,2),SUM($BR106:BW106),0)+IF(RIGHT(CS$39,2)>RIGHT($K106,2),BW106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BX106,IF(RIGHT($K106,2)=RIGHT(CT$39,2),SUM($BR106:BX106),0)+IF(RIGHT(CT$39,2)>RIGHT($K106,2),BX106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BY106,IF(RIGHT($K106,2)=RIGHT(CU$39,2),SUM($BR106:BY106),0)+IF(RIGHT(CU$39,2)>RIGHT($K106,2),BY106,0))","v":0},{"$f":"+IF($K106=\"ongoing\",BZ106,IF(RIGHT($K106,2)=RIGHT(CV$39,2),SUM($BR106:BZ106),0)+IF(RIGHT(CV$39,2)>RIGHT($K106,2),BZ106,0))","v":0},null,{"$f":"+MIN(IF($N106<=$CM106,MIN($N106,1),$N106),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N106<=$CM106,MIN($N106,1),$N106),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX106=CW106,0,\nIF(AND(DP$40>1,CX106=$N106),1-SUM($DO106:DO106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DP$40=1,0,VDB(1,0,$N106,INT(DP$40-1-1),MIN($N106,INT(DP$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CW106>=INT($N106),$N106-INT($N106),1)))*\nIF(DP$40=1,0,\nIF(INT(CX106)=INT(CW106),CX106-CW106,INT(CX106)-CW106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DP$40-1),MIN($N106,INT(DP$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CX106>INT($N106),$N106-INT($N106),1))*\nIF(DP$40=1,CX106,\nIF(INT(CX106)=INT(CW106),0,CX106-INT(CX106)))))","v":0},{"$f":"+IF(CY106=CX106,0,\nIF(AND(DQ$40>1,CY106=$N106),1-SUM($DO106:DP106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DQ$40=1,0,VDB(1,0,$N106,INT(DQ$40-1-1),MIN($N106,INT(DQ$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CX106>=INT($N106),$N106-INT($N106),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY106)=INT(CX106),CY106-CX106,INT(CY106)-CX106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DQ$40-1),MIN($N106,INT(DQ$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CY106>INT($N106),$N106-INT($N106),1))*\nIF(DQ$40=1,CY106,\nIF(INT(CY106)=INT(CX106),0,CY106-INT(CY106)))))","v":0},{"$f":"+IF(CZ106=CY106,0,\nIF(AND(DR$40>1,CZ106=$N106),1-SUM($DO106:DQ106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DR$40=1,0,VDB(1,0,$N106,INT(DR$40-1-1),MIN($N106,INT(DR$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CY106>=INT($N106),$N106-INT($N106),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ106)=INT(CY106),CZ106-CY106,INT(CZ106)-CY106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DR$40-1),MIN($N106,INT(DR$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CZ106>INT($N106),$N106-INT($N106),1))*\nIF(DR$40=1,CZ106,\nIF(INT(CZ106)=INT(CY106),0,CZ106-INT(CZ106)))))","v":0},{"$f":"+IF(DA106=CZ106,0,\nIF(AND(DS$40>1,DA106=$N106),1-SUM($DO106:DR106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DS$40=1,0,VDB(1,0,$N106,INT(DS$40-1-1),MIN($N106,INT(DS$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(CZ106>=INT($N106),$N106-INT($N106),1)))*\nIF(DS$40=1,0,\nIF(INT(DA106)=INT(CZ106),DA106-CZ106,INT(DA106)-CZ106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DS$40-1),MIN($N106,INT(DS$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DA106>INT($N106),$N106-INT($N106),1))*\nIF(DS$40=1,DA106,\nIF(INT(DA106)=INT(CZ106),0,DA106-INT(DA106)))))","v":0},{"$f":"+IF(DB106=DA106,0,\nIF(AND(DT$40>1,DB106=$N106),1-SUM($DO106:DS106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DT$40=1,0,VDB(1,0,$N106,INT(DT$40-1-1),MIN($N106,INT(DT$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DA106>=INT($N106),$N106-INT($N106),1)))*\nIF(DT$40=1,0,\nIF(INT(DB106)=INT(DA106),DB106-DA106,INT(DB106)-DA106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DT$40-1),MIN($N106,INT(DT$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DB106>INT($N106),$N106-INT($N106),1))*\nIF(DT$40=1,DB106,\nIF(INT(DB106)=INT(DA106),0,DB106-INT(DB106)))))","v":0},{"$f":"+IF(DC106=DB106,0,\nIF(AND(DU$40>1,DC106=$N106),1-SUM($DO106:DT106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DU$40=1,0,VDB(1,0,$N106,INT(DU$40-1-1),MIN($N106,INT(DU$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DB106>=INT($N106),$N106-INT($N106),1)))*\nIF(DU$40=1,0,\nIF(INT(DC106)=INT(DB106),DC106-DB106,INT(DC106)-DB106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DU$40-1),MIN($N106,INT(DU$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DC106>INT($N106),$N106-INT($N106),1))*\nIF(DU$40=1,DC106,\nIF(INT(DC106)=INT(DB106),0,DC106-INT(DC106)))))","v":0},{"$f":"+IF(DD106=DC106,0,\nIF(AND(DV$40>1,DD106=$N106),1-SUM($DO106:DU106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DV$40=1,0,VDB(1,0,$N106,INT(DV$40-1-1),MIN($N106,INT(DV$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DC106>=INT($N106),$N106-INT($N106),1)))*\nIF(DV$40=1,0,\nIF(INT(DD106)=INT(DC106),DD106-DC106,INT(DD106)-DC106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DV$40-1),MIN($N106,INT(DV$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DD106>INT($N106),$N106-INT($N106),1))*\nIF(DV$40=1,DD106,\nIF(INT(DD106)=INT(DC106),0,DD106-INT(DD106)))))","v":0},{"$f":"+IF(DE106=DD106,0,\nIF(AND(DW$40>1,DE106=$N106),1-SUM($DO106:DV106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DW$40=1,0,VDB(1,0,$N106,INT(DW$40-1-1),MIN($N106,INT(DW$40-1-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DD106>=INT($N106),$N106-INT($N106),1)))*\nIF(DW$40=1,0,\nIF(INT(DE106)=INT(DD106),DE106-DD106,INT(DE106)-DD106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DW$40-1),MIN($N106,INT(DW$40-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DE106>INT($N106),$N106-INT($N106),1))*\nIF(DW$40=1,DE106,\nIF(INT(DE106)=INT(DD106),0,DE106-INT(DE106)))))","v":0},null,{"$f":"+IF(OR(DG106=DF106,DY$40=1),0,\nIF(AND(DY$40>1,DG106=$N106),1-SUM($DX106:DX106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DY$40=2,0,VDB(1,0,$N106,INT(DY$40-2-1),MIN($N106,INT(DY$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DF106>=INT($N106),$N106-INT($N106),1)))*\nIF(DY$40=2,0,\nIF(INT(DG106)=INT(DF106),DG106-DF106,INT(DG106)-DF106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DY$40-2),MIN($N106,INT(DY$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DG106>INT($N106),$N106-INT($N106),1))*\nIF(DY$40=2,DG106,\nIF(INT(DG106)=INT(DF106),0,DG106-INT(DG106)))))","v":0},{"$f":"+IF(OR(DH106=DG106,DZ$40=1),0,\nIF(AND(DZ$40>1,DH106=$N106),1-SUM($DX106:DY106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(DZ$40=2,0,VDB(1,0,$N106,INT(DZ$40-2-1),MIN($N106,INT(DZ$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DG106>=INT($N106),$N106-INT($N106),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH106)=INT(DG106),DH106-DG106,INT(DH106)-DG106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(DZ$40-2),MIN($N106,INT(DZ$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DH106>INT($N106),$N106-INT($N106),1))*\nIF(DZ$40=2,DH106,\nIF(INT(DH106)=INT(DG106),0,DH106-INT(DH106)))))","v":0},{"$f":"+IF(OR(DI106=DH106,EA$40=1),0,\nIF(AND(EA$40>1,DI106=$N106),1-SUM($DX106:DZ106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(EA$40=2,0,VDB(1,0,$N106,INT(EA$40-2-1),MIN($N106,INT(EA$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DH106>=INT($N106),$N106-INT($N106),1)))*\nIF(EA$40=2,0,\nIF(INT(DI106)=INT(DH106),DI106-DH106,INT(DI106)-DH106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(EA$40-2),MIN($N106,INT(EA$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DI106>INT($N106),$N106-INT($N106),1))*\nIF(EA$40=2,DI106,\nIF(INT(DI106)=INT(DH106),0,DI106-INT(DI106)))))","v":0},{"$f":"+IF(OR(DJ106=DI106,EB$40=1),0,\nIF(AND(EB$40>1,DJ106=$N106),1-SUM($DX106:EA106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(EB$40=2,0,VDB(1,0,$N106,INT(EB$40-2-1),MIN($N106,INT(EB$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DI106>=INT($N106),$N106-INT($N106),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ106)=INT(DI106),DJ106-DI106,INT(DJ106)-DI106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(EB$40-2),MIN($N106,INT(EB$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DJ106>INT($N106),$N106-INT($N106),1))*\nIF(EB$40=2,DJ106,\nIF(INT(DJ106)=INT(DI106),0,DJ106-INT(DJ106)))))","v":0},{"$f":"+IF(OR(DK106=DJ106,EC$40=1),0,\nIF(AND(EC$40>1,DK106=$N106),1-SUM($DX106:EB106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(EC$40=2,0,VDB(1,0,$N106,INT(EC$40-2-1),MIN($N106,INT(EC$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DJ106>=INT($N106),$N106-INT($N106),1)))*\nIF(EC$40=2,0,\nIF(INT(DK106)=INT(DJ106),DK106-DJ106,INT(DK106)-DJ106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(EC$40-2),MIN($N106,INT(EC$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DK106>INT($N106),$N106-INT($N106),1))*\nIF(EC$40=2,DK106,\nIF(INT(DK106)=INT(DJ106),0,DK106-INT(DK106)))))","v":0},{"$f":"+IF(OR(DL106=DK106,ED$40=1),0,\nIF(AND(ED$40>1,DL106=$N106),1-SUM($DX106:EC106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(ED$40=2,0,VDB(1,0,$N106,INT(ED$40-2-1),MIN($N106,INT(ED$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DK106>=INT($N106),$N106-INT($N106),1)))*\nIF(ED$40=2,0,\nIF(INT(DL106)=INT(DK106),DL106-DK106,INT(DL106)-DK106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(ED$40-2),MIN($N106,INT(ED$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DL106>INT($N106),$N106-INT($N106),1))*\nIF(ED$40=2,DL106,\nIF(INT(DL106)=INT(DK106),0,DL106-INT(DL106)))))","v":0},{"$f":"+IF(OR(DM106=DL106,EE$40=1),0,\nIF(AND(EE$40>1,DM106=$N106),1-SUM($DX106:ED106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(EE$40=2,0,VDB(1,0,$N106,INT(EE$40-2-1),MIN($N106,INT(EE$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DL106>=INT($N106),$N106-INT($N106),1)))*\nIF(EE$40=2,0,\nIF(INT(DM106)=INT(DL106),DM106-DL106,INT(DM106)-DL106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(EE$40-2),MIN($N106,INT(EE$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DM106>INT($N106),$N106-INT($N106),1))*\nIF(EE$40=2,DM106,\nIF(INT(DM106)=INT(DL106),0,DM106-INT(DM106)))))","v":0},{"$f":"+IF(OR(DN106=DM106,EF$40=1),0,\nIF(AND(EF$40>1,DN106=$N106),1-SUM($DX106:EE106),\nIF($N106<=1,\nIF($N106>0,1/$N106,0),\nIF(EF$40=2,0,VDB(1,0,$N106,INT(EF$40-2-1),MIN($N106,INT(EF$40-2-1)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DM106>=INT($N106),$N106-INT($N106),1)))*\nIF(EF$40=2,0,\nIF(INT(DN106)=INT(DM106),DN106-DM106,INT(DN106)-DM106))+\nIF($N106<=1,\nIF($N106>0,1/$N106,0),VDB(1,0,$N106,INT(EF$40-2),MIN($N106,INT(EF$40-2)+1),$CM106,IF($CN106=\"No\",1,0))/\nIF(DN106>INT($N106),$N106-INT($N106),1))*\nIF(EF$40=2,DN106,\nIF(INT(DN106)=INT(DM106),0,DN106-INT(DN106)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K107=\"Ongoing\",AR107,IF(RIGHT($K107,2)=RIGHT(BJ$39,2),SUM($AR107:AR107),0)+IF(RIGHT(BJ$39,2)>RIGHT($K107,2),AR107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AS107,IF(RIGHT($K107,2)=RIGHT(BK$39,2),SUM($AR107:AS107),0)+IF(RIGHT(BK$39,2)>RIGHT($K107,2),AS107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AT107,IF(RIGHT($K107,2)=RIGHT(BL$39,2),SUM($AR107:AT107),0)+IF(RIGHT(BL$39,2)>RIGHT($K107,2),AT107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AU107,IF(RIGHT($K107,2)=RIGHT(BM$39,2),SUM($AR107:AU107),0)+IF(RIGHT(BM$39,2)>RIGHT($K107,2),AU107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AV107,IF(RIGHT($K107,2)=RIGHT(BN$39,2),SUM($AR107:AV107),0)+IF(RIGHT(BN$39,2)>RIGHT($K107,2),AV107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AW107,IF(RIGHT($K107,2)=RIGHT(BO$39,2),SUM($AR107:AW107),0)+IF(RIGHT(BO$39,2)>RIGHT($K107,2),AW107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AX107,IF(RIGHT($K107,2)=RIGHT(BP$39,2),SUM($AR107:AX107),0)+IF(RIGHT(BP$39,2)>RIGHT($K107,2),AX107,0))","v":0},{"$f":"+IF($K107=\"Ongoing\",AY107,IF(RIGHT($K107,2)=RIGHT(BQ$39,2),SUM($AR107:AY107),0)+IF(RIGHT(BQ$39,2)>RIGHT($K107,2),AY107,0))","v":0},null,{"$f":"+Q107*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R107*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S107*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T107*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U107*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V107*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W107*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X107*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BS107,\nIF($J107=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BS107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BS107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BT107,\nIF($J107=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BT107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BT107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(ER107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BU107,\nIF($J107=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BU107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BU107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(ES107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BV107,\nIF($J107=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BV107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BV107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(ET107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BW107,\nIF($J107=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BW107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BW107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(EU107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BX107,\nIF($J107=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BX107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BX107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(EV107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BY107,\nIF($J107=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BY107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BY107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(EW107,0))","v":0},{"$f":"IF($M107=\"straight line\",IF($N107=0,0,\nIF($N107<=0.5,BZ107,\nIF($J107=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N107)<LEFT(#REF!,4)*1,0,((OFFSET(BZ107,0,-INT($N107+0.5),1,1))/$N107)*(IF($N107-INT($N107)>0.5,$N107-0.5-INT($N107),IF($N107-INT($N107)<=0.5,$N107-0.5-INT($N107)+1,0))))\n+BZ107/$N107*0.5,\nIF($J107=\"Declining Balance\",-#REF!,0)))),IFERROR(EX107,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K107=\"ongoing\",BS107,IF(RIGHT($K107,2)=RIGHT(CO$39,2),SUM($BR107:BS107),0)+IF(RIGHT(CO$39,2)>RIGHT($K107,2),BS107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BT107,IF(RIGHT($K107,2)=RIGHT(CP$39,2),SUM($BR107:BT107),0)+IF(RIGHT(CP$39,2)>RIGHT($K107,2),BT107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BU107,IF(RIGHT($K107,2)=RIGHT(CQ$39,2),SUM($BR107:BU107),0)+IF(RIGHT(CQ$39,2)>RIGHT($K107,2),BU107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BV107,IF(RIGHT($K107,2)=RIGHT(CR$39,2),SUM($BR107:BV107),0)+IF(RIGHT(CR$39,2)>RIGHT($K107,2),BV107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BW107,IF(RIGHT($K107,2)=RIGHT(CS$39,2),SUM($BR107:BW107),0)+IF(RIGHT(CS$39,2)>RIGHT($K107,2),BW107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BX107,IF(RIGHT($K107,2)=RIGHT(CT$39,2),SUM($BR107:BX107),0)+IF(RIGHT(CT$39,2)>RIGHT($K107,2),BX107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BY107,IF(RIGHT($K107,2)=RIGHT(CU$39,2),SUM($BR107:BY107),0)+IF(RIGHT(CU$39,2)>RIGHT($K107,2),BY107,0))","v":0},{"$f":"+IF($K107=\"ongoing\",BZ107,IF(RIGHT($K107,2)=RIGHT(CV$39,2),SUM($BR107:BZ107),0)+IF(RIGHT(CV$39,2)>RIGHT($K107,2),BZ107,0))","v":0},null,{"$f":"+MIN(IF($N107<=$CM107,MIN($N107,1),$N107),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N107<=$CM107,MIN($N107,1),$N107),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX107=CW107,0,\nIF(AND(DP$40>1,CX107=$N107),1-SUM($DO107:DO107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DP$40=1,0,VDB(1,0,$N107,INT(DP$40-1-1),MIN($N107,INT(DP$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CW107>=INT($N107),$N107-INT($N107),1)))*\nIF(DP$40=1,0,\nIF(INT(CX107)=INT(CW107),CX107-CW107,INT(CX107)-CW107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DP$40-1),MIN($N107,INT(DP$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CX107>INT($N107),$N107-INT($N107),1))*\nIF(DP$40=1,CX107,\nIF(INT(CX107)=INT(CW107),0,CX107-INT(CX107)))))","v":0},{"$f":"+IF(CY107=CX107,0,\nIF(AND(DQ$40>1,CY107=$N107),1-SUM($DO107:DP107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DQ$40=1,0,VDB(1,0,$N107,INT(DQ$40-1-1),MIN($N107,INT(DQ$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CX107>=INT($N107),$N107-INT($N107),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY107)=INT(CX107),CY107-CX107,INT(CY107)-CX107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DQ$40-1),MIN($N107,INT(DQ$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CY107>INT($N107),$N107-INT($N107),1))*\nIF(DQ$40=1,CY107,\nIF(INT(CY107)=INT(CX107),0,CY107-INT(CY107)))))","v":0},{"$f":"+IF(CZ107=CY107,0,\nIF(AND(DR$40>1,CZ107=$N107),1-SUM($DO107:DQ107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DR$40=1,0,VDB(1,0,$N107,INT(DR$40-1-1),MIN($N107,INT(DR$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CY107>=INT($N107),$N107-INT($N107),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ107)=INT(CY107),CZ107-CY107,INT(CZ107)-CY107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DR$40-1),MIN($N107,INT(DR$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CZ107>INT($N107),$N107-INT($N107),1))*\nIF(DR$40=1,CZ107,\nIF(INT(CZ107)=INT(CY107),0,CZ107-INT(CZ107)))))","v":0},{"$f":"+IF(DA107=CZ107,0,\nIF(AND(DS$40>1,DA107=$N107),1-SUM($DO107:DR107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DS$40=1,0,VDB(1,0,$N107,INT(DS$40-1-1),MIN($N107,INT(DS$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(CZ107>=INT($N107),$N107-INT($N107),1)))*\nIF(DS$40=1,0,\nIF(INT(DA107)=INT(CZ107),DA107-CZ107,INT(DA107)-CZ107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DS$40-1),MIN($N107,INT(DS$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DA107>INT($N107),$N107-INT($N107),1))*\nIF(DS$40=1,DA107,\nIF(INT(DA107)=INT(CZ107),0,DA107-INT(DA107)))))","v":0},{"$f":"+IF(DB107=DA107,0,\nIF(AND(DT$40>1,DB107=$N107),1-SUM($DO107:DS107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DT$40=1,0,VDB(1,0,$N107,INT(DT$40-1-1),MIN($N107,INT(DT$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DA107>=INT($N107),$N107-INT($N107),1)))*\nIF(DT$40=1,0,\nIF(INT(DB107)=INT(DA107),DB107-DA107,INT(DB107)-DA107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DT$40-1),MIN($N107,INT(DT$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DB107>INT($N107),$N107-INT($N107),1))*\nIF(DT$40=1,DB107,\nIF(INT(DB107)=INT(DA107),0,DB107-INT(DB107)))))","v":0},{"$f":"+IF(DC107=DB107,0,\nIF(AND(DU$40>1,DC107=$N107),1-SUM($DO107:DT107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DU$40=1,0,VDB(1,0,$N107,INT(DU$40-1-1),MIN($N107,INT(DU$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DB107>=INT($N107),$N107-INT($N107),1)))*\nIF(DU$40=1,0,\nIF(INT(DC107)=INT(DB107),DC107-DB107,INT(DC107)-DB107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DU$40-1),MIN($N107,INT(DU$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DC107>INT($N107),$N107-INT($N107),1))*\nIF(DU$40=1,DC107,\nIF(INT(DC107)=INT(DB107),0,DC107-INT(DC107)))))","v":0},{"$f":"+IF(DD107=DC107,0,\nIF(AND(DV$40>1,DD107=$N107),1-SUM($DO107:DU107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DV$40=1,0,VDB(1,0,$N107,INT(DV$40-1-1),MIN($N107,INT(DV$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DC107>=INT($N107),$N107-INT($N107),1)))*\nIF(DV$40=1,0,\nIF(INT(DD107)=INT(DC107),DD107-DC107,INT(DD107)-DC107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DV$40-1),MIN($N107,INT(DV$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DD107>INT($N107),$N107-INT($N107),1))*\nIF(DV$40=1,DD107,\nIF(INT(DD107)=INT(DC107),0,DD107-INT(DD107)))))","v":0},{"$f":"+IF(DE107=DD107,0,\nIF(AND(DW$40>1,DE107=$N107),1-SUM($DO107:DV107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DW$40=1,0,VDB(1,0,$N107,INT(DW$40-1-1),MIN($N107,INT(DW$40-1-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DD107>=INT($N107),$N107-INT($N107),1)))*\nIF(DW$40=1,0,\nIF(INT(DE107)=INT(DD107),DE107-DD107,INT(DE107)-DD107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DW$40-1),MIN($N107,INT(DW$40-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DE107>INT($N107),$N107-INT($N107),1))*\nIF(DW$40=1,DE107,\nIF(INT(DE107)=INT(DD107),0,DE107-INT(DE107)))))","v":0},null,{"$f":"+IF(OR(DG107=DF107,DY$40=1),0,\nIF(AND(DY$40>1,DG107=$N107),1-SUM($DX107:DX107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DY$40=2,0,VDB(1,0,$N107,INT(DY$40-2-1),MIN($N107,INT(DY$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DF107>=INT($N107),$N107-INT($N107),1)))*\nIF(DY$40=2,0,\nIF(INT(DG107)=INT(DF107),DG107-DF107,INT(DG107)-DF107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DY$40-2),MIN($N107,INT(DY$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DG107>INT($N107),$N107-INT($N107),1))*\nIF(DY$40=2,DG107,\nIF(INT(DG107)=INT(DF107),0,DG107-INT(DG107)))))","v":0},{"$f":"+IF(OR(DH107=DG107,DZ$40=1),0,\nIF(AND(DZ$40>1,DH107=$N107),1-SUM($DX107:DY107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(DZ$40=2,0,VDB(1,0,$N107,INT(DZ$40-2-1),MIN($N107,INT(DZ$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DG107>=INT($N107),$N107-INT($N107),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH107)=INT(DG107),DH107-DG107,INT(DH107)-DG107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(DZ$40-2),MIN($N107,INT(DZ$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DH107>INT($N107),$N107-INT($N107),1))*\nIF(DZ$40=2,DH107,\nIF(INT(DH107)=INT(DG107),0,DH107-INT(DH107)))))","v":0},{"$f":"+IF(OR(DI107=DH107,EA$40=1),0,\nIF(AND(EA$40>1,DI107=$N107),1-SUM($DX107:DZ107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(EA$40=2,0,VDB(1,0,$N107,INT(EA$40-2-1),MIN($N107,INT(EA$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DH107>=INT($N107),$N107-INT($N107),1)))*\nIF(EA$40=2,0,\nIF(INT(DI107)=INT(DH107),DI107-DH107,INT(DI107)-DH107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(EA$40-2),MIN($N107,INT(EA$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DI107>INT($N107),$N107-INT($N107),1))*\nIF(EA$40=2,DI107,\nIF(INT(DI107)=INT(DH107),0,DI107-INT(DI107)))))","v":0},{"$f":"+IF(OR(DJ107=DI107,EB$40=1),0,\nIF(AND(EB$40>1,DJ107=$N107),1-SUM($DX107:EA107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(EB$40=2,0,VDB(1,0,$N107,INT(EB$40-2-1),MIN($N107,INT(EB$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DI107>=INT($N107),$N107-INT($N107),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ107)=INT(DI107),DJ107-DI107,INT(DJ107)-DI107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(EB$40-2),MIN($N107,INT(EB$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DJ107>INT($N107),$N107-INT($N107),1))*\nIF(EB$40=2,DJ107,\nIF(INT(DJ107)=INT(DI107),0,DJ107-INT(DJ107)))))","v":0},{"$f":"+IF(OR(DK107=DJ107,EC$40=1),0,\nIF(AND(EC$40>1,DK107=$N107),1-SUM($DX107:EB107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(EC$40=2,0,VDB(1,0,$N107,INT(EC$40-2-1),MIN($N107,INT(EC$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DJ107>=INT($N107),$N107-INT($N107),1)))*\nIF(EC$40=2,0,\nIF(INT(DK107)=INT(DJ107),DK107-DJ107,INT(DK107)-DJ107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(EC$40-2),MIN($N107,INT(EC$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DK107>INT($N107),$N107-INT($N107),1))*\nIF(EC$40=2,DK107,\nIF(INT(DK107)=INT(DJ107),0,DK107-INT(DK107)))))","v":0},{"$f":"+IF(OR(DL107=DK107,ED$40=1),0,\nIF(AND(ED$40>1,DL107=$N107),1-SUM($DX107:EC107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(ED$40=2,0,VDB(1,0,$N107,INT(ED$40-2-1),MIN($N107,INT(ED$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DK107>=INT($N107),$N107-INT($N107),1)))*\nIF(ED$40=2,0,\nIF(INT(DL107)=INT(DK107),DL107-DK107,INT(DL107)-DK107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(ED$40-2),MIN($N107,INT(ED$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DL107>INT($N107),$N107-INT($N107),1))*\nIF(ED$40=2,DL107,\nIF(INT(DL107)=INT(DK107),0,DL107-INT(DL107)))))","v":0},{"$f":"+IF(OR(DM107=DL107,EE$40=1),0,\nIF(AND(EE$40>1,DM107=$N107),1-SUM($DX107:ED107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(EE$40=2,0,VDB(1,0,$N107,INT(EE$40-2-1),MIN($N107,INT(EE$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DL107>=INT($N107),$N107-INT($N107),1)))*\nIF(EE$40=2,0,\nIF(INT(DM107)=INT(DL107),DM107-DL107,INT(DM107)-DL107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(EE$40-2),MIN($N107,INT(EE$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DM107>INT($N107),$N107-INT($N107),1))*\nIF(EE$40=2,DM107,\nIF(INT(DM107)=INT(DL107),0,DM107-INT(DM107)))))","v":0},{"$f":"+IF(OR(DN107=DM107,EF$40=1),0,\nIF(AND(EF$40>1,DN107=$N107),1-SUM($DX107:EE107),\nIF($N107<=1,\nIF($N107>0,1/$N107,0),\nIF(EF$40=2,0,VDB(1,0,$N107,INT(EF$40-2-1),MIN($N107,INT(EF$40-2-1)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DM107>=INT($N107),$N107-INT($N107),1)))*\nIF(EF$40=2,0,\nIF(INT(DN107)=INT(DM107),DN107-DM107,INT(DN107)-DM107))+\nIF($N107<=1,\nIF($N107>0,1/$N107,0),VDB(1,0,$N107,INT(EF$40-2),MIN($N107,INT(EF$40-2)+1),$CM107,IF($CN107=\"No\",1,0))/\nIF(DN107>INT($N107),$N107-INT($N107),1))*\nIF(EF$40=2,DN107,\nIF(INT(DN107)=INT(DM107),0,DN107-INT(DN107)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K108=\"Ongoing\",AR108,IF(RIGHT($K108,2)=RIGHT(BJ$39,2),SUM($AR108:AR108),0)+IF(RIGHT(BJ$39,2)>RIGHT($K108,2),AR108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AS108,IF(RIGHT($K108,2)=RIGHT(BK$39,2),SUM($AR108:AS108),0)+IF(RIGHT(BK$39,2)>RIGHT($K108,2),AS108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AT108,IF(RIGHT($K108,2)=RIGHT(BL$39,2),SUM($AR108:AT108),0)+IF(RIGHT(BL$39,2)>RIGHT($K108,2),AT108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AU108,IF(RIGHT($K108,2)=RIGHT(BM$39,2),SUM($AR108:AU108),0)+IF(RIGHT(BM$39,2)>RIGHT($K108,2),AU108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AV108,IF(RIGHT($K108,2)=RIGHT(BN$39,2),SUM($AR108:AV108),0)+IF(RIGHT(BN$39,2)>RIGHT($K108,2),AV108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AW108,IF(RIGHT($K108,2)=RIGHT(BO$39,2),SUM($AR108:AW108),0)+IF(RIGHT(BO$39,2)>RIGHT($K108,2),AW108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AX108,IF(RIGHT($K108,2)=RIGHT(BP$39,2),SUM($AR108:AX108),0)+IF(RIGHT(BP$39,2)>RIGHT($K108,2),AX108,0))","v":0},{"$f":"+IF($K108=\"Ongoing\",AY108,IF(RIGHT($K108,2)=RIGHT(BQ$39,2),SUM($AR108:AY108),0)+IF(RIGHT(BQ$39,2)>RIGHT($K108,2),AY108,0))","v":0},null,{"$f":"+Q108*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R108*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S108*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T108*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U108*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V108*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W108*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X108*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BS108,\nIF($J108=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BS108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BS108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BT108,\nIF($J108=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BT108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BT108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(ER108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BU108,\nIF($J108=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BU108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BU108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(ES108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BV108,\nIF($J108=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BV108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BV108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(ET108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BW108,\nIF($J108=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BW108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BW108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(EU108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BX108,\nIF($J108=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BX108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BX108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(EV108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BY108,\nIF($J108=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BY108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BY108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(EW108,0))","v":0},{"$f":"IF($M108=\"straight line\",IF($N108=0,0,\nIF($N108<=0.5,BZ108,\nIF($J108=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N108)<LEFT(#REF!,4)*1,0,((OFFSET(BZ108,0,-INT($N108+0.5),1,1))/$N108)*(IF($N108-INT($N108)>0.5,$N108-0.5-INT($N108),IF($N108-INT($N108)<=0.5,$N108-0.5-INT($N108)+1,0))))\n+BZ108/$N108*0.5,\nIF($J108=\"Declining Balance\",-#REF!,0)))),IFERROR(EX108,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K108=\"ongoing\",BS108,IF(RIGHT($K108,2)=RIGHT(CO$39,2),SUM($BR108:BS108),0)+IF(RIGHT(CO$39,2)>RIGHT($K108,2),BS108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BT108,IF(RIGHT($K108,2)=RIGHT(CP$39,2),SUM($BR108:BT108),0)+IF(RIGHT(CP$39,2)>RIGHT($K108,2),BT108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BU108,IF(RIGHT($K108,2)=RIGHT(CQ$39,2),SUM($BR108:BU108),0)+IF(RIGHT(CQ$39,2)>RIGHT($K108,2),BU108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BV108,IF(RIGHT($K108,2)=RIGHT(CR$39,2),SUM($BR108:BV108),0)+IF(RIGHT(CR$39,2)>RIGHT($K108,2),BV108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BW108,IF(RIGHT($K108,2)=RIGHT(CS$39,2),SUM($BR108:BW108),0)+IF(RIGHT(CS$39,2)>RIGHT($K108,2),BW108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BX108,IF(RIGHT($K108,2)=RIGHT(CT$39,2),SUM($BR108:BX108),0)+IF(RIGHT(CT$39,2)>RIGHT($K108,2),BX108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BY108,IF(RIGHT($K108,2)=RIGHT(CU$39,2),SUM($BR108:BY108),0)+IF(RIGHT(CU$39,2)>RIGHT($K108,2),BY108,0))","v":0},{"$f":"+IF($K108=\"ongoing\",BZ108,IF(RIGHT($K108,2)=RIGHT(CV$39,2),SUM($BR108:BZ108),0)+IF(RIGHT(CV$39,2)>RIGHT($K108,2),BZ108,0))","v":0},null,{"$f":"+MIN(IF($N108<=$CM108,MIN($N108,1),$N108),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N108<=$CM108,MIN($N108,1),$N108),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX108=CW108,0,\nIF(AND(DP$40>1,CX108=$N108),1-SUM($DO108:DO108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DP$40=1,0,VDB(1,0,$N108,INT(DP$40-1-1),MIN($N108,INT(DP$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CW108>=INT($N108),$N108-INT($N108),1)))*\nIF(DP$40=1,0,\nIF(INT(CX108)=INT(CW108),CX108-CW108,INT(CX108)-CW108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DP$40-1),MIN($N108,INT(DP$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CX108>INT($N108),$N108-INT($N108),1))*\nIF(DP$40=1,CX108,\nIF(INT(CX108)=INT(CW108),0,CX108-INT(CX108)))))","v":0},{"$f":"+IF(CY108=CX108,0,\nIF(AND(DQ$40>1,CY108=$N108),1-SUM($DO108:DP108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DQ$40=1,0,VDB(1,0,$N108,INT(DQ$40-1-1),MIN($N108,INT(DQ$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CX108>=INT($N108),$N108-INT($N108),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY108)=INT(CX108),CY108-CX108,INT(CY108)-CX108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DQ$40-1),MIN($N108,INT(DQ$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CY108>INT($N108),$N108-INT($N108),1))*\nIF(DQ$40=1,CY108,\nIF(INT(CY108)=INT(CX108),0,CY108-INT(CY108)))))","v":0},{"$f":"+IF(CZ108=CY108,0,\nIF(AND(DR$40>1,CZ108=$N108),1-SUM($DO108:DQ108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DR$40=1,0,VDB(1,0,$N108,INT(DR$40-1-1),MIN($N108,INT(DR$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CY108>=INT($N108),$N108-INT($N108),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ108)=INT(CY108),CZ108-CY108,INT(CZ108)-CY108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DR$40-1),MIN($N108,INT(DR$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CZ108>INT($N108),$N108-INT($N108),1))*\nIF(DR$40=1,CZ108,\nIF(INT(CZ108)=INT(CY108),0,CZ108-INT(CZ108)))))","v":0},{"$f":"+IF(DA108=CZ108,0,\nIF(AND(DS$40>1,DA108=$N108),1-SUM($DO108:DR108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DS$40=1,0,VDB(1,0,$N108,INT(DS$40-1-1),MIN($N108,INT(DS$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(CZ108>=INT($N108),$N108-INT($N108),1)))*\nIF(DS$40=1,0,\nIF(INT(DA108)=INT(CZ108),DA108-CZ108,INT(DA108)-CZ108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DS$40-1),MIN($N108,INT(DS$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DA108>INT($N108),$N108-INT($N108),1))*\nIF(DS$40=1,DA108,\nIF(INT(DA108)=INT(CZ108),0,DA108-INT(DA108)))))","v":0},{"$f":"+IF(DB108=DA108,0,\nIF(AND(DT$40>1,DB108=$N108),1-SUM($DO108:DS108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DT$40=1,0,VDB(1,0,$N108,INT(DT$40-1-1),MIN($N108,INT(DT$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DA108>=INT($N108),$N108-INT($N108),1)))*\nIF(DT$40=1,0,\nIF(INT(DB108)=INT(DA108),DB108-DA108,INT(DB108)-DA108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DT$40-1),MIN($N108,INT(DT$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DB108>INT($N108),$N108-INT($N108),1))*\nIF(DT$40=1,DB108,\nIF(INT(DB108)=INT(DA108),0,DB108-INT(DB108)))))","v":0},{"$f":"+IF(DC108=DB108,0,\nIF(AND(DU$40>1,DC108=$N108),1-SUM($DO108:DT108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DU$40=1,0,VDB(1,0,$N108,INT(DU$40-1-1),MIN($N108,INT(DU$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DB108>=INT($N108),$N108-INT($N108),1)))*\nIF(DU$40=1,0,\nIF(INT(DC108)=INT(DB108),DC108-DB108,INT(DC108)-DB108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DU$40-1),MIN($N108,INT(DU$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DC108>INT($N108),$N108-INT($N108),1))*\nIF(DU$40=1,DC108,\nIF(INT(DC108)=INT(DB108),0,DC108-INT(DC108)))))","v":0},{"$f":"+IF(DD108=DC108,0,\nIF(AND(DV$40>1,DD108=$N108),1-SUM($DO108:DU108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DV$40=1,0,VDB(1,0,$N108,INT(DV$40-1-1),MIN($N108,INT(DV$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DC108>=INT($N108),$N108-INT($N108),1)))*\nIF(DV$40=1,0,\nIF(INT(DD108)=INT(DC108),DD108-DC108,INT(DD108)-DC108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DV$40-1),MIN($N108,INT(DV$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DD108>INT($N108),$N108-INT($N108),1))*\nIF(DV$40=1,DD108,\nIF(INT(DD108)=INT(DC108),0,DD108-INT(DD108)))))","v":0},{"$f":"+IF(DE108=DD108,0,\nIF(AND(DW$40>1,DE108=$N108),1-SUM($DO108:DV108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DW$40=1,0,VDB(1,0,$N108,INT(DW$40-1-1),MIN($N108,INT(DW$40-1-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DD108>=INT($N108),$N108-INT($N108),1)))*\nIF(DW$40=1,0,\nIF(INT(DE108)=INT(DD108),DE108-DD108,INT(DE108)-DD108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DW$40-1),MIN($N108,INT(DW$40-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DE108>INT($N108),$N108-INT($N108),1))*\nIF(DW$40=1,DE108,\nIF(INT(DE108)=INT(DD108),0,DE108-INT(DE108)))))","v":0},null,{"$f":"+IF(OR(DG108=DF108,DY$40=1),0,\nIF(AND(DY$40>1,DG108=$N108),1-SUM($DX108:DX108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DY$40=2,0,VDB(1,0,$N108,INT(DY$40-2-1),MIN($N108,INT(DY$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DF108>=INT($N108),$N108-INT($N108),1)))*\nIF(DY$40=2,0,\nIF(INT(DG108)=INT(DF108),DG108-DF108,INT(DG108)-DF108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DY$40-2),MIN($N108,INT(DY$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DG108>INT($N108),$N108-INT($N108),1))*\nIF(DY$40=2,DG108,\nIF(INT(DG108)=INT(DF108),0,DG108-INT(DG108)))))","v":0},{"$f":"+IF(OR(DH108=DG108,DZ$40=1),0,\nIF(AND(DZ$40>1,DH108=$N108),1-SUM($DX108:DY108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(DZ$40=2,0,VDB(1,0,$N108,INT(DZ$40-2-1),MIN($N108,INT(DZ$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DG108>=INT($N108),$N108-INT($N108),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH108)=INT(DG108),DH108-DG108,INT(DH108)-DG108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(DZ$40-2),MIN($N108,INT(DZ$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DH108>INT($N108),$N108-INT($N108),1))*\nIF(DZ$40=2,DH108,\nIF(INT(DH108)=INT(DG108),0,DH108-INT(DH108)))))","v":0},{"$f":"+IF(OR(DI108=DH108,EA$40=1),0,\nIF(AND(EA$40>1,DI108=$N108),1-SUM($DX108:DZ108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(EA$40=2,0,VDB(1,0,$N108,INT(EA$40-2-1),MIN($N108,INT(EA$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DH108>=INT($N108),$N108-INT($N108),1)))*\nIF(EA$40=2,0,\nIF(INT(DI108)=INT(DH108),DI108-DH108,INT(DI108)-DH108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(EA$40-2),MIN($N108,INT(EA$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DI108>INT($N108),$N108-INT($N108),1))*\nIF(EA$40=2,DI108,\nIF(INT(DI108)=INT(DH108),0,DI108-INT(DI108)))))","v":0},{"$f":"+IF(OR(DJ108=DI108,EB$40=1),0,\nIF(AND(EB$40>1,DJ108=$N108),1-SUM($DX108:EA108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(EB$40=2,0,VDB(1,0,$N108,INT(EB$40-2-1),MIN($N108,INT(EB$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DI108>=INT($N108),$N108-INT($N108),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ108)=INT(DI108),DJ108-DI108,INT(DJ108)-DI108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(EB$40-2),MIN($N108,INT(EB$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DJ108>INT($N108),$N108-INT($N108),1))*\nIF(EB$40=2,DJ108,\nIF(INT(DJ108)=INT(DI108),0,DJ108-INT(DJ108)))))","v":0},{"$f":"+IF(OR(DK108=DJ108,EC$40=1),0,\nIF(AND(EC$40>1,DK108=$N108),1-SUM($DX108:EB108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(EC$40=2,0,VDB(1,0,$N108,INT(EC$40-2-1),MIN($N108,INT(EC$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DJ108>=INT($N108),$N108-INT($N108),1)))*\nIF(EC$40=2,0,\nIF(INT(DK108)=INT(DJ108),DK108-DJ108,INT(DK108)-DJ108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(EC$40-2),MIN($N108,INT(EC$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DK108>INT($N108),$N108-INT($N108),1))*\nIF(EC$40=2,DK108,\nIF(INT(DK108)=INT(DJ108),0,DK108-INT(DK108)))))","v":0},{"$f":"+IF(OR(DL108=DK108,ED$40=1),0,\nIF(AND(ED$40>1,DL108=$N108),1-SUM($DX108:EC108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(ED$40=2,0,VDB(1,0,$N108,INT(ED$40-2-1),MIN($N108,INT(ED$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DK108>=INT($N108),$N108-INT($N108),1)))*\nIF(ED$40=2,0,\nIF(INT(DL108)=INT(DK108),DL108-DK108,INT(DL108)-DK108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(ED$40-2),MIN($N108,INT(ED$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DL108>INT($N108),$N108-INT($N108),1))*\nIF(ED$40=2,DL108,\nIF(INT(DL108)=INT(DK108),0,DL108-INT(DL108)))))","v":0},{"$f":"+IF(OR(DM108=DL108,EE$40=1),0,\nIF(AND(EE$40>1,DM108=$N108),1-SUM($DX108:ED108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(EE$40=2,0,VDB(1,0,$N108,INT(EE$40-2-1),MIN($N108,INT(EE$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DL108>=INT($N108),$N108-INT($N108),1)))*\nIF(EE$40=2,0,\nIF(INT(DM108)=INT(DL108),DM108-DL108,INT(DM108)-DL108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(EE$40-2),MIN($N108,INT(EE$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DM108>INT($N108),$N108-INT($N108),1))*\nIF(EE$40=2,DM108,\nIF(INT(DM108)=INT(DL108),0,DM108-INT(DM108)))))","v":0},{"$f":"+IF(OR(DN108=DM108,EF$40=1),0,\nIF(AND(EF$40>1,DN108=$N108),1-SUM($DX108:EE108),\nIF($N108<=1,\nIF($N108>0,1/$N108,0),\nIF(EF$40=2,0,VDB(1,0,$N108,INT(EF$40-2-1),MIN($N108,INT(EF$40-2-1)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DM108>=INT($N108),$N108-INT($N108),1)))*\nIF(EF$40=2,0,\nIF(INT(DN108)=INT(DM108),DN108-DM108,INT(DN108)-DM108))+\nIF($N108<=1,\nIF($N108>0,1/$N108,0),VDB(1,0,$N108,INT(EF$40-2),MIN($N108,INT(EF$40-2)+1),$CM108,IF($CN108=\"No\",1,0))/\nIF(DN108>INT($N108),$N108-INT($N108),1))*\nIF(EF$40=2,DN108,\nIF(INT(DN108)=INT(DM108),0,DN108-INT(DN108)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K109=\"Ongoing\",AR109,IF(RIGHT($K109,2)=RIGHT(BJ$39,2),SUM($AR109:AR109),0)+IF(RIGHT(BJ$39,2)>RIGHT($K109,2),AR109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AS109,IF(RIGHT($K109,2)=RIGHT(BK$39,2),SUM($AR109:AS109),0)+IF(RIGHT(BK$39,2)>RIGHT($K109,2),AS109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AT109,IF(RIGHT($K109,2)=RIGHT(BL$39,2),SUM($AR109:AT109),0)+IF(RIGHT(BL$39,2)>RIGHT($K109,2),AT109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AU109,IF(RIGHT($K109,2)=RIGHT(BM$39,2),SUM($AR109:AU109),0)+IF(RIGHT(BM$39,2)>RIGHT($K109,2),AU109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AV109,IF(RIGHT($K109,2)=RIGHT(BN$39,2),SUM($AR109:AV109),0)+IF(RIGHT(BN$39,2)>RIGHT($K109,2),AV109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AW109,IF(RIGHT($K109,2)=RIGHT(BO$39,2),SUM($AR109:AW109),0)+IF(RIGHT(BO$39,2)>RIGHT($K109,2),AW109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AX109,IF(RIGHT($K109,2)=RIGHT(BP$39,2),SUM($AR109:AX109),0)+IF(RIGHT(BP$39,2)>RIGHT($K109,2),AX109,0))","v":0},{"$f":"+IF($K109=\"Ongoing\",AY109,IF(RIGHT($K109,2)=RIGHT(BQ$39,2),SUM($AR109:AY109),0)+IF(RIGHT(BQ$39,2)>RIGHT($K109,2),AY109,0))","v":0},null,{"$f":"+Q109*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R109*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S109*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T109*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U109*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V109*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W109*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X109*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BS109,\nIF($J109=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BS109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BS109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BT109,\nIF($J109=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BT109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BT109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(ER109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BU109,\nIF($J109=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BU109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BU109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(ES109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BV109,\nIF($J109=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BV109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BV109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(ET109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BW109,\nIF($J109=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BW109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BW109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(EU109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BX109,\nIF($J109=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BX109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BX109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(EV109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BY109,\nIF($J109=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BY109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BY109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(EW109,0))","v":0},{"$f":"IF($M109=\"straight line\",IF($N109=0,0,\nIF($N109<=0.5,BZ109,\nIF($J109=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N109)<LEFT(#REF!,4)*1,0,((OFFSET(BZ109,0,-INT($N109+0.5),1,1))/$N109)*(IF($N109-INT($N109)>0.5,$N109-0.5-INT($N109),IF($N109-INT($N109)<=0.5,$N109-0.5-INT($N109)+1,0))))\n+BZ109/$N109*0.5,\nIF($J109=\"Declining Balance\",-#REF!,0)))),IFERROR(EX109,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K109=\"ongoing\",BS109,IF(RIGHT($K109,2)=RIGHT(CO$39,2),SUM($BR109:BS109),0)+IF(RIGHT(CO$39,2)>RIGHT($K109,2),BS109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BT109,IF(RIGHT($K109,2)=RIGHT(CP$39,2),SUM($BR109:BT109),0)+IF(RIGHT(CP$39,2)>RIGHT($K109,2),BT109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BU109,IF(RIGHT($K109,2)=RIGHT(CQ$39,2),SUM($BR109:BU109),0)+IF(RIGHT(CQ$39,2)>RIGHT($K109,2),BU109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BV109,IF(RIGHT($K109,2)=RIGHT(CR$39,2),SUM($BR109:BV109),0)+IF(RIGHT(CR$39,2)>RIGHT($K109,2),BV109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BW109,IF(RIGHT($K109,2)=RIGHT(CS$39,2),SUM($BR109:BW109),0)+IF(RIGHT(CS$39,2)>RIGHT($K109,2),BW109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BX109,IF(RIGHT($K109,2)=RIGHT(CT$39,2),SUM($BR109:BX109),0)+IF(RIGHT(CT$39,2)>RIGHT($K109,2),BX109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BY109,IF(RIGHT($K109,2)=RIGHT(CU$39,2),SUM($BR109:BY109),0)+IF(RIGHT(CU$39,2)>RIGHT($K109,2),BY109,0))","v":0},{"$f":"+IF($K109=\"ongoing\",BZ109,IF(RIGHT($K109,2)=RIGHT(CV$39,2),SUM($BR109:BZ109),0)+IF(RIGHT(CV$39,2)>RIGHT($K109,2),BZ109,0))","v":0},null,{"$f":"+MIN(IF($N109<=$CM109,MIN($N109,1),$N109),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N109<=$CM109,MIN($N109,1),$N109),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX109=CW109,0,\nIF(AND(DP$40>1,CX109=$N109),1-SUM($DO109:DO109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DP$40=1,0,VDB(1,0,$N109,INT(DP$40-1-1),MIN($N109,INT(DP$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CW109>=INT($N109),$N109-INT($N109),1)))*\nIF(DP$40=1,0,\nIF(INT(CX109)=INT(CW109),CX109-CW109,INT(CX109)-CW109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DP$40-1),MIN($N109,INT(DP$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CX109>INT($N109),$N109-INT($N109),1))*\nIF(DP$40=1,CX109,\nIF(INT(CX109)=INT(CW109),0,CX109-INT(CX109)))))","v":0},{"$f":"+IF(CY109=CX109,0,\nIF(AND(DQ$40>1,CY109=$N109),1-SUM($DO109:DP109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DQ$40=1,0,VDB(1,0,$N109,INT(DQ$40-1-1),MIN($N109,INT(DQ$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CX109>=INT($N109),$N109-INT($N109),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY109)=INT(CX109),CY109-CX109,INT(CY109)-CX109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DQ$40-1),MIN($N109,INT(DQ$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CY109>INT($N109),$N109-INT($N109),1))*\nIF(DQ$40=1,CY109,\nIF(INT(CY109)=INT(CX109),0,CY109-INT(CY109)))))","v":0},{"$f":"+IF(CZ109=CY109,0,\nIF(AND(DR$40>1,CZ109=$N109),1-SUM($DO109:DQ109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DR$40=1,0,VDB(1,0,$N109,INT(DR$40-1-1),MIN($N109,INT(DR$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CY109>=INT($N109),$N109-INT($N109),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ109)=INT(CY109),CZ109-CY109,INT(CZ109)-CY109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DR$40-1),MIN($N109,INT(DR$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CZ109>INT($N109),$N109-INT($N109),1))*\nIF(DR$40=1,CZ109,\nIF(INT(CZ109)=INT(CY109),0,CZ109-INT(CZ109)))))","v":0},{"$f":"+IF(DA109=CZ109,0,\nIF(AND(DS$40>1,DA109=$N109),1-SUM($DO109:DR109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DS$40=1,0,VDB(1,0,$N109,INT(DS$40-1-1),MIN($N109,INT(DS$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(CZ109>=INT($N109),$N109-INT($N109),1)))*\nIF(DS$40=1,0,\nIF(INT(DA109)=INT(CZ109),DA109-CZ109,INT(DA109)-CZ109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DS$40-1),MIN($N109,INT(DS$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DA109>INT($N109),$N109-INT($N109),1))*\nIF(DS$40=1,DA109,\nIF(INT(DA109)=INT(CZ109),0,DA109-INT(DA109)))))","v":0},{"$f":"+IF(DB109=DA109,0,\nIF(AND(DT$40>1,DB109=$N109),1-SUM($DO109:DS109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DT$40=1,0,VDB(1,0,$N109,INT(DT$40-1-1),MIN($N109,INT(DT$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DA109>=INT($N109),$N109-INT($N109),1)))*\nIF(DT$40=1,0,\nIF(INT(DB109)=INT(DA109),DB109-DA109,INT(DB109)-DA109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DT$40-1),MIN($N109,INT(DT$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DB109>INT($N109),$N109-INT($N109),1))*\nIF(DT$40=1,DB109,\nIF(INT(DB109)=INT(DA109),0,DB109-INT(DB109)))))","v":0},{"$f":"+IF(DC109=DB109,0,\nIF(AND(DU$40>1,DC109=$N109),1-SUM($DO109:DT109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DU$40=1,0,VDB(1,0,$N109,INT(DU$40-1-1),MIN($N109,INT(DU$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DB109>=INT($N109),$N109-INT($N109),1)))*\nIF(DU$40=1,0,\nIF(INT(DC109)=INT(DB109),DC109-DB109,INT(DC109)-DB109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DU$40-1),MIN($N109,INT(DU$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DC109>INT($N109),$N109-INT($N109),1))*\nIF(DU$40=1,DC109,\nIF(INT(DC109)=INT(DB109),0,DC109-INT(DC109)))))","v":0},{"$f":"+IF(DD109=DC109,0,\nIF(AND(DV$40>1,DD109=$N109),1-SUM($DO109:DU109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DV$40=1,0,VDB(1,0,$N109,INT(DV$40-1-1),MIN($N109,INT(DV$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DC109>=INT($N109),$N109-INT($N109),1)))*\nIF(DV$40=1,0,\nIF(INT(DD109)=INT(DC109),DD109-DC109,INT(DD109)-DC109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DV$40-1),MIN($N109,INT(DV$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DD109>INT($N109),$N109-INT($N109),1))*\nIF(DV$40=1,DD109,\nIF(INT(DD109)=INT(DC109),0,DD109-INT(DD109)))))","v":0},{"$f":"+IF(DE109=DD109,0,\nIF(AND(DW$40>1,DE109=$N109),1-SUM($DO109:DV109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DW$40=1,0,VDB(1,0,$N109,INT(DW$40-1-1),MIN($N109,INT(DW$40-1-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DD109>=INT($N109),$N109-INT($N109),1)))*\nIF(DW$40=1,0,\nIF(INT(DE109)=INT(DD109),DE109-DD109,INT(DE109)-DD109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DW$40-1),MIN($N109,INT(DW$40-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DE109>INT($N109),$N109-INT($N109),1))*\nIF(DW$40=1,DE109,\nIF(INT(DE109)=INT(DD109),0,DE109-INT(DE109)))))","v":0},null,{"$f":"+IF(OR(DG109=DF109,DY$40=1),0,\nIF(AND(DY$40>1,DG109=$N109),1-SUM($DX109:DX109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DY$40=2,0,VDB(1,0,$N109,INT(DY$40-2-1),MIN($N109,INT(DY$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DF109>=INT($N109),$N109-INT($N109),1)))*\nIF(DY$40=2,0,\nIF(INT(DG109)=INT(DF109),DG109-DF109,INT(DG109)-DF109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DY$40-2),MIN($N109,INT(DY$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DG109>INT($N109),$N109-INT($N109),1))*\nIF(DY$40=2,DG109,\nIF(INT(DG109)=INT(DF109),0,DG109-INT(DG109)))))","v":0},{"$f":"+IF(OR(DH109=DG109,DZ$40=1),0,\nIF(AND(DZ$40>1,DH109=$N109),1-SUM($DX109:DY109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(DZ$40=2,0,VDB(1,0,$N109,INT(DZ$40-2-1),MIN($N109,INT(DZ$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DG109>=INT($N109),$N109-INT($N109),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH109)=INT(DG109),DH109-DG109,INT(DH109)-DG109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(DZ$40-2),MIN($N109,INT(DZ$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DH109>INT($N109),$N109-INT($N109),1))*\nIF(DZ$40=2,DH109,\nIF(INT(DH109)=INT(DG109),0,DH109-INT(DH109)))))","v":0},{"$f":"+IF(OR(DI109=DH109,EA$40=1),0,\nIF(AND(EA$40>1,DI109=$N109),1-SUM($DX109:DZ109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(EA$40=2,0,VDB(1,0,$N109,INT(EA$40-2-1),MIN($N109,INT(EA$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DH109>=INT($N109),$N109-INT($N109),1)))*\nIF(EA$40=2,0,\nIF(INT(DI109)=INT(DH109),DI109-DH109,INT(DI109)-DH109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(EA$40-2),MIN($N109,INT(EA$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DI109>INT($N109),$N109-INT($N109),1))*\nIF(EA$40=2,DI109,\nIF(INT(DI109)=INT(DH109),0,DI109-INT(DI109)))))","v":0},{"$f":"+IF(OR(DJ109=DI109,EB$40=1),0,\nIF(AND(EB$40>1,DJ109=$N109),1-SUM($DX109:EA109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(EB$40=2,0,VDB(1,0,$N109,INT(EB$40-2-1),MIN($N109,INT(EB$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DI109>=INT($N109),$N109-INT($N109),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ109)=INT(DI109),DJ109-DI109,INT(DJ109)-DI109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(EB$40-2),MIN($N109,INT(EB$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DJ109>INT($N109),$N109-INT($N109),1))*\nIF(EB$40=2,DJ109,\nIF(INT(DJ109)=INT(DI109),0,DJ109-INT(DJ109)))))","v":0},{"$f":"+IF(OR(DK109=DJ109,EC$40=1),0,\nIF(AND(EC$40>1,DK109=$N109),1-SUM($DX109:EB109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(EC$40=2,0,VDB(1,0,$N109,INT(EC$40-2-1),MIN($N109,INT(EC$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DJ109>=INT($N109),$N109-INT($N109),1)))*\nIF(EC$40=2,0,\nIF(INT(DK109)=INT(DJ109),DK109-DJ109,INT(DK109)-DJ109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(EC$40-2),MIN($N109,INT(EC$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DK109>INT($N109),$N109-INT($N109),1))*\nIF(EC$40=2,DK109,\nIF(INT(DK109)=INT(DJ109),0,DK109-INT(DK109)))))","v":0},{"$f":"+IF(OR(DL109=DK109,ED$40=1),0,\nIF(AND(ED$40>1,DL109=$N109),1-SUM($DX109:EC109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(ED$40=2,0,VDB(1,0,$N109,INT(ED$40-2-1),MIN($N109,INT(ED$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DK109>=INT($N109),$N109-INT($N109),1)))*\nIF(ED$40=2,0,\nIF(INT(DL109)=INT(DK109),DL109-DK109,INT(DL109)-DK109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(ED$40-2),MIN($N109,INT(ED$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DL109>INT($N109),$N109-INT($N109),1))*\nIF(ED$40=2,DL109,\nIF(INT(DL109)=INT(DK109),0,DL109-INT(DL109)))))","v":0},{"$f":"+IF(OR(DM109=DL109,EE$40=1),0,\nIF(AND(EE$40>1,DM109=$N109),1-SUM($DX109:ED109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(EE$40=2,0,VDB(1,0,$N109,INT(EE$40-2-1),MIN($N109,INT(EE$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DL109>=INT($N109),$N109-INT($N109),1)))*\nIF(EE$40=2,0,\nIF(INT(DM109)=INT(DL109),DM109-DL109,INT(DM109)-DL109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(EE$40-2),MIN($N109,INT(EE$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DM109>INT($N109),$N109-INT($N109),1))*\nIF(EE$40=2,DM109,\nIF(INT(DM109)=INT(DL109),0,DM109-INT(DM109)))))","v":0},{"$f":"+IF(OR(DN109=DM109,EF$40=1),0,\nIF(AND(EF$40>1,DN109=$N109),1-SUM($DX109:EE109),\nIF($N109<=1,\nIF($N109>0,1/$N109,0),\nIF(EF$40=2,0,VDB(1,0,$N109,INT(EF$40-2-1),MIN($N109,INT(EF$40-2-1)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DM109>=INT($N109),$N109-INT($N109),1)))*\nIF(EF$40=2,0,\nIF(INT(DN109)=INT(DM109),DN109-DM109,INT(DN109)-DM109))+\nIF($N109<=1,\nIF($N109>0,1/$N109,0),VDB(1,0,$N109,INT(EF$40-2),MIN($N109,INT(EF$40-2)+1),$CM109,IF($CN109=\"No\",1,0))/\nIF(DN109>INT($N109),$N109-INT($N109),1))*\nIF(EF$40=2,DN109,\nIF(INT(DN109)=INT(DM109),0,DN109-INT(DN109)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K110=\"Ongoing\",AR110,IF(RIGHT($K110,2)=RIGHT(BJ$39,2),SUM($AR110:AR110),0)+IF(RIGHT(BJ$39,2)>RIGHT($K110,2),AR110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AS110,IF(RIGHT($K110,2)=RIGHT(BK$39,2),SUM($AR110:AS110),0)+IF(RIGHT(BK$39,2)>RIGHT($K110,2),AS110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AT110,IF(RIGHT($K110,2)=RIGHT(BL$39,2),SUM($AR110:AT110),0)+IF(RIGHT(BL$39,2)>RIGHT($K110,2),AT110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AU110,IF(RIGHT($K110,2)=RIGHT(BM$39,2),SUM($AR110:AU110),0)+IF(RIGHT(BM$39,2)>RIGHT($K110,2),AU110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AV110,IF(RIGHT($K110,2)=RIGHT(BN$39,2),SUM($AR110:AV110),0)+IF(RIGHT(BN$39,2)>RIGHT($K110,2),AV110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AW110,IF(RIGHT($K110,2)=RIGHT(BO$39,2),SUM($AR110:AW110),0)+IF(RIGHT(BO$39,2)>RIGHT($K110,2),AW110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AX110,IF(RIGHT($K110,2)=RIGHT(BP$39,2),SUM($AR110:AX110),0)+IF(RIGHT(BP$39,2)>RIGHT($K110,2),AX110,0))","v":0},{"$f":"+IF($K110=\"Ongoing\",AY110,IF(RIGHT($K110,2)=RIGHT(BQ$39,2),SUM($AR110:AY110),0)+IF(RIGHT(BQ$39,2)>RIGHT($K110,2),AY110,0))","v":0},null,{"$f":"+Q110*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R110*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S110*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T110*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U110*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V110*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W110*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X110*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BS110,\nIF($J110=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BS110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BS110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BT110,\nIF($J110=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BT110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BT110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(ER110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BU110,\nIF($J110=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BU110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BU110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(ES110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BV110,\nIF($J110=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BV110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BV110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(ET110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BW110,\nIF($J110=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BW110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BW110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(EU110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BX110,\nIF($J110=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BX110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BX110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(EV110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BY110,\nIF($J110=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BY110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BY110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(EW110,0))","v":0},{"$f":"IF($M110=\"straight line\",IF($N110=0,0,\nIF($N110<=0.5,BZ110,\nIF($J110=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N110)<LEFT(#REF!,4)*1,0,((OFFSET(BZ110,0,-INT($N110+0.5),1,1))/$N110)*(IF($N110-INT($N110)>0.5,$N110-0.5-INT($N110),IF($N110-INT($N110)<=0.5,$N110-0.5-INT($N110)+1,0))))\n+BZ110/$N110*0.5,\nIF($J110=\"Declining Balance\",-#REF!,0)))),IFERROR(EX110,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K110=\"ongoing\",BS110,IF(RIGHT($K110,2)=RIGHT(CO$39,2),SUM($BR110:BS110),0)+IF(RIGHT(CO$39,2)>RIGHT($K110,2),BS110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BT110,IF(RIGHT($K110,2)=RIGHT(CP$39,2),SUM($BR110:BT110),0)+IF(RIGHT(CP$39,2)>RIGHT($K110,2),BT110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BU110,IF(RIGHT($K110,2)=RIGHT(CQ$39,2),SUM($BR110:BU110),0)+IF(RIGHT(CQ$39,2)>RIGHT($K110,2),BU110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BV110,IF(RIGHT($K110,2)=RIGHT(CR$39,2),SUM($BR110:BV110),0)+IF(RIGHT(CR$39,2)>RIGHT($K110,2),BV110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BW110,IF(RIGHT($K110,2)=RIGHT(CS$39,2),SUM($BR110:BW110),0)+IF(RIGHT(CS$39,2)>RIGHT($K110,2),BW110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BX110,IF(RIGHT($K110,2)=RIGHT(CT$39,2),SUM($BR110:BX110),0)+IF(RIGHT(CT$39,2)>RIGHT($K110,2),BX110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BY110,IF(RIGHT($K110,2)=RIGHT(CU$39,2),SUM($BR110:BY110),0)+IF(RIGHT(CU$39,2)>RIGHT($K110,2),BY110,0))","v":0},{"$f":"+IF($K110=\"ongoing\",BZ110,IF(RIGHT($K110,2)=RIGHT(CV$39,2),SUM($BR110:BZ110),0)+IF(RIGHT(CV$39,2)>RIGHT($K110,2),BZ110,0))","v":0},null,{"$f":"+MIN(IF($N110<=$CM110,MIN($N110,1),$N110),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N110<=$CM110,MIN($N110,1),$N110),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX110=CW110,0,\nIF(AND(DP$40>1,CX110=$N110),1-SUM($DO110:DO110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DP$40=1,0,VDB(1,0,$N110,INT(DP$40-1-1),MIN($N110,INT(DP$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CW110>=INT($N110),$N110-INT($N110),1)))*\nIF(DP$40=1,0,\nIF(INT(CX110)=INT(CW110),CX110-CW110,INT(CX110)-CW110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DP$40-1),MIN($N110,INT(DP$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CX110>INT($N110),$N110-INT($N110),1))*\nIF(DP$40=1,CX110,\nIF(INT(CX110)=INT(CW110),0,CX110-INT(CX110)))))","v":0},{"$f":"+IF(CY110=CX110,0,\nIF(AND(DQ$40>1,CY110=$N110),1-SUM($DO110:DP110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DQ$40=1,0,VDB(1,0,$N110,INT(DQ$40-1-1),MIN($N110,INT(DQ$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CX110>=INT($N110),$N110-INT($N110),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY110)=INT(CX110),CY110-CX110,INT(CY110)-CX110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DQ$40-1),MIN($N110,INT(DQ$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CY110>INT($N110),$N110-INT($N110),1))*\nIF(DQ$40=1,CY110,\nIF(INT(CY110)=INT(CX110),0,CY110-INT(CY110)))))","v":0},{"$f":"+IF(CZ110=CY110,0,\nIF(AND(DR$40>1,CZ110=$N110),1-SUM($DO110:DQ110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DR$40=1,0,VDB(1,0,$N110,INT(DR$40-1-1),MIN($N110,INT(DR$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CY110>=INT($N110),$N110-INT($N110),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ110)=INT(CY110),CZ110-CY110,INT(CZ110)-CY110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DR$40-1),MIN($N110,INT(DR$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CZ110>INT($N110),$N110-INT($N110),1))*\nIF(DR$40=1,CZ110,\nIF(INT(CZ110)=INT(CY110),0,CZ110-INT(CZ110)))))","v":0},{"$f":"+IF(DA110=CZ110,0,\nIF(AND(DS$40>1,DA110=$N110),1-SUM($DO110:DR110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DS$40=1,0,VDB(1,0,$N110,INT(DS$40-1-1),MIN($N110,INT(DS$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(CZ110>=INT($N110),$N110-INT($N110),1)))*\nIF(DS$40=1,0,\nIF(INT(DA110)=INT(CZ110),DA110-CZ110,INT(DA110)-CZ110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DS$40-1),MIN($N110,INT(DS$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DA110>INT($N110),$N110-INT($N110),1))*\nIF(DS$40=1,DA110,\nIF(INT(DA110)=INT(CZ110),0,DA110-INT(DA110)))))","v":0},{"$f":"+IF(DB110=DA110,0,\nIF(AND(DT$40>1,DB110=$N110),1-SUM($DO110:DS110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DT$40=1,0,VDB(1,0,$N110,INT(DT$40-1-1),MIN($N110,INT(DT$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DA110>=INT($N110),$N110-INT($N110),1)))*\nIF(DT$40=1,0,\nIF(INT(DB110)=INT(DA110),DB110-DA110,INT(DB110)-DA110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DT$40-1),MIN($N110,INT(DT$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DB110>INT($N110),$N110-INT($N110),1))*\nIF(DT$40=1,DB110,\nIF(INT(DB110)=INT(DA110),0,DB110-INT(DB110)))))","v":0},{"$f":"+IF(DC110=DB110,0,\nIF(AND(DU$40>1,DC110=$N110),1-SUM($DO110:DT110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DU$40=1,0,VDB(1,0,$N110,INT(DU$40-1-1),MIN($N110,INT(DU$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DB110>=INT($N110),$N110-INT($N110),1)))*\nIF(DU$40=1,0,\nIF(INT(DC110)=INT(DB110),DC110-DB110,INT(DC110)-DB110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DU$40-1),MIN($N110,INT(DU$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DC110>INT($N110),$N110-INT($N110),1))*\nIF(DU$40=1,DC110,\nIF(INT(DC110)=INT(DB110),0,DC110-INT(DC110)))))","v":0},{"$f":"+IF(DD110=DC110,0,\nIF(AND(DV$40>1,DD110=$N110),1-SUM($DO110:DU110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DV$40=1,0,VDB(1,0,$N110,INT(DV$40-1-1),MIN($N110,INT(DV$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DC110>=INT($N110),$N110-INT($N110),1)))*\nIF(DV$40=1,0,\nIF(INT(DD110)=INT(DC110),DD110-DC110,INT(DD110)-DC110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DV$40-1),MIN($N110,INT(DV$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DD110>INT($N110),$N110-INT($N110),1))*\nIF(DV$40=1,DD110,\nIF(INT(DD110)=INT(DC110),0,DD110-INT(DD110)))))","v":0},{"$f":"+IF(DE110=DD110,0,\nIF(AND(DW$40>1,DE110=$N110),1-SUM($DO110:DV110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DW$40=1,0,VDB(1,0,$N110,INT(DW$40-1-1),MIN($N110,INT(DW$40-1-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DD110>=INT($N110),$N110-INT($N110),1)))*\nIF(DW$40=1,0,\nIF(INT(DE110)=INT(DD110),DE110-DD110,INT(DE110)-DD110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DW$40-1),MIN($N110,INT(DW$40-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DE110>INT($N110),$N110-INT($N110),1))*\nIF(DW$40=1,DE110,\nIF(INT(DE110)=INT(DD110),0,DE110-INT(DE110)))))","v":0},null,{"$f":"+IF(OR(DG110=DF110,DY$40=1),0,\nIF(AND(DY$40>1,DG110=$N110),1-SUM($DX110:DX110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DY$40=2,0,VDB(1,0,$N110,INT(DY$40-2-1),MIN($N110,INT(DY$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DF110>=INT($N110),$N110-INT($N110),1)))*\nIF(DY$40=2,0,\nIF(INT(DG110)=INT(DF110),DG110-DF110,INT(DG110)-DF110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DY$40-2),MIN($N110,INT(DY$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DG110>INT($N110),$N110-INT($N110),1))*\nIF(DY$40=2,DG110,\nIF(INT(DG110)=INT(DF110),0,DG110-INT(DG110)))))","v":0},{"$f":"+IF(OR(DH110=DG110,DZ$40=1),0,\nIF(AND(DZ$40>1,DH110=$N110),1-SUM($DX110:DY110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(DZ$40=2,0,VDB(1,0,$N110,INT(DZ$40-2-1),MIN($N110,INT(DZ$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DG110>=INT($N110),$N110-INT($N110),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH110)=INT(DG110),DH110-DG110,INT(DH110)-DG110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(DZ$40-2),MIN($N110,INT(DZ$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DH110>INT($N110),$N110-INT($N110),1))*\nIF(DZ$40=2,DH110,\nIF(INT(DH110)=INT(DG110),0,DH110-INT(DH110)))))","v":0},{"$f":"+IF(OR(DI110=DH110,EA$40=1),0,\nIF(AND(EA$40>1,DI110=$N110),1-SUM($DX110:DZ110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(EA$40=2,0,VDB(1,0,$N110,INT(EA$40-2-1),MIN($N110,INT(EA$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DH110>=INT($N110),$N110-INT($N110),1)))*\nIF(EA$40=2,0,\nIF(INT(DI110)=INT(DH110),DI110-DH110,INT(DI110)-DH110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(EA$40-2),MIN($N110,INT(EA$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DI110>INT($N110),$N110-INT($N110),1))*\nIF(EA$40=2,DI110,\nIF(INT(DI110)=INT(DH110),0,DI110-INT(DI110)))))","v":0},{"$f":"+IF(OR(DJ110=DI110,EB$40=1),0,\nIF(AND(EB$40>1,DJ110=$N110),1-SUM($DX110:EA110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(EB$40=2,0,VDB(1,0,$N110,INT(EB$40-2-1),MIN($N110,INT(EB$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DI110>=INT($N110),$N110-INT($N110),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ110)=INT(DI110),DJ110-DI110,INT(DJ110)-DI110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(EB$40-2),MIN($N110,INT(EB$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DJ110>INT($N110),$N110-INT($N110),1))*\nIF(EB$40=2,DJ110,\nIF(INT(DJ110)=INT(DI110),0,DJ110-INT(DJ110)))))","v":0},{"$f":"+IF(OR(DK110=DJ110,EC$40=1),0,\nIF(AND(EC$40>1,DK110=$N110),1-SUM($DX110:EB110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(EC$40=2,0,VDB(1,0,$N110,INT(EC$40-2-1),MIN($N110,INT(EC$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DJ110>=INT($N110),$N110-INT($N110),1)))*\nIF(EC$40=2,0,\nIF(INT(DK110)=INT(DJ110),DK110-DJ110,INT(DK110)-DJ110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(EC$40-2),MIN($N110,INT(EC$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DK110>INT($N110),$N110-INT($N110),1))*\nIF(EC$40=2,DK110,\nIF(INT(DK110)=INT(DJ110),0,DK110-INT(DK110)))))","v":0},{"$f":"+IF(OR(DL110=DK110,ED$40=1),0,\nIF(AND(ED$40>1,DL110=$N110),1-SUM($DX110:EC110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(ED$40=2,0,VDB(1,0,$N110,INT(ED$40-2-1),MIN($N110,INT(ED$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DK110>=INT($N110),$N110-INT($N110),1)))*\nIF(ED$40=2,0,\nIF(INT(DL110)=INT(DK110),DL110-DK110,INT(DL110)-DK110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(ED$40-2),MIN($N110,INT(ED$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DL110>INT($N110),$N110-INT($N110),1))*\nIF(ED$40=2,DL110,\nIF(INT(DL110)=INT(DK110),0,DL110-INT(DL110)))))","v":0},{"$f":"+IF(OR(DM110=DL110,EE$40=1),0,\nIF(AND(EE$40>1,DM110=$N110),1-SUM($DX110:ED110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(EE$40=2,0,VDB(1,0,$N110,INT(EE$40-2-1),MIN($N110,INT(EE$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DL110>=INT($N110),$N110-INT($N110),1)))*\nIF(EE$40=2,0,\nIF(INT(DM110)=INT(DL110),DM110-DL110,INT(DM110)-DL110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(EE$40-2),MIN($N110,INT(EE$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DM110>INT($N110),$N110-INT($N110),1))*\nIF(EE$40=2,DM110,\nIF(INT(DM110)=INT(DL110),0,DM110-INT(DM110)))))","v":0},{"$f":"+IF(OR(DN110=DM110,EF$40=1),0,\nIF(AND(EF$40>1,DN110=$N110),1-SUM($DX110:EE110),\nIF($N110<=1,\nIF($N110>0,1/$N110,0),\nIF(EF$40=2,0,VDB(1,0,$N110,INT(EF$40-2-1),MIN($N110,INT(EF$40-2-1)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DM110>=INT($N110),$N110-INT($N110),1)))*\nIF(EF$40=2,0,\nIF(INT(DN110)=INT(DM110),DN110-DM110,INT(DN110)-DM110))+\nIF($N110<=1,\nIF($N110>0,1/$N110,0),VDB(1,0,$N110,INT(EF$40-2),MIN($N110,INT(EF$40-2)+1),$CM110,IF($CN110=\"No\",1,0))/\nIF(DN110>INT($N110),$N110-INT($N110),1))*\nIF(EF$40=2,DN110,\nIF(INT(DN110)=INT(DM110),0,DN110-INT(DN110)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K111=\"Ongoing\",AR111,IF(RIGHT($K111,2)=RIGHT(BJ$39,2),SUM($AR111:AR111),0)+IF(RIGHT(BJ$39,2)>RIGHT($K111,2),AR111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AS111,IF(RIGHT($K111,2)=RIGHT(BK$39,2),SUM($AR111:AS111),0)+IF(RIGHT(BK$39,2)>RIGHT($K111,2),AS111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AT111,IF(RIGHT($K111,2)=RIGHT(BL$39,2),SUM($AR111:AT111),0)+IF(RIGHT(BL$39,2)>RIGHT($K111,2),AT111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AU111,IF(RIGHT($K111,2)=RIGHT(BM$39,2),SUM($AR111:AU111),0)+IF(RIGHT(BM$39,2)>RIGHT($K111,2),AU111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AV111,IF(RIGHT($K111,2)=RIGHT(BN$39,2),SUM($AR111:AV111),0)+IF(RIGHT(BN$39,2)>RIGHT($K111,2),AV111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AW111,IF(RIGHT($K111,2)=RIGHT(BO$39,2),SUM($AR111:AW111),0)+IF(RIGHT(BO$39,2)>RIGHT($K111,2),AW111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AX111,IF(RIGHT($K111,2)=RIGHT(BP$39,2),SUM($AR111:AX111),0)+IF(RIGHT(BP$39,2)>RIGHT($K111,2),AX111,0))","v":0},{"$f":"+IF($K111=\"Ongoing\",AY111,IF(RIGHT($K111,2)=RIGHT(BQ$39,2),SUM($AR111:AY111),0)+IF(RIGHT(BQ$39,2)>RIGHT($K111,2),AY111,0))","v":0},null,{"$f":"+Q111*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R111*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S111*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T111*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U111*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V111*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W111*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X111*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BS111,\nIF($J111=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BS111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BS111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BT111,\nIF($J111=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BT111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BT111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(ER111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BU111,\nIF($J111=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BU111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BU111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(ES111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BV111,\nIF($J111=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BV111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BV111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(ET111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BW111,\nIF($J111=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BW111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BW111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(EU111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BX111,\nIF($J111=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BX111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BX111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(EV111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BY111,\nIF($J111=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BY111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BY111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(EW111,0))","v":0},{"$f":"IF($M111=\"straight line\",IF($N111=0,0,\nIF($N111<=0.5,BZ111,\nIF($J111=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N111)<LEFT(#REF!,4)*1,0,((OFFSET(BZ111,0,-INT($N111+0.5),1,1))/$N111)*(IF($N111-INT($N111)>0.5,$N111-0.5-INT($N111),IF($N111-INT($N111)<=0.5,$N111-0.5-INT($N111)+1,0))))\n+BZ111/$N111*0.5,\nIF($J111=\"Declining Balance\",-#REF!,0)))),IFERROR(EX111,0))","v":0},null,null,null,1.5,"No",{"$f":"+IF($K111=\"ongoing\",BS111,IF(RIGHT($K111,2)=RIGHT(CO$39,2),SUM($BR111:BS111),0)+IF(RIGHT(CO$39,2)>RIGHT($K111,2),BS111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BT111,IF(RIGHT($K111,2)=RIGHT(CP$39,2),SUM($BR111:BT111),0)+IF(RIGHT(CP$39,2)>RIGHT($K111,2),BT111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BU111,IF(RIGHT($K111,2)=RIGHT(CQ$39,2),SUM($BR111:BU111),0)+IF(RIGHT(CQ$39,2)>RIGHT($K111,2),BU111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BV111,IF(RIGHT($K111,2)=RIGHT(CR$39,2),SUM($BR111:BV111),0)+IF(RIGHT(CR$39,2)>RIGHT($K111,2),BV111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BW111,IF(RIGHT($K111,2)=RIGHT(CS$39,2),SUM($BR111:BW111),0)+IF(RIGHT(CS$39,2)>RIGHT($K111,2),BW111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BX111,IF(RIGHT($K111,2)=RIGHT(CT$39,2),SUM($BR111:BX111),0)+IF(RIGHT(CT$39,2)>RIGHT($K111,2),BX111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BY111,IF(RIGHT($K111,2)=RIGHT(CU$39,2),SUM($BR111:BY111),0)+IF(RIGHT(CU$39,2)>RIGHT($K111,2),BY111,0))","v":0},{"$f":"+IF($K111=\"ongoing\",BZ111,IF(RIGHT($K111,2)=RIGHT(CV$39,2),SUM($BR111:BZ111),0)+IF(RIGHT(CV$39,2)>RIGHT($K111,2),BZ111,0))","v":0},null,{"$f":"+MIN(IF($N111<=$CM111,MIN($N111,1),$N111),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N111<=$CM111,MIN($N111,1),$N111),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX111=CW111,0,\nIF(AND(DP$40>1,CX111=$N111),1-SUM($DO111:DO111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DP$40=1,0,VDB(1,0,$N111,INT(DP$40-1-1),MIN($N111,INT(DP$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CW111>=INT($N111),$N111-INT($N111),1)))*\nIF(DP$40=1,0,\nIF(INT(CX111)=INT(CW111),CX111-CW111,INT(CX111)-CW111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DP$40-1),MIN($N111,INT(DP$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CX111>INT($N111),$N111-INT($N111),1))*\nIF(DP$40=1,CX111,\nIF(INT(CX111)=INT(CW111),0,CX111-INT(CX111)))))","v":0},{"$f":"+IF(CY111=CX111,0,\nIF(AND(DQ$40>1,CY111=$N111),1-SUM($DO111:DP111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DQ$40=1,0,VDB(1,0,$N111,INT(DQ$40-1-1),MIN($N111,INT(DQ$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CX111>=INT($N111),$N111-INT($N111),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY111)=INT(CX111),CY111-CX111,INT(CY111)-CX111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DQ$40-1),MIN($N111,INT(DQ$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CY111>INT($N111),$N111-INT($N111),1))*\nIF(DQ$40=1,CY111,\nIF(INT(CY111)=INT(CX111),0,CY111-INT(CY111)))))","v":0},{"$f":"+IF(CZ111=CY111,0,\nIF(AND(DR$40>1,CZ111=$N111),1-SUM($DO111:DQ111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DR$40=1,0,VDB(1,0,$N111,INT(DR$40-1-1),MIN($N111,INT(DR$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CY111>=INT($N111),$N111-INT($N111),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ111)=INT(CY111),CZ111-CY111,INT(CZ111)-CY111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DR$40-1),MIN($N111,INT(DR$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CZ111>INT($N111),$N111-INT($N111),1))*\nIF(DR$40=1,CZ111,\nIF(INT(CZ111)=INT(CY111),0,CZ111-INT(CZ111)))))","v":0},{"$f":"+IF(DA111=CZ111,0,\nIF(AND(DS$40>1,DA111=$N111),1-SUM($DO111:DR111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DS$40=1,0,VDB(1,0,$N111,INT(DS$40-1-1),MIN($N111,INT(DS$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(CZ111>=INT($N111),$N111-INT($N111),1)))*\nIF(DS$40=1,0,\nIF(INT(DA111)=INT(CZ111),DA111-CZ111,INT(DA111)-CZ111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DS$40-1),MIN($N111,INT(DS$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DA111>INT($N111),$N111-INT($N111),1))*\nIF(DS$40=1,DA111,\nIF(INT(DA111)=INT(CZ111),0,DA111-INT(DA111)))))","v":0},{"$f":"+IF(DB111=DA111,0,\nIF(AND(DT$40>1,DB111=$N111),1-SUM($DO111:DS111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DT$40=1,0,VDB(1,0,$N111,INT(DT$40-1-1),MIN($N111,INT(DT$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DA111>=INT($N111),$N111-INT($N111),1)))*\nIF(DT$40=1,0,\nIF(INT(DB111)=INT(DA111),DB111-DA111,INT(DB111)-DA111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DT$40-1),MIN($N111,INT(DT$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DB111>INT($N111),$N111-INT($N111),1))*\nIF(DT$40=1,DB111,\nIF(INT(DB111)=INT(DA111),0,DB111-INT(DB111)))))","v":0},{"$f":"+IF(DC111=DB111,0,\nIF(AND(DU$40>1,DC111=$N111),1-SUM($DO111:DT111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DU$40=1,0,VDB(1,0,$N111,INT(DU$40-1-1),MIN($N111,INT(DU$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DB111>=INT($N111),$N111-INT($N111),1)))*\nIF(DU$40=1,0,\nIF(INT(DC111)=INT(DB111),DC111-DB111,INT(DC111)-DB111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DU$40-1),MIN($N111,INT(DU$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DC111>INT($N111),$N111-INT($N111),1))*\nIF(DU$40=1,DC111,\nIF(INT(DC111)=INT(DB111),0,DC111-INT(DC111)))))","v":0},{"$f":"+IF(DD111=DC111,0,\nIF(AND(DV$40>1,DD111=$N111),1-SUM($DO111:DU111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DV$40=1,0,VDB(1,0,$N111,INT(DV$40-1-1),MIN($N111,INT(DV$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DC111>=INT($N111),$N111-INT($N111),1)))*\nIF(DV$40=1,0,\nIF(INT(DD111)=INT(DC111),DD111-DC111,INT(DD111)-DC111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DV$40-1),MIN($N111,INT(DV$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DD111>INT($N111),$N111-INT($N111),1))*\nIF(DV$40=1,DD111,\nIF(INT(DD111)=INT(DC111),0,DD111-INT(DD111)))))","v":0},{"$f":"+IF(DE111=DD111,0,\nIF(AND(DW$40>1,DE111=$N111),1-SUM($DO111:DV111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DW$40=1,0,VDB(1,0,$N111,INT(DW$40-1-1),MIN($N111,INT(DW$40-1-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DD111>=INT($N111),$N111-INT($N111),1)))*\nIF(DW$40=1,0,\nIF(INT(DE111)=INT(DD111),DE111-DD111,INT(DE111)-DD111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DW$40-1),MIN($N111,INT(DW$40-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DE111>INT($N111),$N111-INT($N111),1))*\nIF(DW$40=1,DE111,\nIF(INT(DE111)=INT(DD111),0,DE111-INT(DE111)))))","v":0},null,{"$f":"+IF(OR(DG111=DF111,DY$40=1),0,\nIF(AND(DY$40>1,DG111=$N111),1-SUM($DX111:DX111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DY$40=2,0,VDB(1,0,$N111,INT(DY$40-2-1),MIN($N111,INT(DY$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DF111>=INT($N111),$N111-INT($N111),1)))*\nIF(DY$40=2,0,\nIF(INT(DG111)=INT(DF111),DG111-DF111,INT(DG111)-DF111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DY$40-2),MIN($N111,INT(DY$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DG111>INT($N111),$N111-INT($N111),1))*\nIF(DY$40=2,DG111,\nIF(INT(DG111)=INT(DF111),0,DG111-INT(DG111)))))","v":0},{"$f":"+IF(OR(DH111=DG111,DZ$40=1),0,\nIF(AND(DZ$40>1,DH111=$N111),1-SUM($DX111:DY111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(DZ$40=2,0,VDB(1,0,$N111,INT(DZ$40-2-1),MIN($N111,INT(DZ$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DG111>=INT($N111),$N111-INT($N111),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH111)=INT(DG111),DH111-DG111,INT(DH111)-DG111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(DZ$40-2),MIN($N111,INT(DZ$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DH111>INT($N111),$N111-INT($N111),1))*\nIF(DZ$40=2,DH111,\nIF(INT(DH111)=INT(DG111),0,DH111-INT(DH111)))))","v":0},{"$f":"+IF(OR(DI111=DH111,EA$40=1),0,\nIF(AND(EA$40>1,DI111=$N111),1-SUM($DX111:DZ111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(EA$40=2,0,VDB(1,0,$N111,INT(EA$40-2-1),MIN($N111,INT(EA$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DH111>=INT($N111),$N111-INT($N111),1)))*\nIF(EA$40=2,0,\nIF(INT(DI111)=INT(DH111),DI111-DH111,INT(DI111)-DH111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(EA$40-2),MIN($N111,INT(EA$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DI111>INT($N111),$N111-INT($N111),1))*\nIF(EA$40=2,DI111,\nIF(INT(DI111)=INT(DH111),0,DI111-INT(DI111)))))","v":0},{"$f":"+IF(OR(DJ111=DI111,EB$40=1),0,\nIF(AND(EB$40>1,DJ111=$N111),1-SUM($DX111:EA111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(EB$40=2,0,VDB(1,0,$N111,INT(EB$40-2-1),MIN($N111,INT(EB$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DI111>=INT($N111),$N111-INT($N111),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ111)=INT(DI111),DJ111-DI111,INT(DJ111)-DI111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(EB$40-2),MIN($N111,INT(EB$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DJ111>INT($N111),$N111-INT($N111),1))*\nIF(EB$40=2,DJ111,\nIF(INT(DJ111)=INT(DI111),0,DJ111-INT(DJ111)))))","v":0},{"$f":"+IF(OR(DK111=DJ111,EC$40=1),0,\nIF(AND(EC$40>1,DK111=$N111),1-SUM($DX111:EB111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(EC$40=2,0,VDB(1,0,$N111,INT(EC$40-2-1),MIN($N111,INT(EC$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DJ111>=INT($N111),$N111-INT($N111),1)))*\nIF(EC$40=2,0,\nIF(INT(DK111)=INT(DJ111),DK111-DJ111,INT(DK111)-DJ111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(EC$40-2),MIN($N111,INT(EC$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DK111>INT($N111),$N111-INT($N111),1))*\nIF(EC$40=2,DK111,\nIF(INT(DK111)=INT(DJ111),0,DK111-INT(DK111)))))","v":0},{"$f":"+IF(OR(DL111=DK111,ED$40=1),0,\nIF(AND(ED$40>1,DL111=$N111),1-SUM($DX111:EC111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(ED$40=2,0,VDB(1,0,$N111,INT(ED$40-2-1),MIN($N111,INT(ED$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DK111>=INT($N111),$N111-INT($N111),1)))*\nIF(ED$40=2,0,\nIF(INT(DL111)=INT(DK111),DL111-DK111,INT(DL111)-DK111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(ED$40-2),MIN($N111,INT(ED$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DL111>INT($N111),$N111-INT($N111),1))*\nIF(ED$40=2,DL111,\nIF(INT(DL111)=INT(DK111),0,DL111-INT(DL111)))))","v":0},{"$f":"+IF(OR(DM111=DL111,EE$40=1),0,\nIF(AND(EE$40>1,DM111=$N111),1-SUM($DX111:ED111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(EE$40=2,0,VDB(1,0,$N111,INT(EE$40-2-1),MIN($N111,INT(EE$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DL111>=INT($N111),$N111-INT($N111),1)))*\nIF(EE$40=2,0,\nIF(INT(DM111)=INT(DL111),DM111-DL111,INT(DM111)-DL111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(EE$40-2),MIN($N111,INT(EE$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DM111>INT($N111),$N111-INT($N111),1))*\nIF(EE$40=2,DM111,\nIF(INT(DM111)=INT(DL111),0,DM111-INT(DM111)))))","v":0},{"$f":"+IF(OR(DN111=DM111,EF$40=1),0,\nIF(AND(EF$40>1,DN111=$N111),1-SUM($DX111:EE111),\nIF($N111<=1,\nIF($N111>0,1/$N111,0),\nIF(EF$40=2,0,VDB(1,0,$N111,INT(EF$40-2-1),MIN($N111,INT(EF$40-2-1)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DM111>=INT($N111),$N111-INT($N111),1)))*\nIF(EF$40=2,0,\nIF(INT(DN111)=INT(DM111),DN111-DM111,INT(DN111)-DM111))+\nIF($N111<=1,\nIF($N111>0,1/$N111,0),VDB(1,0,$N111,INT(EF$40-2),MIN($N111,INT(EF$40-2)+1),$CM111,IF($CN111=\"No\",1,0))/\nIF(DN111>INT($N111),$N111-INT($N111),1))*\nIF(EF$40=2,DN111,\nIF(INT(DN111)=INT(DM111),0,DN111-INT(DN111)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K112=\"Ongoing\",AR112,IF(RIGHT($K112,2)=RIGHT(BJ$39,2),SUM($AR112:AR112),0)+IF(RIGHT(BJ$39,2)>RIGHT($K112,2),AR112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AS112,IF(RIGHT($K112,2)=RIGHT(BK$39,2),SUM($AR112:AS112),0)+IF(RIGHT(BK$39,2)>RIGHT($K112,2),AS112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AT112,IF(RIGHT($K112,2)=RIGHT(BL$39,2),SUM($AR112:AT112),0)+IF(RIGHT(BL$39,2)>RIGHT($K112,2),AT112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AU112,IF(RIGHT($K112,2)=RIGHT(BM$39,2),SUM($AR112:AU112),0)+IF(RIGHT(BM$39,2)>RIGHT($K112,2),AU112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AV112,IF(RIGHT($K112,2)=RIGHT(BN$39,2),SUM($AR112:AV112),0)+IF(RIGHT(BN$39,2)>RIGHT($K112,2),AV112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AW112,IF(RIGHT($K112,2)=RIGHT(BO$39,2),SUM($AR112:AW112),0)+IF(RIGHT(BO$39,2)>RIGHT($K112,2),AW112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AX112,IF(RIGHT($K112,2)=RIGHT(BP$39,2),SUM($AR112:AX112),0)+IF(RIGHT(BP$39,2)>RIGHT($K112,2),AX112,0))","v":0},{"$f":"+IF($K112=\"Ongoing\",AY112,IF(RIGHT($K112,2)=RIGHT(BQ$39,2),SUM($AR112:AY112),0)+IF(RIGHT(BQ$39,2)>RIGHT($K112,2),AY112,0))","v":0},null,{"$f":"+Q112*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R112*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S112*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T112*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U112*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V112*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W112*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X112*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BS112,\nIF($J112=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BS112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BS112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BT112,\nIF($J112=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BT112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BT112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(ER112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BU112,\nIF($J112=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BU112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BU112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(ES112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BV112,\nIF($J112=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BV112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BV112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(ET112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BW112,\nIF($J112=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BW112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BW112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(EU112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BX112,\nIF($J112=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BX112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BX112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(EV112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BY112,\nIF($J112=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BY112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BY112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(EW112,0))","v":0},{"$f":"IF($M112=\"straight line\",IF($N112=0,0,\nIF($N112<=0.5,BZ112,\nIF($J112=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N112)<LEFT(#REF!,4)*1,0,((OFFSET(BZ112,0,-INT($N112+0.5),1,1))/$N112)*(IF($N112-INT($N112)>0.5,$N112-0.5-INT($N112),IF($N112-INT($N112)<=0.5,$N112-0.5-INT($N112)+1,0))))\n+BZ112/$N112*0.5,\nIF($J112=\"Declining Balance\",-#REF!,0)))),IFERROR(EX112,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K112=\"ongoing\",BS112,IF(RIGHT($K112,2)=RIGHT(CO$39,2),SUM($BR112:BS112),0)+IF(RIGHT(CO$39,2)>RIGHT($K112,2),BS112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BT112,IF(RIGHT($K112,2)=RIGHT(CP$39,2),SUM($BR112:BT112),0)+IF(RIGHT(CP$39,2)>RIGHT($K112,2),BT112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BU112,IF(RIGHT($K112,2)=RIGHT(CQ$39,2),SUM($BR112:BU112),0)+IF(RIGHT(CQ$39,2)>RIGHT($K112,2),BU112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BV112,IF(RIGHT($K112,2)=RIGHT(CR$39,2),SUM($BR112:BV112),0)+IF(RIGHT(CR$39,2)>RIGHT($K112,2),BV112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BW112,IF(RIGHT($K112,2)=RIGHT(CS$39,2),SUM($BR112:BW112),0)+IF(RIGHT(CS$39,2)>RIGHT($K112,2),BW112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BX112,IF(RIGHT($K112,2)=RIGHT(CT$39,2),SUM($BR112:BX112),0)+IF(RIGHT(CT$39,2)>RIGHT($K112,2),BX112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BY112,IF(RIGHT($K112,2)=RIGHT(CU$39,2),SUM($BR112:BY112),0)+IF(RIGHT(CU$39,2)>RIGHT($K112,2),BY112,0))","v":0},{"$f":"+IF($K112=\"ongoing\",BZ112,IF(RIGHT($K112,2)=RIGHT(CV$39,2),SUM($BR112:BZ112),0)+IF(RIGHT(CV$39,2)>RIGHT($K112,2),BZ112,0))","v":0},null,{"$f":"+MIN(IF($N112<=$CM112,MIN($N112,1),$N112),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N112<=$CM112,MIN($N112,1),$N112),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX112=CW112,0,\nIF(AND(DP$40>1,CX112=$N112),1-SUM($DO112:DO112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DP$40=1,0,VDB(1,0,$N112,INT(DP$40-1-1),MIN($N112,INT(DP$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CW112>=INT($N112),$N112-INT($N112),1)))*\nIF(DP$40=1,0,\nIF(INT(CX112)=INT(CW112),CX112-CW112,INT(CX112)-CW112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DP$40-1),MIN($N112,INT(DP$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CX112>INT($N112),$N112-INT($N112),1))*\nIF(DP$40=1,CX112,\nIF(INT(CX112)=INT(CW112),0,CX112-INT(CX112)))))","v":0},{"$f":"+IF(CY112=CX112,0,\nIF(AND(DQ$40>1,CY112=$N112),1-SUM($DO112:DP112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DQ$40=1,0,VDB(1,0,$N112,INT(DQ$40-1-1),MIN($N112,INT(DQ$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CX112>=INT($N112),$N112-INT($N112),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY112)=INT(CX112),CY112-CX112,INT(CY112)-CX112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DQ$40-1),MIN($N112,INT(DQ$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CY112>INT($N112),$N112-INT($N112),1))*\nIF(DQ$40=1,CY112,\nIF(INT(CY112)=INT(CX112),0,CY112-INT(CY112)))))","v":0},{"$f":"+IF(CZ112=CY112,0,\nIF(AND(DR$40>1,CZ112=$N112),1-SUM($DO112:DQ112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DR$40=1,0,VDB(1,0,$N112,INT(DR$40-1-1),MIN($N112,INT(DR$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CY112>=INT($N112),$N112-INT($N112),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ112)=INT(CY112),CZ112-CY112,INT(CZ112)-CY112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DR$40-1),MIN($N112,INT(DR$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CZ112>INT($N112),$N112-INT($N112),1))*\nIF(DR$40=1,CZ112,\nIF(INT(CZ112)=INT(CY112),0,CZ112-INT(CZ112)))))","v":0},{"$f":"+IF(DA112=CZ112,0,\nIF(AND(DS$40>1,DA112=$N112),1-SUM($DO112:DR112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DS$40=1,0,VDB(1,0,$N112,INT(DS$40-1-1),MIN($N112,INT(DS$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(CZ112>=INT($N112),$N112-INT($N112),1)))*\nIF(DS$40=1,0,\nIF(INT(DA112)=INT(CZ112),DA112-CZ112,INT(DA112)-CZ112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DS$40-1),MIN($N112,INT(DS$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DA112>INT($N112),$N112-INT($N112),1))*\nIF(DS$40=1,DA112,\nIF(INT(DA112)=INT(CZ112),0,DA112-INT(DA112)))))","v":0},{"$f":"+IF(DB112=DA112,0,\nIF(AND(DT$40>1,DB112=$N112),1-SUM($DO112:DS112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DT$40=1,0,VDB(1,0,$N112,INT(DT$40-1-1),MIN($N112,INT(DT$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DA112>=INT($N112),$N112-INT($N112),1)))*\nIF(DT$40=1,0,\nIF(INT(DB112)=INT(DA112),DB112-DA112,INT(DB112)-DA112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DT$40-1),MIN($N112,INT(DT$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DB112>INT($N112),$N112-INT($N112),1))*\nIF(DT$40=1,DB112,\nIF(INT(DB112)=INT(DA112),0,DB112-INT(DB112)))))","v":0},{"$f":"+IF(DC112=DB112,0,\nIF(AND(DU$40>1,DC112=$N112),1-SUM($DO112:DT112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DU$40=1,0,VDB(1,0,$N112,INT(DU$40-1-1),MIN($N112,INT(DU$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DB112>=INT($N112),$N112-INT($N112),1)))*\nIF(DU$40=1,0,\nIF(INT(DC112)=INT(DB112),DC112-DB112,INT(DC112)-DB112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DU$40-1),MIN($N112,INT(DU$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DC112>INT($N112),$N112-INT($N112),1))*\nIF(DU$40=1,DC112,\nIF(INT(DC112)=INT(DB112),0,DC112-INT(DC112)))))","v":0},{"$f":"+IF(DD112=DC112,0,\nIF(AND(DV$40>1,DD112=$N112),1-SUM($DO112:DU112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DV$40=1,0,VDB(1,0,$N112,INT(DV$40-1-1),MIN($N112,INT(DV$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DC112>=INT($N112),$N112-INT($N112),1)))*\nIF(DV$40=1,0,\nIF(INT(DD112)=INT(DC112),DD112-DC112,INT(DD112)-DC112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DV$40-1),MIN($N112,INT(DV$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DD112>INT($N112),$N112-INT($N112),1))*\nIF(DV$40=1,DD112,\nIF(INT(DD112)=INT(DC112),0,DD112-INT(DD112)))))","v":0},{"$f":"+IF(DE112=DD112,0,\nIF(AND(DW$40>1,DE112=$N112),1-SUM($DO112:DV112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DW$40=1,0,VDB(1,0,$N112,INT(DW$40-1-1),MIN($N112,INT(DW$40-1-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DD112>=INT($N112),$N112-INT($N112),1)))*\nIF(DW$40=1,0,\nIF(INT(DE112)=INT(DD112),DE112-DD112,INT(DE112)-DD112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DW$40-1),MIN($N112,INT(DW$40-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DE112>INT($N112),$N112-INT($N112),1))*\nIF(DW$40=1,DE112,\nIF(INT(DE112)=INT(DD112),0,DE112-INT(DE112)))))","v":0},null,{"$f":"+IF(OR(DG112=DF112,DY$40=1),0,\nIF(AND(DY$40>1,DG112=$N112),1-SUM($DX112:DX112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DY$40=2,0,VDB(1,0,$N112,INT(DY$40-2-1),MIN($N112,INT(DY$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DF112>=INT($N112),$N112-INT($N112),1)))*\nIF(DY$40=2,0,\nIF(INT(DG112)=INT(DF112),DG112-DF112,INT(DG112)-DF112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DY$40-2),MIN($N112,INT(DY$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DG112>INT($N112),$N112-INT($N112),1))*\nIF(DY$40=2,DG112,\nIF(INT(DG112)=INT(DF112),0,DG112-INT(DG112)))))","v":0},{"$f":"+IF(OR(DH112=DG112,DZ$40=1),0,\nIF(AND(DZ$40>1,DH112=$N112),1-SUM($DX112:DY112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(DZ$40=2,0,VDB(1,0,$N112,INT(DZ$40-2-1),MIN($N112,INT(DZ$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DG112>=INT($N112),$N112-INT($N112),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH112)=INT(DG112),DH112-DG112,INT(DH112)-DG112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(DZ$40-2),MIN($N112,INT(DZ$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DH112>INT($N112),$N112-INT($N112),1))*\nIF(DZ$40=2,DH112,\nIF(INT(DH112)=INT(DG112),0,DH112-INT(DH112)))))","v":0},{"$f":"+IF(OR(DI112=DH112,EA$40=1),0,\nIF(AND(EA$40>1,DI112=$N112),1-SUM($DX112:DZ112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(EA$40=2,0,VDB(1,0,$N112,INT(EA$40-2-1),MIN($N112,INT(EA$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DH112>=INT($N112),$N112-INT($N112),1)))*\nIF(EA$40=2,0,\nIF(INT(DI112)=INT(DH112),DI112-DH112,INT(DI112)-DH112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(EA$40-2),MIN($N112,INT(EA$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DI112>INT($N112),$N112-INT($N112),1))*\nIF(EA$40=2,DI112,\nIF(INT(DI112)=INT(DH112),0,DI112-INT(DI112)))))","v":0},{"$f":"+IF(OR(DJ112=DI112,EB$40=1),0,\nIF(AND(EB$40>1,DJ112=$N112),1-SUM($DX112:EA112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(EB$40=2,0,VDB(1,0,$N112,INT(EB$40-2-1),MIN($N112,INT(EB$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DI112>=INT($N112),$N112-INT($N112),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ112)=INT(DI112),DJ112-DI112,INT(DJ112)-DI112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(EB$40-2),MIN($N112,INT(EB$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DJ112>INT($N112),$N112-INT($N112),1))*\nIF(EB$40=2,DJ112,\nIF(INT(DJ112)=INT(DI112),0,DJ112-INT(DJ112)))))","v":0},{"$f":"+IF(OR(DK112=DJ112,EC$40=1),0,\nIF(AND(EC$40>1,DK112=$N112),1-SUM($DX112:EB112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(EC$40=2,0,VDB(1,0,$N112,INT(EC$40-2-1),MIN($N112,INT(EC$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DJ112>=INT($N112),$N112-INT($N112),1)))*\nIF(EC$40=2,0,\nIF(INT(DK112)=INT(DJ112),DK112-DJ112,INT(DK112)-DJ112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(EC$40-2),MIN($N112,INT(EC$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DK112>INT($N112),$N112-INT($N112),1))*\nIF(EC$40=2,DK112,\nIF(INT(DK112)=INT(DJ112),0,DK112-INT(DK112)))))","v":0},{"$f":"+IF(OR(DL112=DK112,ED$40=1),0,\nIF(AND(ED$40>1,DL112=$N112),1-SUM($DX112:EC112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(ED$40=2,0,VDB(1,0,$N112,INT(ED$40-2-1),MIN($N112,INT(ED$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DK112>=INT($N112),$N112-INT($N112),1)))*\nIF(ED$40=2,0,\nIF(INT(DL112)=INT(DK112),DL112-DK112,INT(DL112)-DK112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(ED$40-2),MIN($N112,INT(ED$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DL112>INT($N112),$N112-INT($N112),1))*\nIF(ED$40=2,DL112,\nIF(INT(DL112)=INT(DK112),0,DL112-INT(DL112)))))","v":0},{"$f":"+IF(OR(DM112=DL112,EE$40=1),0,\nIF(AND(EE$40>1,DM112=$N112),1-SUM($DX112:ED112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(EE$40=2,0,VDB(1,0,$N112,INT(EE$40-2-1),MIN($N112,INT(EE$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DL112>=INT($N112),$N112-INT($N112),1)))*\nIF(EE$40=2,0,\nIF(INT(DM112)=INT(DL112),DM112-DL112,INT(DM112)-DL112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(EE$40-2),MIN($N112,INT(EE$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DM112>INT($N112),$N112-INT($N112),1))*\nIF(EE$40=2,DM112,\nIF(INT(DM112)=INT(DL112),0,DM112-INT(DM112)))))","v":0},{"$f":"+IF(OR(DN112=DM112,EF$40=1),0,\nIF(AND(EF$40>1,DN112=$N112),1-SUM($DX112:EE112),\nIF($N112<=1,\nIF($N112>0,1/$N112,0),\nIF(EF$40=2,0,VDB(1,0,$N112,INT(EF$40-2-1),MIN($N112,INT(EF$40-2-1)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DM112>=INT($N112),$N112-INT($N112),1)))*\nIF(EF$40=2,0,\nIF(INT(DN112)=INT(DM112),DN112-DM112,INT(DN112)-DM112))+\nIF($N112<=1,\nIF($N112>0,1/$N112,0),VDB(1,0,$N112,INT(EF$40-2),MIN($N112,INT(EF$40-2)+1),$CM112,IF($CN112=\"No\",1,0))/\nIF(DN112>INT($N112),$N112-INT($N112),1))*\nIF(EF$40=2,DN112,\nIF(INT(DN112)=INT(DM112),0,DN112-INT(DN112)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K113=\"Ongoing\",AR113,IF(RIGHT($K113,2)=RIGHT(BJ$39,2),SUM($AR113:AR113),0)+IF(RIGHT(BJ$39,2)>RIGHT($K113,2),AR113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AS113,IF(RIGHT($K113,2)=RIGHT(BK$39,2),SUM($AR113:AS113),0)+IF(RIGHT(BK$39,2)>RIGHT($K113,2),AS113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AT113,IF(RIGHT($K113,2)=RIGHT(BL$39,2),SUM($AR113:AT113),0)+IF(RIGHT(BL$39,2)>RIGHT($K113,2),AT113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AU113,IF(RIGHT($K113,2)=RIGHT(BM$39,2),SUM($AR113:AU113),0)+IF(RIGHT(BM$39,2)>RIGHT($K113,2),AU113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AV113,IF(RIGHT($K113,2)=RIGHT(BN$39,2),SUM($AR113:AV113),0)+IF(RIGHT(BN$39,2)>RIGHT($K113,2),AV113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AW113,IF(RIGHT($K113,2)=RIGHT(BO$39,2),SUM($AR113:AW113),0)+IF(RIGHT(BO$39,2)>RIGHT($K113,2),AW113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AX113,IF(RIGHT($K113,2)=RIGHT(BP$39,2),SUM($AR113:AX113),0)+IF(RIGHT(BP$39,2)>RIGHT($K113,2),AX113,0))","v":0},{"$f":"+IF($K113=\"Ongoing\",AY113,IF(RIGHT($K113,2)=RIGHT(BQ$39,2),SUM($AR113:AY113),0)+IF(RIGHT(BQ$39,2)>RIGHT($K113,2),AY113,0))","v":0},null,{"$f":"+Q113*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R113*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S113*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T113*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U113*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V113*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W113*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X113*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BS113,\nIF($J113=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BS113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BS113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BT113,\nIF($J113=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BT113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BT113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(ER113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BU113,\nIF($J113=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BU113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BU113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(ES113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BV113,\nIF($J113=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BV113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BV113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(ET113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BW113,\nIF($J113=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BW113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BW113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(EU113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BX113,\nIF($J113=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BX113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BX113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(EV113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BY113,\nIF($J113=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BY113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BY113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(EW113,0))","v":0},{"$f":"IF($M113=\"straight line\",IF($N113=0,0,\nIF($N113<=0.5,BZ113,\nIF($J113=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N113)<LEFT(#REF!,4)*1,0,((OFFSET(BZ113,0,-INT($N113+0.5),1,1))/$N113)*(IF($N113-INT($N113)>0.5,$N113-0.5-INT($N113),IF($N113-INT($N113)<=0.5,$N113-0.5-INT($N113)+1,0))))\n+BZ113/$N113*0.5,\nIF($J113=\"Declining Balance\",-#REF!,0)))),IFERROR(EX113,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K113=\"ongoing\",BS113,IF(RIGHT($K113,2)=RIGHT(CO$39,2),SUM($BR113:BS113),0)+IF(RIGHT(CO$39,2)>RIGHT($K113,2),BS113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BT113,IF(RIGHT($K113,2)=RIGHT(CP$39,2),SUM($BR113:BT113),0)+IF(RIGHT(CP$39,2)>RIGHT($K113,2),BT113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BU113,IF(RIGHT($K113,2)=RIGHT(CQ$39,2),SUM($BR113:BU113),0)+IF(RIGHT(CQ$39,2)>RIGHT($K113,2),BU113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BV113,IF(RIGHT($K113,2)=RIGHT(CR$39,2),SUM($BR113:BV113),0)+IF(RIGHT(CR$39,2)>RIGHT($K113,2),BV113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BW113,IF(RIGHT($K113,2)=RIGHT(CS$39,2),SUM($BR113:BW113),0)+IF(RIGHT(CS$39,2)>RIGHT($K113,2),BW113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BX113,IF(RIGHT($K113,2)=RIGHT(CT$39,2),SUM($BR113:BX113),0)+IF(RIGHT(CT$39,2)>RIGHT($K113,2),BX113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BY113,IF(RIGHT($K113,2)=RIGHT(CU$39,2),SUM($BR113:BY113),0)+IF(RIGHT(CU$39,2)>RIGHT($K113,2),BY113,0))","v":0},{"$f":"+IF($K113=\"ongoing\",BZ113,IF(RIGHT($K113,2)=RIGHT(CV$39,2),SUM($BR113:BZ113),0)+IF(RIGHT(CV$39,2)>RIGHT($K113,2),BZ113,0))","v":0},null,{"$f":"+MIN(IF($N113<=$CM113,MIN($N113,1),$N113),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N113<=$CM113,MIN($N113,1),$N113),IF(CY$40=1,0.5,CX113+1))","v":1},1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N113<=$CM113,MIN($N113,1),$N113),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N113<=$CM113,MIN($N113,1),$N113),IF(DH$40=2,0.5,DG113+1)))","v":0.5},1,1,1,1,1,1,null,{"$f":"+IF(CX113=CW113,0,\nIF(AND(DP$40>1,CX113=$N113),1-SUM($DO113:DO113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DP$40=1,0,VDB(1,0,$N113,INT(DP$40-1-1),MIN($N113,INT(DP$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CW113>=INT($N113),$N113-INT($N113),1)))*\nIF(DP$40=1,0,\nIF(INT(CX113)=INT(CW113),CX113-CW113,INT(CX113)-CW113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DP$40-1),MIN($N113,INT(DP$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CX113>INT($N113),$N113-INT($N113),1))*\nIF(DP$40=1,CX113,\nIF(INT(CX113)=INT(CW113),0,CX113-INT(CX113)))))","v":0},{"$f":"+IF(CY113=CX113,0,\nIF(AND(DQ$40>1,CY113=$N113),1-SUM($DO113:DP113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DQ$40=1,0,VDB(1,0,$N113,INT(DQ$40-1-1),MIN($N113,INT(DQ$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CX113>=INT($N113),$N113-INT($N113),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY113)=INT(CX113),CY113-CX113,INT(CY113)-CX113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DQ$40-1),MIN($N113,INT(DQ$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CY113>INT($N113),$N113-INT($N113),1))*\nIF(DQ$40=1,CY113,\nIF(INT(CY113)=INT(CX113),0,CY113-INT(CY113)))))","v":0},{"$f":"+IF(CZ113=CY113,0,\nIF(AND(DR$40>1,CZ113=$N113),1-SUM($DO113:DQ113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DR$40=1,0,VDB(1,0,$N113,INT(DR$40-1-1),MIN($N113,INT(DR$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CY113>=INT($N113),$N113-INT($N113),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ113)=INT(CY113),CZ113-CY113,INT(CZ113)-CY113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DR$40-1),MIN($N113,INT(DR$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CZ113>INT($N113),$N113-INT($N113),1))*\nIF(DR$40=1,CZ113,\nIF(INT(CZ113)=INT(CY113),0,CZ113-INT(CZ113)))))","v":0},{"$f":"+IF(DA113=CZ113,0,\nIF(AND(DS$40>1,DA113=$N113),1-SUM($DO113:DR113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DS$40=1,0,VDB(1,0,$N113,INT(DS$40-1-1),MIN($N113,INT(DS$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(CZ113>=INT($N113),$N113-INT($N113),1)))*\nIF(DS$40=1,0,\nIF(INT(DA113)=INT(CZ113),DA113-CZ113,INT(DA113)-CZ113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DS$40-1),MIN($N113,INT(DS$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DA113>INT($N113),$N113-INT($N113),1))*\nIF(DS$40=1,DA113,\nIF(INT(DA113)=INT(CZ113),0,DA113-INT(DA113)))))","v":0},{"$f":"+IF(DB113=DA113,0,\nIF(AND(DT$40>1,DB113=$N113),1-SUM($DO113:DS113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DT$40=1,0,VDB(1,0,$N113,INT(DT$40-1-1),MIN($N113,INT(DT$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DA113>=INT($N113),$N113-INT($N113),1)))*\nIF(DT$40=1,0,\nIF(INT(DB113)=INT(DA113),DB113-DA113,INT(DB113)-DA113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DT$40-1),MIN($N113,INT(DT$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DB113>INT($N113),$N113-INT($N113),1))*\nIF(DT$40=1,DB113,\nIF(INT(DB113)=INT(DA113),0,DB113-INT(DB113)))))","v":0},{"$f":"+IF(DC113=DB113,0,\nIF(AND(DU$40>1,DC113=$N113),1-SUM($DO113:DT113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DU$40=1,0,VDB(1,0,$N113,INT(DU$40-1-1),MIN($N113,INT(DU$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DB113>=INT($N113),$N113-INT($N113),1)))*\nIF(DU$40=1,0,\nIF(INT(DC113)=INT(DB113),DC113-DB113,INT(DC113)-DB113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DU$40-1),MIN($N113,INT(DU$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DC113>INT($N113),$N113-INT($N113),1))*\nIF(DU$40=1,DC113,\nIF(INT(DC113)=INT(DB113),0,DC113-INT(DC113)))))","v":0},{"$f":"+IF(DD113=DC113,0,\nIF(AND(DV$40>1,DD113=$N113),1-SUM($DO113:DU113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DV$40=1,0,VDB(1,0,$N113,INT(DV$40-1-1),MIN($N113,INT(DV$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DC113>=INT($N113),$N113-INT($N113),1)))*\nIF(DV$40=1,0,\nIF(INT(DD113)=INT(DC113),DD113-DC113,INT(DD113)-DC113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DV$40-1),MIN($N113,INT(DV$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DD113>INT($N113),$N113-INT($N113),1))*\nIF(DV$40=1,DD113,\nIF(INT(DD113)=INT(DC113),0,DD113-INT(DD113)))))","v":0},{"$f":"+IF(DE113=DD113,0,\nIF(AND(DW$40>1,DE113=$N113),1-SUM($DO113:DV113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DW$40=1,0,VDB(1,0,$N113,INT(DW$40-1-1),MIN($N113,INT(DW$40-1-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DD113>=INT($N113),$N113-INT($N113),1)))*\nIF(DW$40=1,0,\nIF(INT(DE113)=INT(DD113),DE113-DD113,INT(DE113)-DD113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DW$40-1),MIN($N113,INT(DW$40-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DE113>INT($N113),$N113-INT($N113),1))*\nIF(DW$40=1,DE113,\nIF(INT(DE113)=INT(DD113),0,DE113-INT(DE113)))))","v":0},null,{"$f":"+IF(OR(DG113=DF113,DY$40=1),0,\nIF(AND(DY$40>1,DG113=$N113),1-SUM($DX113:DX113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DY$40=2,0,VDB(1,0,$N113,INT(DY$40-2-1),MIN($N113,INT(DY$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DF113>=INT($N113),$N113-INT($N113),1)))*\nIF(DY$40=2,0,\nIF(INT(DG113)=INT(DF113),DG113-DF113,INT(DG113)-DF113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DY$40-2),MIN($N113,INT(DY$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DG113>INT($N113),$N113-INT($N113),1))*\nIF(DY$40=2,DG113,\nIF(INT(DG113)=INT(DF113),0,DG113-INT(DG113)))))","v":0},{"$f":"+IF(OR(DH113=DG113,DZ$40=1),0,\nIF(AND(DZ$40>1,DH113=$N113),1-SUM($DX113:DY113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(DZ$40=2,0,VDB(1,0,$N113,INT(DZ$40-2-1),MIN($N113,INT(DZ$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DG113>=INT($N113),$N113-INT($N113),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH113)=INT(DG113),DH113-DG113,INT(DH113)-DG113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(DZ$40-2),MIN($N113,INT(DZ$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DH113>INT($N113),$N113-INT($N113),1))*\nIF(DZ$40=2,DH113,\nIF(INT(DH113)=INT(DG113),0,DH113-INT(DH113)))))","v":0},{"$f":"+IF(OR(DI113=DH113,EA$40=1),0,\nIF(AND(EA$40>1,DI113=$N113),1-SUM($DX113:DZ113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(EA$40=2,0,VDB(1,0,$N113,INT(EA$40-2-1),MIN($N113,INT(EA$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DH113>=INT($N113),$N113-INT($N113),1)))*\nIF(EA$40=2,0,\nIF(INT(DI113)=INT(DH113),DI113-DH113,INT(DI113)-DH113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(EA$40-2),MIN($N113,INT(EA$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DI113>INT($N113),$N113-INT($N113),1))*\nIF(EA$40=2,DI113,\nIF(INT(DI113)=INT(DH113),0,DI113-INT(DI113)))))","v":0},{"$f":"+IF(OR(DJ113=DI113,EB$40=1),0,\nIF(AND(EB$40>1,DJ113=$N113),1-SUM($DX113:EA113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(EB$40=2,0,VDB(1,0,$N113,INT(EB$40-2-1),MIN($N113,INT(EB$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DI113>=INT($N113),$N113-INT($N113),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ113)=INT(DI113),DJ113-DI113,INT(DJ113)-DI113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(EB$40-2),MIN($N113,INT(EB$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DJ113>INT($N113),$N113-INT($N113),1))*\nIF(EB$40=2,DJ113,\nIF(INT(DJ113)=INT(DI113),0,DJ113-INT(DJ113)))))","v":0},{"$f":"+IF(OR(DK113=DJ113,EC$40=1),0,\nIF(AND(EC$40>1,DK113=$N113),1-SUM($DX113:EB113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(EC$40=2,0,VDB(1,0,$N113,INT(EC$40-2-1),MIN($N113,INT(EC$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DJ113>=INT($N113),$N113-INT($N113),1)))*\nIF(EC$40=2,0,\nIF(INT(DK113)=INT(DJ113),DK113-DJ113,INT(DK113)-DJ113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(EC$40-2),MIN($N113,INT(EC$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DK113>INT($N113),$N113-INT($N113),1))*\nIF(EC$40=2,DK113,\nIF(INT(DK113)=INT(DJ113),0,DK113-INT(DK113)))))","v":0},{"$f":"+IF(OR(DL113=DK113,ED$40=1),0,\nIF(AND(ED$40>1,DL113=$N113),1-SUM($DX113:EC113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(ED$40=2,0,VDB(1,0,$N113,INT(ED$40-2-1),MIN($N113,INT(ED$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DK113>=INT($N113),$N113-INT($N113),1)))*\nIF(ED$40=2,0,\nIF(INT(DL113)=INT(DK113),DL113-DK113,INT(DL113)-DK113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(ED$40-2),MIN($N113,INT(ED$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DL113>INT($N113),$N113-INT($N113),1))*\nIF(ED$40=2,DL113,\nIF(INT(DL113)=INT(DK113),0,DL113-INT(DL113)))))","v":0},{"$f":"+IF(OR(DM113=DL113,EE$40=1),0,\nIF(AND(EE$40>1,DM113=$N113),1-SUM($DX113:ED113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(EE$40=2,0,VDB(1,0,$N113,INT(EE$40-2-1),MIN($N113,INT(EE$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DL113>=INT($N113),$N113-INT($N113),1)))*\nIF(EE$40=2,0,\nIF(INT(DM113)=INT(DL113),DM113-DL113,INT(DM113)-DL113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(EE$40-2),MIN($N113,INT(EE$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DM113>INT($N113),$N113-INT($N113),1))*\nIF(EE$40=2,DM113,\nIF(INT(DM113)=INT(DL113),0,DM113-INT(DM113)))))","v":0},{"$f":"+IF(OR(DN113=DM113,EF$40=1),0,\nIF(AND(EF$40>1,DN113=$N113),1-SUM($DX113:EE113),\nIF($N113<=1,\nIF($N113>0,1/$N113,0),\nIF(EF$40=2,0,VDB(1,0,$N113,INT(EF$40-2-1),MIN($N113,INT(EF$40-2-1)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DM113>=INT($N113),$N113-INT($N113),1)))*\nIF(EF$40=2,0,\nIF(INT(DN113)=INT(DM113),DN113-DM113,INT(DN113)-DM113))+\nIF($N113<=1,\nIF($N113>0,1/$N113,0),VDB(1,0,$N113,INT(EF$40-2),MIN($N113,INT(EF$40-2)+1),$CM113,IF($CN113=\"No\",1,0))/\nIF(DN113>INT($N113),$N113-INT($N113),1))*\nIF(EF$40=2,DN113,\nIF(INT(DN113)=INT(DM113),0,DN113-INT(DN113)))))","v":0},null,{"$f":"+OFFSET($DY113,0,MAX($EH$40:$HI$40)-EH$40)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K114=\"Ongoing\",AR114,IF(RIGHT($K114,2)=RIGHT(BJ$39,2),SUM($AR114:AR114),0)+IF(RIGHT(BJ$39,2)>RIGHT($K114,2),AR114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AS114,IF(RIGHT($K114,2)=RIGHT(BK$39,2),SUM($AR114:AS114),0)+IF(RIGHT(BK$39,2)>RIGHT($K114,2),AS114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AT114,IF(RIGHT($K114,2)=RIGHT(BL$39,2),SUM($AR114:AT114),0)+IF(RIGHT(BL$39,2)>RIGHT($K114,2),AT114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AU114,IF(RIGHT($K114,2)=RIGHT(BM$39,2),SUM($AR114:AU114),0)+IF(RIGHT(BM$39,2)>RIGHT($K114,2),AU114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AV114,IF(RIGHT($K114,2)=RIGHT(BN$39,2),SUM($AR114:AV114),0)+IF(RIGHT(BN$39,2)>RIGHT($K114,2),AV114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AW114,IF(RIGHT($K114,2)=RIGHT(BO$39,2),SUM($AR114:AW114),0)+IF(RIGHT(BO$39,2)>RIGHT($K114,2),AW114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AX114,IF(RIGHT($K114,2)=RIGHT(BP$39,2),SUM($AR114:AX114),0)+IF(RIGHT(BP$39,2)>RIGHT($K114,2),AX114,0))","v":0},{"$f":"+IF($K114=\"Ongoing\",AY114,IF(RIGHT($K114,2)=RIGHT(BQ$39,2),SUM($AR114:AY114),0)+IF(RIGHT(BQ$39,2)>RIGHT($K114,2),AY114,0))","v":0},null,{"$f":"+Q114*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R114*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S114*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T114*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U114*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V114*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W114*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X114*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BS114,\nIF($J114=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BS114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BS114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BT114,\nIF($J114=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BT114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BT114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(ER114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BU114,\nIF($J114=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BU114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BU114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(ES114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BV114,\nIF($J114=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BV114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BV114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(ET114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BW114,\nIF($J114=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BW114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BW114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(EU114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BX114,\nIF($J114=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BX114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BX114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(EV114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BY114,\nIF($J114=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BY114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BY114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(EW114,0))","v":0},{"$f":"IF($M114=\"straight line\",IF($N114=0,0,\nIF($N114<=0.5,BZ114,\nIF($J114=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N114)<LEFT(#REF!,4)*1,0,((OFFSET(BZ114,0,-INT($N114+0.5),1,1))/$N114)*(IF($N114-INT($N114)>0.5,$N114-0.5-INT($N114),IF($N114-INT($N114)<=0.5,$N114-0.5-INT($N114)+1,0))))\n+BZ114/$N114*0.5,\nIF($J114=\"Declining Balance\",-#REF!,0)))),IFERROR(EX114,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K114=\"ongoing\",BS114,IF(RIGHT($K114,2)=RIGHT(CO$39,2),SUM($BR114:BS114),0)+IF(RIGHT(CO$39,2)>RIGHT($K114,2),BS114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BT114,IF(RIGHT($K114,2)=RIGHT(CP$39,2),SUM($BR114:BT114),0)+IF(RIGHT(CP$39,2)>RIGHT($K114,2),BT114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BU114,IF(RIGHT($K114,2)=RIGHT(CQ$39,2),SUM($BR114:BU114),0)+IF(RIGHT(CQ$39,2)>RIGHT($K114,2),BU114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BV114,IF(RIGHT($K114,2)=RIGHT(CR$39,2),SUM($BR114:BV114),0)+IF(RIGHT(CR$39,2)>RIGHT($K114,2),BV114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BW114,IF(RIGHT($K114,2)=RIGHT(CS$39,2),SUM($BR114:BW114),0)+IF(RIGHT(CS$39,2)>RIGHT($K114,2),BW114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BX114,IF(RIGHT($K114,2)=RIGHT(CT$39,2),SUM($BR114:BX114),0)+IF(RIGHT(CT$39,2)>RIGHT($K114,2),BX114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BY114,IF(RIGHT($K114,2)=RIGHT(CU$39,2),SUM($BR114:BY114),0)+IF(RIGHT(CU$39,2)>RIGHT($K114,2),BY114,0))","v":0},{"$f":"+IF($K114=\"ongoing\",BZ114,IF(RIGHT($K114,2)=RIGHT(CV$39,2),SUM($BR114:BZ114),0)+IF(RIGHT(CV$39,2)>RIGHT($K114,2),BZ114,0))","v":0},null,{"$f":"+MIN(IF($N114<=$CM114,MIN($N114,1),$N114),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N114<=$CM114,MIN($N114,1),$N114),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX114=CW114,0,\nIF(AND(DP$40>1,CX114=$N114),1-SUM($DO114:DO114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DP$40=1,0,VDB(1,0,$N114,INT(DP$40-1-1),MIN($N114,INT(DP$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CW114>=INT($N114),$N114-INT($N114),1)))*\nIF(DP$40=1,0,\nIF(INT(CX114)=INT(CW114),CX114-CW114,INT(CX114)-CW114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DP$40-1),MIN($N114,INT(DP$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CX114>INT($N114),$N114-INT($N114),1))*\nIF(DP$40=1,CX114,\nIF(INT(CX114)=INT(CW114),0,CX114-INT(CX114)))))","v":0},{"$f":"+IF(CY114=CX114,0,\nIF(AND(DQ$40>1,CY114=$N114),1-SUM($DO114:DP114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DQ$40=1,0,VDB(1,0,$N114,INT(DQ$40-1-1),MIN($N114,INT(DQ$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CX114>=INT($N114),$N114-INT($N114),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY114)=INT(CX114),CY114-CX114,INT(CY114)-CX114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DQ$40-1),MIN($N114,INT(DQ$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CY114>INT($N114),$N114-INT($N114),1))*\nIF(DQ$40=1,CY114,\nIF(INT(CY114)=INT(CX114),0,CY114-INT(CY114)))))","v":0},{"$f":"+IF(CZ114=CY114,0,\nIF(AND(DR$40>1,CZ114=$N114),1-SUM($DO114:DQ114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DR$40=1,0,VDB(1,0,$N114,INT(DR$40-1-1),MIN($N114,INT(DR$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CY114>=INT($N114),$N114-INT($N114),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ114)=INT(CY114),CZ114-CY114,INT(CZ114)-CY114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DR$40-1),MIN($N114,INT(DR$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CZ114>INT($N114),$N114-INT($N114),1))*\nIF(DR$40=1,CZ114,\nIF(INT(CZ114)=INT(CY114),0,CZ114-INT(CZ114)))))","v":0},{"$f":"+IF(DA114=CZ114,0,\nIF(AND(DS$40>1,DA114=$N114),1-SUM($DO114:DR114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DS$40=1,0,VDB(1,0,$N114,INT(DS$40-1-1),MIN($N114,INT(DS$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(CZ114>=INT($N114),$N114-INT($N114),1)))*\nIF(DS$40=1,0,\nIF(INT(DA114)=INT(CZ114),DA114-CZ114,INT(DA114)-CZ114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DS$40-1),MIN($N114,INT(DS$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DA114>INT($N114),$N114-INT($N114),1))*\nIF(DS$40=1,DA114,\nIF(INT(DA114)=INT(CZ114),0,DA114-INT(DA114)))))","v":0},{"$f":"+IF(DB114=DA114,0,\nIF(AND(DT$40>1,DB114=$N114),1-SUM($DO114:DS114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DT$40=1,0,VDB(1,0,$N114,INT(DT$40-1-1),MIN($N114,INT(DT$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DA114>=INT($N114),$N114-INT($N114),1)))*\nIF(DT$40=1,0,\nIF(INT(DB114)=INT(DA114),DB114-DA114,INT(DB114)-DA114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DT$40-1),MIN($N114,INT(DT$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DB114>INT($N114),$N114-INT($N114),1))*\nIF(DT$40=1,DB114,\nIF(INT(DB114)=INT(DA114),0,DB114-INT(DB114)))))","v":0},{"$f":"+IF(DC114=DB114,0,\nIF(AND(DU$40>1,DC114=$N114),1-SUM($DO114:DT114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DU$40=1,0,VDB(1,0,$N114,INT(DU$40-1-1),MIN($N114,INT(DU$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DB114>=INT($N114),$N114-INT($N114),1)))*\nIF(DU$40=1,0,\nIF(INT(DC114)=INT(DB114),DC114-DB114,INT(DC114)-DB114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DU$40-1),MIN($N114,INT(DU$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DC114>INT($N114),$N114-INT($N114),1))*\nIF(DU$40=1,DC114,\nIF(INT(DC114)=INT(DB114),0,DC114-INT(DC114)))))","v":0},{"$f":"+IF(DD114=DC114,0,\nIF(AND(DV$40>1,DD114=$N114),1-SUM($DO114:DU114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DV$40=1,0,VDB(1,0,$N114,INT(DV$40-1-1),MIN($N114,INT(DV$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DC114>=INT($N114),$N114-INT($N114),1)))*\nIF(DV$40=1,0,\nIF(INT(DD114)=INT(DC114),DD114-DC114,INT(DD114)-DC114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DV$40-1),MIN($N114,INT(DV$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DD114>INT($N114),$N114-INT($N114),1))*\nIF(DV$40=1,DD114,\nIF(INT(DD114)=INT(DC114),0,DD114-INT(DD114)))))","v":0},{"$f":"+IF(DE114=DD114,0,\nIF(AND(DW$40>1,DE114=$N114),1-SUM($DO114:DV114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DW$40=1,0,VDB(1,0,$N114,INT(DW$40-1-1),MIN($N114,INT(DW$40-1-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DD114>=INT($N114),$N114-INT($N114),1)))*\nIF(DW$40=1,0,\nIF(INT(DE114)=INT(DD114),DE114-DD114,INT(DE114)-DD114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DW$40-1),MIN($N114,INT(DW$40-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DE114>INT($N114),$N114-INT($N114),1))*\nIF(DW$40=1,DE114,\nIF(INT(DE114)=INT(DD114),0,DE114-INT(DE114)))))","v":0},null,{"$f":"+IF(OR(DG114=DF114,DY$40=1),0,\nIF(AND(DY$40>1,DG114=$N114),1-SUM($DX114:DX114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DY$40=2,0,VDB(1,0,$N114,INT(DY$40-2-1),MIN($N114,INT(DY$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DF114>=INT($N114),$N114-INT($N114),1)))*\nIF(DY$40=2,0,\nIF(INT(DG114)=INT(DF114),DG114-DF114,INT(DG114)-DF114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DY$40-2),MIN($N114,INT(DY$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DG114>INT($N114),$N114-INT($N114),1))*\nIF(DY$40=2,DG114,\nIF(INT(DG114)=INT(DF114),0,DG114-INT(DG114)))))","v":0},{"$f":"+IF(OR(DH114=DG114,DZ$40=1),0,\nIF(AND(DZ$40>1,DH114=$N114),1-SUM($DX114:DY114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(DZ$40=2,0,VDB(1,0,$N114,INT(DZ$40-2-1),MIN($N114,INT(DZ$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DG114>=INT($N114),$N114-INT($N114),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH114)=INT(DG114),DH114-DG114,INT(DH114)-DG114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(DZ$40-2),MIN($N114,INT(DZ$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DH114>INT($N114),$N114-INT($N114),1))*\nIF(DZ$40=2,DH114,\nIF(INT(DH114)=INT(DG114),0,DH114-INT(DH114)))))","v":0},{"$f":"+IF(OR(DI114=DH114,EA$40=1),0,\nIF(AND(EA$40>1,DI114=$N114),1-SUM($DX114:DZ114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(EA$40=2,0,VDB(1,0,$N114,INT(EA$40-2-1),MIN($N114,INT(EA$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DH114>=INT($N114),$N114-INT($N114),1)))*\nIF(EA$40=2,0,\nIF(INT(DI114)=INT(DH114),DI114-DH114,INT(DI114)-DH114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(EA$40-2),MIN($N114,INT(EA$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DI114>INT($N114),$N114-INT($N114),1))*\nIF(EA$40=2,DI114,\nIF(INT(DI114)=INT(DH114),0,DI114-INT(DI114)))))","v":0},{"$f":"+IF(OR(DJ114=DI114,EB$40=1),0,\nIF(AND(EB$40>1,DJ114=$N114),1-SUM($DX114:EA114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(EB$40=2,0,VDB(1,0,$N114,INT(EB$40-2-1),MIN($N114,INT(EB$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DI114>=INT($N114),$N114-INT($N114),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ114)=INT(DI114),DJ114-DI114,INT(DJ114)-DI114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(EB$40-2),MIN($N114,INT(EB$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DJ114>INT($N114),$N114-INT($N114),1))*\nIF(EB$40=2,DJ114,\nIF(INT(DJ114)=INT(DI114),0,DJ114-INT(DJ114)))))","v":0},{"$f":"+IF(OR(DK114=DJ114,EC$40=1),0,\nIF(AND(EC$40>1,DK114=$N114),1-SUM($DX114:EB114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(EC$40=2,0,VDB(1,0,$N114,INT(EC$40-2-1),MIN($N114,INT(EC$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DJ114>=INT($N114),$N114-INT($N114),1)))*\nIF(EC$40=2,0,\nIF(INT(DK114)=INT(DJ114),DK114-DJ114,INT(DK114)-DJ114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(EC$40-2),MIN($N114,INT(EC$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DK114>INT($N114),$N114-INT($N114),1))*\nIF(EC$40=2,DK114,\nIF(INT(DK114)=INT(DJ114),0,DK114-INT(DK114)))))","v":0},{"$f":"+IF(OR(DL114=DK114,ED$40=1),0,\nIF(AND(ED$40>1,DL114=$N114),1-SUM($DX114:EC114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(ED$40=2,0,VDB(1,0,$N114,INT(ED$40-2-1),MIN($N114,INT(ED$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DK114>=INT($N114),$N114-INT($N114),1)))*\nIF(ED$40=2,0,\nIF(INT(DL114)=INT(DK114),DL114-DK114,INT(DL114)-DK114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(ED$40-2),MIN($N114,INT(ED$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DL114>INT($N114),$N114-INT($N114),1))*\nIF(ED$40=2,DL114,\nIF(INT(DL114)=INT(DK114),0,DL114-INT(DL114)))))","v":0},{"$f":"+IF(OR(DM114=DL114,EE$40=1),0,\nIF(AND(EE$40>1,DM114=$N114),1-SUM($DX114:ED114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(EE$40=2,0,VDB(1,0,$N114,INT(EE$40-2-1),MIN($N114,INT(EE$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DL114>=INT($N114),$N114-INT($N114),1)))*\nIF(EE$40=2,0,\nIF(INT(DM114)=INT(DL114),DM114-DL114,INT(DM114)-DL114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(EE$40-2),MIN($N114,INT(EE$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DM114>INT($N114),$N114-INT($N114),1))*\nIF(EE$40=2,DM114,\nIF(INT(DM114)=INT(DL114),0,DM114-INT(DM114)))))","v":0},{"$f":"+IF(OR(DN114=DM114,EF$40=1),0,\nIF(AND(EF$40>1,DN114=$N114),1-SUM($DX114:EE114),\nIF($N114<=1,\nIF($N114>0,1/$N114,0),\nIF(EF$40=2,0,VDB(1,0,$N114,INT(EF$40-2-1),MIN($N114,INT(EF$40-2-1)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DM114>=INT($N114),$N114-INT($N114),1)))*\nIF(EF$40=2,0,\nIF(INT(DN114)=INT(DM114),DN114-DM114,INT(DN114)-DM114))+\nIF($N114<=1,\nIF($N114>0,1/$N114,0),VDB(1,0,$N114,INT(EF$40-2),MIN($N114,INT(EF$40-2)+1),$CM114,IF($CN114=\"No\",1,0))/\nIF(DN114>INT($N114),$N114-INT($N114),1))*\nIF(EF$40=2,DN114,\nIF(INT(DN114)=INT(DM114),0,DN114-INT(DN114)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K115=\"Ongoing\",AR115,IF(RIGHT($K115,2)=RIGHT(BJ$39,2),SUM($AR115:AR115),0)+IF(RIGHT(BJ$39,2)>RIGHT($K115,2),AR115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AS115,IF(RIGHT($K115,2)=RIGHT(BK$39,2),SUM($AR115:AS115),0)+IF(RIGHT(BK$39,2)>RIGHT($K115,2),AS115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AT115,IF(RIGHT($K115,2)=RIGHT(BL$39,2),SUM($AR115:AT115),0)+IF(RIGHT(BL$39,2)>RIGHT($K115,2),AT115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AU115,IF(RIGHT($K115,2)=RIGHT(BM$39,2),SUM($AR115:AU115),0)+IF(RIGHT(BM$39,2)>RIGHT($K115,2),AU115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AV115,IF(RIGHT($K115,2)=RIGHT(BN$39,2),SUM($AR115:AV115),0)+IF(RIGHT(BN$39,2)>RIGHT($K115,2),AV115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AW115,IF(RIGHT($K115,2)=RIGHT(BO$39,2),SUM($AR115:AW115),0)+IF(RIGHT(BO$39,2)>RIGHT($K115,2),AW115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AX115,IF(RIGHT($K115,2)=RIGHT(BP$39,2),SUM($AR115:AX115),0)+IF(RIGHT(BP$39,2)>RIGHT($K115,2),AX115,0))","v":0},{"$f":"+IF($K115=\"Ongoing\",AY115,IF(RIGHT($K115,2)=RIGHT(BQ$39,2),SUM($AR115:AY115),0)+IF(RIGHT(BQ$39,2)>RIGHT($K115,2),AY115,0))","v":0},null,{"$f":"+Q115*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R115*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S115*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T115*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U115*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V115*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W115*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X115*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BS115,\nIF($J115=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BS115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BS115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BT115,\nIF($J115=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BT115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BT115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(ER115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BU115,\nIF($J115=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BU115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BU115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(ES115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BV115,\nIF($J115=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BV115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BV115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(ET115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BW115,\nIF($J115=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BW115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BW115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(EU115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BX115,\nIF($J115=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BX115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BX115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(EV115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BY115,\nIF($J115=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BY115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BY115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(EW115,0))","v":0},{"$f":"IF($M115=\"straight line\",IF($N115=0,0,\nIF($N115<=0.5,BZ115,\nIF($J115=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N115)<LEFT(#REF!,4)*1,0,((OFFSET(BZ115,0,-INT($N115+0.5),1,1))/$N115)*(IF($N115-INT($N115)>0.5,$N115-0.5-INT($N115),IF($N115-INT($N115)<=0.5,$N115-0.5-INT($N115)+1,0))))\n+BZ115/$N115*0.5,\nIF($J115=\"Declining Balance\",-#REF!,0)))),IFERROR(EX115,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K115=\"ongoing\",BS115,IF(RIGHT($K115,2)=RIGHT(CO$39,2),SUM($BR115:BS115),0)+IF(RIGHT(CO$39,2)>RIGHT($K115,2),BS115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BT115,IF(RIGHT($K115,2)=RIGHT(CP$39,2),SUM($BR115:BT115),0)+IF(RIGHT(CP$39,2)>RIGHT($K115,2),BT115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BU115,IF(RIGHT($K115,2)=RIGHT(CQ$39,2),SUM($BR115:BU115),0)+IF(RIGHT(CQ$39,2)>RIGHT($K115,2),BU115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BV115,IF(RIGHT($K115,2)=RIGHT(CR$39,2),SUM($BR115:BV115),0)+IF(RIGHT(CR$39,2)>RIGHT($K115,2),BV115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BW115,IF(RIGHT($K115,2)=RIGHT(CS$39,2),SUM($BR115:BW115),0)+IF(RIGHT(CS$39,2)>RIGHT($K115,2),BW115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BX115,IF(RIGHT($K115,2)=RIGHT(CT$39,2),SUM($BR115:BX115),0)+IF(RIGHT(CT$39,2)>RIGHT($K115,2),BX115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BY115,IF(RIGHT($K115,2)=RIGHT(CU$39,2),SUM($BR115:BY115),0)+IF(RIGHT(CU$39,2)>RIGHT($K115,2),BY115,0))","v":0},{"$f":"+IF($K115=\"ongoing\",BZ115,IF(RIGHT($K115,2)=RIGHT(CV$39,2),SUM($BR115:BZ115),0)+IF(RIGHT(CV$39,2)>RIGHT($K115,2),BZ115,0))","v":0},null,{"$f":"+MIN(IF($N115<=$CM115,MIN($N115,1),$N115),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N115<=$CM115,MIN($N115,1),$N115),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX115=CW115,0,\nIF(AND(DP$40>1,CX115=$N115),1-SUM($DO115:DO115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DP$40=1,0,VDB(1,0,$N115,INT(DP$40-1-1),MIN($N115,INT(DP$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CW115>=INT($N115),$N115-INT($N115),1)))*\nIF(DP$40=1,0,\nIF(INT(CX115)=INT(CW115),CX115-CW115,INT(CX115)-CW115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DP$40-1),MIN($N115,INT(DP$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CX115>INT($N115),$N115-INT($N115),1))*\nIF(DP$40=1,CX115,\nIF(INT(CX115)=INT(CW115),0,CX115-INT(CX115)))))","v":0},{"$f":"+IF(CY115=CX115,0,\nIF(AND(DQ$40>1,CY115=$N115),1-SUM($DO115:DP115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DQ$40=1,0,VDB(1,0,$N115,INT(DQ$40-1-1),MIN($N115,INT(DQ$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CX115>=INT($N115),$N115-INT($N115),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY115)=INT(CX115),CY115-CX115,INT(CY115)-CX115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DQ$40-1),MIN($N115,INT(DQ$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CY115>INT($N115),$N115-INT($N115),1))*\nIF(DQ$40=1,CY115,\nIF(INT(CY115)=INT(CX115),0,CY115-INT(CY115)))))","v":0},{"$f":"+IF(CZ115=CY115,0,\nIF(AND(DR$40>1,CZ115=$N115),1-SUM($DO115:DQ115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DR$40=1,0,VDB(1,0,$N115,INT(DR$40-1-1),MIN($N115,INT(DR$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CY115>=INT($N115),$N115-INT($N115),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ115)=INT(CY115),CZ115-CY115,INT(CZ115)-CY115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DR$40-1),MIN($N115,INT(DR$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CZ115>INT($N115),$N115-INT($N115),1))*\nIF(DR$40=1,CZ115,\nIF(INT(CZ115)=INT(CY115),0,CZ115-INT(CZ115)))))","v":0},{"$f":"+IF(DA115=CZ115,0,\nIF(AND(DS$40>1,DA115=$N115),1-SUM($DO115:DR115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DS$40=1,0,VDB(1,0,$N115,INT(DS$40-1-1),MIN($N115,INT(DS$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(CZ115>=INT($N115),$N115-INT($N115),1)))*\nIF(DS$40=1,0,\nIF(INT(DA115)=INT(CZ115),DA115-CZ115,INT(DA115)-CZ115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DS$40-1),MIN($N115,INT(DS$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DA115>INT($N115),$N115-INT($N115),1))*\nIF(DS$40=1,DA115,\nIF(INT(DA115)=INT(CZ115),0,DA115-INT(DA115)))))","v":0},{"$f":"+IF(DB115=DA115,0,\nIF(AND(DT$40>1,DB115=$N115),1-SUM($DO115:DS115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DT$40=1,0,VDB(1,0,$N115,INT(DT$40-1-1),MIN($N115,INT(DT$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DA115>=INT($N115),$N115-INT($N115),1)))*\nIF(DT$40=1,0,\nIF(INT(DB115)=INT(DA115),DB115-DA115,INT(DB115)-DA115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DT$40-1),MIN($N115,INT(DT$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DB115>INT($N115),$N115-INT($N115),1))*\nIF(DT$40=1,DB115,\nIF(INT(DB115)=INT(DA115),0,DB115-INT(DB115)))))","v":0},{"$f":"+IF(DC115=DB115,0,\nIF(AND(DU$40>1,DC115=$N115),1-SUM($DO115:DT115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DU$40=1,0,VDB(1,0,$N115,INT(DU$40-1-1),MIN($N115,INT(DU$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DB115>=INT($N115),$N115-INT($N115),1)))*\nIF(DU$40=1,0,\nIF(INT(DC115)=INT(DB115),DC115-DB115,INT(DC115)-DB115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DU$40-1),MIN($N115,INT(DU$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DC115>INT($N115),$N115-INT($N115),1))*\nIF(DU$40=1,DC115,\nIF(INT(DC115)=INT(DB115),0,DC115-INT(DC115)))))","v":0},{"$f":"+IF(DD115=DC115,0,\nIF(AND(DV$40>1,DD115=$N115),1-SUM($DO115:DU115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DV$40=1,0,VDB(1,0,$N115,INT(DV$40-1-1),MIN($N115,INT(DV$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DC115>=INT($N115),$N115-INT($N115),1)))*\nIF(DV$40=1,0,\nIF(INT(DD115)=INT(DC115),DD115-DC115,INT(DD115)-DC115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DV$40-1),MIN($N115,INT(DV$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DD115>INT($N115),$N115-INT($N115),1))*\nIF(DV$40=1,DD115,\nIF(INT(DD115)=INT(DC115),0,DD115-INT(DD115)))))","v":0},{"$f":"+IF(DE115=DD115,0,\nIF(AND(DW$40>1,DE115=$N115),1-SUM($DO115:DV115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DW$40=1,0,VDB(1,0,$N115,INT(DW$40-1-1),MIN($N115,INT(DW$40-1-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DD115>=INT($N115),$N115-INT($N115),1)))*\nIF(DW$40=1,0,\nIF(INT(DE115)=INT(DD115),DE115-DD115,INT(DE115)-DD115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DW$40-1),MIN($N115,INT(DW$40-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DE115>INT($N115),$N115-INT($N115),1))*\nIF(DW$40=1,DE115,\nIF(INT(DE115)=INT(DD115),0,DE115-INT(DE115)))))","v":0},null,{"$f":"+IF(OR(DG115=DF115,DY$40=1),0,\nIF(AND(DY$40>1,DG115=$N115),1-SUM($DX115:DX115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DY$40=2,0,VDB(1,0,$N115,INT(DY$40-2-1),MIN($N115,INT(DY$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DF115>=INT($N115),$N115-INT($N115),1)))*\nIF(DY$40=2,0,\nIF(INT(DG115)=INT(DF115),DG115-DF115,INT(DG115)-DF115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DY$40-2),MIN($N115,INT(DY$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DG115>INT($N115),$N115-INT($N115),1))*\nIF(DY$40=2,DG115,\nIF(INT(DG115)=INT(DF115),0,DG115-INT(DG115)))))","v":0},{"$f":"+IF(OR(DH115=DG115,DZ$40=1),0,\nIF(AND(DZ$40>1,DH115=$N115),1-SUM($DX115:DY115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(DZ$40=2,0,VDB(1,0,$N115,INT(DZ$40-2-1),MIN($N115,INT(DZ$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DG115>=INT($N115),$N115-INT($N115),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH115)=INT(DG115),DH115-DG115,INT(DH115)-DG115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(DZ$40-2),MIN($N115,INT(DZ$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DH115>INT($N115),$N115-INT($N115),1))*\nIF(DZ$40=2,DH115,\nIF(INT(DH115)=INT(DG115),0,DH115-INT(DH115)))))","v":0},{"$f":"+IF(OR(DI115=DH115,EA$40=1),0,\nIF(AND(EA$40>1,DI115=$N115),1-SUM($DX115:DZ115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(EA$40=2,0,VDB(1,0,$N115,INT(EA$40-2-1),MIN($N115,INT(EA$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DH115>=INT($N115),$N115-INT($N115),1)))*\nIF(EA$40=2,0,\nIF(INT(DI115)=INT(DH115),DI115-DH115,INT(DI115)-DH115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(EA$40-2),MIN($N115,INT(EA$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DI115>INT($N115),$N115-INT($N115),1))*\nIF(EA$40=2,DI115,\nIF(INT(DI115)=INT(DH115),0,DI115-INT(DI115)))))","v":0},{"$f":"+IF(OR(DJ115=DI115,EB$40=1),0,\nIF(AND(EB$40>1,DJ115=$N115),1-SUM($DX115:EA115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(EB$40=2,0,VDB(1,0,$N115,INT(EB$40-2-1),MIN($N115,INT(EB$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DI115>=INT($N115),$N115-INT($N115),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ115)=INT(DI115),DJ115-DI115,INT(DJ115)-DI115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(EB$40-2),MIN($N115,INT(EB$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DJ115>INT($N115),$N115-INT($N115),1))*\nIF(EB$40=2,DJ115,\nIF(INT(DJ115)=INT(DI115),0,DJ115-INT(DJ115)))))","v":0},{"$f":"+IF(OR(DK115=DJ115,EC$40=1),0,\nIF(AND(EC$40>1,DK115=$N115),1-SUM($DX115:EB115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(EC$40=2,0,VDB(1,0,$N115,INT(EC$40-2-1),MIN($N115,INT(EC$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DJ115>=INT($N115),$N115-INT($N115),1)))*\nIF(EC$40=2,0,\nIF(INT(DK115)=INT(DJ115),DK115-DJ115,INT(DK115)-DJ115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(EC$40-2),MIN($N115,INT(EC$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DK115>INT($N115),$N115-INT($N115),1))*\nIF(EC$40=2,DK115,\nIF(INT(DK115)=INT(DJ115),0,DK115-INT(DK115)))))","v":0},{"$f":"+IF(OR(DL115=DK115,ED$40=1),0,\nIF(AND(ED$40>1,DL115=$N115),1-SUM($DX115:EC115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(ED$40=2,0,VDB(1,0,$N115,INT(ED$40-2-1),MIN($N115,INT(ED$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DK115>=INT($N115),$N115-INT($N115),1)))*\nIF(ED$40=2,0,\nIF(INT(DL115)=INT(DK115),DL115-DK115,INT(DL115)-DK115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(ED$40-2),MIN($N115,INT(ED$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DL115>INT($N115),$N115-INT($N115),1))*\nIF(ED$40=2,DL115,\nIF(INT(DL115)=INT(DK115),0,DL115-INT(DL115)))))","v":0},{"$f":"+IF(OR(DM115=DL115,EE$40=1),0,\nIF(AND(EE$40>1,DM115=$N115),1-SUM($DX115:ED115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(EE$40=2,0,VDB(1,0,$N115,INT(EE$40-2-1),MIN($N115,INT(EE$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DL115>=INT($N115),$N115-INT($N115),1)))*\nIF(EE$40=2,0,\nIF(INT(DM115)=INT(DL115),DM115-DL115,INT(DM115)-DL115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(EE$40-2),MIN($N115,INT(EE$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DM115>INT($N115),$N115-INT($N115),1))*\nIF(EE$40=2,DM115,\nIF(INT(DM115)=INT(DL115),0,DM115-INT(DM115)))))","v":0},{"$f":"+IF(OR(DN115=DM115,EF$40=1),0,\nIF(AND(EF$40>1,DN115=$N115),1-SUM($DX115:EE115),\nIF($N115<=1,\nIF($N115>0,1/$N115,0),\nIF(EF$40=2,0,VDB(1,0,$N115,INT(EF$40-2-1),MIN($N115,INT(EF$40-2-1)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DM115>=INT($N115),$N115-INT($N115),1)))*\nIF(EF$40=2,0,\nIF(INT(DN115)=INT(DM115),DN115-DM115,INT(DN115)-DM115))+\nIF($N115<=1,\nIF($N115>0,1/$N115,0),VDB(1,0,$N115,INT(EF$40-2),MIN($N115,INT(EF$40-2)+1),$CM115,IF($CN115=\"No\",1,0))/\nIF(DN115>INT($N115),$N115-INT($N115),1))*\nIF(EF$40=2,DN115,\nIF(INT(DN115)=INT(DM115),0,DN115-INT(DN115)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K116=\"Ongoing\",AR116,IF(RIGHT($K116,2)=RIGHT(BJ$39,2),SUM($AR116:AR116),0)+IF(RIGHT(BJ$39,2)>RIGHT($K116,2),AR116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AS116,IF(RIGHT($K116,2)=RIGHT(BK$39,2),SUM($AR116:AS116),0)+IF(RIGHT(BK$39,2)>RIGHT($K116,2),AS116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AT116,IF(RIGHT($K116,2)=RIGHT(BL$39,2),SUM($AR116:AT116),0)+IF(RIGHT(BL$39,2)>RIGHT($K116,2),AT116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AU116,IF(RIGHT($K116,2)=RIGHT(BM$39,2),SUM($AR116:AU116),0)+IF(RIGHT(BM$39,2)>RIGHT($K116,2),AU116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AV116,IF(RIGHT($K116,2)=RIGHT(BN$39,2),SUM($AR116:AV116),0)+IF(RIGHT(BN$39,2)>RIGHT($K116,2),AV116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AW116,IF(RIGHT($K116,2)=RIGHT(BO$39,2),SUM($AR116:AW116),0)+IF(RIGHT(BO$39,2)>RIGHT($K116,2),AW116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AX116,IF(RIGHT($K116,2)=RIGHT(BP$39,2),SUM($AR116:AX116),0)+IF(RIGHT(BP$39,2)>RIGHT($K116,2),AX116,0))","v":0},{"$f":"+IF($K116=\"Ongoing\",AY116,IF(RIGHT($K116,2)=RIGHT(BQ$39,2),SUM($AR116:AY116),0)+IF(RIGHT(BQ$39,2)>RIGHT($K116,2),AY116,0))","v":0},null,{"$f":"+Q116*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R116*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S116*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T116*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U116*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V116*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W116*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X116*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BS116,\nIF($J116=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BS116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BS116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BT116,\nIF($J116=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BT116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BT116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(ER116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BU116,\nIF($J116=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BU116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BU116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(ES116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BV116,\nIF($J116=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BV116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BV116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(ET116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BW116,\nIF($J116=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BW116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BW116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(EU116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BX116,\nIF($J116=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BX116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BX116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(EV116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BY116,\nIF($J116=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BY116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BY116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(EW116,0))","v":0},{"$f":"IF($M116=\"straight line\",IF($N116=0,0,\nIF($N116<=0.5,BZ116,\nIF($J116=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N116)<LEFT(#REF!,4)*1,0,((OFFSET(BZ116,0,-INT($N116+0.5),1,1))/$N116)*(IF($N116-INT($N116)>0.5,$N116-0.5-INT($N116),IF($N116-INT($N116)<=0.5,$N116-0.5-INT($N116)+1,0))))\n+BZ116/$N116*0.5,\nIF($J116=\"Declining Balance\",-#REF!,0)))),IFERROR(EX116,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K116=\"ongoing\",BS116,IF(RIGHT($K116,2)=RIGHT(CO$39,2),SUM($BR116:BS116),0)+IF(RIGHT(CO$39,2)>RIGHT($K116,2),BS116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BT116,IF(RIGHT($K116,2)=RIGHT(CP$39,2),SUM($BR116:BT116),0)+IF(RIGHT(CP$39,2)>RIGHT($K116,2),BT116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BU116,IF(RIGHT($K116,2)=RIGHT(CQ$39,2),SUM($BR116:BU116),0)+IF(RIGHT(CQ$39,2)>RIGHT($K116,2),BU116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BV116,IF(RIGHT($K116,2)=RIGHT(CR$39,2),SUM($BR116:BV116),0)+IF(RIGHT(CR$39,2)>RIGHT($K116,2),BV116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BW116,IF(RIGHT($K116,2)=RIGHT(CS$39,2),SUM($BR116:BW116),0)+IF(RIGHT(CS$39,2)>RIGHT($K116,2),BW116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BX116,IF(RIGHT($K116,2)=RIGHT(CT$39,2),SUM($BR116:BX116),0)+IF(RIGHT(CT$39,2)>RIGHT($K116,2),BX116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BY116,IF(RIGHT($K116,2)=RIGHT(CU$39,2),SUM($BR116:BY116),0)+IF(RIGHT(CU$39,2)>RIGHT($K116,2),BY116,0))","v":0},{"$f":"+IF($K116=\"ongoing\",BZ116,IF(RIGHT($K116,2)=RIGHT(CV$39,2),SUM($BR116:BZ116),0)+IF(RIGHT(CV$39,2)>RIGHT($K116,2),BZ116,0))","v":0},null,{"$f":"+MIN(IF($N116<=$CM116,MIN($N116,1),$N116),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N116<=$CM116,MIN($N116,1),$N116),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX116=CW116,0,\nIF(AND(DP$40>1,CX116=$N116),1-SUM($DO116:DO116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DP$40=1,0,VDB(1,0,$N116,INT(DP$40-1-1),MIN($N116,INT(DP$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CW116>=INT($N116),$N116-INT($N116),1)))*\nIF(DP$40=1,0,\nIF(INT(CX116)=INT(CW116),CX116-CW116,INT(CX116)-CW116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DP$40-1),MIN($N116,INT(DP$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CX116>INT($N116),$N116-INT($N116),1))*\nIF(DP$40=1,CX116,\nIF(INT(CX116)=INT(CW116),0,CX116-INT(CX116)))))","v":0},{"$f":"+IF(CY116=CX116,0,\nIF(AND(DQ$40>1,CY116=$N116),1-SUM($DO116:DP116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DQ$40=1,0,VDB(1,0,$N116,INT(DQ$40-1-1),MIN($N116,INT(DQ$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CX116>=INT($N116),$N116-INT($N116),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY116)=INT(CX116),CY116-CX116,INT(CY116)-CX116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DQ$40-1),MIN($N116,INT(DQ$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CY116>INT($N116),$N116-INT($N116),1))*\nIF(DQ$40=1,CY116,\nIF(INT(CY116)=INT(CX116),0,CY116-INT(CY116)))))","v":0},{"$f":"+IF(CZ116=CY116,0,\nIF(AND(DR$40>1,CZ116=$N116),1-SUM($DO116:DQ116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DR$40=1,0,VDB(1,0,$N116,INT(DR$40-1-1),MIN($N116,INT(DR$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CY116>=INT($N116),$N116-INT($N116),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ116)=INT(CY116),CZ116-CY116,INT(CZ116)-CY116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DR$40-1),MIN($N116,INT(DR$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CZ116>INT($N116),$N116-INT($N116),1))*\nIF(DR$40=1,CZ116,\nIF(INT(CZ116)=INT(CY116),0,CZ116-INT(CZ116)))))","v":0},{"$f":"+IF(DA116=CZ116,0,\nIF(AND(DS$40>1,DA116=$N116),1-SUM($DO116:DR116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DS$40=1,0,VDB(1,0,$N116,INT(DS$40-1-1),MIN($N116,INT(DS$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(CZ116>=INT($N116),$N116-INT($N116),1)))*\nIF(DS$40=1,0,\nIF(INT(DA116)=INT(CZ116),DA116-CZ116,INT(DA116)-CZ116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DS$40-1),MIN($N116,INT(DS$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DA116>INT($N116),$N116-INT($N116),1))*\nIF(DS$40=1,DA116,\nIF(INT(DA116)=INT(CZ116),0,DA116-INT(DA116)))))","v":0},{"$f":"+IF(DB116=DA116,0,\nIF(AND(DT$40>1,DB116=$N116),1-SUM($DO116:DS116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DT$40=1,0,VDB(1,0,$N116,INT(DT$40-1-1),MIN($N116,INT(DT$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DA116>=INT($N116),$N116-INT($N116),1)))*\nIF(DT$40=1,0,\nIF(INT(DB116)=INT(DA116),DB116-DA116,INT(DB116)-DA116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DT$40-1),MIN($N116,INT(DT$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DB116>INT($N116),$N116-INT($N116),1))*\nIF(DT$40=1,DB116,\nIF(INT(DB116)=INT(DA116),0,DB116-INT(DB116)))))","v":0},{"$f":"+IF(DC116=DB116,0,\nIF(AND(DU$40>1,DC116=$N116),1-SUM($DO116:DT116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DU$40=1,0,VDB(1,0,$N116,INT(DU$40-1-1),MIN($N116,INT(DU$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DB116>=INT($N116),$N116-INT($N116),1)))*\nIF(DU$40=1,0,\nIF(INT(DC116)=INT(DB116),DC116-DB116,INT(DC116)-DB116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DU$40-1),MIN($N116,INT(DU$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DC116>INT($N116),$N116-INT($N116),1))*\nIF(DU$40=1,DC116,\nIF(INT(DC116)=INT(DB116),0,DC116-INT(DC116)))))","v":0},{"$f":"+IF(DD116=DC116,0,\nIF(AND(DV$40>1,DD116=$N116),1-SUM($DO116:DU116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DV$40=1,0,VDB(1,0,$N116,INT(DV$40-1-1),MIN($N116,INT(DV$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DC116>=INT($N116),$N116-INT($N116),1)))*\nIF(DV$40=1,0,\nIF(INT(DD116)=INT(DC116),DD116-DC116,INT(DD116)-DC116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DV$40-1),MIN($N116,INT(DV$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DD116>INT($N116),$N116-INT($N116),1))*\nIF(DV$40=1,DD116,\nIF(INT(DD116)=INT(DC116),0,DD116-INT(DD116)))))","v":0},{"$f":"+IF(DE116=DD116,0,\nIF(AND(DW$40>1,DE116=$N116),1-SUM($DO116:DV116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DW$40=1,0,VDB(1,0,$N116,INT(DW$40-1-1),MIN($N116,INT(DW$40-1-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DD116>=INT($N116),$N116-INT($N116),1)))*\nIF(DW$40=1,0,\nIF(INT(DE116)=INT(DD116),DE116-DD116,INT(DE116)-DD116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DW$40-1),MIN($N116,INT(DW$40-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DE116>INT($N116),$N116-INT($N116),1))*\nIF(DW$40=1,DE116,\nIF(INT(DE116)=INT(DD116),0,DE116-INT(DE116)))))","v":0},null,{"$f":"+IF(OR(DG116=DF116,DY$40=1),0,\nIF(AND(DY$40>1,DG116=$N116),1-SUM($DX116:DX116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DY$40=2,0,VDB(1,0,$N116,INT(DY$40-2-1),MIN($N116,INT(DY$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DF116>=INT($N116),$N116-INT($N116),1)))*\nIF(DY$40=2,0,\nIF(INT(DG116)=INT(DF116),DG116-DF116,INT(DG116)-DF116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DY$40-2),MIN($N116,INT(DY$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DG116>INT($N116),$N116-INT($N116),1))*\nIF(DY$40=2,DG116,\nIF(INT(DG116)=INT(DF116),0,DG116-INT(DG116)))))","v":0},{"$f":"+IF(OR(DH116=DG116,DZ$40=1),0,\nIF(AND(DZ$40>1,DH116=$N116),1-SUM($DX116:DY116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(DZ$40=2,0,VDB(1,0,$N116,INT(DZ$40-2-1),MIN($N116,INT(DZ$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DG116>=INT($N116),$N116-INT($N116),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH116)=INT(DG116),DH116-DG116,INT(DH116)-DG116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(DZ$40-2),MIN($N116,INT(DZ$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DH116>INT($N116),$N116-INT($N116),1))*\nIF(DZ$40=2,DH116,\nIF(INT(DH116)=INT(DG116),0,DH116-INT(DH116)))))","v":0},{"$f":"+IF(OR(DI116=DH116,EA$40=1),0,\nIF(AND(EA$40>1,DI116=$N116),1-SUM($DX116:DZ116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(EA$40=2,0,VDB(1,0,$N116,INT(EA$40-2-1),MIN($N116,INT(EA$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DH116>=INT($N116),$N116-INT($N116),1)))*\nIF(EA$40=2,0,\nIF(INT(DI116)=INT(DH116),DI116-DH116,INT(DI116)-DH116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(EA$40-2),MIN($N116,INT(EA$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DI116>INT($N116),$N116-INT($N116),1))*\nIF(EA$40=2,DI116,\nIF(INT(DI116)=INT(DH116),0,DI116-INT(DI116)))))","v":0},{"$f":"+IF(OR(DJ116=DI116,EB$40=1),0,\nIF(AND(EB$40>1,DJ116=$N116),1-SUM($DX116:EA116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(EB$40=2,0,VDB(1,0,$N116,INT(EB$40-2-1),MIN($N116,INT(EB$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DI116>=INT($N116),$N116-INT($N116),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ116)=INT(DI116),DJ116-DI116,INT(DJ116)-DI116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(EB$40-2),MIN($N116,INT(EB$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DJ116>INT($N116),$N116-INT($N116),1))*\nIF(EB$40=2,DJ116,\nIF(INT(DJ116)=INT(DI116),0,DJ116-INT(DJ116)))))","v":0},{"$f":"+IF(OR(DK116=DJ116,EC$40=1),0,\nIF(AND(EC$40>1,DK116=$N116),1-SUM($DX116:EB116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(EC$40=2,0,VDB(1,0,$N116,INT(EC$40-2-1),MIN($N116,INT(EC$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DJ116>=INT($N116),$N116-INT($N116),1)))*\nIF(EC$40=2,0,\nIF(INT(DK116)=INT(DJ116),DK116-DJ116,INT(DK116)-DJ116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(EC$40-2),MIN($N116,INT(EC$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DK116>INT($N116),$N116-INT($N116),1))*\nIF(EC$40=2,DK116,\nIF(INT(DK116)=INT(DJ116),0,DK116-INT(DK116)))))","v":0},{"$f":"+IF(OR(DL116=DK116,ED$40=1),0,\nIF(AND(ED$40>1,DL116=$N116),1-SUM($DX116:EC116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(ED$40=2,0,VDB(1,0,$N116,INT(ED$40-2-1),MIN($N116,INT(ED$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DK116>=INT($N116),$N116-INT($N116),1)))*\nIF(ED$40=2,0,\nIF(INT(DL116)=INT(DK116),DL116-DK116,INT(DL116)-DK116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(ED$40-2),MIN($N116,INT(ED$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DL116>INT($N116),$N116-INT($N116),1))*\nIF(ED$40=2,DL116,\nIF(INT(DL116)=INT(DK116),0,DL116-INT(DL116)))))","v":0},{"$f":"+IF(OR(DM116=DL116,EE$40=1),0,\nIF(AND(EE$40>1,DM116=$N116),1-SUM($DX116:ED116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(EE$40=2,0,VDB(1,0,$N116,INT(EE$40-2-1),MIN($N116,INT(EE$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DL116>=INT($N116),$N116-INT($N116),1)))*\nIF(EE$40=2,0,\nIF(INT(DM116)=INT(DL116),DM116-DL116,INT(DM116)-DL116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(EE$40-2),MIN($N116,INT(EE$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DM116>INT($N116),$N116-INT($N116),1))*\nIF(EE$40=2,DM116,\nIF(INT(DM116)=INT(DL116),0,DM116-INT(DM116)))))","v":0},{"$f":"+IF(OR(DN116=DM116,EF$40=1),0,\nIF(AND(EF$40>1,DN116=$N116),1-SUM($DX116:EE116),\nIF($N116<=1,\nIF($N116>0,1/$N116,0),\nIF(EF$40=2,0,VDB(1,0,$N116,INT(EF$40-2-1),MIN($N116,INT(EF$40-2-1)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DM116>=INT($N116),$N116-INT($N116),1)))*\nIF(EF$40=2,0,\nIF(INT(DN116)=INT(DM116),DN116-DM116,INT(DN116)-DM116))+\nIF($N116<=1,\nIF($N116>0,1/$N116,0),VDB(1,0,$N116,INT(EF$40-2),MIN($N116,INT(EF$40-2)+1),$CM116,IF($CN116=\"No\",1,0))/\nIF(DN116>INT($N116),$N116-INT($N116),1))*\nIF(EF$40=2,DN116,\nIF(INT(DN116)=INT(DM116),0,DN116-INT(DN116)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q117-Z117-AI117","v":0},{"$f":"+R117-AA117-AJ117","v":0},{"$f":"+S117-AB117-AK117","v":0},{"$f":"+T117-AC117-AL117","v":0},{"$f":"+U117-AD117-AM117","v":0},{"$f":"+V117-AE117-AN117","v":0},{"$f":"+W117-AF117-AO117","v":0},{"$f":"+X117-AG117-AP117","v":0},null,{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BJ117,\nIF($J117=\"straight line\",\nIF((LEFT(BA$39,4)*1)-INT($L117)<LEFT($BA$39,4)*1,0,((OFFSET(BJ117,0,-INT($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($L117)+1,0))))\n+BJ117/$L117*0.5,\nIF($J117=\"Declining Balance\",-$BA$38,0))))","v":0},{"$f":"IF($L117=0,0,\nIF($L117<=0.5,BK117,\nIF(AND($J117=\"straight line\",$L117<1.51),(BJ117-((BJ117/$L117)*0.5))+BK117/$L117*0.5,\nIF($J117=\"straight line\",\nIF((LEFT(BB$39,4)*1)-INT($L117)<LEFT($BA$39,4)*1,0,((OFFSET(BK117,0,-INT($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($L117)+1,0))))\n+BK117/$L117*0.5\n+SUM(OFFSET(BK117,0,MAX(-INT($L117+(0.5-(10^-12))),-BB$40)+1,1,MIN(INT($L117+(0.5-(10^-12))),BB$40)-1))*1/$L117,\nIF($J117=\"Declining Balance\",-$BA$38,0)))))","v":0},0,0,0,0,0,0,null,{"$f":"+IF($K117=\"Ongoing\",AR117,IF(RIGHT($K117,2)=RIGHT(BJ$39,2),SUM($AR117:AR117),0)+IF(RIGHT(BJ$39,2)>RIGHT($K117,2),AR117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AS117,IF(RIGHT($K117,2)=RIGHT(BK$39,2),SUM($AR117:AS117),0)+IF(RIGHT(BK$39,2)>RIGHT($K117,2),AS117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AT117,IF(RIGHT($K117,2)=RIGHT(BL$39,2),SUM($AR117:AT117),0)+IF(RIGHT(BL$39,2)>RIGHT($K117,2),AT117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AU117,IF(RIGHT($K117,2)=RIGHT(BM$39,2),SUM($AR117:AU117),0)+IF(RIGHT(BM$39,2)>RIGHT($K117,2),AU117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AV117,IF(RIGHT($K117,2)=RIGHT(BN$39,2),SUM($AR117:AV117),0)+IF(RIGHT(BN$39,2)>RIGHT($K117,2),AV117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AW117,IF(RIGHT($K117,2)=RIGHT(BO$39,2),SUM($AR117:AW117),0)+IF(RIGHT(BO$39,2)>RIGHT($K117,2),AW117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AX117,IF(RIGHT($K117,2)=RIGHT(BP$39,2),SUM($AR117:AX117),0)+IF(RIGHT(BP$39,2)>RIGHT($K117,2),AX117,0))","v":0},{"$f":"+IF($K117=\"Ongoing\",AY117,IF(RIGHT($K117,2)=RIGHT(BQ$39,2),SUM($AR117:AY117),0)+IF(RIGHT(BQ$39,2)>RIGHT($K117,2),AY117,0))","v":0},null,{"$f":"+Q117*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R117*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S117*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T117*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U117*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V117*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W117*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X117*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BS117,\nIF($J117=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BS117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BS117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BT117,\nIF($J117=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BT117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BT117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(ER117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BU117,\nIF($J117=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BU117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BU117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(ES117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BV117,\nIF($J117=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BV117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BV117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(ET117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BW117,\nIF($J117=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BW117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BW117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(EU117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BX117,\nIF($J117=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BX117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BX117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(EV117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BY117,\nIF($J117=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BY117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BY117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(EW117,0))","v":0},{"$f":"IF($M117=\"straight line\",IF($N117=0,0,\nIF($N117<=0.5,BZ117,\nIF($J117=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N117)<LEFT(#REF!,4)*1,0,((OFFSET(BZ117,0,-INT($N117+0.5),1,1))/$N117)*(IF($N117-INT($N117)>0.5,$N117-0.5-INT($N117),IF($N117-INT($N117)<=0.5,$N117-0.5-INT($N117)+1,0))))\n+BZ117/$N117*0.5,\nIF($J117=\"Declining Balance\",-#REF!,0)))),IFERROR(EX117,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K117=\"ongoing\",BS117,IF(RIGHT($K117,2)=RIGHT(CO$39,2),SUM($BR117:BS117),0)+IF(RIGHT(CO$39,2)>RIGHT($K117,2),BS117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BT117,IF(RIGHT($K117,2)=RIGHT(CP$39,2),SUM($BR117:BT117),0)+IF(RIGHT(CP$39,2)>RIGHT($K117,2),BT117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BU117,IF(RIGHT($K117,2)=RIGHT(CQ$39,2),SUM($BR117:BU117),0)+IF(RIGHT(CQ$39,2)>RIGHT($K117,2),BU117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BV117,IF(RIGHT($K117,2)=RIGHT(CR$39,2),SUM($BR117:BV117),0)+IF(RIGHT(CR$39,2)>RIGHT($K117,2),BV117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BW117,IF(RIGHT($K117,2)=RIGHT(CS$39,2),SUM($BR117:BW117),0)+IF(RIGHT(CS$39,2)>RIGHT($K117,2),BW117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BX117,IF(RIGHT($K117,2)=RIGHT(CT$39,2),SUM($BR117:BX117),0)+IF(RIGHT(CT$39,2)>RIGHT($K117,2),BX117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BY117,IF(RIGHT($K117,2)=RIGHT(CU$39,2),SUM($BR117:BY117),0)+IF(RIGHT(CU$39,2)>RIGHT($K117,2),BY117,0))","v":0},{"$f":"+IF($K117=\"ongoing\",BZ117,IF(RIGHT($K117,2)=RIGHT(CV$39,2),SUM($BR117:BZ117),0)+IF(RIGHT(CV$39,2)>RIGHT($K117,2),BZ117,0))","v":0},null,{"$f":"+MIN(IF($N117<=$CM117,MIN($N117,1),$N117),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N117<=$CM117,MIN($N117,1),$N117),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX117=CW117,0,\nIF(AND(DP$40>1,CX117=$N117),1-SUM($DO117:DO117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DP$40=1,0,VDB(1,0,$N117,INT(DP$40-1-1),MIN($N117,INT(DP$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CW117>=INT($N117),$N117-INT($N117),1)))*\nIF(DP$40=1,0,\nIF(INT(CX117)=INT(CW117),CX117-CW117,INT(CX117)-CW117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DP$40-1),MIN($N117,INT(DP$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CX117>INT($N117),$N117-INT($N117),1))*\nIF(DP$40=1,CX117,\nIF(INT(CX117)=INT(CW117),0,CX117-INT(CX117)))))","v":0},{"$f":"+IF(CY117=CX117,0,\nIF(AND(DQ$40>1,CY117=$N117),1-SUM($DO117:DP117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DQ$40=1,0,VDB(1,0,$N117,INT(DQ$40-1-1),MIN($N117,INT(DQ$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CX117>=INT($N117),$N117-INT($N117),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY117)=INT(CX117),CY117-CX117,INT(CY117)-CX117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DQ$40-1),MIN($N117,INT(DQ$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CY117>INT($N117),$N117-INT($N117),1))*\nIF(DQ$40=1,CY117,\nIF(INT(CY117)=INT(CX117),0,CY117-INT(CY117)))))","v":0},{"$f":"+IF(CZ117=CY117,0,\nIF(AND(DR$40>1,CZ117=$N117),1-SUM($DO117:DQ117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DR$40=1,0,VDB(1,0,$N117,INT(DR$40-1-1),MIN($N117,INT(DR$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CY117>=INT($N117),$N117-INT($N117),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ117)=INT(CY117),CZ117-CY117,INT(CZ117)-CY117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DR$40-1),MIN($N117,INT(DR$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CZ117>INT($N117),$N117-INT($N117),1))*\nIF(DR$40=1,CZ117,\nIF(INT(CZ117)=INT(CY117),0,CZ117-INT(CZ117)))))","v":0},{"$f":"+IF(DA117=CZ117,0,\nIF(AND(DS$40>1,DA117=$N117),1-SUM($DO117:DR117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DS$40=1,0,VDB(1,0,$N117,INT(DS$40-1-1),MIN($N117,INT(DS$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(CZ117>=INT($N117),$N117-INT($N117),1)))*\nIF(DS$40=1,0,\nIF(INT(DA117)=INT(CZ117),DA117-CZ117,INT(DA117)-CZ117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DS$40-1),MIN($N117,INT(DS$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DA117>INT($N117),$N117-INT($N117),1))*\nIF(DS$40=1,DA117,\nIF(INT(DA117)=INT(CZ117),0,DA117-INT(DA117)))))","v":0},{"$f":"+IF(DB117=DA117,0,\nIF(AND(DT$40>1,DB117=$N117),1-SUM($DO117:DS117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DT$40=1,0,VDB(1,0,$N117,INT(DT$40-1-1),MIN($N117,INT(DT$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DA117>=INT($N117),$N117-INT($N117),1)))*\nIF(DT$40=1,0,\nIF(INT(DB117)=INT(DA117),DB117-DA117,INT(DB117)-DA117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DT$40-1),MIN($N117,INT(DT$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DB117>INT($N117),$N117-INT($N117),1))*\nIF(DT$40=1,DB117,\nIF(INT(DB117)=INT(DA117),0,DB117-INT(DB117)))))","v":0},{"$f":"+IF(DC117=DB117,0,\nIF(AND(DU$40>1,DC117=$N117),1-SUM($DO117:DT117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DU$40=1,0,VDB(1,0,$N117,INT(DU$40-1-1),MIN($N117,INT(DU$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DB117>=INT($N117),$N117-INT($N117),1)))*\nIF(DU$40=1,0,\nIF(INT(DC117)=INT(DB117),DC117-DB117,INT(DC117)-DB117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DU$40-1),MIN($N117,INT(DU$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DC117>INT($N117),$N117-INT($N117),1))*\nIF(DU$40=1,DC117,\nIF(INT(DC117)=INT(DB117),0,DC117-INT(DC117)))))","v":0},{"$f":"+IF(DD117=DC117,0,\nIF(AND(DV$40>1,DD117=$N117),1-SUM($DO117:DU117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DV$40=1,0,VDB(1,0,$N117,INT(DV$40-1-1),MIN($N117,INT(DV$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DC117>=INT($N117),$N117-INT($N117),1)))*\nIF(DV$40=1,0,\nIF(INT(DD117)=INT(DC117),DD117-DC117,INT(DD117)-DC117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DV$40-1),MIN($N117,INT(DV$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DD117>INT($N117),$N117-INT($N117),1))*\nIF(DV$40=1,DD117,\nIF(INT(DD117)=INT(DC117),0,DD117-INT(DD117)))))","v":0},{"$f":"+IF(DE117=DD117,0,\nIF(AND(DW$40>1,DE117=$N117),1-SUM($DO117:DV117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DW$40=1,0,VDB(1,0,$N117,INT(DW$40-1-1),MIN($N117,INT(DW$40-1-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DD117>=INT($N117),$N117-INT($N117),1)))*\nIF(DW$40=1,0,\nIF(INT(DE117)=INT(DD117),DE117-DD117,INT(DE117)-DD117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DW$40-1),MIN($N117,INT(DW$40-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DE117>INT($N117),$N117-INT($N117),1))*\nIF(DW$40=1,DE117,\nIF(INT(DE117)=INT(DD117),0,DE117-INT(DE117)))))","v":0},null,{"$f":"+IF(OR(DG117=DF117,DY$40=1),0,\nIF(AND(DY$40>1,DG117=$N117),1-SUM($DX117:DX117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DY$40=2,0,VDB(1,0,$N117,INT(DY$40-2-1),MIN($N117,INT(DY$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DF117>=INT($N117),$N117-INT($N117),1)))*\nIF(DY$40=2,0,\nIF(INT(DG117)=INT(DF117),DG117-DF117,INT(DG117)-DF117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DY$40-2),MIN($N117,INT(DY$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DG117>INT($N117),$N117-INT($N117),1))*\nIF(DY$40=2,DG117,\nIF(INT(DG117)=INT(DF117),0,DG117-INT(DG117)))))","v":0},{"$f":"+IF(OR(DH117=DG117,DZ$40=1),0,\nIF(AND(DZ$40>1,DH117=$N117),1-SUM($DX117:DY117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(DZ$40=2,0,VDB(1,0,$N117,INT(DZ$40-2-1),MIN($N117,INT(DZ$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DG117>=INT($N117),$N117-INT($N117),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH117)=INT(DG117),DH117-DG117,INT(DH117)-DG117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(DZ$40-2),MIN($N117,INT(DZ$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DH117>INT($N117),$N117-INT($N117),1))*\nIF(DZ$40=2,DH117,\nIF(INT(DH117)=INT(DG117),0,DH117-INT(DH117)))))","v":0},{"$f":"+IF(OR(DI117=DH117,EA$40=1),0,\nIF(AND(EA$40>1,DI117=$N117),1-SUM($DX117:DZ117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(EA$40=2,0,VDB(1,0,$N117,INT(EA$40-2-1),MIN($N117,INT(EA$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DH117>=INT($N117),$N117-INT($N117),1)))*\nIF(EA$40=2,0,\nIF(INT(DI117)=INT(DH117),DI117-DH117,INT(DI117)-DH117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(EA$40-2),MIN($N117,INT(EA$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DI117>INT($N117),$N117-INT($N117),1))*\nIF(EA$40=2,DI117,\nIF(INT(DI117)=INT(DH117),0,DI117-INT(DI117)))))","v":0},{"$f":"+IF(OR(DJ117=DI117,EB$40=1),0,\nIF(AND(EB$40>1,DJ117=$N117),1-SUM($DX117:EA117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(EB$40=2,0,VDB(1,0,$N117,INT(EB$40-2-1),MIN($N117,INT(EB$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DI117>=INT($N117),$N117-INT($N117),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ117)=INT(DI117),DJ117-DI117,INT(DJ117)-DI117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(EB$40-2),MIN($N117,INT(EB$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DJ117>INT($N117),$N117-INT($N117),1))*\nIF(EB$40=2,DJ117,\nIF(INT(DJ117)=INT(DI117),0,DJ117-INT(DJ117)))))","v":0},{"$f":"+IF(OR(DK117=DJ117,EC$40=1),0,\nIF(AND(EC$40>1,DK117=$N117),1-SUM($DX117:EB117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(EC$40=2,0,VDB(1,0,$N117,INT(EC$40-2-1),MIN($N117,INT(EC$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DJ117>=INT($N117),$N117-INT($N117),1)))*\nIF(EC$40=2,0,\nIF(INT(DK117)=INT(DJ117),DK117-DJ117,INT(DK117)-DJ117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(EC$40-2),MIN($N117,INT(EC$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DK117>INT($N117),$N117-INT($N117),1))*\nIF(EC$40=2,DK117,\nIF(INT(DK117)=INT(DJ117),0,DK117-INT(DK117)))))","v":0},{"$f":"+IF(OR(DL117=DK117,ED$40=1),0,\nIF(AND(ED$40>1,DL117=$N117),1-SUM($DX117:EC117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(ED$40=2,0,VDB(1,0,$N117,INT(ED$40-2-1),MIN($N117,INT(ED$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DK117>=INT($N117),$N117-INT($N117),1)))*\nIF(ED$40=2,0,\nIF(INT(DL117)=INT(DK117),DL117-DK117,INT(DL117)-DK117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(ED$40-2),MIN($N117,INT(ED$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DL117>INT($N117),$N117-INT($N117),1))*\nIF(ED$40=2,DL117,\nIF(INT(DL117)=INT(DK117),0,DL117-INT(DL117)))))","v":0},{"$f":"+IF(OR(DM117=DL117,EE$40=1),0,\nIF(AND(EE$40>1,DM117=$N117),1-SUM($DX117:ED117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(EE$40=2,0,VDB(1,0,$N117,INT(EE$40-2-1),MIN($N117,INT(EE$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DL117>=INT($N117),$N117-INT($N117),1)))*\nIF(EE$40=2,0,\nIF(INT(DM117)=INT(DL117),DM117-DL117,INT(DM117)-DL117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(EE$40-2),MIN($N117,INT(EE$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DM117>INT($N117),$N117-INT($N117),1))*\nIF(EE$40=2,DM117,\nIF(INT(DM117)=INT(DL117),0,DM117-INT(DM117)))))","v":0},{"$f":"+IF(OR(DN117=DM117,EF$40=1),0,\nIF(AND(EF$40>1,DN117=$N117),1-SUM($DX117:EE117),\nIF($N117<=1,\nIF($N117>0,1/$N117,0),\nIF(EF$40=2,0,VDB(1,0,$N117,INT(EF$40-2-1),MIN($N117,INT(EF$40-2-1)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DM117>=INT($N117),$N117-INT($N117),1)))*\nIF(EF$40=2,0,\nIF(INT(DN117)=INT(DM117),DN117-DM117,INT(DN117)-DM117))+\nIF($N117<=1,\nIF($N117>0,1/$N117,0),VDB(1,0,$N117,INT(EF$40-2),MIN($N117,INT(EF$40-2)+1),$CM117,IF($CN117=\"No\",1,0))/\nIF(DN117>INT($N117),$N117-INT($N117),1))*\nIF(EF$40=2,DN117,\nIF(INT(DN117)=INT(DM117),0,DN117-INT(DN117)))))","v":0},null,0,0,0,0,0,0,0,0,null,{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DP117-\nIF(EQ$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,EQ$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,EQ$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-EQ$40,1,EQ$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DQ117-\nIF(ER$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,ER$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,ER$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-ER$40,1,ER$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DR117-\nIF(ES$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,ES$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,ES$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-ES$40,1,ES$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DS117-\nIF(ET$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,ET$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,ET$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-ET$40,1,ET$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DT117-\nIF(EU$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,EU$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,EU$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-EU$40,1,EU$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DU117-\nIF(EV$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,EV$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,EV$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-EV$40,1,EV$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DV117-\nIF(EW$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,EW$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,EW$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-EW$40,1,EW$40-1)),0))","v":0},{"$f":"-(-$CO117*(-ISBLANK($CO117)+1)*DW117-\nIF(EX$40>1,SUMPRODUCT(OFFSET($CP117,0,0,1,EX$40-1)*(-ISBLANK(OFFSET($CP117,0,0,1,EX$40-1))+1),OFFSET($EH117,0,MAX($EQ$40:$HI$40)-EX$40,1,EX$40-1)),0))","v":0}]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K118=\"Ongoing\",AR118,IF(RIGHT($K118,2)=RIGHT(BJ$39,2),SUM($AR118:AR118),0)+IF(RIGHT(BJ$39,2)>RIGHT($K118,2),AR118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AS118,IF(RIGHT($K118,2)=RIGHT(BK$39,2),SUM($AR118:AS118),0)+IF(RIGHT(BK$39,2)>RIGHT($K118,2),AS118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AT118,IF(RIGHT($K118,2)=RIGHT(BL$39,2),SUM($AR118:AT118),0)+IF(RIGHT(BL$39,2)>RIGHT($K118,2),AT118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AU118,IF(RIGHT($K118,2)=RIGHT(BM$39,2),SUM($AR118:AU118),0)+IF(RIGHT(BM$39,2)>RIGHT($K118,2),AU118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AV118,IF(RIGHT($K118,2)=RIGHT(BN$39,2),SUM($AR118:AV118),0)+IF(RIGHT(BN$39,2)>RIGHT($K118,2),AV118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AW118,IF(RIGHT($K118,2)=RIGHT(BO$39,2),SUM($AR118:AW118),0)+IF(RIGHT(BO$39,2)>RIGHT($K118,2),AW118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AX118,IF(RIGHT($K118,2)=RIGHT(BP$39,2),SUM($AR118:AX118),0)+IF(RIGHT(BP$39,2)>RIGHT($K118,2),AX118,0))","v":0},{"$f":"+IF($K118=\"Ongoing\",AY118,IF(RIGHT($K118,2)=RIGHT(BQ$39,2),SUM($AR118:AY118),0)+IF(RIGHT(BQ$39,2)>RIGHT($K118,2),AY118,0))","v":0},null,{"$f":"+Q118*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R118*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S118*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T118*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U118*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V118*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W118*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X118*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BS118,\nIF($J118=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BS118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BS118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BT118,\nIF($J118=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BT118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BT118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(ER118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BU118,\nIF($J118=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BU118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BU118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(ES118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BV118,\nIF($J118=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BV118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BV118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(ET118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BW118,\nIF($J118=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BW118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BW118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(EU118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BX118,\nIF($J118=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BX118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BX118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(EV118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BY118,\nIF($J118=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BY118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BY118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(EW118,0))","v":0},{"$f":"IF($M118=\"straight line\",IF($N118=0,0,\nIF($N118<=0.5,BZ118,\nIF($J118=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N118)<LEFT(#REF!,4)*1,0,((OFFSET(BZ118,0,-INT($N118+0.5),1,1))/$N118)*(IF($N118-INT($N118)>0.5,$N118-0.5-INT($N118),IF($N118-INT($N118)<=0.5,$N118-0.5-INT($N118)+1,0))))\n+BZ118/$N118*0.5,\nIF($J118=\"Declining Balance\",-#REF!,0)))),IFERROR(EX118,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K118=\"ongoing\",BS118,IF(RIGHT($K118,2)=RIGHT(CO$39,2),SUM($BR118:BS118),0)+IF(RIGHT(CO$39,2)>RIGHT($K118,2),BS118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BT118,IF(RIGHT($K118,2)=RIGHT(CP$39,2),SUM($BR118:BT118),0)+IF(RIGHT(CP$39,2)>RIGHT($K118,2),BT118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BU118,IF(RIGHT($K118,2)=RIGHT(CQ$39,2),SUM($BR118:BU118),0)+IF(RIGHT(CQ$39,2)>RIGHT($K118,2),BU118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BV118,IF(RIGHT($K118,2)=RIGHT(CR$39,2),SUM($BR118:BV118),0)+IF(RIGHT(CR$39,2)>RIGHT($K118,2),BV118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BW118,IF(RIGHT($K118,2)=RIGHT(CS$39,2),SUM($BR118:BW118),0)+IF(RIGHT(CS$39,2)>RIGHT($K118,2),BW118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BX118,IF(RIGHT($K118,2)=RIGHT(CT$39,2),SUM($BR118:BX118),0)+IF(RIGHT(CT$39,2)>RIGHT($K118,2),BX118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BY118,IF(RIGHT($K118,2)=RIGHT(CU$39,2),SUM($BR118:BY118),0)+IF(RIGHT(CU$39,2)>RIGHT($K118,2),BY118,0))","v":0},{"$f":"+IF($K118=\"ongoing\",BZ118,IF(RIGHT($K118,2)=RIGHT(CV$39,2),SUM($BR118:BZ118),0)+IF(RIGHT(CV$39,2)>RIGHT($K118,2),BZ118,0))","v":0},null,{"$f":"+MIN(IF($N118<=$CM118,MIN($N118,1),$N118),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N118<=$CM118,MIN($N118,1),$N118),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX118=CW118,0,\nIF(AND(DP$40>1,CX118=$N118),1-SUM($DO118:DO118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DP$40=1,0,VDB(1,0,$N118,INT(DP$40-1-1),MIN($N118,INT(DP$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CW118>=INT($N118),$N118-INT($N118),1)))*\nIF(DP$40=1,0,\nIF(INT(CX118)=INT(CW118),CX118-CW118,INT(CX118)-CW118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DP$40-1),MIN($N118,INT(DP$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CX118>INT($N118),$N118-INT($N118),1))*\nIF(DP$40=1,CX118,\nIF(INT(CX118)=INT(CW118),0,CX118-INT(CX118)))))","v":0},{"$f":"+IF(CY118=CX118,0,\nIF(AND(DQ$40>1,CY118=$N118),1-SUM($DO118:DP118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DQ$40=1,0,VDB(1,0,$N118,INT(DQ$40-1-1),MIN($N118,INT(DQ$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CX118>=INT($N118),$N118-INT($N118),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY118)=INT(CX118),CY118-CX118,INT(CY118)-CX118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DQ$40-1),MIN($N118,INT(DQ$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CY118>INT($N118),$N118-INT($N118),1))*\nIF(DQ$40=1,CY118,\nIF(INT(CY118)=INT(CX118),0,CY118-INT(CY118)))))","v":0},{"$f":"+IF(CZ118=CY118,0,\nIF(AND(DR$40>1,CZ118=$N118),1-SUM($DO118:DQ118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DR$40=1,0,VDB(1,0,$N118,INT(DR$40-1-1),MIN($N118,INT(DR$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CY118>=INT($N118),$N118-INT($N118),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ118)=INT(CY118),CZ118-CY118,INT(CZ118)-CY118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DR$40-1),MIN($N118,INT(DR$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CZ118>INT($N118),$N118-INT($N118),1))*\nIF(DR$40=1,CZ118,\nIF(INT(CZ118)=INT(CY118),0,CZ118-INT(CZ118)))))","v":0},{"$f":"+IF(DA118=CZ118,0,\nIF(AND(DS$40>1,DA118=$N118),1-SUM($DO118:DR118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DS$40=1,0,VDB(1,0,$N118,INT(DS$40-1-1),MIN($N118,INT(DS$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(CZ118>=INT($N118),$N118-INT($N118),1)))*\nIF(DS$40=1,0,\nIF(INT(DA118)=INT(CZ118),DA118-CZ118,INT(DA118)-CZ118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DS$40-1),MIN($N118,INT(DS$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DA118>INT($N118),$N118-INT($N118),1))*\nIF(DS$40=1,DA118,\nIF(INT(DA118)=INT(CZ118),0,DA118-INT(DA118)))))","v":0},{"$f":"+IF(DB118=DA118,0,\nIF(AND(DT$40>1,DB118=$N118),1-SUM($DO118:DS118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DT$40=1,0,VDB(1,0,$N118,INT(DT$40-1-1),MIN($N118,INT(DT$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DA118>=INT($N118),$N118-INT($N118),1)))*\nIF(DT$40=1,0,\nIF(INT(DB118)=INT(DA118),DB118-DA118,INT(DB118)-DA118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DT$40-1),MIN($N118,INT(DT$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DB118>INT($N118),$N118-INT($N118),1))*\nIF(DT$40=1,DB118,\nIF(INT(DB118)=INT(DA118),0,DB118-INT(DB118)))))","v":0},{"$f":"+IF(DC118=DB118,0,\nIF(AND(DU$40>1,DC118=$N118),1-SUM($DO118:DT118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DU$40=1,0,VDB(1,0,$N118,INT(DU$40-1-1),MIN($N118,INT(DU$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DB118>=INT($N118),$N118-INT($N118),1)))*\nIF(DU$40=1,0,\nIF(INT(DC118)=INT(DB118),DC118-DB118,INT(DC118)-DB118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DU$40-1),MIN($N118,INT(DU$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DC118>INT($N118),$N118-INT($N118),1))*\nIF(DU$40=1,DC118,\nIF(INT(DC118)=INT(DB118),0,DC118-INT(DC118)))))","v":0},{"$f":"+IF(DD118=DC118,0,\nIF(AND(DV$40>1,DD118=$N118),1-SUM($DO118:DU118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DV$40=1,0,VDB(1,0,$N118,INT(DV$40-1-1),MIN($N118,INT(DV$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DC118>=INT($N118),$N118-INT($N118),1)))*\nIF(DV$40=1,0,\nIF(INT(DD118)=INT(DC118),DD118-DC118,INT(DD118)-DC118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DV$40-1),MIN($N118,INT(DV$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DD118>INT($N118),$N118-INT($N118),1))*\nIF(DV$40=1,DD118,\nIF(INT(DD118)=INT(DC118),0,DD118-INT(DD118)))))","v":0},{"$f":"+IF(DE118=DD118,0,\nIF(AND(DW$40>1,DE118=$N118),1-SUM($DO118:DV118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DW$40=1,0,VDB(1,0,$N118,INT(DW$40-1-1),MIN($N118,INT(DW$40-1-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DD118>=INT($N118),$N118-INT($N118),1)))*\nIF(DW$40=1,0,\nIF(INT(DE118)=INT(DD118),DE118-DD118,INT(DE118)-DD118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DW$40-1),MIN($N118,INT(DW$40-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DE118>INT($N118),$N118-INT($N118),1))*\nIF(DW$40=1,DE118,\nIF(INT(DE118)=INT(DD118),0,DE118-INT(DE118)))))","v":0},null,{"$f":"+IF(OR(DG118=DF118,DY$40=1),0,\nIF(AND(DY$40>1,DG118=$N118),1-SUM($DX118:DX118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DY$40=2,0,VDB(1,0,$N118,INT(DY$40-2-1),MIN($N118,INT(DY$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DF118>=INT($N118),$N118-INT($N118),1)))*\nIF(DY$40=2,0,\nIF(INT(DG118)=INT(DF118),DG118-DF118,INT(DG118)-DF118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DY$40-2),MIN($N118,INT(DY$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DG118>INT($N118),$N118-INT($N118),1))*\nIF(DY$40=2,DG118,\nIF(INT(DG118)=INT(DF118),0,DG118-INT(DG118)))))","v":0},{"$f":"+IF(OR(DH118=DG118,DZ$40=1),0,\nIF(AND(DZ$40>1,DH118=$N118),1-SUM($DX118:DY118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(DZ$40=2,0,VDB(1,0,$N118,INT(DZ$40-2-1),MIN($N118,INT(DZ$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DG118>=INT($N118),$N118-INT($N118),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH118)=INT(DG118),DH118-DG118,INT(DH118)-DG118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(DZ$40-2),MIN($N118,INT(DZ$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DH118>INT($N118),$N118-INT($N118),1))*\nIF(DZ$40=2,DH118,\nIF(INT(DH118)=INT(DG118),0,DH118-INT(DH118)))))","v":0},{"$f":"+IF(OR(DI118=DH118,EA$40=1),0,\nIF(AND(EA$40>1,DI118=$N118),1-SUM($DX118:DZ118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(EA$40=2,0,VDB(1,0,$N118,INT(EA$40-2-1),MIN($N118,INT(EA$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DH118>=INT($N118),$N118-INT($N118),1)))*\nIF(EA$40=2,0,\nIF(INT(DI118)=INT(DH118),DI118-DH118,INT(DI118)-DH118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(EA$40-2),MIN($N118,INT(EA$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DI118>INT($N118),$N118-INT($N118),1))*\nIF(EA$40=2,DI118,\nIF(INT(DI118)=INT(DH118),0,DI118-INT(DI118)))))","v":0},{"$f":"+IF(OR(DJ118=DI118,EB$40=1),0,\nIF(AND(EB$40>1,DJ118=$N118),1-SUM($DX118:EA118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(EB$40=2,0,VDB(1,0,$N118,INT(EB$40-2-1),MIN($N118,INT(EB$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DI118>=INT($N118),$N118-INT($N118),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ118)=INT(DI118),DJ118-DI118,INT(DJ118)-DI118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(EB$40-2),MIN($N118,INT(EB$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DJ118>INT($N118),$N118-INT($N118),1))*\nIF(EB$40=2,DJ118,\nIF(INT(DJ118)=INT(DI118),0,DJ118-INT(DJ118)))))","v":0},{"$f":"+IF(OR(DK118=DJ118,EC$40=1),0,\nIF(AND(EC$40>1,DK118=$N118),1-SUM($DX118:EB118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(EC$40=2,0,VDB(1,0,$N118,INT(EC$40-2-1),MIN($N118,INT(EC$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DJ118>=INT($N118),$N118-INT($N118),1)))*\nIF(EC$40=2,0,\nIF(INT(DK118)=INT(DJ118),DK118-DJ118,INT(DK118)-DJ118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(EC$40-2),MIN($N118,INT(EC$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DK118>INT($N118),$N118-INT($N118),1))*\nIF(EC$40=2,DK118,\nIF(INT(DK118)=INT(DJ118),0,DK118-INT(DK118)))))","v":0},{"$f":"+IF(OR(DL118=DK118,ED$40=1),0,\nIF(AND(ED$40>1,DL118=$N118),1-SUM($DX118:EC118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(ED$40=2,0,VDB(1,0,$N118,INT(ED$40-2-1),MIN($N118,INT(ED$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DK118>=INT($N118),$N118-INT($N118),1)))*\nIF(ED$40=2,0,\nIF(INT(DL118)=INT(DK118),DL118-DK118,INT(DL118)-DK118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(ED$40-2),MIN($N118,INT(ED$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DL118>INT($N118),$N118-INT($N118),1))*\nIF(ED$40=2,DL118,\nIF(INT(DL118)=INT(DK118),0,DL118-INT(DL118)))))","v":0},{"$f":"+IF(OR(DM118=DL118,EE$40=1),0,\nIF(AND(EE$40>1,DM118=$N118),1-SUM($DX118:ED118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(EE$40=2,0,VDB(1,0,$N118,INT(EE$40-2-1),MIN($N118,INT(EE$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DL118>=INT($N118),$N118-INT($N118),1)))*\nIF(EE$40=2,0,\nIF(INT(DM118)=INT(DL118),DM118-DL118,INT(DM118)-DL118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(EE$40-2),MIN($N118,INT(EE$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DM118>INT($N118),$N118-INT($N118),1))*\nIF(EE$40=2,DM118,\nIF(INT(DM118)=INT(DL118),0,DM118-INT(DM118)))))","v":0},{"$f":"+IF(OR(DN118=DM118,EF$40=1),0,\nIF(AND(EF$40>1,DN118=$N118),1-SUM($DX118:EE118),\nIF($N118<=1,\nIF($N118>0,1/$N118,0),\nIF(EF$40=2,0,VDB(1,0,$N118,INT(EF$40-2-1),MIN($N118,INT(EF$40-2-1)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DM118>=INT($N118),$N118-INT($N118),1)))*\nIF(EF$40=2,0,\nIF(INT(DN118)=INT(DM118),DN118-DM118,INT(DN118)-DM118))+\nIF($N118<=1,\nIF($N118>0,1/$N118,0),VDB(1,0,$N118,INT(EF$40-2),MIN($N118,INT(EF$40-2)+1),$CM118,IF($CN118=\"No\",1,0))/\nIF(DN118>INT($N118),$N118-INT($N118),1))*\nIF(EF$40=2,DN118,\nIF(INT(DN118)=INT(DM118),0,DN118-INT(DN118)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K119=\"Ongoing\",AR119,IF(RIGHT($K119,2)=RIGHT(BJ$39,2),SUM($AR119:AR119),0)+IF(RIGHT(BJ$39,2)>RIGHT($K119,2),AR119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AS119,IF(RIGHT($K119,2)=RIGHT(BK$39,2),SUM($AR119:AS119),0)+IF(RIGHT(BK$39,2)>RIGHT($K119,2),AS119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AT119,IF(RIGHT($K119,2)=RIGHT(BL$39,2),SUM($AR119:AT119),0)+IF(RIGHT(BL$39,2)>RIGHT($K119,2),AT119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AU119,IF(RIGHT($K119,2)=RIGHT(BM$39,2),SUM($AR119:AU119),0)+IF(RIGHT(BM$39,2)>RIGHT($K119,2),AU119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AV119,IF(RIGHT($K119,2)=RIGHT(BN$39,2),SUM($AR119:AV119),0)+IF(RIGHT(BN$39,2)>RIGHT($K119,2),AV119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AW119,IF(RIGHT($K119,2)=RIGHT(BO$39,2),SUM($AR119:AW119),0)+IF(RIGHT(BO$39,2)>RIGHT($K119,2),AW119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AX119,IF(RIGHT($K119,2)=RIGHT(BP$39,2),SUM($AR119:AX119),0)+IF(RIGHT(BP$39,2)>RIGHT($K119,2),AX119,0))","v":0},{"$f":"+IF($K119=\"Ongoing\",AY119,IF(RIGHT($K119,2)=RIGHT(BQ$39,2),SUM($AR119:AY119),0)+IF(RIGHT(BQ$39,2)>RIGHT($K119,2),AY119,0))","v":0},null,{"$f":"+Q119*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R119*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S119*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T119*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U119*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V119*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W119*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X119*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BS119,\nIF($J119=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BS119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BS119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BT119,\nIF($J119=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BT119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BT119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(ER119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BU119,\nIF($J119=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BU119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BU119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(ES119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BV119,\nIF($J119=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BV119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BV119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(ET119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BW119,\nIF($J119=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BW119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BW119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(EU119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BX119,\nIF($J119=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BX119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BX119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(EV119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BY119,\nIF($J119=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BY119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BY119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(EW119,0))","v":0},{"$f":"IF($M119=\"straight line\",IF($N119=0,0,\nIF($N119<=0.5,BZ119,\nIF($J119=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N119)<LEFT(#REF!,4)*1,0,((OFFSET(BZ119,0,-INT($N119+0.5),1,1))/$N119)*(IF($N119-INT($N119)>0.5,$N119-0.5-INT($N119),IF($N119-INT($N119)<=0.5,$N119-0.5-INT($N119)+1,0))))\n+BZ119/$N119*0.5,\nIF($J119=\"Declining Balance\",-#REF!,0)))),IFERROR(EX119,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K119=\"ongoing\",BS119,IF(RIGHT($K119,2)=RIGHT(CO$39,2),SUM($BR119:BS119),0)+IF(RIGHT(CO$39,2)>RIGHT($K119,2),BS119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BT119,IF(RIGHT($K119,2)=RIGHT(CP$39,2),SUM($BR119:BT119),0)+IF(RIGHT(CP$39,2)>RIGHT($K119,2),BT119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BU119,IF(RIGHT($K119,2)=RIGHT(CQ$39,2),SUM($BR119:BU119),0)+IF(RIGHT(CQ$39,2)>RIGHT($K119,2),BU119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BV119,IF(RIGHT($K119,2)=RIGHT(CR$39,2),SUM($BR119:BV119),0)+IF(RIGHT(CR$39,2)>RIGHT($K119,2),BV119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BW119,IF(RIGHT($K119,2)=RIGHT(CS$39,2),SUM($BR119:BW119),0)+IF(RIGHT(CS$39,2)>RIGHT($K119,2),BW119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BX119,IF(RIGHT($K119,2)=RIGHT(CT$39,2),SUM($BR119:BX119),0)+IF(RIGHT(CT$39,2)>RIGHT($K119,2),BX119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BY119,IF(RIGHT($K119,2)=RIGHT(CU$39,2),SUM($BR119:BY119),0)+IF(RIGHT(CU$39,2)>RIGHT($K119,2),BY119,0))","v":0},{"$f":"+IF($K119=\"ongoing\",BZ119,IF(RIGHT($K119,2)=RIGHT(CV$39,2),SUM($BR119:BZ119),0)+IF(RIGHT(CV$39,2)>RIGHT($K119,2),BZ119,0))","v":0},null,{"$f":"+MIN(IF($N119<=$CM119,MIN($N119,1),$N119),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N119<=$CM119,MIN($N119,1),$N119),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX119=CW119,0,\nIF(AND(DP$40>1,CX119=$N119),1-SUM($DO119:DO119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DP$40=1,0,VDB(1,0,$N119,INT(DP$40-1-1),MIN($N119,INT(DP$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CW119>=INT($N119),$N119-INT($N119),1)))*\nIF(DP$40=1,0,\nIF(INT(CX119)=INT(CW119),CX119-CW119,INT(CX119)-CW119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DP$40-1),MIN($N119,INT(DP$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CX119>INT($N119),$N119-INT($N119),1))*\nIF(DP$40=1,CX119,\nIF(INT(CX119)=INT(CW119),0,CX119-INT(CX119)))))","v":0},{"$f":"+IF(CY119=CX119,0,\nIF(AND(DQ$40>1,CY119=$N119),1-SUM($DO119:DP119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DQ$40=1,0,VDB(1,0,$N119,INT(DQ$40-1-1),MIN($N119,INT(DQ$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CX119>=INT($N119),$N119-INT($N119),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY119)=INT(CX119),CY119-CX119,INT(CY119)-CX119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DQ$40-1),MIN($N119,INT(DQ$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CY119>INT($N119),$N119-INT($N119),1))*\nIF(DQ$40=1,CY119,\nIF(INT(CY119)=INT(CX119),0,CY119-INT(CY119)))))","v":0},{"$f":"+IF(CZ119=CY119,0,\nIF(AND(DR$40>1,CZ119=$N119),1-SUM($DO119:DQ119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DR$40=1,0,VDB(1,0,$N119,INT(DR$40-1-1),MIN($N119,INT(DR$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CY119>=INT($N119),$N119-INT($N119),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ119)=INT(CY119),CZ119-CY119,INT(CZ119)-CY119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DR$40-1),MIN($N119,INT(DR$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CZ119>INT($N119),$N119-INT($N119),1))*\nIF(DR$40=1,CZ119,\nIF(INT(CZ119)=INT(CY119),0,CZ119-INT(CZ119)))))","v":0},{"$f":"+IF(DA119=CZ119,0,\nIF(AND(DS$40>1,DA119=$N119),1-SUM($DO119:DR119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DS$40=1,0,VDB(1,0,$N119,INT(DS$40-1-1),MIN($N119,INT(DS$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(CZ119>=INT($N119),$N119-INT($N119),1)))*\nIF(DS$40=1,0,\nIF(INT(DA119)=INT(CZ119),DA119-CZ119,INT(DA119)-CZ119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DS$40-1),MIN($N119,INT(DS$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DA119>INT($N119),$N119-INT($N119),1))*\nIF(DS$40=1,DA119,\nIF(INT(DA119)=INT(CZ119),0,DA119-INT(DA119)))))","v":0},{"$f":"+IF(DB119=DA119,0,\nIF(AND(DT$40>1,DB119=$N119),1-SUM($DO119:DS119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DT$40=1,0,VDB(1,0,$N119,INT(DT$40-1-1),MIN($N119,INT(DT$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DA119>=INT($N119),$N119-INT($N119),1)))*\nIF(DT$40=1,0,\nIF(INT(DB119)=INT(DA119),DB119-DA119,INT(DB119)-DA119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DT$40-1),MIN($N119,INT(DT$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DB119>INT($N119),$N119-INT($N119),1))*\nIF(DT$40=1,DB119,\nIF(INT(DB119)=INT(DA119),0,DB119-INT(DB119)))))","v":0},{"$f":"+IF(DC119=DB119,0,\nIF(AND(DU$40>1,DC119=$N119),1-SUM($DO119:DT119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DU$40=1,0,VDB(1,0,$N119,INT(DU$40-1-1),MIN($N119,INT(DU$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DB119>=INT($N119),$N119-INT($N119),1)))*\nIF(DU$40=1,0,\nIF(INT(DC119)=INT(DB119),DC119-DB119,INT(DC119)-DB119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DU$40-1),MIN($N119,INT(DU$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DC119>INT($N119),$N119-INT($N119),1))*\nIF(DU$40=1,DC119,\nIF(INT(DC119)=INT(DB119),0,DC119-INT(DC119)))))","v":0},{"$f":"+IF(DD119=DC119,0,\nIF(AND(DV$40>1,DD119=$N119),1-SUM($DO119:DU119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DV$40=1,0,VDB(1,0,$N119,INT(DV$40-1-1),MIN($N119,INT(DV$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DC119>=INT($N119),$N119-INT($N119),1)))*\nIF(DV$40=1,0,\nIF(INT(DD119)=INT(DC119),DD119-DC119,INT(DD119)-DC119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DV$40-1),MIN($N119,INT(DV$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DD119>INT($N119),$N119-INT($N119),1))*\nIF(DV$40=1,DD119,\nIF(INT(DD119)=INT(DC119),0,DD119-INT(DD119)))))","v":0},{"$f":"+IF(DE119=DD119,0,\nIF(AND(DW$40>1,DE119=$N119),1-SUM($DO119:DV119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DW$40=1,0,VDB(1,0,$N119,INT(DW$40-1-1),MIN($N119,INT(DW$40-1-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DD119>=INT($N119),$N119-INT($N119),1)))*\nIF(DW$40=1,0,\nIF(INT(DE119)=INT(DD119),DE119-DD119,INT(DE119)-DD119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DW$40-1),MIN($N119,INT(DW$40-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DE119>INT($N119),$N119-INT($N119),1))*\nIF(DW$40=1,DE119,\nIF(INT(DE119)=INT(DD119),0,DE119-INT(DE119)))))","v":0},null,{"$f":"+IF(OR(DG119=DF119,DY$40=1),0,\nIF(AND(DY$40>1,DG119=$N119),1-SUM($DX119:DX119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DY$40=2,0,VDB(1,0,$N119,INT(DY$40-2-1),MIN($N119,INT(DY$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DF119>=INT($N119),$N119-INT($N119),1)))*\nIF(DY$40=2,0,\nIF(INT(DG119)=INT(DF119),DG119-DF119,INT(DG119)-DF119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DY$40-2),MIN($N119,INT(DY$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DG119>INT($N119),$N119-INT($N119),1))*\nIF(DY$40=2,DG119,\nIF(INT(DG119)=INT(DF119),0,DG119-INT(DG119)))))","v":0},{"$f":"+IF(OR(DH119=DG119,DZ$40=1),0,\nIF(AND(DZ$40>1,DH119=$N119),1-SUM($DX119:DY119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(DZ$40=2,0,VDB(1,0,$N119,INT(DZ$40-2-1),MIN($N119,INT(DZ$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DG119>=INT($N119),$N119-INT($N119),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH119)=INT(DG119),DH119-DG119,INT(DH119)-DG119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(DZ$40-2),MIN($N119,INT(DZ$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DH119>INT($N119),$N119-INT($N119),1))*\nIF(DZ$40=2,DH119,\nIF(INT(DH119)=INT(DG119),0,DH119-INT(DH119)))))","v":0},{"$f":"+IF(OR(DI119=DH119,EA$40=1),0,\nIF(AND(EA$40>1,DI119=$N119),1-SUM($DX119:DZ119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(EA$40=2,0,VDB(1,0,$N119,INT(EA$40-2-1),MIN($N119,INT(EA$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DH119>=INT($N119),$N119-INT($N119),1)))*\nIF(EA$40=2,0,\nIF(INT(DI119)=INT(DH119),DI119-DH119,INT(DI119)-DH119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(EA$40-2),MIN($N119,INT(EA$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DI119>INT($N119),$N119-INT($N119),1))*\nIF(EA$40=2,DI119,\nIF(INT(DI119)=INT(DH119),0,DI119-INT(DI119)))))","v":0},{"$f":"+IF(OR(DJ119=DI119,EB$40=1),0,\nIF(AND(EB$40>1,DJ119=$N119),1-SUM($DX119:EA119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(EB$40=2,0,VDB(1,0,$N119,INT(EB$40-2-1),MIN($N119,INT(EB$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DI119>=INT($N119),$N119-INT($N119),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ119)=INT(DI119),DJ119-DI119,INT(DJ119)-DI119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(EB$40-2),MIN($N119,INT(EB$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DJ119>INT($N119),$N119-INT($N119),1))*\nIF(EB$40=2,DJ119,\nIF(INT(DJ119)=INT(DI119),0,DJ119-INT(DJ119)))))","v":0},{"$f":"+IF(OR(DK119=DJ119,EC$40=1),0,\nIF(AND(EC$40>1,DK119=$N119),1-SUM($DX119:EB119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(EC$40=2,0,VDB(1,0,$N119,INT(EC$40-2-1),MIN($N119,INT(EC$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DJ119>=INT($N119),$N119-INT($N119),1)))*\nIF(EC$40=2,0,\nIF(INT(DK119)=INT(DJ119),DK119-DJ119,INT(DK119)-DJ119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(EC$40-2),MIN($N119,INT(EC$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DK119>INT($N119),$N119-INT($N119),1))*\nIF(EC$40=2,DK119,\nIF(INT(DK119)=INT(DJ119),0,DK119-INT(DK119)))))","v":0},{"$f":"+IF(OR(DL119=DK119,ED$40=1),0,\nIF(AND(ED$40>1,DL119=$N119),1-SUM($DX119:EC119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(ED$40=2,0,VDB(1,0,$N119,INT(ED$40-2-1),MIN($N119,INT(ED$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DK119>=INT($N119),$N119-INT($N119),1)))*\nIF(ED$40=2,0,\nIF(INT(DL119)=INT(DK119),DL119-DK119,INT(DL119)-DK119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(ED$40-2),MIN($N119,INT(ED$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DL119>INT($N119),$N119-INT($N119),1))*\nIF(ED$40=2,DL119,\nIF(INT(DL119)=INT(DK119),0,DL119-INT(DL119)))))","v":0},{"$f":"+IF(OR(DM119=DL119,EE$40=1),0,\nIF(AND(EE$40>1,DM119=$N119),1-SUM($DX119:ED119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(EE$40=2,0,VDB(1,0,$N119,INT(EE$40-2-1),MIN($N119,INT(EE$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DL119>=INT($N119),$N119-INT($N119),1)))*\nIF(EE$40=2,0,\nIF(INT(DM119)=INT(DL119),DM119-DL119,INT(DM119)-DL119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(EE$40-2),MIN($N119,INT(EE$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DM119>INT($N119),$N119-INT($N119),1))*\nIF(EE$40=2,DM119,\nIF(INT(DM119)=INT(DL119),0,DM119-INT(DM119)))))","v":0},{"$f":"+IF(OR(DN119=DM119,EF$40=1),0,\nIF(AND(EF$40>1,DN119=$N119),1-SUM($DX119:EE119),\nIF($N119<=1,\nIF($N119>0,1/$N119,0),\nIF(EF$40=2,0,VDB(1,0,$N119,INT(EF$40-2-1),MIN($N119,INT(EF$40-2-1)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DM119>=INT($N119),$N119-INT($N119),1)))*\nIF(EF$40=2,0,\nIF(INT(DN119)=INT(DM119),DN119-DM119,INT(DN119)-DM119))+\nIF($N119<=1,\nIF($N119>0,1/$N119,0),VDB(1,0,$N119,INT(EF$40-2),MIN($N119,INT(EF$40-2)+1),$CM119,IF($CN119=\"No\",1,0))/\nIF(DN119>INT($N119),$N119-INT($N119),1))*\nIF(EF$40=2,DN119,\nIF(INT(DN119)=INT(DM119),0,DN119-INT(DN119)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K120=\"Ongoing\",AR120,IF(RIGHT($K120,2)=RIGHT(BJ$39,2),SUM($AR120:AR120),0)+IF(RIGHT(BJ$39,2)>RIGHT($K120,2),AR120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AS120,IF(RIGHT($K120,2)=RIGHT(BK$39,2),SUM($AR120:AS120),0)+IF(RIGHT(BK$39,2)>RIGHT($K120,2),AS120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AT120,IF(RIGHT($K120,2)=RIGHT(BL$39,2),SUM($AR120:AT120),0)+IF(RIGHT(BL$39,2)>RIGHT($K120,2),AT120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AU120,IF(RIGHT($K120,2)=RIGHT(BM$39,2),SUM($AR120:AU120),0)+IF(RIGHT(BM$39,2)>RIGHT($K120,2),AU120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AV120,IF(RIGHT($K120,2)=RIGHT(BN$39,2),SUM($AR120:AV120),0)+IF(RIGHT(BN$39,2)>RIGHT($K120,2),AV120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AW120,IF(RIGHT($K120,2)=RIGHT(BO$39,2),SUM($AR120:AW120),0)+IF(RIGHT(BO$39,2)>RIGHT($K120,2),AW120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AX120,IF(RIGHT($K120,2)=RIGHT(BP$39,2),SUM($AR120:AX120),0)+IF(RIGHT(BP$39,2)>RIGHT($K120,2),AX120,0))","v":0},{"$f":"+IF($K120=\"Ongoing\",AY120,IF(RIGHT($K120,2)=RIGHT(BQ$39,2),SUM($AR120:AY120),0)+IF(RIGHT(BQ$39,2)>RIGHT($K120,2),AY120,0))","v":0},null,{"$f":"+Q120*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R120*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S120*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T120*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U120*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V120*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W120*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X120*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BS120,\nIF($J120=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BS120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BS120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BT120,\nIF($J120=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BT120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BT120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(ER120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BU120,\nIF($J120=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BU120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BU120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(ES120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BV120,\nIF($J120=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BV120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BV120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(ET120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BW120,\nIF($J120=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BW120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BW120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(EU120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BX120,\nIF($J120=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BX120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BX120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(EV120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BY120,\nIF($J120=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BY120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BY120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(EW120,0))","v":0},{"$f":"IF($M120=\"straight line\",IF($N120=0,0,\nIF($N120<=0.5,BZ120,\nIF($J120=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N120)<LEFT(#REF!,4)*1,0,((OFFSET(BZ120,0,-INT($N120+0.5),1,1))/$N120)*(IF($N120-INT($N120)>0.5,$N120-0.5-INT($N120),IF($N120-INT($N120)<=0.5,$N120-0.5-INT($N120)+1,0))))\n+BZ120/$N120*0.5,\nIF($J120=\"Declining Balance\",-#REF!,0)))),IFERROR(EX120,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K120=\"ongoing\",BS120,IF(RIGHT($K120,2)=RIGHT(CO$39,2),SUM($BR120:BS120),0)+IF(RIGHT(CO$39,2)>RIGHT($K120,2),BS120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BT120,IF(RIGHT($K120,2)=RIGHT(CP$39,2),SUM($BR120:BT120),0)+IF(RIGHT(CP$39,2)>RIGHT($K120,2),BT120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BU120,IF(RIGHT($K120,2)=RIGHT(CQ$39,2),SUM($BR120:BU120),0)+IF(RIGHT(CQ$39,2)>RIGHT($K120,2),BU120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BV120,IF(RIGHT($K120,2)=RIGHT(CR$39,2),SUM($BR120:BV120),0)+IF(RIGHT(CR$39,2)>RIGHT($K120,2),BV120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BW120,IF(RIGHT($K120,2)=RIGHT(CS$39,2),SUM($BR120:BW120),0)+IF(RIGHT(CS$39,2)>RIGHT($K120,2),BW120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BX120,IF(RIGHT($K120,2)=RIGHT(CT$39,2),SUM($BR120:BX120),0)+IF(RIGHT(CT$39,2)>RIGHT($K120,2),BX120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BY120,IF(RIGHT($K120,2)=RIGHT(CU$39,2),SUM($BR120:BY120),0)+IF(RIGHT(CU$39,2)>RIGHT($K120,2),BY120,0))","v":0},{"$f":"+IF($K120=\"ongoing\",BZ120,IF(RIGHT($K120,2)=RIGHT(CV$39,2),SUM($BR120:BZ120),0)+IF(RIGHT(CV$39,2)>RIGHT($K120,2),BZ120,0))","v":0},null,{"$f":"+MIN(IF($N120<=$CM120,MIN($N120,1),$N120),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N120<=$CM120,MIN($N120,1),$N120),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX120=CW120,0,\nIF(AND(DP$40>1,CX120=$N120),1-SUM($DO120:DO120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DP$40=1,0,VDB(1,0,$N120,INT(DP$40-1-1),MIN($N120,INT(DP$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CW120>=INT($N120),$N120-INT($N120),1)))*\nIF(DP$40=1,0,\nIF(INT(CX120)=INT(CW120),CX120-CW120,INT(CX120)-CW120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DP$40-1),MIN($N120,INT(DP$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CX120>INT($N120),$N120-INT($N120),1))*\nIF(DP$40=1,CX120,\nIF(INT(CX120)=INT(CW120),0,CX120-INT(CX120)))))","v":0},{"$f":"+IF(CY120=CX120,0,\nIF(AND(DQ$40>1,CY120=$N120),1-SUM($DO120:DP120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DQ$40=1,0,VDB(1,0,$N120,INT(DQ$40-1-1),MIN($N120,INT(DQ$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CX120>=INT($N120),$N120-INT($N120),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY120)=INT(CX120),CY120-CX120,INT(CY120)-CX120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DQ$40-1),MIN($N120,INT(DQ$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CY120>INT($N120),$N120-INT($N120),1))*\nIF(DQ$40=1,CY120,\nIF(INT(CY120)=INT(CX120),0,CY120-INT(CY120)))))","v":0},{"$f":"+IF(CZ120=CY120,0,\nIF(AND(DR$40>1,CZ120=$N120),1-SUM($DO120:DQ120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DR$40=1,0,VDB(1,0,$N120,INT(DR$40-1-1),MIN($N120,INT(DR$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CY120>=INT($N120),$N120-INT($N120),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ120)=INT(CY120),CZ120-CY120,INT(CZ120)-CY120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DR$40-1),MIN($N120,INT(DR$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CZ120>INT($N120),$N120-INT($N120),1))*\nIF(DR$40=1,CZ120,\nIF(INT(CZ120)=INT(CY120),0,CZ120-INT(CZ120)))))","v":0},{"$f":"+IF(DA120=CZ120,0,\nIF(AND(DS$40>1,DA120=$N120),1-SUM($DO120:DR120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DS$40=1,0,VDB(1,0,$N120,INT(DS$40-1-1),MIN($N120,INT(DS$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(CZ120>=INT($N120),$N120-INT($N120),1)))*\nIF(DS$40=1,0,\nIF(INT(DA120)=INT(CZ120),DA120-CZ120,INT(DA120)-CZ120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DS$40-1),MIN($N120,INT(DS$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DA120>INT($N120),$N120-INT($N120),1))*\nIF(DS$40=1,DA120,\nIF(INT(DA120)=INT(CZ120),0,DA120-INT(DA120)))))","v":0},{"$f":"+IF(DB120=DA120,0,\nIF(AND(DT$40>1,DB120=$N120),1-SUM($DO120:DS120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DT$40=1,0,VDB(1,0,$N120,INT(DT$40-1-1),MIN($N120,INT(DT$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DA120>=INT($N120),$N120-INT($N120),1)))*\nIF(DT$40=1,0,\nIF(INT(DB120)=INT(DA120),DB120-DA120,INT(DB120)-DA120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DT$40-1),MIN($N120,INT(DT$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DB120>INT($N120),$N120-INT($N120),1))*\nIF(DT$40=1,DB120,\nIF(INT(DB120)=INT(DA120),0,DB120-INT(DB120)))))","v":0},{"$f":"+IF(DC120=DB120,0,\nIF(AND(DU$40>1,DC120=$N120),1-SUM($DO120:DT120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DU$40=1,0,VDB(1,0,$N120,INT(DU$40-1-1),MIN($N120,INT(DU$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DB120>=INT($N120),$N120-INT($N120),1)))*\nIF(DU$40=1,0,\nIF(INT(DC120)=INT(DB120),DC120-DB120,INT(DC120)-DB120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DU$40-1),MIN($N120,INT(DU$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DC120>INT($N120),$N120-INT($N120),1))*\nIF(DU$40=1,DC120,\nIF(INT(DC120)=INT(DB120),0,DC120-INT(DC120)))))","v":0},{"$f":"+IF(DD120=DC120,0,\nIF(AND(DV$40>1,DD120=$N120),1-SUM($DO120:DU120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DV$40=1,0,VDB(1,0,$N120,INT(DV$40-1-1),MIN($N120,INT(DV$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DC120>=INT($N120),$N120-INT($N120),1)))*\nIF(DV$40=1,0,\nIF(INT(DD120)=INT(DC120),DD120-DC120,INT(DD120)-DC120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DV$40-1),MIN($N120,INT(DV$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DD120>INT($N120),$N120-INT($N120),1))*\nIF(DV$40=1,DD120,\nIF(INT(DD120)=INT(DC120),0,DD120-INT(DD120)))))","v":0},{"$f":"+IF(DE120=DD120,0,\nIF(AND(DW$40>1,DE120=$N120),1-SUM($DO120:DV120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DW$40=1,0,VDB(1,0,$N120,INT(DW$40-1-1),MIN($N120,INT(DW$40-1-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DD120>=INT($N120),$N120-INT($N120),1)))*\nIF(DW$40=1,0,\nIF(INT(DE120)=INT(DD120),DE120-DD120,INT(DE120)-DD120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DW$40-1),MIN($N120,INT(DW$40-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DE120>INT($N120),$N120-INT($N120),1))*\nIF(DW$40=1,DE120,\nIF(INT(DE120)=INT(DD120),0,DE120-INT(DE120)))))","v":0},null,{"$f":"+IF(OR(DG120=DF120,DY$40=1),0,\nIF(AND(DY$40>1,DG120=$N120),1-SUM($DX120:DX120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DY$40=2,0,VDB(1,0,$N120,INT(DY$40-2-1),MIN($N120,INT(DY$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DF120>=INT($N120),$N120-INT($N120),1)))*\nIF(DY$40=2,0,\nIF(INT(DG120)=INT(DF120),DG120-DF120,INT(DG120)-DF120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DY$40-2),MIN($N120,INT(DY$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DG120>INT($N120),$N120-INT($N120),1))*\nIF(DY$40=2,DG120,\nIF(INT(DG120)=INT(DF120),0,DG120-INT(DG120)))))","v":0},{"$f":"+IF(OR(DH120=DG120,DZ$40=1),0,\nIF(AND(DZ$40>1,DH120=$N120),1-SUM($DX120:DY120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(DZ$40=2,0,VDB(1,0,$N120,INT(DZ$40-2-1),MIN($N120,INT(DZ$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DG120>=INT($N120),$N120-INT($N120),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH120)=INT(DG120),DH120-DG120,INT(DH120)-DG120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(DZ$40-2),MIN($N120,INT(DZ$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DH120>INT($N120),$N120-INT($N120),1))*\nIF(DZ$40=2,DH120,\nIF(INT(DH120)=INT(DG120),0,DH120-INT(DH120)))))","v":0},{"$f":"+IF(OR(DI120=DH120,EA$40=1),0,\nIF(AND(EA$40>1,DI120=$N120),1-SUM($DX120:DZ120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(EA$40=2,0,VDB(1,0,$N120,INT(EA$40-2-1),MIN($N120,INT(EA$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DH120>=INT($N120),$N120-INT($N120),1)))*\nIF(EA$40=2,0,\nIF(INT(DI120)=INT(DH120),DI120-DH120,INT(DI120)-DH120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(EA$40-2),MIN($N120,INT(EA$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DI120>INT($N120),$N120-INT($N120),1))*\nIF(EA$40=2,DI120,\nIF(INT(DI120)=INT(DH120),0,DI120-INT(DI120)))))","v":0},{"$f":"+IF(OR(DJ120=DI120,EB$40=1),0,\nIF(AND(EB$40>1,DJ120=$N120),1-SUM($DX120:EA120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(EB$40=2,0,VDB(1,0,$N120,INT(EB$40-2-1),MIN($N120,INT(EB$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DI120>=INT($N120),$N120-INT($N120),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ120)=INT(DI120),DJ120-DI120,INT(DJ120)-DI120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(EB$40-2),MIN($N120,INT(EB$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DJ120>INT($N120),$N120-INT($N120),1))*\nIF(EB$40=2,DJ120,\nIF(INT(DJ120)=INT(DI120),0,DJ120-INT(DJ120)))))","v":0},{"$f":"+IF(OR(DK120=DJ120,EC$40=1),0,\nIF(AND(EC$40>1,DK120=$N120),1-SUM($DX120:EB120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(EC$40=2,0,VDB(1,0,$N120,INT(EC$40-2-1),MIN($N120,INT(EC$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DJ120>=INT($N120),$N120-INT($N120),1)))*\nIF(EC$40=2,0,\nIF(INT(DK120)=INT(DJ120),DK120-DJ120,INT(DK120)-DJ120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(EC$40-2),MIN($N120,INT(EC$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DK120>INT($N120),$N120-INT($N120),1))*\nIF(EC$40=2,DK120,\nIF(INT(DK120)=INT(DJ120),0,DK120-INT(DK120)))))","v":0},{"$f":"+IF(OR(DL120=DK120,ED$40=1),0,\nIF(AND(ED$40>1,DL120=$N120),1-SUM($DX120:EC120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(ED$40=2,0,VDB(1,0,$N120,INT(ED$40-2-1),MIN($N120,INT(ED$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DK120>=INT($N120),$N120-INT($N120),1)))*\nIF(ED$40=2,0,\nIF(INT(DL120)=INT(DK120),DL120-DK120,INT(DL120)-DK120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(ED$40-2),MIN($N120,INT(ED$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DL120>INT($N120),$N120-INT($N120),1))*\nIF(ED$40=2,DL120,\nIF(INT(DL120)=INT(DK120),0,DL120-INT(DL120)))))","v":0},{"$f":"+IF(OR(DM120=DL120,EE$40=1),0,\nIF(AND(EE$40>1,DM120=$N120),1-SUM($DX120:ED120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(EE$40=2,0,VDB(1,0,$N120,INT(EE$40-2-1),MIN($N120,INT(EE$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DL120>=INT($N120),$N120-INT($N120),1)))*\nIF(EE$40=2,0,\nIF(INT(DM120)=INT(DL120),DM120-DL120,INT(DM120)-DL120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(EE$40-2),MIN($N120,INT(EE$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DM120>INT($N120),$N120-INT($N120),1))*\nIF(EE$40=2,DM120,\nIF(INT(DM120)=INT(DL120),0,DM120-INT(DM120)))))","v":0},{"$f":"+IF(OR(DN120=DM120,EF$40=1),0,\nIF(AND(EF$40>1,DN120=$N120),1-SUM($DX120:EE120),\nIF($N120<=1,\nIF($N120>0,1/$N120,0),\nIF(EF$40=2,0,VDB(1,0,$N120,INT(EF$40-2-1),MIN($N120,INT(EF$40-2-1)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DM120>=INT($N120),$N120-INT($N120),1)))*\nIF(EF$40=2,0,\nIF(INT(DN120)=INT(DM120),DN120-DM120,INT(DN120)-DM120))+\nIF($N120<=1,\nIF($N120>0,1/$N120,0),VDB(1,0,$N120,INT(EF$40-2),MIN($N120,INT(EF$40-2)+1),$CM120,IF($CN120=\"No\",1,0))/\nIF(DN120>INT($N120),$N120-INT($N120),1))*\nIF(EF$40=2,DN120,\nIF(INT(DN120)=INT(DM120),0,DN120-INT(DN120)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K121=\"Ongoing\",AR121,IF(RIGHT($K121,2)=RIGHT(BJ$39,2),SUM($AR121:AR121),0)+IF(RIGHT(BJ$39,2)>RIGHT($K121,2),AR121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AS121,IF(RIGHT($K121,2)=RIGHT(BK$39,2),SUM($AR121:AS121),0)+IF(RIGHT(BK$39,2)>RIGHT($K121,2),AS121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AT121,IF(RIGHT($K121,2)=RIGHT(BL$39,2),SUM($AR121:AT121),0)+IF(RIGHT(BL$39,2)>RIGHT($K121,2),AT121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AU121,IF(RIGHT($K121,2)=RIGHT(BM$39,2),SUM($AR121:AU121),0)+IF(RIGHT(BM$39,2)>RIGHT($K121,2),AU121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AV121,IF(RIGHT($K121,2)=RIGHT(BN$39,2),SUM($AR121:AV121),0)+IF(RIGHT(BN$39,2)>RIGHT($K121,2),AV121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AW121,IF(RIGHT($K121,2)=RIGHT(BO$39,2),SUM($AR121:AW121),0)+IF(RIGHT(BO$39,2)>RIGHT($K121,2),AW121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AX121,IF(RIGHT($K121,2)=RIGHT(BP$39,2),SUM($AR121:AX121),0)+IF(RIGHT(BP$39,2)>RIGHT($K121,2),AX121,0))","v":0},{"$f":"+IF($K121=\"Ongoing\",AY121,IF(RIGHT($K121,2)=RIGHT(BQ$39,2),SUM($AR121:AY121),0)+IF(RIGHT(BQ$39,2)>RIGHT($K121,2),AY121,0))","v":0},null,{"$f":"+Q121*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R121*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S121*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T121*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U121*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V121*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W121*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X121*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BS121,\nIF($J121=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BS121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BS121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BT121,\nIF($J121=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BT121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BT121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(ER121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BU121,\nIF($J121=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BU121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BU121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(ES121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BV121,\nIF($J121=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BV121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BV121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(ET121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BW121,\nIF($J121=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BW121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BW121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(EU121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BX121,\nIF($J121=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BX121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BX121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(EV121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BY121,\nIF($J121=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BY121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BY121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(EW121,0))","v":0},{"$f":"IF($M121=\"straight line\",IF($N121=0,0,\nIF($N121<=0.5,BZ121,\nIF($J121=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N121)<LEFT(#REF!,4)*1,0,((OFFSET(BZ121,0,-INT($N121+0.5),1,1))/$N121)*(IF($N121-INT($N121)>0.5,$N121-0.5-INT($N121),IF($N121-INT($N121)<=0.5,$N121-0.5-INT($N121)+1,0))))\n+BZ121/$N121*0.5,\nIF($J121=\"Declining Balance\",-#REF!,0)))),IFERROR(EX121,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K121=\"ongoing\",BS121,IF(RIGHT($K121,2)=RIGHT(CO$39,2),SUM($BR121:BS121),0)+IF(RIGHT(CO$39,2)>RIGHT($K121,2),BS121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BT121,IF(RIGHT($K121,2)=RIGHT(CP$39,2),SUM($BR121:BT121),0)+IF(RIGHT(CP$39,2)>RIGHT($K121,2),BT121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BU121,IF(RIGHT($K121,2)=RIGHT(CQ$39,2),SUM($BR121:BU121),0)+IF(RIGHT(CQ$39,2)>RIGHT($K121,2),BU121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BV121,IF(RIGHT($K121,2)=RIGHT(CR$39,2),SUM($BR121:BV121),0)+IF(RIGHT(CR$39,2)>RIGHT($K121,2),BV121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BW121,IF(RIGHT($K121,2)=RIGHT(CS$39,2),SUM($BR121:BW121),0)+IF(RIGHT(CS$39,2)>RIGHT($K121,2),BW121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BX121,IF(RIGHT($K121,2)=RIGHT(CT$39,2),SUM($BR121:BX121),0)+IF(RIGHT(CT$39,2)>RIGHT($K121,2),BX121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BY121,IF(RIGHT($K121,2)=RIGHT(CU$39,2),SUM($BR121:BY121),0)+IF(RIGHT(CU$39,2)>RIGHT($K121,2),BY121,0))","v":0},{"$f":"+IF($K121=\"ongoing\",BZ121,IF(RIGHT($K121,2)=RIGHT(CV$39,2),SUM($BR121:BZ121),0)+IF(RIGHT(CV$39,2)>RIGHT($K121,2),BZ121,0))","v":0},null,{"$f":"+MIN(IF($N121<=$CM121,MIN($N121,1),$N121),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N121<=$CM121,MIN($N121,1),$N121),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX121=CW121,0,\nIF(AND(DP$40>1,CX121=$N121),1-SUM($DO121:DO121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DP$40=1,0,VDB(1,0,$N121,INT(DP$40-1-1),MIN($N121,INT(DP$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CW121>=INT($N121),$N121-INT($N121),1)))*\nIF(DP$40=1,0,\nIF(INT(CX121)=INT(CW121),CX121-CW121,INT(CX121)-CW121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DP$40-1),MIN($N121,INT(DP$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CX121>INT($N121),$N121-INT($N121),1))*\nIF(DP$40=1,CX121,\nIF(INT(CX121)=INT(CW121),0,CX121-INT(CX121)))))","v":0},{"$f":"+IF(CY121=CX121,0,\nIF(AND(DQ$40>1,CY121=$N121),1-SUM($DO121:DP121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DQ$40=1,0,VDB(1,0,$N121,INT(DQ$40-1-1),MIN($N121,INT(DQ$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CX121>=INT($N121),$N121-INT($N121),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY121)=INT(CX121),CY121-CX121,INT(CY121)-CX121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DQ$40-1),MIN($N121,INT(DQ$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CY121>INT($N121),$N121-INT($N121),1))*\nIF(DQ$40=1,CY121,\nIF(INT(CY121)=INT(CX121),0,CY121-INT(CY121)))))","v":0},{"$f":"+IF(CZ121=CY121,0,\nIF(AND(DR$40>1,CZ121=$N121),1-SUM($DO121:DQ121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DR$40=1,0,VDB(1,0,$N121,INT(DR$40-1-1),MIN($N121,INT(DR$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CY121>=INT($N121),$N121-INT($N121),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ121)=INT(CY121),CZ121-CY121,INT(CZ121)-CY121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DR$40-1),MIN($N121,INT(DR$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CZ121>INT($N121),$N121-INT($N121),1))*\nIF(DR$40=1,CZ121,\nIF(INT(CZ121)=INT(CY121),0,CZ121-INT(CZ121)))))","v":0},{"$f":"+IF(DA121=CZ121,0,\nIF(AND(DS$40>1,DA121=$N121),1-SUM($DO121:DR121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DS$40=1,0,VDB(1,0,$N121,INT(DS$40-1-1),MIN($N121,INT(DS$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(CZ121>=INT($N121),$N121-INT($N121),1)))*\nIF(DS$40=1,0,\nIF(INT(DA121)=INT(CZ121),DA121-CZ121,INT(DA121)-CZ121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DS$40-1),MIN($N121,INT(DS$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DA121>INT($N121),$N121-INT($N121),1))*\nIF(DS$40=1,DA121,\nIF(INT(DA121)=INT(CZ121),0,DA121-INT(DA121)))))","v":0},{"$f":"+IF(DB121=DA121,0,\nIF(AND(DT$40>1,DB121=$N121),1-SUM($DO121:DS121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DT$40=1,0,VDB(1,0,$N121,INT(DT$40-1-1),MIN($N121,INT(DT$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DA121>=INT($N121),$N121-INT($N121),1)))*\nIF(DT$40=1,0,\nIF(INT(DB121)=INT(DA121),DB121-DA121,INT(DB121)-DA121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DT$40-1),MIN($N121,INT(DT$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DB121>INT($N121),$N121-INT($N121),1))*\nIF(DT$40=1,DB121,\nIF(INT(DB121)=INT(DA121),0,DB121-INT(DB121)))))","v":0},{"$f":"+IF(DC121=DB121,0,\nIF(AND(DU$40>1,DC121=$N121),1-SUM($DO121:DT121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DU$40=1,0,VDB(1,0,$N121,INT(DU$40-1-1),MIN($N121,INT(DU$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DB121>=INT($N121),$N121-INT($N121),1)))*\nIF(DU$40=1,0,\nIF(INT(DC121)=INT(DB121),DC121-DB121,INT(DC121)-DB121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DU$40-1),MIN($N121,INT(DU$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DC121>INT($N121),$N121-INT($N121),1))*\nIF(DU$40=1,DC121,\nIF(INT(DC121)=INT(DB121),0,DC121-INT(DC121)))))","v":0},{"$f":"+IF(DD121=DC121,0,\nIF(AND(DV$40>1,DD121=$N121),1-SUM($DO121:DU121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DV$40=1,0,VDB(1,0,$N121,INT(DV$40-1-1),MIN($N121,INT(DV$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DC121>=INT($N121),$N121-INT($N121),1)))*\nIF(DV$40=1,0,\nIF(INT(DD121)=INT(DC121),DD121-DC121,INT(DD121)-DC121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DV$40-1),MIN($N121,INT(DV$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DD121>INT($N121),$N121-INT($N121),1))*\nIF(DV$40=1,DD121,\nIF(INT(DD121)=INT(DC121),0,DD121-INT(DD121)))))","v":0},{"$f":"+IF(DE121=DD121,0,\nIF(AND(DW$40>1,DE121=$N121),1-SUM($DO121:DV121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DW$40=1,0,VDB(1,0,$N121,INT(DW$40-1-1),MIN($N121,INT(DW$40-1-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DD121>=INT($N121),$N121-INT($N121),1)))*\nIF(DW$40=1,0,\nIF(INT(DE121)=INT(DD121),DE121-DD121,INT(DE121)-DD121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DW$40-1),MIN($N121,INT(DW$40-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DE121>INT($N121),$N121-INT($N121),1))*\nIF(DW$40=1,DE121,\nIF(INT(DE121)=INT(DD121),0,DE121-INT(DE121)))))","v":0},null,{"$f":"+IF(OR(DG121=DF121,DY$40=1),0,\nIF(AND(DY$40>1,DG121=$N121),1-SUM($DX121:DX121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DY$40=2,0,VDB(1,0,$N121,INT(DY$40-2-1),MIN($N121,INT(DY$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DF121>=INT($N121),$N121-INT($N121),1)))*\nIF(DY$40=2,0,\nIF(INT(DG121)=INT(DF121),DG121-DF121,INT(DG121)-DF121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DY$40-2),MIN($N121,INT(DY$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DG121>INT($N121),$N121-INT($N121),1))*\nIF(DY$40=2,DG121,\nIF(INT(DG121)=INT(DF121),0,DG121-INT(DG121)))))","v":0},{"$f":"+IF(OR(DH121=DG121,DZ$40=1),0,\nIF(AND(DZ$40>1,DH121=$N121),1-SUM($DX121:DY121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(DZ$40=2,0,VDB(1,0,$N121,INT(DZ$40-2-1),MIN($N121,INT(DZ$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DG121>=INT($N121),$N121-INT($N121),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH121)=INT(DG121),DH121-DG121,INT(DH121)-DG121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(DZ$40-2),MIN($N121,INT(DZ$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DH121>INT($N121),$N121-INT($N121),1))*\nIF(DZ$40=2,DH121,\nIF(INT(DH121)=INT(DG121),0,DH121-INT(DH121)))))","v":0},{"$f":"+IF(OR(DI121=DH121,EA$40=1),0,\nIF(AND(EA$40>1,DI121=$N121),1-SUM($DX121:DZ121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(EA$40=2,0,VDB(1,0,$N121,INT(EA$40-2-1),MIN($N121,INT(EA$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DH121>=INT($N121),$N121-INT($N121),1)))*\nIF(EA$40=2,0,\nIF(INT(DI121)=INT(DH121),DI121-DH121,INT(DI121)-DH121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(EA$40-2),MIN($N121,INT(EA$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DI121>INT($N121),$N121-INT($N121),1))*\nIF(EA$40=2,DI121,\nIF(INT(DI121)=INT(DH121),0,DI121-INT(DI121)))))","v":0},{"$f":"+IF(OR(DJ121=DI121,EB$40=1),0,\nIF(AND(EB$40>1,DJ121=$N121),1-SUM($DX121:EA121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(EB$40=2,0,VDB(1,0,$N121,INT(EB$40-2-1),MIN($N121,INT(EB$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DI121>=INT($N121),$N121-INT($N121),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ121)=INT(DI121),DJ121-DI121,INT(DJ121)-DI121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(EB$40-2),MIN($N121,INT(EB$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DJ121>INT($N121),$N121-INT($N121),1))*\nIF(EB$40=2,DJ121,\nIF(INT(DJ121)=INT(DI121),0,DJ121-INT(DJ121)))))","v":0},{"$f":"+IF(OR(DK121=DJ121,EC$40=1),0,\nIF(AND(EC$40>1,DK121=$N121),1-SUM($DX121:EB121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(EC$40=2,0,VDB(1,0,$N121,INT(EC$40-2-1),MIN($N121,INT(EC$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DJ121>=INT($N121),$N121-INT($N121),1)))*\nIF(EC$40=2,0,\nIF(INT(DK121)=INT(DJ121),DK121-DJ121,INT(DK121)-DJ121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(EC$40-2),MIN($N121,INT(EC$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DK121>INT($N121),$N121-INT($N121),1))*\nIF(EC$40=2,DK121,\nIF(INT(DK121)=INT(DJ121),0,DK121-INT(DK121)))))","v":0},{"$f":"+IF(OR(DL121=DK121,ED$40=1),0,\nIF(AND(ED$40>1,DL121=$N121),1-SUM($DX121:EC121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(ED$40=2,0,VDB(1,0,$N121,INT(ED$40-2-1),MIN($N121,INT(ED$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DK121>=INT($N121),$N121-INT($N121),1)))*\nIF(ED$40=2,0,\nIF(INT(DL121)=INT(DK121),DL121-DK121,INT(DL121)-DK121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(ED$40-2),MIN($N121,INT(ED$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DL121>INT($N121),$N121-INT($N121),1))*\nIF(ED$40=2,DL121,\nIF(INT(DL121)=INT(DK121),0,DL121-INT(DL121)))))","v":0},{"$f":"+IF(OR(DM121=DL121,EE$40=1),0,\nIF(AND(EE$40>1,DM121=$N121),1-SUM($DX121:ED121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(EE$40=2,0,VDB(1,0,$N121,INT(EE$40-2-1),MIN($N121,INT(EE$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DL121>=INT($N121),$N121-INT($N121),1)))*\nIF(EE$40=2,0,\nIF(INT(DM121)=INT(DL121),DM121-DL121,INT(DM121)-DL121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(EE$40-2),MIN($N121,INT(EE$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DM121>INT($N121),$N121-INT($N121),1))*\nIF(EE$40=2,DM121,\nIF(INT(DM121)=INT(DL121),0,DM121-INT(DM121)))))","v":0},{"$f":"+IF(OR(DN121=DM121,EF$40=1),0,\nIF(AND(EF$40>1,DN121=$N121),1-SUM($DX121:EE121),\nIF($N121<=1,\nIF($N121>0,1/$N121,0),\nIF(EF$40=2,0,VDB(1,0,$N121,INT(EF$40-2-1),MIN($N121,INT(EF$40-2-1)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DM121>=INT($N121),$N121-INT($N121),1)))*\nIF(EF$40=2,0,\nIF(INT(DN121)=INT(DM121),DN121-DM121,INT(DN121)-DM121))+\nIF($N121<=1,\nIF($N121>0,1/$N121,0),VDB(1,0,$N121,INT(EF$40-2),MIN($N121,INT(EF$40-2)+1),$CM121,IF($CN121=\"No\",1,0))/\nIF(DN121>INT($N121),$N121-INT($N121),1))*\nIF(EF$40=2,DN121,\nIF(INT(DN121)=INT(DM121),0,DN121-INT(DN121)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K122=\"Ongoing\",AR122,IF(RIGHT($K122,2)=RIGHT(BJ$39,2),SUM($AR122:AR122),0)+IF(RIGHT(BJ$39,2)>RIGHT($K122,2),AR122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AS122,IF(RIGHT($K122,2)=RIGHT(BK$39,2),SUM($AR122:AS122),0)+IF(RIGHT(BK$39,2)>RIGHT($K122,2),AS122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AT122,IF(RIGHT($K122,2)=RIGHT(BL$39,2),SUM($AR122:AT122),0)+IF(RIGHT(BL$39,2)>RIGHT($K122,2),AT122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AU122,IF(RIGHT($K122,2)=RIGHT(BM$39,2),SUM($AR122:AU122),0)+IF(RIGHT(BM$39,2)>RIGHT($K122,2),AU122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AV122,IF(RIGHT($K122,2)=RIGHT(BN$39,2),SUM($AR122:AV122),0)+IF(RIGHT(BN$39,2)>RIGHT($K122,2),AV122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AW122,IF(RIGHT($K122,2)=RIGHT(BO$39,2),SUM($AR122:AW122),0)+IF(RIGHT(BO$39,2)>RIGHT($K122,2),AW122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AX122,IF(RIGHT($K122,2)=RIGHT(BP$39,2),SUM($AR122:AX122),0)+IF(RIGHT(BP$39,2)>RIGHT($K122,2),AX122,0))","v":0},{"$f":"+IF($K122=\"Ongoing\",AY122,IF(RIGHT($K122,2)=RIGHT(BQ$39,2),SUM($AR122:AY122),0)+IF(RIGHT(BQ$39,2)>RIGHT($K122,2),AY122,0))","v":0},null,{"$f":"+Q122*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R122*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S122*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T122*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U122*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V122*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W122*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X122*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BS122,\nIF($J122=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BS122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BS122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BT122,\nIF($J122=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BT122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BT122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(ER122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BU122,\nIF($J122=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BU122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BU122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(ES122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BV122,\nIF($J122=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BV122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BV122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(ET122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BW122,\nIF($J122=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BW122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BW122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(EU122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BX122,\nIF($J122=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BX122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BX122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(EV122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BY122,\nIF($J122=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BY122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BY122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(EW122,0))","v":0},{"$f":"IF($M122=\"straight line\",IF($N122=0,0,\nIF($N122<=0.5,BZ122,\nIF($J122=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N122)<LEFT(#REF!,4)*1,0,((OFFSET(BZ122,0,-INT($N122+0.5),1,1))/$N122)*(IF($N122-INT($N122)>0.5,$N122-0.5-INT($N122),IF($N122-INT($N122)<=0.5,$N122-0.5-INT($N122)+1,0))))\n+BZ122/$N122*0.5,\nIF($J122=\"Declining Balance\",-#REF!,0)))),IFERROR(EX122,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K122=\"ongoing\",BS122,IF(RIGHT($K122,2)=RIGHT(CO$39,2),SUM($BR122:BS122),0)+IF(RIGHT(CO$39,2)>RIGHT($K122,2),BS122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BT122,IF(RIGHT($K122,2)=RIGHT(CP$39,2),SUM($BR122:BT122),0)+IF(RIGHT(CP$39,2)>RIGHT($K122,2),BT122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BU122,IF(RIGHT($K122,2)=RIGHT(CQ$39,2),SUM($BR122:BU122),0)+IF(RIGHT(CQ$39,2)>RIGHT($K122,2),BU122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BV122,IF(RIGHT($K122,2)=RIGHT(CR$39,2),SUM($BR122:BV122),0)+IF(RIGHT(CR$39,2)>RIGHT($K122,2),BV122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BW122,IF(RIGHT($K122,2)=RIGHT(CS$39,2),SUM($BR122:BW122),0)+IF(RIGHT(CS$39,2)>RIGHT($K122,2),BW122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BX122,IF(RIGHT($K122,2)=RIGHT(CT$39,2),SUM($BR122:BX122),0)+IF(RIGHT(CT$39,2)>RIGHT($K122,2),BX122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BY122,IF(RIGHT($K122,2)=RIGHT(CU$39,2),SUM($BR122:BY122),0)+IF(RIGHT(CU$39,2)>RIGHT($K122,2),BY122,0))","v":0},{"$f":"+IF($K122=\"ongoing\",BZ122,IF(RIGHT($K122,2)=RIGHT(CV$39,2),SUM($BR122:BZ122),0)+IF(RIGHT(CV$39,2)>RIGHT($K122,2),BZ122,0))","v":0},null,{"$f":"+MIN(IF($N122<=$CM122,MIN($N122,1),$N122),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N122<=$CM122,MIN($N122,1),$N122),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX122=CW122,0,\nIF(AND(DP$40>1,CX122=$N122),1-SUM($DO122:DO122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DP$40=1,0,VDB(1,0,$N122,INT(DP$40-1-1),MIN($N122,INT(DP$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CW122>=INT($N122),$N122-INT($N122),1)))*\nIF(DP$40=1,0,\nIF(INT(CX122)=INT(CW122),CX122-CW122,INT(CX122)-CW122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DP$40-1),MIN($N122,INT(DP$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CX122>INT($N122),$N122-INT($N122),1))*\nIF(DP$40=1,CX122,\nIF(INT(CX122)=INT(CW122),0,CX122-INT(CX122)))))","v":0},{"$f":"+IF(CY122=CX122,0,\nIF(AND(DQ$40>1,CY122=$N122),1-SUM($DO122:DP122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DQ$40=1,0,VDB(1,0,$N122,INT(DQ$40-1-1),MIN($N122,INT(DQ$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CX122>=INT($N122),$N122-INT($N122),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY122)=INT(CX122),CY122-CX122,INT(CY122)-CX122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DQ$40-1),MIN($N122,INT(DQ$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CY122>INT($N122),$N122-INT($N122),1))*\nIF(DQ$40=1,CY122,\nIF(INT(CY122)=INT(CX122),0,CY122-INT(CY122)))))","v":0},{"$f":"+IF(CZ122=CY122,0,\nIF(AND(DR$40>1,CZ122=$N122),1-SUM($DO122:DQ122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DR$40=1,0,VDB(1,0,$N122,INT(DR$40-1-1),MIN($N122,INT(DR$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CY122>=INT($N122),$N122-INT($N122),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ122)=INT(CY122),CZ122-CY122,INT(CZ122)-CY122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DR$40-1),MIN($N122,INT(DR$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CZ122>INT($N122),$N122-INT($N122),1))*\nIF(DR$40=1,CZ122,\nIF(INT(CZ122)=INT(CY122),0,CZ122-INT(CZ122)))))","v":0},{"$f":"+IF(DA122=CZ122,0,\nIF(AND(DS$40>1,DA122=$N122),1-SUM($DO122:DR122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DS$40=1,0,VDB(1,0,$N122,INT(DS$40-1-1),MIN($N122,INT(DS$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(CZ122>=INT($N122),$N122-INT($N122),1)))*\nIF(DS$40=1,0,\nIF(INT(DA122)=INT(CZ122),DA122-CZ122,INT(DA122)-CZ122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DS$40-1),MIN($N122,INT(DS$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DA122>INT($N122),$N122-INT($N122),1))*\nIF(DS$40=1,DA122,\nIF(INT(DA122)=INT(CZ122),0,DA122-INT(DA122)))))","v":0},{"$f":"+IF(DB122=DA122,0,\nIF(AND(DT$40>1,DB122=$N122),1-SUM($DO122:DS122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DT$40=1,0,VDB(1,0,$N122,INT(DT$40-1-1),MIN($N122,INT(DT$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DA122>=INT($N122),$N122-INT($N122),1)))*\nIF(DT$40=1,0,\nIF(INT(DB122)=INT(DA122),DB122-DA122,INT(DB122)-DA122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DT$40-1),MIN($N122,INT(DT$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DB122>INT($N122),$N122-INT($N122),1))*\nIF(DT$40=1,DB122,\nIF(INT(DB122)=INT(DA122),0,DB122-INT(DB122)))))","v":0},{"$f":"+IF(DC122=DB122,0,\nIF(AND(DU$40>1,DC122=$N122),1-SUM($DO122:DT122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DU$40=1,0,VDB(1,0,$N122,INT(DU$40-1-1),MIN($N122,INT(DU$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DB122>=INT($N122),$N122-INT($N122),1)))*\nIF(DU$40=1,0,\nIF(INT(DC122)=INT(DB122),DC122-DB122,INT(DC122)-DB122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DU$40-1),MIN($N122,INT(DU$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DC122>INT($N122),$N122-INT($N122),1))*\nIF(DU$40=1,DC122,\nIF(INT(DC122)=INT(DB122),0,DC122-INT(DC122)))))","v":0},{"$f":"+IF(DD122=DC122,0,\nIF(AND(DV$40>1,DD122=$N122),1-SUM($DO122:DU122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DV$40=1,0,VDB(1,0,$N122,INT(DV$40-1-1),MIN($N122,INT(DV$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DC122>=INT($N122),$N122-INT($N122),1)))*\nIF(DV$40=1,0,\nIF(INT(DD122)=INT(DC122),DD122-DC122,INT(DD122)-DC122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DV$40-1),MIN($N122,INT(DV$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DD122>INT($N122),$N122-INT($N122),1))*\nIF(DV$40=1,DD122,\nIF(INT(DD122)=INT(DC122),0,DD122-INT(DD122)))))","v":0},{"$f":"+IF(DE122=DD122,0,\nIF(AND(DW$40>1,DE122=$N122),1-SUM($DO122:DV122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DW$40=1,0,VDB(1,0,$N122,INT(DW$40-1-1),MIN($N122,INT(DW$40-1-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DD122>=INT($N122),$N122-INT($N122),1)))*\nIF(DW$40=1,0,\nIF(INT(DE122)=INT(DD122),DE122-DD122,INT(DE122)-DD122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DW$40-1),MIN($N122,INT(DW$40-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DE122>INT($N122),$N122-INT($N122),1))*\nIF(DW$40=1,DE122,\nIF(INT(DE122)=INT(DD122),0,DE122-INT(DE122)))))","v":0},null,{"$f":"+IF(OR(DG122=DF122,DY$40=1),0,\nIF(AND(DY$40>1,DG122=$N122),1-SUM($DX122:DX122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DY$40=2,0,VDB(1,0,$N122,INT(DY$40-2-1),MIN($N122,INT(DY$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DF122>=INT($N122),$N122-INT($N122),1)))*\nIF(DY$40=2,0,\nIF(INT(DG122)=INT(DF122),DG122-DF122,INT(DG122)-DF122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DY$40-2),MIN($N122,INT(DY$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DG122>INT($N122),$N122-INT($N122),1))*\nIF(DY$40=2,DG122,\nIF(INT(DG122)=INT(DF122),0,DG122-INT(DG122)))))","v":0},{"$f":"+IF(OR(DH122=DG122,DZ$40=1),0,\nIF(AND(DZ$40>1,DH122=$N122),1-SUM($DX122:DY122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(DZ$40=2,0,VDB(1,0,$N122,INT(DZ$40-2-1),MIN($N122,INT(DZ$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DG122>=INT($N122),$N122-INT($N122),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH122)=INT(DG122),DH122-DG122,INT(DH122)-DG122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(DZ$40-2),MIN($N122,INT(DZ$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DH122>INT($N122),$N122-INT($N122),1))*\nIF(DZ$40=2,DH122,\nIF(INT(DH122)=INT(DG122),0,DH122-INT(DH122)))))","v":0},{"$f":"+IF(OR(DI122=DH122,EA$40=1),0,\nIF(AND(EA$40>1,DI122=$N122),1-SUM($DX122:DZ122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(EA$40=2,0,VDB(1,0,$N122,INT(EA$40-2-1),MIN($N122,INT(EA$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DH122>=INT($N122),$N122-INT($N122),1)))*\nIF(EA$40=2,0,\nIF(INT(DI122)=INT(DH122),DI122-DH122,INT(DI122)-DH122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(EA$40-2),MIN($N122,INT(EA$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DI122>INT($N122),$N122-INT($N122),1))*\nIF(EA$40=2,DI122,\nIF(INT(DI122)=INT(DH122),0,DI122-INT(DI122)))))","v":0},{"$f":"+IF(OR(DJ122=DI122,EB$40=1),0,\nIF(AND(EB$40>1,DJ122=$N122),1-SUM($DX122:EA122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(EB$40=2,0,VDB(1,0,$N122,INT(EB$40-2-1),MIN($N122,INT(EB$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DI122>=INT($N122),$N122-INT($N122),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ122)=INT(DI122),DJ122-DI122,INT(DJ122)-DI122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(EB$40-2),MIN($N122,INT(EB$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DJ122>INT($N122),$N122-INT($N122),1))*\nIF(EB$40=2,DJ122,\nIF(INT(DJ122)=INT(DI122),0,DJ122-INT(DJ122)))))","v":0},{"$f":"+IF(OR(DK122=DJ122,EC$40=1),0,\nIF(AND(EC$40>1,DK122=$N122),1-SUM($DX122:EB122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(EC$40=2,0,VDB(1,0,$N122,INT(EC$40-2-1),MIN($N122,INT(EC$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DJ122>=INT($N122),$N122-INT($N122),1)))*\nIF(EC$40=2,0,\nIF(INT(DK122)=INT(DJ122),DK122-DJ122,INT(DK122)-DJ122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(EC$40-2),MIN($N122,INT(EC$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DK122>INT($N122),$N122-INT($N122),1))*\nIF(EC$40=2,DK122,\nIF(INT(DK122)=INT(DJ122),0,DK122-INT(DK122)))))","v":0},{"$f":"+IF(OR(DL122=DK122,ED$40=1),0,\nIF(AND(ED$40>1,DL122=$N122),1-SUM($DX122:EC122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(ED$40=2,0,VDB(1,0,$N122,INT(ED$40-2-1),MIN($N122,INT(ED$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DK122>=INT($N122),$N122-INT($N122),1)))*\nIF(ED$40=2,0,\nIF(INT(DL122)=INT(DK122),DL122-DK122,INT(DL122)-DK122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(ED$40-2),MIN($N122,INT(ED$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DL122>INT($N122),$N122-INT($N122),1))*\nIF(ED$40=2,DL122,\nIF(INT(DL122)=INT(DK122),0,DL122-INT(DL122)))))","v":0},{"$f":"+IF(OR(DM122=DL122,EE$40=1),0,\nIF(AND(EE$40>1,DM122=$N122),1-SUM($DX122:ED122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(EE$40=2,0,VDB(1,0,$N122,INT(EE$40-2-1),MIN($N122,INT(EE$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DL122>=INT($N122),$N122-INT($N122),1)))*\nIF(EE$40=2,0,\nIF(INT(DM122)=INT(DL122),DM122-DL122,INT(DM122)-DL122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(EE$40-2),MIN($N122,INT(EE$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DM122>INT($N122),$N122-INT($N122),1))*\nIF(EE$40=2,DM122,\nIF(INT(DM122)=INT(DL122),0,DM122-INT(DM122)))))","v":0},{"$f":"+IF(OR(DN122=DM122,EF$40=1),0,\nIF(AND(EF$40>1,DN122=$N122),1-SUM($DX122:EE122),\nIF($N122<=1,\nIF($N122>0,1/$N122,0),\nIF(EF$40=2,0,VDB(1,0,$N122,INT(EF$40-2-1),MIN($N122,INT(EF$40-2-1)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DM122>=INT($N122),$N122-INT($N122),1)))*\nIF(EF$40=2,0,\nIF(INT(DN122)=INT(DM122),DN122-DM122,INT(DN122)-DM122))+\nIF($N122<=1,\nIF($N122>0,1/$N122,0),VDB(1,0,$N122,INT(EF$40-2),MIN($N122,INT(EF$40-2)+1),$CM122,IF($CN122=\"No\",1,0))/\nIF(DN122>INT($N122),$N122-INT($N122),1))*\nIF(EF$40=2,DN122,\nIF(INT(DN122)=INT(DM122),0,DN122-INT(DN122)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K123=\"Ongoing\",AR123,IF(RIGHT($K123,2)=RIGHT(BJ$39,2),SUM($AR123:AR123),0)+IF(RIGHT(BJ$39,2)>RIGHT($K123,2),AR123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AS123,IF(RIGHT($K123,2)=RIGHT(BK$39,2),SUM($AR123:AS123),0)+IF(RIGHT(BK$39,2)>RIGHT($K123,2),AS123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AT123,IF(RIGHT($K123,2)=RIGHT(BL$39,2),SUM($AR123:AT123),0)+IF(RIGHT(BL$39,2)>RIGHT($K123,2),AT123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AU123,IF(RIGHT($K123,2)=RIGHT(BM$39,2),SUM($AR123:AU123),0)+IF(RIGHT(BM$39,2)>RIGHT($K123,2),AU123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AV123,IF(RIGHT($K123,2)=RIGHT(BN$39,2),SUM($AR123:AV123),0)+IF(RIGHT(BN$39,2)>RIGHT($K123,2),AV123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AW123,IF(RIGHT($K123,2)=RIGHT(BO$39,2),SUM($AR123:AW123),0)+IF(RIGHT(BO$39,2)>RIGHT($K123,2),AW123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AX123,IF(RIGHT($K123,2)=RIGHT(BP$39,2),SUM($AR123:AX123),0)+IF(RIGHT(BP$39,2)>RIGHT($K123,2),AX123,0))","v":0},{"$f":"+IF($K123=\"Ongoing\",AY123,IF(RIGHT($K123,2)=RIGHT(BQ$39,2),SUM($AR123:AY123),0)+IF(RIGHT(BQ$39,2)>RIGHT($K123,2),AY123,0))","v":0},null,{"$f":"+Q123*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R123*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S123*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T123*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U123*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V123*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W123*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X123*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BS123,\nIF($J123=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BS123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BS123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BT123,\nIF($J123=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BT123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BT123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(ER123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BU123,\nIF($J123=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BU123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BU123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(ES123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BV123,\nIF($J123=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BV123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BV123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(ET123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BW123,\nIF($J123=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BW123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BW123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(EU123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BX123,\nIF($J123=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BX123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BX123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(EV123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BY123,\nIF($J123=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BY123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BY123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(EW123,0))","v":0},{"$f":"IF($M123=\"straight line\",IF($N123=0,0,\nIF($N123<=0.5,BZ123,\nIF($J123=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N123)<LEFT(#REF!,4)*1,0,((OFFSET(BZ123,0,-INT($N123+0.5),1,1))/$N123)*(IF($N123-INT($N123)>0.5,$N123-0.5-INT($N123),IF($N123-INT($N123)<=0.5,$N123-0.5-INT($N123)+1,0))))\n+BZ123/$N123*0.5,\nIF($J123=\"Declining Balance\",-#REF!,0)))),IFERROR(EX123,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K123=\"ongoing\",BS123,IF(RIGHT($K123,2)=RIGHT(CO$39,2),SUM($BR123:BS123),0)+IF(RIGHT(CO$39,2)>RIGHT($K123,2),BS123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BT123,IF(RIGHT($K123,2)=RIGHT(CP$39,2),SUM($BR123:BT123),0)+IF(RIGHT(CP$39,2)>RIGHT($K123,2),BT123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BU123,IF(RIGHT($K123,2)=RIGHT(CQ$39,2),SUM($BR123:BU123),0)+IF(RIGHT(CQ$39,2)>RIGHT($K123,2),BU123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BV123,IF(RIGHT($K123,2)=RIGHT(CR$39,2),SUM($BR123:BV123),0)+IF(RIGHT(CR$39,2)>RIGHT($K123,2),BV123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BW123,IF(RIGHT($K123,2)=RIGHT(CS$39,2),SUM($BR123:BW123),0)+IF(RIGHT(CS$39,2)>RIGHT($K123,2),BW123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BX123,IF(RIGHT($K123,2)=RIGHT(CT$39,2),SUM($BR123:BX123),0)+IF(RIGHT(CT$39,2)>RIGHT($K123,2),BX123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BY123,IF(RIGHT($K123,2)=RIGHT(CU$39,2),SUM($BR123:BY123),0)+IF(RIGHT(CU$39,2)>RIGHT($K123,2),BY123,0))","v":0},{"$f":"+IF($K123=\"ongoing\",BZ123,IF(RIGHT($K123,2)=RIGHT(CV$39,2),SUM($BR123:BZ123),0)+IF(RIGHT(CV$39,2)>RIGHT($K123,2),BZ123,0))","v":0},null,{"$f":"+MIN(IF($N123<=$CM123,MIN($N123,1),$N123),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N123<=$CM123,MIN($N123,1),$N123),IF(CY$40=1,0.5,CX123+1))","v":1},1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N123<=$CM123,MIN($N123,1),$N123),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N123<=$CM123,MIN($N123,1),$N123),IF(DH$40=2,0.5,DG123+1)))","v":0.5},1,1,1,1,1,1,null,{"$f":"+IF(CX123=CW123,0,\nIF(AND(DP$40>1,CX123=$N123),1-SUM($DO123:DO123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DP$40=1,0,VDB(1,0,$N123,INT(DP$40-1-1),MIN($N123,INT(DP$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CW123>=INT($N123),$N123-INT($N123),1)))*\nIF(DP$40=1,0,\nIF(INT(CX123)=INT(CW123),CX123-CW123,INT(CX123)-CW123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DP$40-1),MIN($N123,INT(DP$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CX123>INT($N123),$N123-INT($N123),1))*\nIF(DP$40=1,CX123,\nIF(INT(CX123)=INT(CW123),0,CX123-INT(CX123)))))","v":0},{"$f":"+IF(CY123=CX123,0,\nIF(AND(DQ$40>1,CY123=$N123),1-SUM($DO123:DP123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DQ$40=1,0,VDB(1,0,$N123,INT(DQ$40-1-1),MIN($N123,INT(DQ$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CX123>=INT($N123),$N123-INT($N123),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY123)=INT(CX123),CY123-CX123,INT(CY123)-CX123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DQ$40-1),MIN($N123,INT(DQ$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CY123>INT($N123),$N123-INT($N123),1))*\nIF(DQ$40=1,CY123,\nIF(INT(CY123)=INT(CX123),0,CY123-INT(CY123)))))","v":0},{"$f":"+IF(CZ123=CY123,0,\nIF(AND(DR$40>1,CZ123=$N123),1-SUM($DO123:DQ123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DR$40=1,0,VDB(1,0,$N123,INT(DR$40-1-1),MIN($N123,INT(DR$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CY123>=INT($N123),$N123-INT($N123),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ123)=INT(CY123),CZ123-CY123,INT(CZ123)-CY123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DR$40-1),MIN($N123,INT(DR$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CZ123>INT($N123),$N123-INT($N123),1))*\nIF(DR$40=1,CZ123,\nIF(INT(CZ123)=INT(CY123),0,CZ123-INT(CZ123)))))","v":0},{"$f":"+IF(DA123=CZ123,0,\nIF(AND(DS$40>1,DA123=$N123),1-SUM($DO123:DR123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DS$40=1,0,VDB(1,0,$N123,INT(DS$40-1-1),MIN($N123,INT(DS$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(CZ123>=INT($N123),$N123-INT($N123),1)))*\nIF(DS$40=1,0,\nIF(INT(DA123)=INT(CZ123),DA123-CZ123,INT(DA123)-CZ123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DS$40-1),MIN($N123,INT(DS$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DA123>INT($N123),$N123-INT($N123),1))*\nIF(DS$40=1,DA123,\nIF(INT(DA123)=INT(CZ123),0,DA123-INT(DA123)))))","v":0},{"$f":"+IF(DB123=DA123,0,\nIF(AND(DT$40>1,DB123=$N123),1-SUM($DO123:DS123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DT$40=1,0,VDB(1,0,$N123,INT(DT$40-1-1),MIN($N123,INT(DT$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DA123>=INT($N123),$N123-INT($N123),1)))*\nIF(DT$40=1,0,\nIF(INT(DB123)=INT(DA123),DB123-DA123,INT(DB123)-DA123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DT$40-1),MIN($N123,INT(DT$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DB123>INT($N123),$N123-INT($N123),1))*\nIF(DT$40=1,DB123,\nIF(INT(DB123)=INT(DA123),0,DB123-INT(DB123)))))","v":0},{"$f":"+IF(DC123=DB123,0,\nIF(AND(DU$40>1,DC123=$N123),1-SUM($DO123:DT123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DU$40=1,0,VDB(1,0,$N123,INT(DU$40-1-1),MIN($N123,INT(DU$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DB123>=INT($N123),$N123-INT($N123),1)))*\nIF(DU$40=1,0,\nIF(INT(DC123)=INT(DB123),DC123-DB123,INT(DC123)-DB123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DU$40-1),MIN($N123,INT(DU$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DC123>INT($N123),$N123-INT($N123),1))*\nIF(DU$40=1,DC123,\nIF(INT(DC123)=INT(DB123),0,DC123-INT(DC123)))))","v":0},{"$f":"+IF(DD123=DC123,0,\nIF(AND(DV$40>1,DD123=$N123),1-SUM($DO123:DU123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DV$40=1,0,VDB(1,0,$N123,INT(DV$40-1-1),MIN($N123,INT(DV$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DC123>=INT($N123),$N123-INT($N123),1)))*\nIF(DV$40=1,0,\nIF(INT(DD123)=INT(DC123),DD123-DC123,INT(DD123)-DC123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DV$40-1),MIN($N123,INT(DV$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DD123>INT($N123),$N123-INT($N123),1))*\nIF(DV$40=1,DD123,\nIF(INT(DD123)=INT(DC123),0,DD123-INT(DD123)))))","v":0},{"$f":"+IF(DE123=DD123,0,\nIF(AND(DW$40>1,DE123=$N123),1-SUM($DO123:DV123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DW$40=1,0,VDB(1,0,$N123,INT(DW$40-1-1),MIN($N123,INT(DW$40-1-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DD123>=INT($N123),$N123-INT($N123),1)))*\nIF(DW$40=1,0,\nIF(INT(DE123)=INT(DD123),DE123-DD123,INT(DE123)-DD123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DW$40-1),MIN($N123,INT(DW$40-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DE123>INT($N123),$N123-INT($N123),1))*\nIF(DW$40=1,DE123,\nIF(INT(DE123)=INT(DD123),0,DE123-INT(DE123)))))","v":0},null,{"$f":"+IF(OR(DG123=DF123,DY$40=1),0,\nIF(AND(DY$40>1,DG123=$N123),1-SUM($DX123:DX123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DY$40=2,0,VDB(1,0,$N123,INT(DY$40-2-1),MIN($N123,INT(DY$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DF123>=INT($N123),$N123-INT($N123),1)))*\nIF(DY$40=2,0,\nIF(INT(DG123)=INT(DF123),DG123-DF123,INT(DG123)-DF123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DY$40-2),MIN($N123,INT(DY$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DG123>INT($N123),$N123-INT($N123),1))*\nIF(DY$40=2,DG123,\nIF(INT(DG123)=INT(DF123),0,DG123-INT(DG123)))))","v":0},{"$f":"+IF(OR(DH123=DG123,DZ$40=1),0,\nIF(AND(DZ$40>1,DH123=$N123),1-SUM($DX123:DY123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(DZ$40=2,0,VDB(1,0,$N123,INT(DZ$40-2-1),MIN($N123,INT(DZ$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DG123>=INT($N123),$N123-INT($N123),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH123)=INT(DG123),DH123-DG123,INT(DH123)-DG123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(DZ$40-2),MIN($N123,INT(DZ$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DH123>INT($N123),$N123-INT($N123),1))*\nIF(DZ$40=2,DH123,\nIF(INT(DH123)=INT(DG123),0,DH123-INT(DH123)))))","v":0},{"$f":"+IF(OR(DI123=DH123,EA$40=1),0,\nIF(AND(EA$40>1,DI123=$N123),1-SUM($DX123:DZ123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(EA$40=2,0,VDB(1,0,$N123,INT(EA$40-2-1),MIN($N123,INT(EA$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DH123>=INT($N123),$N123-INT($N123),1)))*\nIF(EA$40=2,0,\nIF(INT(DI123)=INT(DH123),DI123-DH123,INT(DI123)-DH123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(EA$40-2),MIN($N123,INT(EA$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DI123>INT($N123),$N123-INT($N123),1))*\nIF(EA$40=2,DI123,\nIF(INT(DI123)=INT(DH123),0,DI123-INT(DI123)))))","v":0},{"$f":"+IF(OR(DJ123=DI123,EB$40=1),0,\nIF(AND(EB$40>1,DJ123=$N123),1-SUM($DX123:EA123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(EB$40=2,0,VDB(1,0,$N123,INT(EB$40-2-1),MIN($N123,INT(EB$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DI123>=INT($N123),$N123-INT($N123),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ123)=INT(DI123),DJ123-DI123,INT(DJ123)-DI123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(EB$40-2),MIN($N123,INT(EB$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DJ123>INT($N123),$N123-INT($N123),1))*\nIF(EB$40=2,DJ123,\nIF(INT(DJ123)=INT(DI123),0,DJ123-INT(DJ123)))))","v":0},{"$f":"+IF(OR(DK123=DJ123,EC$40=1),0,\nIF(AND(EC$40>1,DK123=$N123),1-SUM($DX123:EB123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(EC$40=2,0,VDB(1,0,$N123,INT(EC$40-2-1),MIN($N123,INT(EC$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DJ123>=INT($N123),$N123-INT($N123),1)))*\nIF(EC$40=2,0,\nIF(INT(DK123)=INT(DJ123),DK123-DJ123,INT(DK123)-DJ123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(EC$40-2),MIN($N123,INT(EC$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DK123>INT($N123),$N123-INT($N123),1))*\nIF(EC$40=2,DK123,\nIF(INT(DK123)=INT(DJ123),0,DK123-INT(DK123)))))","v":0},{"$f":"+IF(OR(DL123=DK123,ED$40=1),0,\nIF(AND(ED$40>1,DL123=$N123),1-SUM($DX123:EC123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(ED$40=2,0,VDB(1,0,$N123,INT(ED$40-2-1),MIN($N123,INT(ED$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DK123>=INT($N123),$N123-INT($N123),1)))*\nIF(ED$40=2,0,\nIF(INT(DL123)=INT(DK123),DL123-DK123,INT(DL123)-DK123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(ED$40-2),MIN($N123,INT(ED$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DL123>INT($N123),$N123-INT($N123),1))*\nIF(ED$40=2,DL123,\nIF(INT(DL123)=INT(DK123),0,DL123-INT(DL123)))))","v":0},{"$f":"+IF(OR(DM123=DL123,EE$40=1),0,\nIF(AND(EE$40>1,DM123=$N123),1-SUM($DX123:ED123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(EE$40=2,0,VDB(1,0,$N123,INT(EE$40-2-1),MIN($N123,INT(EE$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DL123>=INT($N123),$N123-INT($N123),1)))*\nIF(EE$40=2,0,\nIF(INT(DM123)=INT(DL123),DM123-DL123,INT(DM123)-DL123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(EE$40-2),MIN($N123,INT(EE$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DM123>INT($N123),$N123-INT($N123),1))*\nIF(EE$40=2,DM123,\nIF(INT(DM123)=INT(DL123),0,DM123-INT(DM123)))))","v":0},{"$f":"+IF(OR(DN123=DM123,EF$40=1),0,\nIF(AND(EF$40>1,DN123=$N123),1-SUM($DX123:EE123),\nIF($N123<=1,\nIF($N123>0,1/$N123,0),\nIF(EF$40=2,0,VDB(1,0,$N123,INT(EF$40-2-1),MIN($N123,INT(EF$40-2-1)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DM123>=INT($N123),$N123-INT($N123),1)))*\nIF(EF$40=2,0,\nIF(INT(DN123)=INT(DM123),DN123-DM123,INT(DN123)-DM123))+\nIF($N123<=1,\nIF($N123>0,1/$N123,0),VDB(1,0,$N123,INT(EF$40-2),MIN($N123,INT(EF$40-2)+1),$CM123,IF($CN123=\"No\",1,0))/\nIF(DN123>INT($N123),$N123-INT($N123),1))*\nIF(EF$40=2,DN123,\nIF(INT(DN123)=INT(DM123),0,DN123-INT(DN123)))))","v":0},null,{"$f":"+OFFSET($DY123,0,MAX($EH$40:$HI$40)-EH$40)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K124=\"Ongoing\",AR124,IF(RIGHT($K124,2)=RIGHT(BJ$39,2),SUM($AR124:AR124),0)+IF(RIGHT(BJ$39,2)>RIGHT($K124,2),AR124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AS124,IF(RIGHT($K124,2)=RIGHT(BK$39,2),SUM($AR124:AS124),0)+IF(RIGHT(BK$39,2)>RIGHT($K124,2),AS124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AT124,IF(RIGHT($K124,2)=RIGHT(BL$39,2),SUM($AR124:AT124),0)+IF(RIGHT(BL$39,2)>RIGHT($K124,2),AT124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AU124,IF(RIGHT($K124,2)=RIGHT(BM$39,2),SUM($AR124:AU124),0)+IF(RIGHT(BM$39,2)>RIGHT($K124,2),AU124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AV124,IF(RIGHT($K124,2)=RIGHT(BN$39,2),SUM($AR124:AV124),0)+IF(RIGHT(BN$39,2)>RIGHT($K124,2),AV124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AW124,IF(RIGHT($K124,2)=RIGHT(BO$39,2),SUM($AR124:AW124),0)+IF(RIGHT(BO$39,2)>RIGHT($K124,2),AW124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AX124,IF(RIGHT($K124,2)=RIGHT(BP$39,2),SUM($AR124:AX124),0)+IF(RIGHT(BP$39,2)>RIGHT($K124,2),AX124,0))","v":0},{"$f":"+IF($K124=\"Ongoing\",AY124,IF(RIGHT($K124,2)=RIGHT(BQ$39,2),SUM($AR124:AY124),0)+IF(RIGHT(BQ$39,2)>RIGHT($K124,2),AY124,0))","v":0},null,{"$f":"+Q124*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R124*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S124*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T124*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U124*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V124*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W124*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X124*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BS124,\nIF($J124=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BS124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BS124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BT124,\nIF($J124=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BT124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BT124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(ER124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BU124,\nIF($J124=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BU124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BU124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(ES124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BV124,\nIF($J124=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BV124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BV124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(ET124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BW124,\nIF($J124=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BW124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BW124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(EU124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BX124,\nIF($J124=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BX124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BX124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(EV124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BY124,\nIF($J124=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BY124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BY124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(EW124,0))","v":0},{"$f":"IF($M124=\"straight line\",IF($N124=0,0,\nIF($N124<=0.5,BZ124,\nIF($J124=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N124)<LEFT(#REF!,4)*1,0,((OFFSET(BZ124,0,-INT($N124+0.5),1,1))/$N124)*(IF($N124-INT($N124)>0.5,$N124-0.5-INT($N124),IF($N124-INT($N124)<=0.5,$N124-0.5-INT($N124)+1,0))))\n+BZ124/$N124*0.5,\nIF($J124=\"Declining Balance\",-#REF!,0)))),IFERROR(EX124,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K124=\"ongoing\",BS124,IF(RIGHT($K124,2)=RIGHT(CO$39,2),SUM($BR124:BS124),0)+IF(RIGHT(CO$39,2)>RIGHT($K124,2),BS124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BT124,IF(RIGHT($K124,2)=RIGHT(CP$39,2),SUM($BR124:BT124),0)+IF(RIGHT(CP$39,2)>RIGHT($K124,2),BT124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BU124,IF(RIGHT($K124,2)=RIGHT(CQ$39,2),SUM($BR124:BU124),0)+IF(RIGHT(CQ$39,2)>RIGHT($K124,2),BU124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BV124,IF(RIGHT($K124,2)=RIGHT(CR$39,2),SUM($BR124:BV124),0)+IF(RIGHT(CR$39,2)>RIGHT($K124,2),BV124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BW124,IF(RIGHT($K124,2)=RIGHT(CS$39,2),SUM($BR124:BW124),0)+IF(RIGHT(CS$39,2)>RIGHT($K124,2),BW124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BX124,IF(RIGHT($K124,2)=RIGHT(CT$39,2),SUM($BR124:BX124),0)+IF(RIGHT(CT$39,2)>RIGHT($K124,2),BX124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BY124,IF(RIGHT($K124,2)=RIGHT(CU$39,2),SUM($BR124:BY124),0)+IF(RIGHT(CU$39,2)>RIGHT($K124,2),BY124,0))","v":0},{"$f":"+IF($K124=\"ongoing\",BZ124,IF(RIGHT($K124,2)=RIGHT(CV$39,2),SUM($BR124:BZ124),0)+IF(RIGHT(CV$39,2)>RIGHT($K124,2),BZ124,0))","v":0},null,{"$f":"+MIN(IF($N124<=$CM124,MIN($N124,1),$N124),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N124<=$CM124,MIN($N124,1),$N124),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX124=CW124,0,\nIF(AND(DP$40>1,CX124=$N124),1-SUM($DO124:DO124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DP$40=1,0,VDB(1,0,$N124,INT(DP$40-1-1),MIN($N124,INT(DP$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CW124>=INT($N124),$N124-INT($N124),1)))*\nIF(DP$40=1,0,\nIF(INT(CX124)=INT(CW124),CX124-CW124,INT(CX124)-CW124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DP$40-1),MIN($N124,INT(DP$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CX124>INT($N124),$N124-INT($N124),1))*\nIF(DP$40=1,CX124,\nIF(INT(CX124)=INT(CW124),0,CX124-INT(CX124)))))","v":0},{"$f":"+IF(CY124=CX124,0,\nIF(AND(DQ$40>1,CY124=$N124),1-SUM($DO124:DP124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DQ$40=1,0,VDB(1,0,$N124,INT(DQ$40-1-1),MIN($N124,INT(DQ$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CX124>=INT($N124),$N124-INT($N124),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY124)=INT(CX124),CY124-CX124,INT(CY124)-CX124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DQ$40-1),MIN($N124,INT(DQ$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CY124>INT($N124),$N124-INT($N124),1))*\nIF(DQ$40=1,CY124,\nIF(INT(CY124)=INT(CX124),0,CY124-INT(CY124)))))","v":0},{"$f":"+IF(CZ124=CY124,0,\nIF(AND(DR$40>1,CZ124=$N124),1-SUM($DO124:DQ124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DR$40=1,0,VDB(1,0,$N124,INT(DR$40-1-1),MIN($N124,INT(DR$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CY124>=INT($N124),$N124-INT($N124),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ124)=INT(CY124),CZ124-CY124,INT(CZ124)-CY124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DR$40-1),MIN($N124,INT(DR$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CZ124>INT($N124),$N124-INT($N124),1))*\nIF(DR$40=1,CZ124,\nIF(INT(CZ124)=INT(CY124),0,CZ124-INT(CZ124)))))","v":0},{"$f":"+IF(DA124=CZ124,0,\nIF(AND(DS$40>1,DA124=$N124),1-SUM($DO124:DR124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DS$40=1,0,VDB(1,0,$N124,INT(DS$40-1-1),MIN($N124,INT(DS$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(CZ124>=INT($N124),$N124-INT($N124),1)))*\nIF(DS$40=1,0,\nIF(INT(DA124)=INT(CZ124),DA124-CZ124,INT(DA124)-CZ124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DS$40-1),MIN($N124,INT(DS$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DA124>INT($N124),$N124-INT($N124),1))*\nIF(DS$40=1,DA124,\nIF(INT(DA124)=INT(CZ124),0,DA124-INT(DA124)))))","v":0},{"$f":"+IF(DB124=DA124,0,\nIF(AND(DT$40>1,DB124=$N124),1-SUM($DO124:DS124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DT$40=1,0,VDB(1,0,$N124,INT(DT$40-1-1),MIN($N124,INT(DT$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DA124>=INT($N124),$N124-INT($N124),1)))*\nIF(DT$40=1,0,\nIF(INT(DB124)=INT(DA124),DB124-DA124,INT(DB124)-DA124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DT$40-1),MIN($N124,INT(DT$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DB124>INT($N124),$N124-INT($N124),1))*\nIF(DT$40=1,DB124,\nIF(INT(DB124)=INT(DA124),0,DB124-INT(DB124)))))","v":0},{"$f":"+IF(DC124=DB124,0,\nIF(AND(DU$40>1,DC124=$N124),1-SUM($DO124:DT124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DU$40=1,0,VDB(1,0,$N124,INT(DU$40-1-1),MIN($N124,INT(DU$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DB124>=INT($N124),$N124-INT($N124),1)))*\nIF(DU$40=1,0,\nIF(INT(DC124)=INT(DB124),DC124-DB124,INT(DC124)-DB124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DU$40-1),MIN($N124,INT(DU$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DC124>INT($N124),$N124-INT($N124),1))*\nIF(DU$40=1,DC124,\nIF(INT(DC124)=INT(DB124),0,DC124-INT(DC124)))))","v":0},{"$f":"+IF(DD124=DC124,0,\nIF(AND(DV$40>1,DD124=$N124),1-SUM($DO124:DU124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DV$40=1,0,VDB(1,0,$N124,INT(DV$40-1-1),MIN($N124,INT(DV$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DC124>=INT($N124),$N124-INT($N124),1)))*\nIF(DV$40=1,0,\nIF(INT(DD124)=INT(DC124),DD124-DC124,INT(DD124)-DC124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DV$40-1),MIN($N124,INT(DV$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DD124>INT($N124),$N124-INT($N124),1))*\nIF(DV$40=1,DD124,\nIF(INT(DD124)=INT(DC124),0,DD124-INT(DD124)))))","v":0},{"$f":"+IF(DE124=DD124,0,\nIF(AND(DW$40>1,DE124=$N124),1-SUM($DO124:DV124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DW$40=1,0,VDB(1,0,$N124,INT(DW$40-1-1),MIN($N124,INT(DW$40-1-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DD124>=INT($N124),$N124-INT($N124),1)))*\nIF(DW$40=1,0,\nIF(INT(DE124)=INT(DD124),DE124-DD124,INT(DE124)-DD124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DW$40-1),MIN($N124,INT(DW$40-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DE124>INT($N124),$N124-INT($N124),1))*\nIF(DW$40=1,DE124,\nIF(INT(DE124)=INT(DD124),0,DE124-INT(DE124)))))","v":0},null,{"$f":"+IF(OR(DG124=DF124,DY$40=1),0,\nIF(AND(DY$40>1,DG124=$N124),1-SUM($DX124:DX124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DY$40=2,0,VDB(1,0,$N124,INT(DY$40-2-1),MIN($N124,INT(DY$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DF124>=INT($N124),$N124-INT($N124),1)))*\nIF(DY$40=2,0,\nIF(INT(DG124)=INT(DF124),DG124-DF124,INT(DG124)-DF124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DY$40-2),MIN($N124,INT(DY$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DG124>INT($N124),$N124-INT($N124),1))*\nIF(DY$40=2,DG124,\nIF(INT(DG124)=INT(DF124),0,DG124-INT(DG124)))))","v":0},{"$f":"+IF(OR(DH124=DG124,DZ$40=1),0,\nIF(AND(DZ$40>1,DH124=$N124),1-SUM($DX124:DY124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(DZ$40=2,0,VDB(1,0,$N124,INT(DZ$40-2-1),MIN($N124,INT(DZ$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DG124>=INT($N124),$N124-INT($N124),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH124)=INT(DG124),DH124-DG124,INT(DH124)-DG124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(DZ$40-2),MIN($N124,INT(DZ$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DH124>INT($N124),$N124-INT($N124),1))*\nIF(DZ$40=2,DH124,\nIF(INT(DH124)=INT(DG124),0,DH124-INT(DH124)))))","v":0},{"$f":"+IF(OR(DI124=DH124,EA$40=1),0,\nIF(AND(EA$40>1,DI124=$N124),1-SUM($DX124:DZ124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(EA$40=2,0,VDB(1,0,$N124,INT(EA$40-2-1),MIN($N124,INT(EA$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DH124>=INT($N124),$N124-INT($N124),1)))*\nIF(EA$40=2,0,\nIF(INT(DI124)=INT(DH124),DI124-DH124,INT(DI124)-DH124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(EA$40-2),MIN($N124,INT(EA$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DI124>INT($N124),$N124-INT($N124),1))*\nIF(EA$40=2,DI124,\nIF(INT(DI124)=INT(DH124),0,DI124-INT(DI124)))))","v":0},{"$f":"+IF(OR(DJ124=DI124,EB$40=1),0,\nIF(AND(EB$40>1,DJ124=$N124),1-SUM($DX124:EA124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(EB$40=2,0,VDB(1,0,$N124,INT(EB$40-2-1),MIN($N124,INT(EB$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DI124>=INT($N124),$N124-INT($N124),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ124)=INT(DI124),DJ124-DI124,INT(DJ124)-DI124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(EB$40-2),MIN($N124,INT(EB$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DJ124>INT($N124),$N124-INT($N124),1))*\nIF(EB$40=2,DJ124,\nIF(INT(DJ124)=INT(DI124),0,DJ124-INT(DJ124)))))","v":0},{"$f":"+IF(OR(DK124=DJ124,EC$40=1),0,\nIF(AND(EC$40>1,DK124=$N124),1-SUM($DX124:EB124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(EC$40=2,0,VDB(1,0,$N124,INT(EC$40-2-1),MIN($N124,INT(EC$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DJ124>=INT($N124),$N124-INT($N124),1)))*\nIF(EC$40=2,0,\nIF(INT(DK124)=INT(DJ124),DK124-DJ124,INT(DK124)-DJ124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(EC$40-2),MIN($N124,INT(EC$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DK124>INT($N124),$N124-INT($N124),1))*\nIF(EC$40=2,DK124,\nIF(INT(DK124)=INT(DJ124),0,DK124-INT(DK124)))))","v":0},{"$f":"+IF(OR(DL124=DK124,ED$40=1),0,\nIF(AND(ED$40>1,DL124=$N124),1-SUM($DX124:EC124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(ED$40=2,0,VDB(1,0,$N124,INT(ED$40-2-1),MIN($N124,INT(ED$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DK124>=INT($N124),$N124-INT($N124),1)))*\nIF(ED$40=2,0,\nIF(INT(DL124)=INT(DK124),DL124-DK124,INT(DL124)-DK124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(ED$40-2),MIN($N124,INT(ED$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DL124>INT($N124),$N124-INT($N124),1))*\nIF(ED$40=2,DL124,\nIF(INT(DL124)=INT(DK124),0,DL124-INT(DL124)))))","v":0},{"$f":"+IF(OR(DM124=DL124,EE$40=1),0,\nIF(AND(EE$40>1,DM124=$N124),1-SUM($DX124:ED124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(EE$40=2,0,VDB(1,0,$N124,INT(EE$40-2-1),MIN($N124,INT(EE$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DL124>=INT($N124),$N124-INT($N124),1)))*\nIF(EE$40=2,0,\nIF(INT(DM124)=INT(DL124),DM124-DL124,INT(DM124)-DL124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(EE$40-2),MIN($N124,INT(EE$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DM124>INT($N124),$N124-INT($N124),1))*\nIF(EE$40=2,DM124,\nIF(INT(DM124)=INT(DL124),0,DM124-INT(DM124)))))","v":0},{"$f":"+IF(OR(DN124=DM124,EF$40=1),0,\nIF(AND(EF$40>1,DN124=$N124),1-SUM($DX124:EE124),\nIF($N124<=1,\nIF($N124>0,1/$N124,0),\nIF(EF$40=2,0,VDB(1,0,$N124,INT(EF$40-2-1),MIN($N124,INT(EF$40-2-1)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DM124>=INT($N124),$N124-INT($N124),1)))*\nIF(EF$40=2,0,\nIF(INT(DN124)=INT(DM124),DN124-DM124,INT(DN124)-DM124))+\nIF($N124<=1,\nIF($N124>0,1/$N124,0),VDB(1,0,$N124,INT(EF$40-2),MIN($N124,INT(EF$40-2)+1),$CM124,IF($CN124=\"No\",1,0))/\nIF(DN124>INT($N124),$N124-INT($N124),1))*\nIF(EF$40=2,DN124,\nIF(INT(DN124)=INT(DM124),0,DN124-INT(DN124)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K125=\"Ongoing\",AR125,IF(RIGHT($K125,2)=RIGHT(BJ$39,2),SUM($AR125:AR125),0)+IF(RIGHT(BJ$39,2)>RIGHT($K125,2),AR125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AS125,IF(RIGHT($K125,2)=RIGHT(BK$39,2),SUM($AR125:AS125),0)+IF(RIGHT(BK$39,2)>RIGHT($K125,2),AS125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AT125,IF(RIGHT($K125,2)=RIGHT(BL$39,2),SUM($AR125:AT125),0)+IF(RIGHT(BL$39,2)>RIGHT($K125,2),AT125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AU125,IF(RIGHT($K125,2)=RIGHT(BM$39,2),SUM($AR125:AU125),0)+IF(RIGHT(BM$39,2)>RIGHT($K125,2),AU125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AV125,IF(RIGHT($K125,2)=RIGHT(BN$39,2),SUM($AR125:AV125),0)+IF(RIGHT(BN$39,2)>RIGHT($K125,2),AV125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AW125,IF(RIGHT($K125,2)=RIGHT(BO$39,2),SUM($AR125:AW125),0)+IF(RIGHT(BO$39,2)>RIGHT($K125,2),AW125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AX125,IF(RIGHT($K125,2)=RIGHT(BP$39,2),SUM($AR125:AX125),0)+IF(RIGHT(BP$39,2)>RIGHT($K125,2),AX125,0))","v":0},{"$f":"+IF($K125=\"Ongoing\",AY125,IF(RIGHT($K125,2)=RIGHT(BQ$39,2),SUM($AR125:AY125),0)+IF(RIGHT(BQ$39,2)>RIGHT($K125,2),AY125,0))","v":0},null,{"$f":"+Q125*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R125*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S125*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T125*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U125*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V125*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W125*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X125*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BS125,\nIF($J125=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BS125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BS125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BT125,\nIF($J125=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BT125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BT125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(ER125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BU125,\nIF($J125=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BU125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BU125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(ES125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BV125,\nIF($J125=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BV125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BV125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(ET125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BW125,\nIF($J125=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BW125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BW125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(EU125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BX125,\nIF($J125=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BX125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BX125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(EV125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BY125,\nIF($J125=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BY125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BY125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(EW125,0))","v":0},{"$f":"IF($M125=\"straight line\",IF($N125=0,0,\nIF($N125<=0.5,BZ125,\nIF($J125=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N125)<LEFT(#REF!,4)*1,0,((OFFSET(BZ125,0,-INT($N125+0.5),1,1))/$N125)*(IF($N125-INT($N125)>0.5,$N125-0.5-INT($N125),IF($N125-INT($N125)<=0.5,$N125-0.5-INT($N125)+1,0))))\n+BZ125/$N125*0.5,\nIF($J125=\"Declining Balance\",-#REF!,0)))),IFERROR(EX125,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K125=\"ongoing\",BS125,IF(RIGHT($K125,2)=RIGHT(CO$39,2),SUM($BR125:BS125),0)+IF(RIGHT(CO$39,2)>RIGHT($K125,2),BS125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BT125,IF(RIGHT($K125,2)=RIGHT(CP$39,2),SUM($BR125:BT125),0)+IF(RIGHT(CP$39,2)>RIGHT($K125,2),BT125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BU125,IF(RIGHT($K125,2)=RIGHT(CQ$39,2),SUM($BR125:BU125),0)+IF(RIGHT(CQ$39,2)>RIGHT($K125,2),BU125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BV125,IF(RIGHT($K125,2)=RIGHT(CR$39,2),SUM($BR125:BV125),0)+IF(RIGHT(CR$39,2)>RIGHT($K125,2),BV125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BW125,IF(RIGHT($K125,2)=RIGHT(CS$39,2),SUM($BR125:BW125),0)+IF(RIGHT(CS$39,2)>RIGHT($K125,2),BW125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BX125,IF(RIGHT($K125,2)=RIGHT(CT$39,2),SUM($BR125:BX125),0)+IF(RIGHT(CT$39,2)>RIGHT($K125,2),BX125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BY125,IF(RIGHT($K125,2)=RIGHT(CU$39,2),SUM($BR125:BY125),0)+IF(RIGHT(CU$39,2)>RIGHT($K125,2),BY125,0))","v":0},{"$f":"+IF($K125=\"ongoing\",BZ125,IF(RIGHT($K125,2)=RIGHT(CV$39,2),SUM($BR125:BZ125),0)+IF(RIGHT(CV$39,2)>RIGHT($K125,2),BZ125,0))","v":0},null,{"$f":"+MIN(IF($N125<=$CM125,MIN($N125,1),$N125),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N125<=$CM125,MIN($N125,1),$N125),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX125=CW125,0,\nIF(AND(DP$40>1,CX125=$N125),1-SUM($DO125:DO125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DP$40=1,0,VDB(1,0,$N125,INT(DP$40-1-1),MIN($N125,INT(DP$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CW125>=INT($N125),$N125-INT($N125),1)))*\nIF(DP$40=1,0,\nIF(INT(CX125)=INT(CW125),CX125-CW125,INT(CX125)-CW125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DP$40-1),MIN($N125,INT(DP$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CX125>INT($N125),$N125-INT($N125),1))*\nIF(DP$40=1,CX125,\nIF(INT(CX125)=INT(CW125),0,CX125-INT(CX125)))))","v":0},{"$f":"+IF(CY125=CX125,0,\nIF(AND(DQ$40>1,CY125=$N125),1-SUM($DO125:DP125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DQ$40=1,0,VDB(1,0,$N125,INT(DQ$40-1-1),MIN($N125,INT(DQ$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CX125>=INT($N125),$N125-INT($N125),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY125)=INT(CX125),CY125-CX125,INT(CY125)-CX125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DQ$40-1),MIN($N125,INT(DQ$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CY125>INT($N125),$N125-INT($N125),1))*\nIF(DQ$40=1,CY125,\nIF(INT(CY125)=INT(CX125),0,CY125-INT(CY125)))))","v":0},{"$f":"+IF(CZ125=CY125,0,\nIF(AND(DR$40>1,CZ125=$N125),1-SUM($DO125:DQ125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DR$40=1,0,VDB(1,0,$N125,INT(DR$40-1-1),MIN($N125,INT(DR$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CY125>=INT($N125),$N125-INT($N125),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ125)=INT(CY125),CZ125-CY125,INT(CZ125)-CY125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DR$40-1),MIN($N125,INT(DR$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CZ125>INT($N125),$N125-INT($N125),1))*\nIF(DR$40=1,CZ125,\nIF(INT(CZ125)=INT(CY125),0,CZ125-INT(CZ125)))))","v":0},{"$f":"+IF(DA125=CZ125,0,\nIF(AND(DS$40>1,DA125=$N125),1-SUM($DO125:DR125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DS$40=1,0,VDB(1,0,$N125,INT(DS$40-1-1),MIN($N125,INT(DS$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(CZ125>=INT($N125),$N125-INT($N125),1)))*\nIF(DS$40=1,0,\nIF(INT(DA125)=INT(CZ125),DA125-CZ125,INT(DA125)-CZ125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DS$40-1),MIN($N125,INT(DS$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DA125>INT($N125),$N125-INT($N125),1))*\nIF(DS$40=1,DA125,\nIF(INT(DA125)=INT(CZ125),0,DA125-INT(DA125)))))","v":0},{"$f":"+IF(DB125=DA125,0,\nIF(AND(DT$40>1,DB125=$N125),1-SUM($DO125:DS125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DT$40=1,0,VDB(1,0,$N125,INT(DT$40-1-1),MIN($N125,INT(DT$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DA125>=INT($N125),$N125-INT($N125),1)))*\nIF(DT$40=1,0,\nIF(INT(DB125)=INT(DA125),DB125-DA125,INT(DB125)-DA125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DT$40-1),MIN($N125,INT(DT$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DB125>INT($N125),$N125-INT($N125),1))*\nIF(DT$40=1,DB125,\nIF(INT(DB125)=INT(DA125),0,DB125-INT(DB125)))))","v":0},{"$f":"+IF(DC125=DB125,0,\nIF(AND(DU$40>1,DC125=$N125),1-SUM($DO125:DT125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DU$40=1,0,VDB(1,0,$N125,INT(DU$40-1-1),MIN($N125,INT(DU$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DB125>=INT($N125),$N125-INT($N125),1)))*\nIF(DU$40=1,0,\nIF(INT(DC125)=INT(DB125),DC125-DB125,INT(DC125)-DB125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DU$40-1),MIN($N125,INT(DU$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DC125>INT($N125),$N125-INT($N125),1))*\nIF(DU$40=1,DC125,\nIF(INT(DC125)=INT(DB125),0,DC125-INT(DC125)))))","v":0},{"$f":"+IF(DD125=DC125,0,\nIF(AND(DV$40>1,DD125=$N125),1-SUM($DO125:DU125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DV$40=1,0,VDB(1,0,$N125,INT(DV$40-1-1),MIN($N125,INT(DV$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DC125>=INT($N125),$N125-INT($N125),1)))*\nIF(DV$40=1,0,\nIF(INT(DD125)=INT(DC125),DD125-DC125,INT(DD125)-DC125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DV$40-1),MIN($N125,INT(DV$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DD125>INT($N125),$N125-INT($N125),1))*\nIF(DV$40=1,DD125,\nIF(INT(DD125)=INT(DC125),0,DD125-INT(DD125)))))","v":0},{"$f":"+IF(DE125=DD125,0,\nIF(AND(DW$40>1,DE125=$N125),1-SUM($DO125:DV125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DW$40=1,0,VDB(1,0,$N125,INT(DW$40-1-1),MIN($N125,INT(DW$40-1-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DD125>=INT($N125),$N125-INT($N125),1)))*\nIF(DW$40=1,0,\nIF(INT(DE125)=INT(DD125),DE125-DD125,INT(DE125)-DD125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DW$40-1),MIN($N125,INT(DW$40-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DE125>INT($N125),$N125-INT($N125),1))*\nIF(DW$40=1,DE125,\nIF(INT(DE125)=INT(DD125),0,DE125-INT(DE125)))))","v":0},null,{"$f":"+IF(OR(DG125=DF125,DY$40=1),0,\nIF(AND(DY$40>1,DG125=$N125),1-SUM($DX125:DX125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DY$40=2,0,VDB(1,0,$N125,INT(DY$40-2-1),MIN($N125,INT(DY$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DF125>=INT($N125),$N125-INT($N125),1)))*\nIF(DY$40=2,0,\nIF(INT(DG125)=INT(DF125),DG125-DF125,INT(DG125)-DF125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DY$40-2),MIN($N125,INT(DY$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DG125>INT($N125),$N125-INT($N125),1))*\nIF(DY$40=2,DG125,\nIF(INT(DG125)=INT(DF125),0,DG125-INT(DG125)))))","v":0},{"$f":"+IF(OR(DH125=DG125,DZ$40=1),0,\nIF(AND(DZ$40>1,DH125=$N125),1-SUM($DX125:DY125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(DZ$40=2,0,VDB(1,0,$N125,INT(DZ$40-2-1),MIN($N125,INT(DZ$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DG125>=INT($N125),$N125-INT($N125),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH125)=INT(DG125),DH125-DG125,INT(DH125)-DG125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(DZ$40-2),MIN($N125,INT(DZ$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DH125>INT($N125),$N125-INT($N125),1))*\nIF(DZ$40=2,DH125,\nIF(INT(DH125)=INT(DG125),0,DH125-INT(DH125)))))","v":0},{"$f":"+IF(OR(DI125=DH125,EA$40=1),0,\nIF(AND(EA$40>1,DI125=$N125),1-SUM($DX125:DZ125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(EA$40=2,0,VDB(1,0,$N125,INT(EA$40-2-1),MIN($N125,INT(EA$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DH125>=INT($N125),$N125-INT($N125),1)))*\nIF(EA$40=2,0,\nIF(INT(DI125)=INT(DH125),DI125-DH125,INT(DI125)-DH125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(EA$40-2),MIN($N125,INT(EA$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DI125>INT($N125),$N125-INT($N125),1))*\nIF(EA$40=2,DI125,\nIF(INT(DI125)=INT(DH125),0,DI125-INT(DI125)))))","v":0},{"$f":"+IF(OR(DJ125=DI125,EB$40=1),0,\nIF(AND(EB$40>1,DJ125=$N125),1-SUM($DX125:EA125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(EB$40=2,0,VDB(1,0,$N125,INT(EB$40-2-1),MIN($N125,INT(EB$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DI125>=INT($N125),$N125-INT($N125),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ125)=INT(DI125),DJ125-DI125,INT(DJ125)-DI125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(EB$40-2),MIN($N125,INT(EB$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DJ125>INT($N125),$N125-INT($N125),1))*\nIF(EB$40=2,DJ125,\nIF(INT(DJ125)=INT(DI125),0,DJ125-INT(DJ125)))))","v":0},{"$f":"+IF(OR(DK125=DJ125,EC$40=1),0,\nIF(AND(EC$40>1,DK125=$N125),1-SUM($DX125:EB125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(EC$40=2,0,VDB(1,0,$N125,INT(EC$40-2-1),MIN($N125,INT(EC$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DJ125>=INT($N125),$N125-INT($N125),1)))*\nIF(EC$40=2,0,\nIF(INT(DK125)=INT(DJ125),DK125-DJ125,INT(DK125)-DJ125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(EC$40-2),MIN($N125,INT(EC$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DK125>INT($N125),$N125-INT($N125),1))*\nIF(EC$40=2,DK125,\nIF(INT(DK125)=INT(DJ125),0,DK125-INT(DK125)))))","v":0},{"$f":"+IF(OR(DL125=DK125,ED$40=1),0,\nIF(AND(ED$40>1,DL125=$N125),1-SUM($DX125:EC125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(ED$40=2,0,VDB(1,0,$N125,INT(ED$40-2-1),MIN($N125,INT(ED$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DK125>=INT($N125),$N125-INT($N125),1)))*\nIF(ED$40=2,0,\nIF(INT(DL125)=INT(DK125),DL125-DK125,INT(DL125)-DK125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(ED$40-2),MIN($N125,INT(ED$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DL125>INT($N125),$N125-INT($N125),1))*\nIF(ED$40=2,DL125,\nIF(INT(DL125)=INT(DK125),0,DL125-INT(DL125)))))","v":0},{"$f":"+IF(OR(DM125=DL125,EE$40=1),0,\nIF(AND(EE$40>1,DM125=$N125),1-SUM($DX125:ED125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(EE$40=2,0,VDB(1,0,$N125,INT(EE$40-2-1),MIN($N125,INT(EE$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DL125>=INT($N125),$N125-INT($N125),1)))*\nIF(EE$40=2,0,\nIF(INT(DM125)=INT(DL125),DM125-DL125,INT(DM125)-DL125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(EE$40-2),MIN($N125,INT(EE$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DM125>INT($N125),$N125-INT($N125),1))*\nIF(EE$40=2,DM125,\nIF(INT(DM125)=INT(DL125),0,DM125-INT(DM125)))))","v":0},{"$f":"+IF(OR(DN125=DM125,EF$40=1),0,\nIF(AND(EF$40>1,DN125=$N125),1-SUM($DX125:EE125),\nIF($N125<=1,\nIF($N125>0,1/$N125,0),\nIF(EF$40=2,0,VDB(1,0,$N125,INT(EF$40-2-1),MIN($N125,INT(EF$40-2-1)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DM125>=INT($N125),$N125-INT($N125),1)))*\nIF(EF$40=2,0,\nIF(INT(DN125)=INT(DM125),DN125-DM125,INT(DN125)-DM125))+\nIF($N125<=1,\nIF($N125>0,1/$N125,0),VDB(1,0,$N125,INT(EF$40-2),MIN($N125,INT(EF$40-2)+1),$CM125,IF($CN125=\"No\",1,0))/\nIF(DN125>INT($N125),$N125-INT($N125),1))*\nIF(EF$40=2,DN125,\nIF(INT(DN125)=INT(DM125),0,DN125-INT(DN125)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K126=\"Ongoing\",AR126,IF(RIGHT($K126,2)=RIGHT(BJ$39,2),SUM($AR126:AR126),0)+IF(RIGHT(BJ$39,2)>RIGHT($K126,2),AR126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AS126,IF(RIGHT($K126,2)=RIGHT(BK$39,2),SUM($AR126:AS126),0)+IF(RIGHT(BK$39,2)>RIGHT($K126,2),AS126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AT126,IF(RIGHT($K126,2)=RIGHT(BL$39,2),SUM($AR126:AT126),0)+IF(RIGHT(BL$39,2)>RIGHT($K126,2),AT126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AU126,IF(RIGHT($K126,2)=RIGHT(BM$39,2),SUM($AR126:AU126),0)+IF(RIGHT(BM$39,2)>RIGHT($K126,2),AU126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AV126,IF(RIGHT($K126,2)=RIGHT(BN$39,2),SUM($AR126:AV126),0)+IF(RIGHT(BN$39,2)>RIGHT($K126,2),AV126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AW126,IF(RIGHT($K126,2)=RIGHT(BO$39,2),SUM($AR126:AW126),0)+IF(RIGHT(BO$39,2)>RIGHT($K126,2),AW126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AX126,IF(RIGHT($K126,2)=RIGHT(BP$39,2),SUM($AR126:AX126),0)+IF(RIGHT(BP$39,2)>RIGHT($K126,2),AX126,0))","v":0},{"$f":"+IF($K126=\"Ongoing\",AY126,IF(RIGHT($K126,2)=RIGHT(BQ$39,2),SUM($AR126:AY126),0)+IF(RIGHT(BQ$39,2)>RIGHT($K126,2),AY126,0))","v":0},null,{"$f":"+Q126*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R126*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S126*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T126*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U126*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V126*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W126*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X126*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BS126,\nIF($J126=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BS126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BS126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BT126,\nIF($J126=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BT126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BT126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(ER126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BU126,\nIF($J126=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BU126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BU126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(ES126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BV126,\nIF($J126=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BV126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BV126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(ET126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BW126,\nIF($J126=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BW126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BW126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(EU126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BX126,\nIF($J126=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BX126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BX126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(EV126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BY126,\nIF($J126=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BY126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BY126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(EW126,0))","v":0},{"$f":"IF($M126=\"straight line\",IF($N126=0,0,\nIF($N126<=0.5,BZ126,\nIF($J126=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N126)<LEFT(#REF!,4)*1,0,((OFFSET(BZ126,0,-INT($N126+0.5),1,1))/$N126)*(IF($N126-INT($N126)>0.5,$N126-0.5-INT($N126),IF($N126-INT($N126)<=0.5,$N126-0.5-INT($N126)+1,0))))\n+BZ126/$N126*0.5,\nIF($J126=\"Declining Balance\",-#REF!,0)))),IFERROR(EX126,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K126=\"ongoing\",BS126,IF(RIGHT($K126,2)=RIGHT(CO$39,2),SUM($BR126:BS126),0)+IF(RIGHT(CO$39,2)>RIGHT($K126,2),BS126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BT126,IF(RIGHT($K126,2)=RIGHT(CP$39,2),SUM($BR126:BT126),0)+IF(RIGHT(CP$39,2)>RIGHT($K126,2),BT126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BU126,IF(RIGHT($K126,2)=RIGHT(CQ$39,2),SUM($BR126:BU126),0)+IF(RIGHT(CQ$39,2)>RIGHT($K126,2),BU126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BV126,IF(RIGHT($K126,2)=RIGHT(CR$39,2),SUM($BR126:BV126),0)+IF(RIGHT(CR$39,2)>RIGHT($K126,2),BV126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BW126,IF(RIGHT($K126,2)=RIGHT(CS$39,2),SUM($BR126:BW126),0)+IF(RIGHT(CS$39,2)>RIGHT($K126,2),BW126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BX126,IF(RIGHT($K126,2)=RIGHT(CT$39,2),SUM($BR126:BX126),0)+IF(RIGHT(CT$39,2)>RIGHT($K126,2),BX126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BY126,IF(RIGHT($K126,2)=RIGHT(CU$39,2),SUM($BR126:BY126),0)+IF(RIGHT(CU$39,2)>RIGHT($K126,2),BY126,0))","v":0},{"$f":"+IF($K126=\"ongoing\",BZ126,IF(RIGHT($K126,2)=RIGHT(CV$39,2),SUM($BR126:BZ126),0)+IF(RIGHT(CV$39,2)>RIGHT($K126,2),BZ126,0))","v":0},null,{"$f":"+MIN(IF($N126<=$CM126,MIN($N126,1),$N126),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N126<=$CM126,MIN($N126,1),$N126),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX126=CW126,0,\nIF(AND(DP$40>1,CX126=$N126),1-SUM($DO126:DO126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DP$40=1,0,VDB(1,0,$N126,INT(DP$40-1-1),MIN($N126,INT(DP$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CW126>=INT($N126),$N126-INT($N126),1)))*\nIF(DP$40=1,0,\nIF(INT(CX126)=INT(CW126),CX126-CW126,INT(CX126)-CW126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DP$40-1),MIN($N126,INT(DP$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CX126>INT($N126),$N126-INT($N126),1))*\nIF(DP$40=1,CX126,\nIF(INT(CX126)=INT(CW126),0,CX126-INT(CX126)))))","v":0},{"$f":"+IF(CY126=CX126,0,\nIF(AND(DQ$40>1,CY126=$N126),1-SUM($DO126:DP126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DQ$40=1,0,VDB(1,0,$N126,INT(DQ$40-1-1),MIN($N126,INT(DQ$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CX126>=INT($N126),$N126-INT($N126),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY126)=INT(CX126),CY126-CX126,INT(CY126)-CX126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DQ$40-1),MIN($N126,INT(DQ$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CY126>INT($N126),$N126-INT($N126),1))*\nIF(DQ$40=1,CY126,\nIF(INT(CY126)=INT(CX126),0,CY126-INT(CY126)))))","v":0},{"$f":"+IF(CZ126=CY126,0,\nIF(AND(DR$40>1,CZ126=$N126),1-SUM($DO126:DQ126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DR$40=1,0,VDB(1,0,$N126,INT(DR$40-1-1),MIN($N126,INT(DR$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CY126>=INT($N126),$N126-INT($N126),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ126)=INT(CY126),CZ126-CY126,INT(CZ126)-CY126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DR$40-1),MIN($N126,INT(DR$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CZ126>INT($N126),$N126-INT($N126),1))*\nIF(DR$40=1,CZ126,\nIF(INT(CZ126)=INT(CY126),0,CZ126-INT(CZ126)))))","v":0},{"$f":"+IF(DA126=CZ126,0,\nIF(AND(DS$40>1,DA126=$N126),1-SUM($DO126:DR126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DS$40=1,0,VDB(1,0,$N126,INT(DS$40-1-1),MIN($N126,INT(DS$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(CZ126>=INT($N126),$N126-INT($N126),1)))*\nIF(DS$40=1,0,\nIF(INT(DA126)=INT(CZ126),DA126-CZ126,INT(DA126)-CZ126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DS$40-1),MIN($N126,INT(DS$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DA126>INT($N126),$N126-INT($N126),1))*\nIF(DS$40=1,DA126,\nIF(INT(DA126)=INT(CZ126),0,DA126-INT(DA126)))))","v":0},{"$f":"+IF(DB126=DA126,0,\nIF(AND(DT$40>1,DB126=$N126),1-SUM($DO126:DS126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DT$40=1,0,VDB(1,0,$N126,INT(DT$40-1-1),MIN($N126,INT(DT$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DA126>=INT($N126),$N126-INT($N126),1)))*\nIF(DT$40=1,0,\nIF(INT(DB126)=INT(DA126),DB126-DA126,INT(DB126)-DA126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DT$40-1),MIN($N126,INT(DT$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DB126>INT($N126),$N126-INT($N126),1))*\nIF(DT$40=1,DB126,\nIF(INT(DB126)=INT(DA126),0,DB126-INT(DB126)))))","v":0},{"$f":"+IF(DC126=DB126,0,\nIF(AND(DU$40>1,DC126=$N126),1-SUM($DO126:DT126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DU$40=1,0,VDB(1,0,$N126,INT(DU$40-1-1),MIN($N126,INT(DU$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DB126>=INT($N126),$N126-INT($N126),1)))*\nIF(DU$40=1,0,\nIF(INT(DC126)=INT(DB126),DC126-DB126,INT(DC126)-DB126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DU$40-1),MIN($N126,INT(DU$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DC126>INT($N126),$N126-INT($N126),1))*\nIF(DU$40=1,DC126,\nIF(INT(DC126)=INT(DB126),0,DC126-INT(DC126)))))","v":0},{"$f":"+IF(DD126=DC126,0,\nIF(AND(DV$40>1,DD126=$N126),1-SUM($DO126:DU126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DV$40=1,0,VDB(1,0,$N126,INT(DV$40-1-1),MIN($N126,INT(DV$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DC126>=INT($N126),$N126-INT($N126),1)))*\nIF(DV$40=1,0,\nIF(INT(DD126)=INT(DC126),DD126-DC126,INT(DD126)-DC126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DV$40-1),MIN($N126,INT(DV$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DD126>INT($N126),$N126-INT($N126),1))*\nIF(DV$40=1,DD126,\nIF(INT(DD126)=INT(DC126),0,DD126-INT(DD126)))))","v":0},{"$f":"+IF(DE126=DD126,0,\nIF(AND(DW$40>1,DE126=$N126),1-SUM($DO126:DV126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DW$40=1,0,VDB(1,0,$N126,INT(DW$40-1-1),MIN($N126,INT(DW$40-1-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DD126>=INT($N126),$N126-INT($N126),1)))*\nIF(DW$40=1,0,\nIF(INT(DE126)=INT(DD126),DE126-DD126,INT(DE126)-DD126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DW$40-1),MIN($N126,INT(DW$40-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DE126>INT($N126),$N126-INT($N126),1))*\nIF(DW$40=1,DE126,\nIF(INT(DE126)=INT(DD126),0,DE126-INT(DE126)))))","v":0},null,{"$f":"+IF(OR(DG126=DF126,DY$40=1),0,\nIF(AND(DY$40>1,DG126=$N126),1-SUM($DX126:DX126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DY$40=2,0,VDB(1,0,$N126,INT(DY$40-2-1),MIN($N126,INT(DY$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DF126>=INT($N126),$N126-INT($N126),1)))*\nIF(DY$40=2,0,\nIF(INT(DG126)=INT(DF126),DG126-DF126,INT(DG126)-DF126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DY$40-2),MIN($N126,INT(DY$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DG126>INT($N126),$N126-INT($N126),1))*\nIF(DY$40=2,DG126,\nIF(INT(DG126)=INT(DF126),0,DG126-INT(DG126)))))","v":0},{"$f":"+IF(OR(DH126=DG126,DZ$40=1),0,\nIF(AND(DZ$40>1,DH126=$N126),1-SUM($DX126:DY126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(DZ$40=2,0,VDB(1,0,$N126,INT(DZ$40-2-1),MIN($N126,INT(DZ$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DG126>=INT($N126),$N126-INT($N126),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH126)=INT(DG126),DH126-DG126,INT(DH126)-DG126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(DZ$40-2),MIN($N126,INT(DZ$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DH126>INT($N126),$N126-INT($N126),1))*\nIF(DZ$40=2,DH126,\nIF(INT(DH126)=INT(DG126),0,DH126-INT(DH126)))))","v":0},{"$f":"+IF(OR(DI126=DH126,EA$40=1),0,\nIF(AND(EA$40>1,DI126=$N126),1-SUM($DX126:DZ126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(EA$40=2,0,VDB(1,0,$N126,INT(EA$40-2-1),MIN($N126,INT(EA$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DH126>=INT($N126),$N126-INT($N126),1)))*\nIF(EA$40=2,0,\nIF(INT(DI126)=INT(DH126),DI126-DH126,INT(DI126)-DH126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(EA$40-2),MIN($N126,INT(EA$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DI126>INT($N126),$N126-INT($N126),1))*\nIF(EA$40=2,DI126,\nIF(INT(DI126)=INT(DH126),0,DI126-INT(DI126)))))","v":0},{"$f":"+IF(OR(DJ126=DI126,EB$40=1),0,\nIF(AND(EB$40>1,DJ126=$N126),1-SUM($DX126:EA126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(EB$40=2,0,VDB(1,0,$N126,INT(EB$40-2-1),MIN($N126,INT(EB$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DI126>=INT($N126),$N126-INT($N126),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ126)=INT(DI126),DJ126-DI126,INT(DJ126)-DI126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(EB$40-2),MIN($N126,INT(EB$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DJ126>INT($N126),$N126-INT($N126),1))*\nIF(EB$40=2,DJ126,\nIF(INT(DJ126)=INT(DI126),0,DJ126-INT(DJ126)))))","v":0},{"$f":"+IF(OR(DK126=DJ126,EC$40=1),0,\nIF(AND(EC$40>1,DK126=$N126),1-SUM($DX126:EB126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(EC$40=2,0,VDB(1,0,$N126,INT(EC$40-2-1),MIN($N126,INT(EC$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DJ126>=INT($N126),$N126-INT($N126),1)))*\nIF(EC$40=2,0,\nIF(INT(DK126)=INT(DJ126),DK126-DJ126,INT(DK126)-DJ126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(EC$40-2),MIN($N126,INT(EC$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DK126>INT($N126),$N126-INT($N126),1))*\nIF(EC$40=2,DK126,\nIF(INT(DK126)=INT(DJ126),0,DK126-INT(DK126)))))","v":0},{"$f":"+IF(OR(DL126=DK126,ED$40=1),0,\nIF(AND(ED$40>1,DL126=$N126),1-SUM($DX126:EC126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(ED$40=2,0,VDB(1,0,$N126,INT(ED$40-2-1),MIN($N126,INT(ED$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DK126>=INT($N126),$N126-INT($N126),1)))*\nIF(ED$40=2,0,\nIF(INT(DL126)=INT(DK126),DL126-DK126,INT(DL126)-DK126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(ED$40-2),MIN($N126,INT(ED$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DL126>INT($N126),$N126-INT($N126),1))*\nIF(ED$40=2,DL126,\nIF(INT(DL126)=INT(DK126),0,DL126-INT(DL126)))))","v":0},{"$f":"+IF(OR(DM126=DL126,EE$40=1),0,\nIF(AND(EE$40>1,DM126=$N126),1-SUM($DX126:ED126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(EE$40=2,0,VDB(1,0,$N126,INT(EE$40-2-1),MIN($N126,INT(EE$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DL126>=INT($N126),$N126-INT($N126),1)))*\nIF(EE$40=2,0,\nIF(INT(DM126)=INT(DL126),DM126-DL126,INT(DM126)-DL126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(EE$40-2),MIN($N126,INT(EE$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DM126>INT($N126),$N126-INT($N126),1))*\nIF(EE$40=2,DM126,\nIF(INT(DM126)=INT(DL126),0,DM126-INT(DM126)))))","v":0},{"$f":"+IF(OR(DN126=DM126,EF$40=1),0,\nIF(AND(EF$40>1,DN126=$N126),1-SUM($DX126:EE126),\nIF($N126<=1,\nIF($N126>0,1/$N126,0),\nIF(EF$40=2,0,VDB(1,0,$N126,INT(EF$40-2-1),MIN($N126,INT(EF$40-2-1)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DM126>=INT($N126),$N126-INT($N126),1)))*\nIF(EF$40=2,0,\nIF(INT(DN126)=INT(DM126),DN126-DM126,INT(DN126)-DM126))+\nIF($N126<=1,\nIF($N126>0,1/$N126,0),VDB(1,0,$N126,INT(EF$40-2),MIN($N126,INT(EF$40-2)+1),$CM126,IF($CN126=\"No\",1,0))/\nIF(DN126>INT($N126),$N126-INT($N126),1))*\nIF(EF$40=2,DN126,\nIF(INT(DN126)=INT(DM126),0,DN126-INT(DN126)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K127=\"Ongoing\",AR127,IF(RIGHT($K127,2)=RIGHT(BJ$39,2),SUM($AR127:AR127),0)+IF(RIGHT(BJ$39,2)>RIGHT($K127,2),AR127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AS127,IF(RIGHT($K127,2)=RIGHT(BK$39,2),SUM($AR127:AS127),0)+IF(RIGHT(BK$39,2)>RIGHT($K127,2),AS127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AT127,IF(RIGHT($K127,2)=RIGHT(BL$39,2),SUM($AR127:AT127),0)+IF(RIGHT(BL$39,2)>RIGHT($K127,2),AT127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AU127,IF(RIGHT($K127,2)=RIGHT(BM$39,2),SUM($AR127:AU127),0)+IF(RIGHT(BM$39,2)>RIGHT($K127,2),AU127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AV127,IF(RIGHT($K127,2)=RIGHT(BN$39,2),SUM($AR127:AV127),0)+IF(RIGHT(BN$39,2)>RIGHT($K127,2),AV127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AW127,IF(RIGHT($K127,2)=RIGHT(BO$39,2),SUM($AR127:AW127),0)+IF(RIGHT(BO$39,2)>RIGHT($K127,2),AW127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AX127,IF(RIGHT($K127,2)=RIGHT(BP$39,2),SUM($AR127:AX127),0)+IF(RIGHT(BP$39,2)>RIGHT($K127,2),AX127,0))","v":0},{"$f":"+IF($K127=\"Ongoing\",AY127,IF(RIGHT($K127,2)=RIGHT(BQ$39,2),SUM($AR127:AY127),0)+IF(RIGHT(BQ$39,2)>RIGHT($K127,2),AY127,0))","v":0},null,{"$f":"+Q127*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R127*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S127*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T127*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U127*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V127*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W127*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X127*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BS127,\nIF($J127=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BS127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BS127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BT127,\nIF($J127=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BT127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BT127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(ER127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BU127,\nIF($J127=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BU127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BU127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(ES127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BV127,\nIF($J127=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BV127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BV127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(ET127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BW127,\nIF($J127=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BW127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BW127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(EU127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BX127,\nIF($J127=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BX127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BX127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(EV127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BY127,\nIF($J127=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BY127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BY127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(EW127,0))","v":0},{"$f":"IF($M127=\"straight line\",IF($N127=0,0,\nIF($N127<=0.5,BZ127,\nIF($J127=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N127)<LEFT(#REF!,4)*1,0,((OFFSET(BZ127,0,-INT($N127+0.5),1,1))/$N127)*(IF($N127-INT($N127)>0.5,$N127-0.5-INT($N127),IF($N127-INT($N127)<=0.5,$N127-0.5-INT($N127)+1,0))))\n+BZ127/$N127*0.5,\nIF($J127=\"Declining Balance\",-#REF!,0)))),IFERROR(EX127,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K127=\"ongoing\",BS127,IF(RIGHT($K127,2)=RIGHT(CO$39,2),SUM($BR127:BS127),0)+IF(RIGHT(CO$39,2)>RIGHT($K127,2),BS127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BT127,IF(RIGHT($K127,2)=RIGHT(CP$39,2),SUM($BR127:BT127),0)+IF(RIGHT(CP$39,2)>RIGHT($K127,2),BT127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BU127,IF(RIGHT($K127,2)=RIGHT(CQ$39,2),SUM($BR127:BU127),0)+IF(RIGHT(CQ$39,2)>RIGHT($K127,2),BU127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BV127,IF(RIGHT($K127,2)=RIGHT(CR$39,2),SUM($BR127:BV127),0)+IF(RIGHT(CR$39,2)>RIGHT($K127,2),BV127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BW127,IF(RIGHT($K127,2)=RIGHT(CS$39,2),SUM($BR127:BW127),0)+IF(RIGHT(CS$39,2)>RIGHT($K127,2),BW127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BX127,IF(RIGHT($K127,2)=RIGHT(CT$39,2),SUM($BR127:BX127),0)+IF(RIGHT(CT$39,2)>RIGHT($K127,2),BX127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BY127,IF(RIGHT($K127,2)=RIGHT(CU$39,2),SUM($BR127:BY127),0)+IF(RIGHT(CU$39,2)>RIGHT($K127,2),BY127,0))","v":0},{"$f":"+IF($K127=\"ongoing\",BZ127,IF(RIGHT($K127,2)=RIGHT(CV$39,2),SUM($BR127:BZ127),0)+IF(RIGHT(CV$39,2)>RIGHT($K127,2),BZ127,0))","v":0},null,{"$f":"+MIN(IF($N127<=$CM127,MIN($N127,1),$N127),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N127<=$CM127,MIN($N127,1),$N127),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX127=CW127,0,\nIF(AND(DP$40>1,CX127=$N127),1-SUM($DO127:DO127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DP$40=1,0,VDB(1,0,$N127,INT(DP$40-1-1),MIN($N127,INT(DP$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CW127>=INT($N127),$N127-INT($N127),1)))*\nIF(DP$40=1,0,\nIF(INT(CX127)=INT(CW127),CX127-CW127,INT(CX127)-CW127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DP$40-1),MIN($N127,INT(DP$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CX127>INT($N127),$N127-INT($N127),1))*\nIF(DP$40=1,CX127,\nIF(INT(CX127)=INT(CW127),0,CX127-INT(CX127)))))","v":0},{"$f":"+IF(CY127=CX127,0,\nIF(AND(DQ$40>1,CY127=$N127),1-SUM($DO127:DP127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DQ$40=1,0,VDB(1,0,$N127,INT(DQ$40-1-1),MIN($N127,INT(DQ$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CX127>=INT($N127),$N127-INT($N127),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY127)=INT(CX127),CY127-CX127,INT(CY127)-CX127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DQ$40-1),MIN($N127,INT(DQ$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CY127>INT($N127),$N127-INT($N127),1))*\nIF(DQ$40=1,CY127,\nIF(INT(CY127)=INT(CX127),0,CY127-INT(CY127)))))","v":0},{"$f":"+IF(CZ127=CY127,0,\nIF(AND(DR$40>1,CZ127=$N127),1-SUM($DO127:DQ127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DR$40=1,0,VDB(1,0,$N127,INT(DR$40-1-1),MIN($N127,INT(DR$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CY127>=INT($N127),$N127-INT($N127),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ127)=INT(CY127),CZ127-CY127,INT(CZ127)-CY127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DR$40-1),MIN($N127,INT(DR$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CZ127>INT($N127),$N127-INT($N127),1))*\nIF(DR$40=1,CZ127,\nIF(INT(CZ127)=INT(CY127),0,CZ127-INT(CZ127)))))","v":0},{"$f":"+IF(DA127=CZ127,0,\nIF(AND(DS$40>1,DA127=$N127),1-SUM($DO127:DR127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DS$40=1,0,VDB(1,0,$N127,INT(DS$40-1-1),MIN($N127,INT(DS$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(CZ127>=INT($N127),$N127-INT($N127),1)))*\nIF(DS$40=1,0,\nIF(INT(DA127)=INT(CZ127),DA127-CZ127,INT(DA127)-CZ127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DS$40-1),MIN($N127,INT(DS$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DA127>INT($N127),$N127-INT($N127),1))*\nIF(DS$40=1,DA127,\nIF(INT(DA127)=INT(CZ127),0,DA127-INT(DA127)))))","v":0},{"$f":"+IF(DB127=DA127,0,\nIF(AND(DT$40>1,DB127=$N127),1-SUM($DO127:DS127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DT$40=1,0,VDB(1,0,$N127,INT(DT$40-1-1),MIN($N127,INT(DT$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DA127>=INT($N127),$N127-INT($N127),1)))*\nIF(DT$40=1,0,\nIF(INT(DB127)=INT(DA127),DB127-DA127,INT(DB127)-DA127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DT$40-1),MIN($N127,INT(DT$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DB127>INT($N127),$N127-INT($N127),1))*\nIF(DT$40=1,DB127,\nIF(INT(DB127)=INT(DA127),0,DB127-INT(DB127)))))","v":0},{"$f":"+IF(DC127=DB127,0,\nIF(AND(DU$40>1,DC127=$N127),1-SUM($DO127:DT127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DU$40=1,0,VDB(1,0,$N127,INT(DU$40-1-1),MIN($N127,INT(DU$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DB127>=INT($N127),$N127-INT($N127),1)))*\nIF(DU$40=1,0,\nIF(INT(DC127)=INT(DB127),DC127-DB127,INT(DC127)-DB127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DU$40-1),MIN($N127,INT(DU$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DC127>INT($N127),$N127-INT($N127),1))*\nIF(DU$40=1,DC127,\nIF(INT(DC127)=INT(DB127),0,DC127-INT(DC127)))))","v":0},{"$f":"+IF(DD127=DC127,0,\nIF(AND(DV$40>1,DD127=$N127),1-SUM($DO127:DU127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DV$40=1,0,VDB(1,0,$N127,INT(DV$40-1-1),MIN($N127,INT(DV$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DC127>=INT($N127),$N127-INT($N127),1)))*\nIF(DV$40=1,0,\nIF(INT(DD127)=INT(DC127),DD127-DC127,INT(DD127)-DC127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DV$40-1),MIN($N127,INT(DV$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DD127>INT($N127),$N127-INT($N127),1))*\nIF(DV$40=1,DD127,\nIF(INT(DD127)=INT(DC127),0,DD127-INT(DD127)))))","v":0},{"$f":"+IF(DE127=DD127,0,\nIF(AND(DW$40>1,DE127=$N127),1-SUM($DO127:DV127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DW$40=1,0,VDB(1,0,$N127,INT(DW$40-1-1),MIN($N127,INT(DW$40-1-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DD127>=INT($N127),$N127-INT($N127),1)))*\nIF(DW$40=1,0,\nIF(INT(DE127)=INT(DD127),DE127-DD127,INT(DE127)-DD127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DW$40-1),MIN($N127,INT(DW$40-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DE127>INT($N127),$N127-INT($N127),1))*\nIF(DW$40=1,DE127,\nIF(INT(DE127)=INT(DD127),0,DE127-INT(DE127)))))","v":0},null,{"$f":"+IF(OR(DG127=DF127,DY$40=1),0,\nIF(AND(DY$40>1,DG127=$N127),1-SUM($DX127:DX127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DY$40=2,0,VDB(1,0,$N127,INT(DY$40-2-1),MIN($N127,INT(DY$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DF127>=INT($N127),$N127-INT($N127),1)))*\nIF(DY$40=2,0,\nIF(INT(DG127)=INT(DF127),DG127-DF127,INT(DG127)-DF127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DY$40-2),MIN($N127,INT(DY$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DG127>INT($N127),$N127-INT($N127),1))*\nIF(DY$40=2,DG127,\nIF(INT(DG127)=INT(DF127),0,DG127-INT(DG127)))))","v":0},{"$f":"+IF(OR(DH127=DG127,DZ$40=1),0,\nIF(AND(DZ$40>1,DH127=$N127),1-SUM($DX127:DY127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(DZ$40=2,0,VDB(1,0,$N127,INT(DZ$40-2-1),MIN($N127,INT(DZ$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DG127>=INT($N127),$N127-INT($N127),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH127)=INT(DG127),DH127-DG127,INT(DH127)-DG127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(DZ$40-2),MIN($N127,INT(DZ$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DH127>INT($N127),$N127-INT($N127),1))*\nIF(DZ$40=2,DH127,\nIF(INT(DH127)=INT(DG127),0,DH127-INT(DH127)))))","v":0},{"$f":"+IF(OR(DI127=DH127,EA$40=1),0,\nIF(AND(EA$40>1,DI127=$N127),1-SUM($DX127:DZ127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(EA$40=2,0,VDB(1,0,$N127,INT(EA$40-2-1),MIN($N127,INT(EA$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DH127>=INT($N127),$N127-INT($N127),1)))*\nIF(EA$40=2,0,\nIF(INT(DI127)=INT(DH127),DI127-DH127,INT(DI127)-DH127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(EA$40-2),MIN($N127,INT(EA$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DI127>INT($N127),$N127-INT($N127),1))*\nIF(EA$40=2,DI127,\nIF(INT(DI127)=INT(DH127),0,DI127-INT(DI127)))))","v":0},{"$f":"+IF(OR(DJ127=DI127,EB$40=1),0,\nIF(AND(EB$40>1,DJ127=$N127),1-SUM($DX127:EA127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(EB$40=2,0,VDB(1,0,$N127,INT(EB$40-2-1),MIN($N127,INT(EB$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DI127>=INT($N127),$N127-INT($N127),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ127)=INT(DI127),DJ127-DI127,INT(DJ127)-DI127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(EB$40-2),MIN($N127,INT(EB$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DJ127>INT($N127),$N127-INT($N127),1))*\nIF(EB$40=2,DJ127,\nIF(INT(DJ127)=INT(DI127),0,DJ127-INT(DJ127)))))","v":0},{"$f":"+IF(OR(DK127=DJ127,EC$40=1),0,\nIF(AND(EC$40>1,DK127=$N127),1-SUM($DX127:EB127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(EC$40=2,0,VDB(1,0,$N127,INT(EC$40-2-1),MIN($N127,INT(EC$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DJ127>=INT($N127),$N127-INT($N127),1)))*\nIF(EC$40=2,0,\nIF(INT(DK127)=INT(DJ127),DK127-DJ127,INT(DK127)-DJ127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(EC$40-2),MIN($N127,INT(EC$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DK127>INT($N127),$N127-INT($N127),1))*\nIF(EC$40=2,DK127,\nIF(INT(DK127)=INT(DJ127),0,DK127-INT(DK127)))))","v":0},{"$f":"+IF(OR(DL127=DK127,ED$40=1),0,\nIF(AND(ED$40>1,DL127=$N127),1-SUM($DX127:EC127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(ED$40=2,0,VDB(1,0,$N127,INT(ED$40-2-1),MIN($N127,INT(ED$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DK127>=INT($N127),$N127-INT($N127),1)))*\nIF(ED$40=2,0,\nIF(INT(DL127)=INT(DK127),DL127-DK127,INT(DL127)-DK127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(ED$40-2),MIN($N127,INT(ED$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DL127>INT($N127),$N127-INT($N127),1))*\nIF(ED$40=2,DL127,\nIF(INT(DL127)=INT(DK127),0,DL127-INT(DL127)))))","v":0},{"$f":"+IF(OR(DM127=DL127,EE$40=1),0,\nIF(AND(EE$40>1,DM127=$N127),1-SUM($DX127:ED127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(EE$40=2,0,VDB(1,0,$N127,INT(EE$40-2-1),MIN($N127,INT(EE$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DL127>=INT($N127),$N127-INT($N127),1)))*\nIF(EE$40=2,0,\nIF(INT(DM127)=INT(DL127),DM127-DL127,INT(DM127)-DL127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(EE$40-2),MIN($N127,INT(EE$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DM127>INT($N127),$N127-INT($N127),1))*\nIF(EE$40=2,DM127,\nIF(INT(DM127)=INT(DL127),0,DM127-INT(DM127)))))","v":0},{"$f":"+IF(OR(DN127=DM127,EF$40=1),0,\nIF(AND(EF$40>1,DN127=$N127),1-SUM($DX127:EE127),\nIF($N127<=1,\nIF($N127>0,1/$N127,0),\nIF(EF$40=2,0,VDB(1,0,$N127,INT(EF$40-2-1),MIN($N127,INT(EF$40-2-1)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DM127>=INT($N127),$N127-INT($N127),1)))*\nIF(EF$40=2,0,\nIF(INT(DN127)=INT(DM127),DN127-DM127,INT(DN127)-DM127))+\nIF($N127<=1,\nIF($N127>0,1/$N127,0),VDB(1,0,$N127,INT(EF$40-2),MIN($N127,INT(EF$40-2)+1),$CM127,IF($CN127=\"No\",1,0))/\nIF(DN127>INT($N127),$N127-INT($N127),1))*\nIF(EF$40=2,DN127,\nIF(INT(DN127)=INT(DM127),0,DN127-INT(DN127)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K128=\"Ongoing\",AR128,IF(RIGHT($K128,2)=RIGHT(BJ$39,2),SUM($AR128:AR128),0)+IF(RIGHT(BJ$39,2)>RIGHT($K128,2),AR128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AS128,IF(RIGHT($K128,2)=RIGHT(BK$39,2),SUM($AR128:AS128),0)+IF(RIGHT(BK$39,2)>RIGHT($K128,2),AS128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AT128,IF(RIGHT($K128,2)=RIGHT(BL$39,2),SUM($AR128:AT128),0)+IF(RIGHT(BL$39,2)>RIGHT($K128,2),AT128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AU128,IF(RIGHT($K128,2)=RIGHT(BM$39,2),SUM($AR128:AU128),0)+IF(RIGHT(BM$39,2)>RIGHT($K128,2),AU128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AV128,IF(RIGHT($K128,2)=RIGHT(BN$39,2),SUM($AR128:AV128),0)+IF(RIGHT(BN$39,2)>RIGHT($K128,2),AV128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AW128,IF(RIGHT($K128,2)=RIGHT(BO$39,2),SUM($AR128:AW128),0)+IF(RIGHT(BO$39,2)>RIGHT($K128,2),AW128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AX128,IF(RIGHT($K128,2)=RIGHT(BP$39,2),SUM($AR128:AX128),0)+IF(RIGHT(BP$39,2)>RIGHT($K128,2),AX128,0))","v":0},{"$f":"+IF($K128=\"Ongoing\",AY128,IF(RIGHT($K128,2)=RIGHT(BQ$39,2),SUM($AR128:AY128),0)+IF(RIGHT(BQ$39,2)>RIGHT($K128,2),AY128,0))","v":0},null,{"$f":"+Q128*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R128*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S128*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T128*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U128*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V128*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W128*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X128*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BS128,\nIF($J128=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BS128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BS128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BT128,\nIF($J128=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BT128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BT128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(ER128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BU128,\nIF($J128=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BU128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BU128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(ES128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BV128,\nIF($J128=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BV128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BV128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(ET128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BW128,\nIF($J128=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BW128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BW128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(EU128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BX128,\nIF($J128=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BX128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BX128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(EV128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BY128,\nIF($J128=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BY128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BY128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(EW128,0))","v":0},{"$f":"IF($M128=\"straight line\",IF($N128=0,0,\nIF($N128<=0.5,BZ128,\nIF($J128=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N128)<LEFT(#REF!,4)*1,0,((OFFSET(BZ128,0,-INT($N128+0.5),1,1))/$N128)*(IF($N128-INT($N128)>0.5,$N128-0.5-INT($N128),IF($N128-INT($N128)<=0.5,$N128-0.5-INT($N128)+1,0))))\n+BZ128/$N128*0.5,\nIF($J128=\"Declining Balance\",-#REF!,0)))),IFERROR(EX128,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K128=\"ongoing\",BS128,IF(RIGHT($K128,2)=RIGHT(CO$39,2),SUM($BR128:BS128),0)+IF(RIGHT(CO$39,2)>RIGHT($K128,2),BS128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BT128,IF(RIGHT($K128,2)=RIGHT(CP$39,2),SUM($BR128:BT128),0)+IF(RIGHT(CP$39,2)>RIGHT($K128,2),BT128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BU128,IF(RIGHT($K128,2)=RIGHT(CQ$39,2),SUM($BR128:BU128),0)+IF(RIGHT(CQ$39,2)>RIGHT($K128,2),BU128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BV128,IF(RIGHT($K128,2)=RIGHT(CR$39,2),SUM($BR128:BV128),0)+IF(RIGHT(CR$39,2)>RIGHT($K128,2),BV128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BW128,IF(RIGHT($K128,2)=RIGHT(CS$39,2),SUM($BR128:BW128),0)+IF(RIGHT(CS$39,2)>RIGHT($K128,2),BW128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BX128,IF(RIGHT($K128,2)=RIGHT(CT$39,2),SUM($BR128:BX128),0)+IF(RIGHT(CT$39,2)>RIGHT($K128,2),BX128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BY128,IF(RIGHT($K128,2)=RIGHT(CU$39,2),SUM($BR128:BY128),0)+IF(RIGHT(CU$39,2)>RIGHT($K128,2),BY128,0))","v":0},{"$f":"+IF($K128=\"ongoing\",BZ128,IF(RIGHT($K128,2)=RIGHT(CV$39,2),SUM($BR128:BZ128),0)+IF(RIGHT(CV$39,2)>RIGHT($K128,2),BZ128,0))","v":0},null,{"$f":"+MIN(IF($N128<=$CM128,MIN($N128,1),$N128),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N128<=$CM128,MIN($N128,1),$N128),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX128=CW128,0,\nIF(AND(DP$40>1,CX128=$N128),1-SUM($DO128:DO128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DP$40=1,0,VDB(1,0,$N128,INT(DP$40-1-1),MIN($N128,INT(DP$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CW128>=INT($N128),$N128-INT($N128),1)))*\nIF(DP$40=1,0,\nIF(INT(CX128)=INT(CW128),CX128-CW128,INT(CX128)-CW128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DP$40-1),MIN($N128,INT(DP$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CX128>INT($N128),$N128-INT($N128),1))*\nIF(DP$40=1,CX128,\nIF(INT(CX128)=INT(CW128),0,CX128-INT(CX128)))))","v":0},{"$f":"+IF(CY128=CX128,0,\nIF(AND(DQ$40>1,CY128=$N128),1-SUM($DO128:DP128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DQ$40=1,0,VDB(1,0,$N128,INT(DQ$40-1-1),MIN($N128,INT(DQ$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CX128>=INT($N128),$N128-INT($N128),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY128)=INT(CX128),CY128-CX128,INT(CY128)-CX128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DQ$40-1),MIN($N128,INT(DQ$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CY128>INT($N128),$N128-INT($N128),1))*\nIF(DQ$40=1,CY128,\nIF(INT(CY128)=INT(CX128),0,CY128-INT(CY128)))))","v":0},{"$f":"+IF(CZ128=CY128,0,\nIF(AND(DR$40>1,CZ128=$N128),1-SUM($DO128:DQ128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DR$40=1,0,VDB(1,0,$N128,INT(DR$40-1-1),MIN($N128,INT(DR$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CY128>=INT($N128),$N128-INT($N128),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ128)=INT(CY128),CZ128-CY128,INT(CZ128)-CY128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DR$40-1),MIN($N128,INT(DR$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CZ128>INT($N128),$N128-INT($N128),1))*\nIF(DR$40=1,CZ128,\nIF(INT(CZ128)=INT(CY128),0,CZ128-INT(CZ128)))))","v":0},{"$f":"+IF(DA128=CZ128,0,\nIF(AND(DS$40>1,DA128=$N128),1-SUM($DO128:DR128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DS$40=1,0,VDB(1,0,$N128,INT(DS$40-1-1),MIN($N128,INT(DS$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(CZ128>=INT($N128),$N128-INT($N128),1)))*\nIF(DS$40=1,0,\nIF(INT(DA128)=INT(CZ128),DA128-CZ128,INT(DA128)-CZ128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DS$40-1),MIN($N128,INT(DS$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DA128>INT($N128),$N128-INT($N128),1))*\nIF(DS$40=1,DA128,\nIF(INT(DA128)=INT(CZ128),0,DA128-INT(DA128)))))","v":0},{"$f":"+IF(DB128=DA128,0,\nIF(AND(DT$40>1,DB128=$N128),1-SUM($DO128:DS128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DT$40=1,0,VDB(1,0,$N128,INT(DT$40-1-1),MIN($N128,INT(DT$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DA128>=INT($N128),$N128-INT($N128),1)))*\nIF(DT$40=1,0,\nIF(INT(DB128)=INT(DA128),DB128-DA128,INT(DB128)-DA128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DT$40-1),MIN($N128,INT(DT$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DB128>INT($N128),$N128-INT($N128),1))*\nIF(DT$40=1,DB128,\nIF(INT(DB128)=INT(DA128),0,DB128-INT(DB128)))))","v":0},{"$f":"+IF(DC128=DB128,0,\nIF(AND(DU$40>1,DC128=$N128),1-SUM($DO128:DT128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DU$40=1,0,VDB(1,0,$N128,INT(DU$40-1-1),MIN($N128,INT(DU$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DB128>=INT($N128),$N128-INT($N128),1)))*\nIF(DU$40=1,0,\nIF(INT(DC128)=INT(DB128),DC128-DB128,INT(DC128)-DB128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DU$40-1),MIN($N128,INT(DU$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DC128>INT($N128),$N128-INT($N128),1))*\nIF(DU$40=1,DC128,\nIF(INT(DC128)=INT(DB128),0,DC128-INT(DC128)))))","v":0},{"$f":"+IF(DD128=DC128,0,\nIF(AND(DV$40>1,DD128=$N128),1-SUM($DO128:DU128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DV$40=1,0,VDB(1,0,$N128,INT(DV$40-1-1),MIN($N128,INT(DV$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DC128>=INT($N128),$N128-INT($N128),1)))*\nIF(DV$40=1,0,\nIF(INT(DD128)=INT(DC128),DD128-DC128,INT(DD128)-DC128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DV$40-1),MIN($N128,INT(DV$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DD128>INT($N128),$N128-INT($N128),1))*\nIF(DV$40=1,DD128,\nIF(INT(DD128)=INT(DC128),0,DD128-INT(DD128)))))","v":0},{"$f":"+IF(DE128=DD128,0,\nIF(AND(DW$40>1,DE128=$N128),1-SUM($DO128:DV128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DW$40=1,0,VDB(1,0,$N128,INT(DW$40-1-1),MIN($N128,INT(DW$40-1-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DD128>=INT($N128),$N128-INT($N128),1)))*\nIF(DW$40=1,0,\nIF(INT(DE128)=INT(DD128),DE128-DD128,INT(DE128)-DD128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DW$40-1),MIN($N128,INT(DW$40-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DE128>INT($N128),$N128-INT($N128),1))*\nIF(DW$40=1,DE128,\nIF(INT(DE128)=INT(DD128),0,DE128-INT(DE128)))))","v":0},null,{"$f":"+IF(OR(DG128=DF128,DY$40=1),0,\nIF(AND(DY$40>1,DG128=$N128),1-SUM($DX128:DX128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DY$40=2,0,VDB(1,0,$N128,INT(DY$40-2-1),MIN($N128,INT(DY$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DF128>=INT($N128),$N128-INT($N128),1)))*\nIF(DY$40=2,0,\nIF(INT(DG128)=INT(DF128),DG128-DF128,INT(DG128)-DF128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DY$40-2),MIN($N128,INT(DY$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DG128>INT($N128),$N128-INT($N128),1))*\nIF(DY$40=2,DG128,\nIF(INT(DG128)=INT(DF128),0,DG128-INT(DG128)))))","v":0},{"$f":"+IF(OR(DH128=DG128,DZ$40=1),0,\nIF(AND(DZ$40>1,DH128=$N128),1-SUM($DX128:DY128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(DZ$40=2,0,VDB(1,0,$N128,INT(DZ$40-2-1),MIN($N128,INT(DZ$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DG128>=INT($N128),$N128-INT($N128),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH128)=INT(DG128),DH128-DG128,INT(DH128)-DG128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(DZ$40-2),MIN($N128,INT(DZ$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DH128>INT($N128),$N128-INT($N128),1))*\nIF(DZ$40=2,DH128,\nIF(INT(DH128)=INT(DG128),0,DH128-INT(DH128)))))","v":0},{"$f":"+IF(OR(DI128=DH128,EA$40=1),0,\nIF(AND(EA$40>1,DI128=$N128),1-SUM($DX128:DZ128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(EA$40=2,0,VDB(1,0,$N128,INT(EA$40-2-1),MIN($N128,INT(EA$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DH128>=INT($N128),$N128-INT($N128),1)))*\nIF(EA$40=2,0,\nIF(INT(DI128)=INT(DH128),DI128-DH128,INT(DI128)-DH128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(EA$40-2),MIN($N128,INT(EA$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DI128>INT($N128),$N128-INT($N128),1))*\nIF(EA$40=2,DI128,\nIF(INT(DI128)=INT(DH128),0,DI128-INT(DI128)))))","v":0},{"$f":"+IF(OR(DJ128=DI128,EB$40=1),0,\nIF(AND(EB$40>1,DJ128=$N128),1-SUM($DX128:EA128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(EB$40=2,0,VDB(1,0,$N128,INT(EB$40-2-1),MIN($N128,INT(EB$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DI128>=INT($N128),$N128-INT($N128),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ128)=INT(DI128),DJ128-DI128,INT(DJ128)-DI128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(EB$40-2),MIN($N128,INT(EB$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DJ128>INT($N128),$N128-INT($N128),1))*\nIF(EB$40=2,DJ128,\nIF(INT(DJ128)=INT(DI128),0,DJ128-INT(DJ128)))))","v":0},{"$f":"+IF(OR(DK128=DJ128,EC$40=1),0,\nIF(AND(EC$40>1,DK128=$N128),1-SUM($DX128:EB128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(EC$40=2,0,VDB(1,0,$N128,INT(EC$40-2-1),MIN($N128,INT(EC$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DJ128>=INT($N128),$N128-INT($N128),1)))*\nIF(EC$40=2,0,\nIF(INT(DK128)=INT(DJ128),DK128-DJ128,INT(DK128)-DJ128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(EC$40-2),MIN($N128,INT(EC$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DK128>INT($N128),$N128-INT($N128),1))*\nIF(EC$40=2,DK128,\nIF(INT(DK128)=INT(DJ128),0,DK128-INT(DK128)))))","v":0},{"$f":"+IF(OR(DL128=DK128,ED$40=1),0,\nIF(AND(ED$40>1,DL128=$N128),1-SUM($DX128:EC128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(ED$40=2,0,VDB(1,0,$N128,INT(ED$40-2-1),MIN($N128,INT(ED$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DK128>=INT($N128),$N128-INT($N128),1)))*\nIF(ED$40=2,0,\nIF(INT(DL128)=INT(DK128),DL128-DK128,INT(DL128)-DK128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(ED$40-2),MIN($N128,INT(ED$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DL128>INT($N128),$N128-INT($N128),1))*\nIF(ED$40=2,DL128,\nIF(INT(DL128)=INT(DK128),0,DL128-INT(DL128)))))","v":0},{"$f":"+IF(OR(DM128=DL128,EE$40=1),0,\nIF(AND(EE$40>1,DM128=$N128),1-SUM($DX128:ED128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(EE$40=2,0,VDB(1,0,$N128,INT(EE$40-2-1),MIN($N128,INT(EE$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DL128>=INT($N128),$N128-INT($N128),1)))*\nIF(EE$40=2,0,\nIF(INT(DM128)=INT(DL128),DM128-DL128,INT(DM128)-DL128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(EE$40-2),MIN($N128,INT(EE$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DM128>INT($N128),$N128-INT($N128),1))*\nIF(EE$40=2,DM128,\nIF(INT(DM128)=INT(DL128),0,DM128-INT(DM128)))))","v":0},{"$f":"+IF(OR(DN128=DM128,EF$40=1),0,\nIF(AND(EF$40>1,DN128=$N128),1-SUM($DX128:EE128),\nIF($N128<=1,\nIF($N128>0,1/$N128,0),\nIF(EF$40=2,0,VDB(1,0,$N128,INT(EF$40-2-1),MIN($N128,INT(EF$40-2-1)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DM128>=INT($N128),$N128-INT($N128),1)))*\nIF(EF$40=2,0,\nIF(INT(DN128)=INT(DM128),DN128-DM128,INT(DN128)-DM128))+\nIF($N128<=1,\nIF($N128>0,1/$N128,0),VDB(1,0,$N128,INT(EF$40-2),MIN($N128,INT(EF$40-2)+1),$CM128,IF($CN128=\"No\",1,0))/\nIF(DN128>INT($N128),$N128-INT($N128),1))*\nIF(EF$40=2,DN128,\nIF(INT(DN128)=INT(DM128),0,DN128-INT(DN128)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K129=\"Ongoing\",AR129,IF(RIGHT($K129,2)=RIGHT(BJ$39,2),SUM($AR129:AR129),0)+IF(RIGHT(BJ$39,2)>RIGHT($K129,2),AR129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AS129,IF(RIGHT($K129,2)=RIGHT(BK$39,2),SUM($AR129:AS129),0)+IF(RIGHT(BK$39,2)>RIGHT($K129,2),AS129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AT129,IF(RIGHT($K129,2)=RIGHT(BL$39,2),SUM($AR129:AT129),0)+IF(RIGHT(BL$39,2)>RIGHT($K129,2),AT129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AU129,IF(RIGHT($K129,2)=RIGHT(BM$39,2),SUM($AR129:AU129),0)+IF(RIGHT(BM$39,2)>RIGHT($K129,2),AU129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AV129,IF(RIGHT($K129,2)=RIGHT(BN$39,2),SUM($AR129:AV129),0)+IF(RIGHT(BN$39,2)>RIGHT($K129,2),AV129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AW129,IF(RIGHT($K129,2)=RIGHT(BO$39,2),SUM($AR129:AW129),0)+IF(RIGHT(BO$39,2)>RIGHT($K129,2),AW129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AX129,IF(RIGHT($K129,2)=RIGHT(BP$39,2),SUM($AR129:AX129),0)+IF(RIGHT(BP$39,2)>RIGHT($K129,2),AX129,0))","v":0},{"$f":"+IF($K129=\"Ongoing\",AY129,IF(RIGHT($K129,2)=RIGHT(BQ$39,2),SUM($AR129:AY129),0)+IF(RIGHT(BQ$39,2)>RIGHT($K129,2),AY129,0))","v":0},null,{"$f":"+Q129*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R129*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S129*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T129*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U129*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V129*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W129*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X129*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BS129,\nIF($J129=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BS129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BS129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BT129,\nIF($J129=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BT129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BT129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(ER129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BU129,\nIF($J129=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BU129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BU129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(ES129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BV129,\nIF($J129=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BV129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BV129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(ET129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BW129,\nIF($J129=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BW129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BW129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(EU129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BX129,\nIF($J129=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BX129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BX129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(EV129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BY129,\nIF($J129=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BY129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BY129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(EW129,0))","v":0},{"$f":"IF($M129=\"straight line\",IF($N129=0,0,\nIF($N129<=0.5,BZ129,\nIF($J129=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N129)<LEFT(#REF!,4)*1,0,((OFFSET(BZ129,0,-INT($N129+0.5),1,1))/$N129)*(IF($N129-INT($N129)>0.5,$N129-0.5-INT($N129),IF($N129-INT($N129)<=0.5,$N129-0.5-INT($N129)+1,0))))\n+BZ129/$N129*0.5,\nIF($J129=\"Declining Balance\",-#REF!,0)))),IFERROR(EX129,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K129=\"ongoing\",BS129,IF(RIGHT($K129,2)=RIGHT(CO$39,2),SUM($BR129:BS129),0)+IF(RIGHT(CO$39,2)>RIGHT($K129,2),BS129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BT129,IF(RIGHT($K129,2)=RIGHT(CP$39,2),SUM($BR129:BT129),0)+IF(RIGHT(CP$39,2)>RIGHT($K129,2),BT129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BU129,IF(RIGHT($K129,2)=RIGHT(CQ$39,2),SUM($BR129:BU129),0)+IF(RIGHT(CQ$39,2)>RIGHT($K129,2),BU129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BV129,IF(RIGHT($K129,2)=RIGHT(CR$39,2),SUM($BR129:BV129),0)+IF(RIGHT(CR$39,2)>RIGHT($K129,2),BV129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BW129,IF(RIGHT($K129,2)=RIGHT(CS$39,2),SUM($BR129:BW129),0)+IF(RIGHT(CS$39,2)>RIGHT($K129,2),BW129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BX129,IF(RIGHT($K129,2)=RIGHT(CT$39,2),SUM($BR129:BX129),0)+IF(RIGHT(CT$39,2)>RIGHT($K129,2),BX129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BY129,IF(RIGHT($K129,2)=RIGHT(CU$39,2),SUM($BR129:BY129),0)+IF(RIGHT(CU$39,2)>RIGHT($K129,2),BY129,0))","v":0},{"$f":"+IF($K129=\"ongoing\",BZ129,IF(RIGHT($K129,2)=RIGHT(CV$39,2),SUM($BR129:BZ129),0)+IF(RIGHT(CV$39,2)>RIGHT($K129,2),BZ129,0))","v":0},null,{"$f":"+MIN(IF($N129<=$CM129,MIN($N129,1),$N129),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N129<=$CM129,MIN($N129,1),$N129),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX129=CW129,0,\nIF(AND(DP$40>1,CX129=$N129),1-SUM($DO129:DO129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DP$40=1,0,VDB(1,0,$N129,INT(DP$40-1-1),MIN($N129,INT(DP$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CW129>=INT($N129),$N129-INT($N129),1)))*\nIF(DP$40=1,0,\nIF(INT(CX129)=INT(CW129),CX129-CW129,INT(CX129)-CW129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DP$40-1),MIN($N129,INT(DP$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CX129>INT($N129),$N129-INT($N129),1))*\nIF(DP$40=1,CX129,\nIF(INT(CX129)=INT(CW129),0,CX129-INT(CX129)))))","v":0},{"$f":"+IF(CY129=CX129,0,\nIF(AND(DQ$40>1,CY129=$N129),1-SUM($DO129:DP129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DQ$40=1,0,VDB(1,0,$N129,INT(DQ$40-1-1),MIN($N129,INT(DQ$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CX129>=INT($N129),$N129-INT($N129),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY129)=INT(CX129),CY129-CX129,INT(CY129)-CX129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DQ$40-1),MIN($N129,INT(DQ$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CY129>INT($N129),$N129-INT($N129),1))*\nIF(DQ$40=1,CY129,\nIF(INT(CY129)=INT(CX129),0,CY129-INT(CY129)))))","v":0},{"$f":"+IF(CZ129=CY129,0,\nIF(AND(DR$40>1,CZ129=$N129),1-SUM($DO129:DQ129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DR$40=1,0,VDB(1,0,$N129,INT(DR$40-1-1),MIN($N129,INT(DR$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CY129>=INT($N129),$N129-INT($N129),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ129)=INT(CY129),CZ129-CY129,INT(CZ129)-CY129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DR$40-1),MIN($N129,INT(DR$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CZ129>INT($N129),$N129-INT($N129),1))*\nIF(DR$40=1,CZ129,\nIF(INT(CZ129)=INT(CY129),0,CZ129-INT(CZ129)))))","v":0},{"$f":"+IF(DA129=CZ129,0,\nIF(AND(DS$40>1,DA129=$N129),1-SUM($DO129:DR129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DS$40=1,0,VDB(1,0,$N129,INT(DS$40-1-1),MIN($N129,INT(DS$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(CZ129>=INT($N129),$N129-INT($N129),1)))*\nIF(DS$40=1,0,\nIF(INT(DA129)=INT(CZ129),DA129-CZ129,INT(DA129)-CZ129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DS$40-1),MIN($N129,INT(DS$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DA129>INT($N129),$N129-INT($N129),1))*\nIF(DS$40=1,DA129,\nIF(INT(DA129)=INT(CZ129),0,DA129-INT(DA129)))))","v":0},{"$f":"+IF(DB129=DA129,0,\nIF(AND(DT$40>1,DB129=$N129),1-SUM($DO129:DS129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DT$40=1,0,VDB(1,0,$N129,INT(DT$40-1-1),MIN($N129,INT(DT$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DA129>=INT($N129),$N129-INT($N129),1)))*\nIF(DT$40=1,0,\nIF(INT(DB129)=INT(DA129),DB129-DA129,INT(DB129)-DA129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DT$40-1),MIN($N129,INT(DT$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DB129>INT($N129),$N129-INT($N129),1))*\nIF(DT$40=1,DB129,\nIF(INT(DB129)=INT(DA129),0,DB129-INT(DB129)))))","v":0},{"$f":"+IF(DC129=DB129,0,\nIF(AND(DU$40>1,DC129=$N129),1-SUM($DO129:DT129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DU$40=1,0,VDB(1,0,$N129,INT(DU$40-1-1),MIN($N129,INT(DU$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DB129>=INT($N129),$N129-INT($N129),1)))*\nIF(DU$40=1,0,\nIF(INT(DC129)=INT(DB129),DC129-DB129,INT(DC129)-DB129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DU$40-1),MIN($N129,INT(DU$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DC129>INT($N129),$N129-INT($N129),1))*\nIF(DU$40=1,DC129,\nIF(INT(DC129)=INT(DB129),0,DC129-INT(DC129)))))","v":0},{"$f":"+IF(DD129=DC129,0,\nIF(AND(DV$40>1,DD129=$N129),1-SUM($DO129:DU129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DV$40=1,0,VDB(1,0,$N129,INT(DV$40-1-1),MIN($N129,INT(DV$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DC129>=INT($N129),$N129-INT($N129),1)))*\nIF(DV$40=1,0,\nIF(INT(DD129)=INT(DC129),DD129-DC129,INT(DD129)-DC129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DV$40-1),MIN($N129,INT(DV$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DD129>INT($N129),$N129-INT($N129),1))*\nIF(DV$40=1,DD129,\nIF(INT(DD129)=INT(DC129),0,DD129-INT(DD129)))))","v":0},{"$f":"+IF(DE129=DD129,0,\nIF(AND(DW$40>1,DE129=$N129),1-SUM($DO129:DV129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DW$40=1,0,VDB(1,0,$N129,INT(DW$40-1-1),MIN($N129,INT(DW$40-1-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DD129>=INT($N129),$N129-INT($N129),1)))*\nIF(DW$40=1,0,\nIF(INT(DE129)=INT(DD129),DE129-DD129,INT(DE129)-DD129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DW$40-1),MIN($N129,INT(DW$40-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DE129>INT($N129),$N129-INT($N129),1))*\nIF(DW$40=1,DE129,\nIF(INT(DE129)=INT(DD129),0,DE129-INT(DE129)))))","v":0},null,{"$f":"+IF(OR(DG129=DF129,DY$40=1),0,\nIF(AND(DY$40>1,DG129=$N129),1-SUM($DX129:DX129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DY$40=2,0,VDB(1,0,$N129,INT(DY$40-2-1),MIN($N129,INT(DY$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DF129>=INT($N129),$N129-INT($N129),1)))*\nIF(DY$40=2,0,\nIF(INT(DG129)=INT(DF129),DG129-DF129,INT(DG129)-DF129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DY$40-2),MIN($N129,INT(DY$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DG129>INT($N129),$N129-INT($N129),1))*\nIF(DY$40=2,DG129,\nIF(INT(DG129)=INT(DF129),0,DG129-INT(DG129)))))","v":0},{"$f":"+IF(OR(DH129=DG129,DZ$40=1),0,\nIF(AND(DZ$40>1,DH129=$N129),1-SUM($DX129:DY129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(DZ$40=2,0,VDB(1,0,$N129,INT(DZ$40-2-1),MIN($N129,INT(DZ$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DG129>=INT($N129),$N129-INT($N129),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH129)=INT(DG129),DH129-DG129,INT(DH129)-DG129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(DZ$40-2),MIN($N129,INT(DZ$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DH129>INT($N129),$N129-INT($N129),1))*\nIF(DZ$40=2,DH129,\nIF(INT(DH129)=INT(DG129),0,DH129-INT(DH129)))))","v":0},{"$f":"+IF(OR(DI129=DH129,EA$40=1),0,\nIF(AND(EA$40>1,DI129=$N129),1-SUM($DX129:DZ129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(EA$40=2,0,VDB(1,0,$N129,INT(EA$40-2-1),MIN($N129,INT(EA$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DH129>=INT($N129),$N129-INT($N129),1)))*\nIF(EA$40=2,0,\nIF(INT(DI129)=INT(DH129),DI129-DH129,INT(DI129)-DH129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(EA$40-2),MIN($N129,INT(EA$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DI129>INT($N129),$N129-INT($N129),1))*\nIF(EA$40=2,DI129,\nIF(INT(DI129)=INT(DH129),0,DI129-INT(DI129)))))","v":0},{"$f":"+IF(OR(DJ129=DI129,EB$40=1),0,\nIF(AND(EB$40>1,DJ129=$N129),1-SUM($DX129:EA129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(EB$40=2,0,VDB(1,0,$N129,INT(EB$40-2-1),MIN($N129,INT(EB$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DI129>=INT($N129),$N129-INT($N129),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ129)=INT(DI129),DJ129-DI129,INT(DJ129)-DI129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(EB$40-2),MIN($N129,INT(EB$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DJ129>INT($N129),$N129-INT($N129),1))*\nIF(EB$40=2,DJ129,\nIF(INT(DJ129)=INT(DI129),0,DJ129-INT(DJ129)))))","v":0},{"$f":"+IF(OR(DK129=DJ129,EC$40=1),0,\nIF(AND(EC$40>1,DK129=$N129),1-SUM($DX129:EB129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(EC$40=2,0,VDB(1,0,$N129,INT(EC$40-2-1),MIN($N129,INT(EC$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DJ129>=INT($N129),$N129-INT($N129),1)))*\nIF(EC$40=2,0,\nIF(INT(DK129)=INT(DJ129),DK129-DJ129,INT(DK129)-DJ129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(EC$40-2),MIN($N129,INT(EC$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DK129>INT($N129),$N129-INT($N129),1))*\nIF(EC$40=2,DK129,\nIF(INT(DK129)=INT(DJ129),0,DK129-INT(DK129)))))","v":0},{"$f":"+IF(OR(DL129=DK129,ED$40=1),0,\nIF(AND(ED$40>1,DL129=$N129),1-SUM($DX129:EC129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(ED$40=2,0,VDB(1,0,$N129,INT(ED$40-2-1),MIN($N129,INT(ED$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DK129>=INT($N129),$N129-INT($N129),1)))*\nIF(ED$40=2,0,\nIF(INT(DL129)=INT(DK129),DL129-DK129,INT(DL129)-DK129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(ED$40-2),MIN($N129,INT(ED$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DL129>INT($N129),$N129-INT($N129),1))*\nIF(ED$40=2,DL129,\nIF(INT(DL129)=INT(DK129),0,DL129-INT(DL129)))))","v":0},{"$f":"+IF(OR(DM129=DL129,EE$40=1),0,\nIF(AND(EE$40>1,DM129=$N129),1-SUM($DX129:ED129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(EE$40=2,0,VDB(1,0,$N129,INT(EE$40-2-1),MIN($N129,INT(EE$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DL129>=INT($N129),$N129-INT($N129),1)))*\nIF(EE$40=2,0,\nIF(INT(DM129)=INT(DL129),DM129-DL129,INT(DM129)-DL129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(EE$40-2),MIN($N129,INT(EE$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DM129>INT($N129),$N129-INT($N129),1))*\nIF(EE$40=2,DM129,\nIF(INT(DM129)=INT(DL129),0,DM129-INT(DM129)))))","v":0},{"$f":"+IF(OR(DN129=DM129,EF$40=1),0,\nIF(AND(EF$40>1,DN129=$N129),1-SUM($DX129:EE129),\nIF($N129<=1,\nIF($N129>0,1/$N129,0),\nIF(EF$40=2,0,VDB(1,0,$N129,INT(EF$40-2-1),MIN($N129,INT(EF$40-2-1)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DM129>=INT($N129),$N129-INT($N129),1)))*\nIF(EF$40=2,0,\nIF(INT(DN129)=INT(DM129),DN129-DM129,INT(DN129)-DM129))+\nIF($N129<=1,\nIF($N129>0,1/$N129,0),VDB(1,0,$N129,INT(EF$40-2),MIN($N129,INT(EF$40-2)+1),$CM129,IF($CN129=\"No\",1,0))/\nIF(DN129>INT($N129),$N129-INT($N129),1))*\nIF(EF$40=2,DN129,\nIF(INT(DN129)=INT(DM129),0,DN129-INT(DN129)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K130=\"Ongoing\",AR130,IF(RIGHT($K130,2)=RIGHT(BJ$39,2),SUM($AR130:AR130),0)+IF(RIGHT(BJ$39,2)>RIGHT($K130,2),AR130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AS130,IF(RIGHT($K130,2)=RIGHT(BK$39,2),SUM($AR130:AS130),0)+IF(RIGHT(BK$39,2)>RIGHT($K130,2),AS130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AT130,IF(RIGHT($K130,2)=RIGHT(BL$39,2),SUM($AR130:AT130),0)+IF(RIGHT(BL$39,2)>RIGHT($K130,2),AT130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AU130,IF(RIGHT($K130,2)=RIGHT(BM$39,2),SUM($AR130:AU130),0)+IF(RIGHT(BM$39,2)>RIGHT($K130,2),AU130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AV130,IF(RIGHT($K130,2)=RIGHT(BN$39,2),SUM($AR130:AV130),0)+IF(RIGHT(BN$39,2)>RIGHT($K130,2),AV130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AW130,IF(RIGHT($K130,2)=RIGHT(BO$39,2),SUM($AR130:AW130),0)+IF(RIGHT(BO$39,2)>RIGHT($K130,2),AW130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AX130,IF(RIGHT($K130,2)=RIGHT(BP$39,2),SUM($AR130:AX130),0)+IF(RIGHT(BP$39,2)>RIGHT($K130,2),AX130,0))","v":0},{"$f":"+IF($K130=\"Ongoing\",AY130,IF(RIGHT($K130,2)=RIGHT(BQ$39,2),SUM($AR130:AY130),0)+IF(RIGHT(BQ$39,2)>RIGHT($K130,2),AY130,0))","v":0},null,{"$f":"+Q130*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R130*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S130*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T130*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U130*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V130*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W130*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X130*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BS130,\nIF($J130=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BS130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BS130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BT130,\nIF($J130=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BT130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BT130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(ER130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BU130,\nIF($J130=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BU130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BU130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(ES130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BV130,\nIF($J130=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BV130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BV130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(ET130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BW130,\nIF($J130=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BW130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BW130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(EU130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BX130,\nIF($J130=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BX130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BX130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(EV130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BY130,\nIF($J130=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BY130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BY130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(EW130,0))","v":0},{"$f":"IF($M130=\"straight line\",IF($N130=0,0,\nIF($N130<=0.5,BZ130,\nIF($J130=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N130)<LEFT(#REF!,4)*1,0,((OFFSET(BZ130,0,-INT($N130+0.5),1,1))/$N130)*(IF($N130-INT($N130)>0.5,$N130-0.5-INT($N130),IF($N130-INT($N130)<=0.5,$N130-0.5-INT($N130)+1,0))))\n+BZ130/$N130*0.5,\nIF($J130=\"Declining Balance\",-#REF!,0)))),IFERROR(EX130,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K130=\"ongoing\",BS130,IF(RIGHT($K130,2)=RIGHT(CO$39,2),SUM($BR130:BS130),0)+IF(RIGHT(CO$39,2)>RIGHT($K130,2),BS130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BT130,IF(RIGHT($K130,2)=RIGHT(CP$39,2),SUM($BR130:BT130),0)+IF(RIGHT(CP$39,2)>RIGHT($K130,2),BT130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BU130,IF(RIGHT($K130,2)=RIGHT(CQ$39,2),SUM($BR130:BU130),0)+IF(RIGHT(CQ$39,2)>RIGHT($K130,2),BU130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BV130,IF(RIGHT($K130,2)=RIGHT(CR$39,2),SUM($BR130:BV130),0)+IF(RIGHT(CR$39,2)>RIGHT($K130,2),BV130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BW130,IF(RIGHT($K130,2)=RIGHT(CS$39,2),SUM($BR130:BW130),0)+IF(RIGHT(CS$39,2)>RIGHT($K130,2),BW130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BX130,IF(RIGHT($K130,2)=RIGHT(CT$39,2),SUM($BR130:BX130),0)+IF(RIGHT(CT$39,2)>RIGHT($K130,2),BX130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BY130,IF(RIGHT($K130,2)=RIGHT(CU$39,2),SUM($BR130:BY130),0)+IF(RIGHT(CU$39,2)>RIGHT($K130,2),BY130,0))","v":0},{"$f":"+IF($K130=\"ongoing\",BZ130,IF(RIGHT($K130,2)=RIGHT(CV$39,2),SUM($BR130:BZ130),0)+IF(RIGHT(CV$39,2)>RIGHT($K130,2),BZ130,0))","v":0},null,{"$f":"+MIN(IF($N130<=$CM130,MIN($N130,1),$N130),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N130<=$CM130,MIN($N130,1),$N130),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX130=CW130,0,\nIF(AND(DP$40>1,CX130=$N130),1-SUM($DO130:DO130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DP$40=1,0,VDB(1,0,$N130,INT(DP$40-1-1),MIN($N130,INT(DP$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CW130>=INT($N130),$N130-INT($N130),1)))*\nIF(DP$40=1,0,\nIF(INT(CX130)=INT(CW130),CX130-CW130,INT(CX130)-CW130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DP$40-1),MIN($N130,INT(DP$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CX130>INT($N130),$N130-INT($N130),1))*\nIF(DP$40=1,CX130,\nIF(INT(CX130)=INT(CW130),0,CX130-INT(CX130)))))","v":0},{"$f":"+IF(CY130=CX130,0,\nIF(AND(DQ$40>1,CY130=$N130),1-SUM($DO130:DP130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DQ$40=1,0,VDB(1,0,$N130,INT(DQ$40-1-1),MIN($N130,INT(DQ$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CX130>=INT($N130),$N130-INT($N130),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY130)=INT(CX130),CY130-CX130,INT(CY130)-CX130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DQ$40-1),MIN($N130,INT(DQ$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CY130>INT($N130),$N130-INT($N130),1))*\nIF(DQ$40=1,CY130,\nIF(INT(CY130)=INT(CX130),0,CY130-INT(CY130)))))","v":0},{"$f":"+IF(CZ130=CY130,0,\nIF(AND(DR$40>1,CZ130=$N130),1-SUM($DO130:DQ130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DR$40=1,0,VDB(1,0,$N130,INT(DR$40-1-1),MIN($N130,INT(DR$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CY130>=INT($N130),$N130-INT($N130),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ130)=INT(CY130),CZ130-CY130,INT(CZ130)-CY130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DR$40-1),MIN($N130,INT(DR$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CZ130>INT($N130),$N130-INT($N130),1))*\nIF(DR$40=1,CZ130,\nIF(INT(CZ130)=INT(CY130),0,CZ130-INT(CZ130)))))","v":0},{"$f":"+IF(DA130=CZ130,0,\nIF(AND(DS$40>1,DA130=$N130),1-SUM($DO130:DR130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DS$40=1,0,VDB(1,0,$N130,INT(DS$40-1-1),MIN($N130,INT(DS$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(CZ130>=INT($N130),$N130-INT($N130),1)))*\nIF(DS$40=1,0,\nIF(INT(DA130)=INT(CZ130),DA130-CZ130,INT(DA130)-CZ130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DS$40-1),MIN($N130,INT(DS$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DA130>INT($N130),$N130-INT($N130),1))*\nIF(DS$40=1,DA130,\nIF(INT(DA130)=INT(CZ130),0,DA130-INT(DA130)))))","v":0},{"$f":"+IF(DB130=DA130,0,\nIF(AND(DT$40>1,DB130=$N130),1-SUM($DO130:DS130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DT$40=1,0,VDB(1,0,$N130,INT(DT$40-1-1),MIN($N130,INT(DT$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DA130>=INT($N130),$N130-INT($N130),1)))*\nIF(DT$40=1,0,\nIF(INT(DB130)=INT(DA130),DB130-DA130,INT(DB130)-DA130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DT$40-1),MIN($N130,INT(DT$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DB130>INT($N130),$N130-INT($N130),1))*\nIF(DT$40=1,DB130,\nIF(INT(DB130)=INT(DA130),0,DB130-INT(DB130)))))","v":0},{"$f":"+IF(DC130=DB130,0,\nIF(AND(DU$40>1,DC130=$N130),1-SUM($DO130:DT130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DU$40=1,0,VDB(1,0,$N130,INT(DU$40-1-1),MIN($N130,INT(DU$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DB130>=INT($N130),$N130-INT($N130),1)))*\nIF(DU$40=1,0,\nIF(INT(DC130)=INT(DB130),DC130-DB130,INT(DC130)-DB130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DU$40-1),MIN($N130,INT(DU$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DC130>INT($N130),$N130-INT($N130),1))*\nIF(DU$40=1,DC130,\nIF(INT(DC130)=INT(DB130),0,DC130-INT(DC130)))))","v":0},{"$f":"+IF(DD130=DC130,0,\nIF(AND(DV$40>1,DD130=$N130),1-SUM($DO130:DU130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DV$40=1,0,VDB(1,0,$N130,INT(DV$40-1-1),MIN($N130,INT(DV$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DC130>=INT($N130),$N130-INT($N130),1)))*\nIF(DV$40=1,0,\nIF(INT(DD130)=INT(DC130),DD130-DC130,INT(DD130)-DC130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DV$40-1),MIN($N130,INT(DV$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DD130>INT($N130),$N130-INT($N130),1))*\nIF(DV$40=1,DD130,\nIF(INT(DD130)=INT(DC130),0,DD130-INT(DD130)))))","v":0},{"$f":"+IF(DE130=DD130,0,\nIF(AND(DW$40>1,DE130=$N130),1-SUM($DO130:DV130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DW$40=1,0,VDB(1,0,$N130,INT(DW$40-1-1),MIN($N130,INT(DW$40-1-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DD130>=INT($N130),$N130-INT($N130),1)))*\nIF(DW$40=1,0,\nIF(INT(DE130)=INT(DD130),DE130-DD130,INT(DE130)-DD130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DW$40-1),MIN($N130,INT(DW$40-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DE130>INT($N130),$N130-INT($N130),1))*\nIF(DW$40=1,DE130,\nIF(INT(DE130)=INT(DD130),0,DE130-INT(DE130)))))","v":0},null,{"$f":"+IF(OR(DG130=DF130,DY$40=1),0,\nIF(AND(DY$40>1,DG130=$N130),1-SUM($DX130:DX130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DY$40=2,0,VDB(1,0,$N130,INT(DY$40-2-1),MIN($N130,INT(DY$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DF130>=INT($N130),$N130-INT($N130),1)))*\nIF(DY$40=2,0,\nIF(INT(DG130)=INT(DF130),DG130-DF130,INT(DG130)-DF130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DY$40-2),MIN($N130,INT(DY$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DG130>INT($N130),$N130-INT($N130),1))*\nIF(DY$40=2,DG130,\nIF(INT(DG130)=INT(DF130),0,DG130-INT(DG130)))))","v":0},{"$f":"+IF(OR(DH130=DG130,DZ$40=1),0,\nIF(AND(DZ$40>1,DH130=$N130),1-SUM($DX130:DY130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(DZ$40=2,0,VDB(1,0,$N130,INT(DZ$40-2-1),MIN($N130,INT(DZ$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DG130>=INT($N130),$N130-INT($N130),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH130)=INT(DG130),DH130-DG130,INT(DH130)-DG130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(DZ$40-2),MIN($N130,INT(DZ$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DH130>INT($N130),$N130-INT($N130),1))*\nIF(DZ$40=2,DH130,\nIF(INT(DH130)=INT(DG130),0,DH130-INT(DH130)))))","v":0},{"$f":"+IF(OR(DI130=DH130,EA$40=1),0,\nIF(AND(EA$40>1,DI130=$N130),1-SUM($DX130:DZ130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(EA$40=2,0,VDB(1,0,$N130,INT(EA$40-2-1),MIN($N130,INT(EA$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DH130>=INT($N130),$N130-INT($N130),1)))*\nIF(EA$40=2,0,\nIF(INT(DI130)=INT(DH130),DI130-DH130,INT(DI130)-DH130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(EA$40-2),MIN($N130,INT(EA$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DI130>INT($N130),$N130-INT($N130),1))*\nIF(EA$40=2,DI130,\nIF(INT(DI130)=INT(DH130),0,DI130-INT(DI130)))))","v":0},{"$f":"+IF(OR(DJ130=DI130,EB$40=1),0,\nIF(AND(EB$40>1,DJ130=$N130),1-SUM($DX130:EA130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(EB$40=2,0,VDB(1,0,$N130,INT(EB$40-2-1),MIN($N130,INT(EB$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DI130>=INT($N130),$N130-INT($N130),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ130)=INT(DI130),DJ130-DI130,INT(DJ130)-DI130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(EB$40-2),MIN($N130,INT(EB$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DJ130>INT($N130),$N130-INT($N130),1))*\nIF(EB$40=2,DJ130,\nIF(INT(DJ130)=INT(DI130),0,DJ130-INT(DJ130)))))","v":0},{"$f":"+IF(OR(DK130=DJ130,EC$40=1),0,\nIF(AND(EC$40>1,DK130=$N130),1-SUM($DX130:EB130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(EC$40=2,0,VDB(1,0,$N130,INT(EC$40-2-1),MIN($N130,INT(EC$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DJ130>=INT($N130),$N130-INT($N130),1)))*\nIF(EC$40=2,0,\nIF(INT(DK130)=INT(DJ130),DK130-DJ130,INT(DK130)-DJ130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(EC$40-2),MIN($N130,INT(EC$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DK130>INT($N130),$N130-INT($N130),1))*\nIF(EC$40=2,DK130,\nIF(INT(DK130)=INT(DJ130),0,DK130-INT(DK130)))))","v":0},{"$f":"+IF(OR(DL130=DK130,ED$40=1),0,\nIF(AND(ED$40>1,DL130=$N130),1-SUM($DX130:EC130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(ED$40=2,0,VDB(1,0,$N130,INT(ED$40-2-1),MIN($N130,INT(ED$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DK130>=INT($N130),$N130-INT($N130),1)))*\nIF(ED$40=2,0,\nIF(INT(DL130)=INT(DK130),DL130-DK130,INT(DL130)-DK130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(ED$40-2),MIN($N130,INT(ED$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DL130>INT($N130),$N130-INT($N130),1))*\nIF(ED$40=2,DL130,\nIF(INT(DL130)=INT(DK130),0,DL130-INT(DL130)))))","v":0},{"$f":"+IF(OR(DM130=DL130,EE$40=1),0,\nIF(AND(EE$40>1,DM130=$N130),1-SUM($DX130:ED130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(EE$40=2,0,VDB(1,0,$N130,INT(EE$40-2-1),MIN($N130,INT(EE$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DL130>=INT($N130),$N130-INT($N130),1)))*\nIF(EE$40=2,0,\nIF(INT(DM130)=INT(DL130),DM130-DL130,INT(DM130)-DL130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(EE$40-2),MIN($N130,INT(EE$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DM130>INT($N130),$N130-INT($N130),1))*\nIF(EE$40=2,DM130,\nIF(INT(DM130)=INT(DL130),0,DM130-INT(DM130)))))","v":0},{"$f":"+IF(OR(DN130=DM130,EF$40=1),0,\nIF(AND(EF$40>1,DN130=$N130),1-SUM($DX130:EE130),\nIF($N130<=1,\nIF($N130>0,1/$N130,0),\nIF(EF$40=2,0,VDB(1,0,$N130,INT(EF$40-2-1),MIN($N130,INT(EF$40-2-1)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DM130>=INT($N130),$N130-INT($N130),1)))*\nIF(EF$40=2,0,\nIF(INT(DN130)=INT(DM130),DN130-DM130,INT(DN130)-DM130))+\nIF($N130<=1,\nIF($N130>0,1/$N130,0),VDB(1,0,$N130,INT(EF$40-2),MIN($N130,INT(EF$40-2)+1),$CM130,IF($CN130=\"No\",1,0))/\nIF(DN130>INT($N130),$N130-INT($N130),1))*\nIF(EF$40=2,DN130,\nIF(INT(DN130)=INT(DM130),0,DN130-INT(DN130)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K131=\"Ongoing\",AR131,IF(RIGHT($K131,2)=RIGHT(BJ$39,2),SUM($AR131:AR131),0)+IF(RIGHT(BJ$39,2)>RIGHT($K131,2),AR131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AS131,IF(RIGHT($K131,2)=RIGHT(BK$39,2),SUM($AR131:AS131),0)+IF(RIGHT(BK$39,2)>RIGHT($K131,2),AS131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AT131,IF(RIGHT($K131,2)=RIGHT(BL$39,2),SUM($AR131:AT131),0)+IF(RIGHT(BL$39,2)>RIGHT($K131,2),AT131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AU131,IF(RIGHT($K131,2)=RIGHT(BM$39,2),SUM($AR131:AU131),0)+IF(RIGHT(BM$39,2)>RIGHT($K131,2),AU131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AV131,IF(RIGHT($K131,2)=RIGHT(BN$39,2),SUM($AR131:AV131),0)+IF(RIGHT(BN$39,2)>RIGHT($K131,2),AV131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AW131,IF(RIGHT($K131,2)=RIGHT(BO$39,2),SUM($AR131:AW131),0)+IF(RIGHT(BO$39,2)>RIGHT($K131,2),AW131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AX131,IF(RIGHT($K131,2)=RIGHT(BP$39,2),SUM($AR131:AX131),0)+IF(RIGHT(BP$39,2)>RIGHT($K131,2),AX131,0))","v":0},{"$f":"+IF($K131=\"Ongoing\",AY131,IF(RIGHT($K131,2)=RIGHT(BQ$39,2),SUM($AR131:AY131),0)+IF(RIGHT(BQ$39,2)>RIGHT($K131,2),AY131,0))","v":0},null,{"$f":"+Q131*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R131*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S131*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T131*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U131*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V131*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W131*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X131*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BS131,\nIF($J131=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BS131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BS131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BT131,\nIF($J131=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BT131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BT131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(ER131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BU131,\nIF($J131=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BU131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BU131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(ES131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BV131,\nIF($J131=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BV131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BV131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(ET131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BW131,\nIF($J131=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BW131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BW131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(EU131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BX131,\nIF($J131=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BX131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BX131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(EV131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BY131,\nIF($J131=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BY131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BY131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(EW131,0))","v":0},{"$f":"IF($M131=\"straight line\",IF($N131=0,0,\nIF($N131<=0.5,BZ131,\nIF($J131=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N131)<LEFT(#REF!,4)*1,0,((OFFSET(BZ131,0,-INT($N131+0.5),1,1))/$N131)*(IF($N131-INT($N131)>0.5,$N131-0.5-INT($N131),IF($N131-INT($N131)<=0.5,$N131-0.5-INT($N131)+1,0))))\n+BZ131/$N131*0.5,\nIF($J131=\"Declining Balance\",-#REF!,0)))),IFERROR(EX131,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K131=\"ongoing\",BS131,IF(RIGHT($K131,2)=RIGHT(CO$39,2),SUM($BR131:BS131),0)+IF(RIGHT(CO$39,2)>RIGHT($K131,2),BS131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BT131,IF(RIGHT($K131,2)=RIGHT(CP$39,2),SUM($BR131:BT131),0)+IF(RIGHT(CP$39,2)>RIGHT($K131,2),BT131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BU131,IF(RIGHT($K131,2)=RIGHT(CQ$39,2),SUM($BR131:BU131),0)+IF(RIGHT(CQ$39,2)>RIGHT($K131,2),BU131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BV131,IF(RIGHT($K131,2)=RIGHT(CR$39,2),SUM($BR131:BV131),0)+IF(RIGHT(CR$39,2)>RIGHT($K131,2),BV131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BW131,IF(RIGHT($K131,2)=RIGHT(CS$39,2),SUM($BR131:BW131),0)+IF(RIGHT(CS$39,2)>RIGHT($K131,2),BW131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BX131,IF(RIGHT($K131,2)=RIGHT(CT$39,2),SUM($BR131:BX131),0)+IF(RIGHT(CT$39,2)>RIGHT($K131,2),BX131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BY131,IF(RIGHT($K131,2)=RIGHT(CU$39,2),SUM($BR131:BY131),0)+IF(RIGHT(CU$39,2)>RIGHT($K131,2),BY131,0))","v":0},{"$f":"+IF($K131=\"ongoing\",BZ131,IF(RIGHT($K131,2)=RIGHT(CV$39,2),SUM($BR131:BZ131),0)+IF(RIGHT(CV$39,2)>RIGHT($K131,2),BZ131,0))","v":0},null,{"$f":"+MIN(IF($N131<=$CM131,MIN($N131,1),$N131),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N131<=$CM131,MIN($N131,1),$N131),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX131=CW131,0,\nIF(AND(DP$40>1,CX131=$N131),1-SUM($DO131:DO131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DP$40=1,0,VDB(1,0,$N131,INT(DP$40-1-1),MIN($N131,INT(DP$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CW131>=INT($N131),$N131-INT($N131),1)))*\nIF(DP$40=1,0,\nIF(INT(CX131)=INT(CW131),CX131-CW131,INT(CX131)-CW131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DP$40-1),MIN($N131,INT(DP$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CX131>INT($N131),$N131-INT($N131),1))*\nIF(DP$40=1,CX131,\nIF(INT(CX131)=INT(CW131),0,CX131-INT(CX131)))))","v":0},{"$f":"+IF(CY131=CX131,0,\nIF(AND(DQ$40>1,CY131=$N131),1-SUM($DO131:DP131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DQ$40=1,0,VDB(1,0,$N131,INT(DQ$40-1-1),MIN($N131,INT(DQ$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CX131>=INT($N131),$N131-INT($N131),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY131)=INT(CX131),CY131-CX131,INT(CY131)-CX131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DQ$40-1),MIN($N131,INT(DQ$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CY131>INT($N131),$N131-INT($N131),1))*\nIF(DQ$40=1,CY131,\nIF(INT(CY131)=INT(CX131),0,CY131-INT(CY131)))))","v":0},{"$f":"+IF(CZ131=CY131,0,\nIF(AND(DR$40>1,CZ131=$N131),1-SUM($DO131:DQ131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DR$40=1,0,VDB(1,0,$N131,INT(DR$40-1-1),MIN($N131,INT(DR$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CY131>=INT($N131),$N131-INT($N131),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ131)=INT(CY131),CZ131-CY131,INT(CZ131)-CY131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DR$40-1),MIN($N131,INT(DR$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CZ131>INT($N131),$N131-INT($N131),1))*\nIF(DR$40=1,CZ131,\nIF(INT(CZ131)=INT(CY131),0,CZ131-INT(CZ131)))))","v":0},{"$f":"+IF(DA131=CZ131,0,\nIF(AND(DS$40>1,DA131=$N131),1-SUM($DO131:DR131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DS$40=1,0,VDB(1,0,$N131,INT(DS$40-1-1),MIN($N131,INT(DS$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(CZ131>=INT($N131),$N131-INT($N131),1)))*\nIF(DS$40=1,0,\nIF(INT(DA131)=INT(CZ131),DA131-CZ131,INT(DA131)-CZ131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DS$40-1),MIN($N131,INT(DS$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DA131>INT($N131),$N131-INT($N131),1))*\nIF(DS$40=1,DA131,\nIF(INT(DA131)=INT(CZ131),0,DA131-INT(DA131)))))","v":0},{"$f":"+IF(DB131=DA131,0,\nIF(AND(DT$40>1,DB131=$N131),1-SUM($DO131:DS131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DT$40=1,0,VDB(1,0,$N131,INT(DT$40-1-1),MIN($N131,INT(DT$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DA131>=INT($N131),$N131-INT($N131),1)))*\nIF(DT$40=1,0,\nIF(INT(DB131)=INT(DA131),DB131-DA131,INT(DB131)-DA131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DT$40-1),MIN($N131,INT(DT$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DB131>INT($N131),$N131-INT($N131),1))*\nIF(DT$40=1,DB131,\nIF(INT(DB131)=INT(DA131),0,DB131-INT(DB131)))))","v":0},{"$f":"+IF(DC131=DB131,0,\nIF(AND(DU$40>1,DC131=$N131),1-SUM($DO131:DT131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DU$40=1,0,VDB(1,0,$N131,INT(DU$40-1-1),MIN($N131,INT(DU$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DB131>=INT($N131),$N131-INT($N131),1)))*\nIF(DU$40=1,0,\nIF(INT(DC131)=INT(DB131),DC131-DB131,INT(DC131)-DB131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DU$40-1),MIN($N131,INT(DU$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DC131>INT($N131),$N131-INT($N131),1))*\nIF(DU$40=1,DC131,\nIF(INT(DC131)=INT(DB131),0,DC131-INT(DC131)))))","v":0},{"$f":"+IF(DD131=DC131,0,\nIF(AND(DV$40>1,DD131=$N131),1-SUM($DO131:DU131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DV$40=1,0,VDB(1,0,$N131,INT(DV$40-1-1),MIN($N131,INT(DV$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DC131>=INT($N131),$N131-INT($N131),1)))*\nIF(DV$40=1,0,\nIF(INT(DD131)=INT(DC131),DD131-DC131,INT(DD131)-DC131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DV$40-1),MIN($N131,INT(DV$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DD131>INT($N131),$N131-INT($N131),1))*\nIF(DV$40=1,DD131,\nIF(INT(DD131)=INT(DC131),0,DD131-INT(DD131)))))","v":0},{"$f":"+IF(DE131=DD131,0,\nIF(AND(DW$40>1,DE131=$N131),1-SUM($DO131:DV131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DW$40=1,0,VDB(1,0,$N131,INT(DW$40-1-1),MIN($N131,INT(DW$40-1-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DD131>=INT($N131),$N131-INT($N131),1)))*\nIF(DW$40=1,0,\nIF(INT(DE131)=INT(DD131),DE131-DD131,INT(DE131)-DD131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DW$40-1),MIN($N131,INT(DW$40-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DE131>INT($N131),$N131-INT($N131),1))*\nIF(DW$40=1,DE131,\nIF(INT(DE131)=INT(DD131),0,DE131-INT(DE131)))))","v":0},null,{"$f":"+IF(OR(DG131=DF131,DY$40=1),0,\nIF(AND(DY$40>1,DG131=$N131),1-SUM($DX131:DX131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DY$40=2,0,VDB(1,0,$N131,INT(DY$40-2-1),MIN($N131,INT(DY$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DF131>=INT($N131),$N131-INT($N131),1)))*\nIF(DY$40=2,0,\nIF(INT(DG131)=INT(DF131),DG131-DF131,INT(DG131)-DF131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DY$40-2),MIN($N131,INT(DY$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DG131>INT($N131),$N131-INT($N131),1))*\nIF(DY$40=2,DG131,\nIF(INT(DG131)=INT(DF131),0,DG131-INT(DG131)))))","v":0},{"$f":"+IF(OR(DH131=DG131,DZ$40=1),0,\nIF(AND(DZ$40>1,DH131=$N131),1-SUM($DX131:DY131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(DZ$40=2,0,VDB(1,0,$N131,INT(DZ$40-2-1),MIN($N131,INT(DZ$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DG131>=INT($N131),$N131-INT($N131),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH131)=INT(DG131),DH131-DG131,INT(DH131)-DG131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(DZ$40-2),MIN($N131,INT(DZ$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DH131>INT($N131),$N131-INT($N131),1))*\nIF(DZ$40=2,DH131,\nIF(INT(DH131)=INT(DG131),0,DH131-INT(DH131)))))","v":0},{"$f":"+IF(OR(DI131=DH131,EA$40=1),0,\nIF(AND(EA$40>1,DI131=$N131),1-SUM($DX131:DZ131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(EA$40=2,0,VDB(1,0,$N131,INT(EA$40-2-1),MIN($N131,INT(EA$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DH131>=INT($N131),$N131-INT($N131),1)))*\nIF(EA$40=2,0,\nIF(INT(DI131)=INT(DH131),DI131-DH131,INT(DI131)-DH131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(EA$40-2),MIN($N131,INT(EA$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DI131>INT($N131),$N131-INT($N131),1))*\nIF(EA$40=2,DI131,\nIF(INT(DI131)=INT(DH131),0,DI131-INT(DI131)))))","v":0},{"$f":"+IF(OR(DJ131=DI131,EB$40=1),0,\nIF(AND(EB$40>1,DJ131=$N131),1-SUM($DX131:EA131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(EB$40=2,0,VDB(1,0,$N131,INT(EB$40-2-1),MIN($N131,INT(EB$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DI131>=INT($N131),$N131-INT($N131),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ131)=INT(DI131),DJ131-DI131,INT(DJ131)-DI131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(EB$40-2),MIN($N131,INT(EB$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DJ131>INT($N131),$N131-INT($N131),1))*\nIF(EB$40=2,DJ131,\nIF(INT(DJ131)=INT(DI131),0,DJ131-INT(DJ131)))))","v":0},{"$f":"+IF(OR(DK131=DJ131,EC$40=1),0,\nIF(AND(EC$40>1,DK131=$N131),1-SUM($DX131:EB131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(EC$40=2,0,VDB(1,0,$N131,INT(EC$40-2-1),MIN($N131,INT(EC$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DJ131>=INT($N131),$N131-INT($N131),1)))*\nIF(EC$40=2,0,\nIF(INT(DK131)=INT(DJ131),DK131-DJ131,INT(DK131)-DJ131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(EC$40-2),MIN($N131,INT(EC$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DK131>INT($N131),$N131-INT($N131),1))*\nIF(EC$40=2,DK131,\nIF(INT(DK131)=INT(DJ131),0,DK131-INT(DK131)))))","v":0},{"$f":"+IF(OR(DL131=DK131,ED$40=1),0,\nIF(AND(ED$40>1,DL131=$N131),1-SUM($DX131:EC131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(ED$40=2,0,VDB(1,0,$N131,INT(ED$40-2-1),MIN($N131,INT(ED$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DK131>=INT($N131),$N131-INT($N131),1)))*\nIF(ED$40=2,0,\nIF(INT(DL131)=INT(DK131),DL131-DK131,INT(DL131)-DK131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(ED$40-2),MIN($N131,INT(ED$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DL131>INT($N131),$N131-INT($N131),1))*\nIF(ED$40=2,DL131,\nIF(INT(DL131)=INT(DK131),0,DL131-INT(DL131)))))","v":0},{"$f":"+IF(OR(DM131=DL131,EE$40=1),0,\nIF(AND(EE$40>1,DM131=$N131),1-SUM($DX131:ED131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(EE$40=2,0,VDB(1,0,$N131,INT(EE$40-2-1),MIN($N131,INT(EE$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DL131>=INT($N131),$N131-INT($N131),1)))*\nIF(EE$40=2,0,\nIF(INT(DM131)=INT(DL131),DM131-DL131,INT(DM131)-DL131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(EE$40-2),MIN($N131,INT(EE$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DM131>INT($N131),$N131-INT($N131),1))*\nIF(EE$40=2,DM131,\nIF(INT(DM131)=INT(DL131),0,DM131-INT(DM131)))))","v":0},{"$f":"+IF(OR(DN131=DM131,EF$40=1),0,\nIF(AND(EF$40>1,DN131=$N131),1-SUM($DX131:EE131),\nIF($N131<=1,\nIF($N131>0,1/$N131,0),\nIF(EF$40=2,0,VDB(1,0,$N131,INT(EF$40-2-1),MIN($N131,INT(EF$40-2-1)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DM131>=INT($N131),$N131-INT($N131),1)))*\nIF(EF$40=2,0,\nIF(INT(DN131)=INT(DM131),DN131-DM131,INT(DN131)-DM131))+\nIF($N131<=1,\nIF($N131>0,1/$N131,0),VDB(1,0,$N131,INT(EF$40-2),MIN($N131,INT(EF$40-2)+1),$CM131,IF($CN131=\"No\",1,0))/\nIF(DN131>INT($N131),$N131-INT($N131),1))*\nIF(EF$40=2,DN131,\nIF(INT(DN131)=INT(DM131),0,DN131-INT(DN131)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K132=\"Ongoing\",AR132,IF(RIGHT($K132,2)=RIGHT(BJ$39,2),SUM($AR132:AR132),0)+IF(RIGHT(BJ$39,2)>RIGHT($K132,2),AR132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AS132,IF(RIGHT($K132,2)=RIGHT(BK$39,2),SUM($AR132:AS132),0)+IF(RIGHT(BK$39,2)>RIGHT($K132,2),AS132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AT132,IF(RIGHT($K132,2)=RIGHT(BL$39,2),SUM($AR132:AT132),0)+IF(RIGHT(BL$39,2)>RIGHT($K132,2),AT132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AU132,IF(RIGHT($K132,2)=RIGHT(BM$39,2),SUM($AR132:AU132),0)+IF(RIGHT(BM$39,2)>RIGHT($K132,2),AU132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AV132,IF(RIGHT($K132,2)=RIGHT(BN$39,2),SUM($AR132:AV132),0)+IF(RIGHT(BN$39,2)>RIGHT($K132,2),AV132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AW132,IF(RIGHT($K132,2)=RIGHT(BO$39,2),SUM($AR132:AW132),0)+IF(RIGHT(BO$39,2)>RIGHT($K132,2),AW132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AX132,IF(RIGHT($K132,2)=RIGHT(BP$39,2),SUM($AR132:AX132),0)+IF(RIGHT(BP$39,2)>RIGHT($K132,2),AX132,0))","v":0},{"$f":"+IF($K132=\"Ongoing\",AY132,IF(RIGHT($K132,2)=RIGHT(BQ$39,2),SUM($AR132:AY132),0)+IF(RIGHT(BQ$39,2)>RIGHT($K132,2),AY132,0))","v":0},null,{"$f":"+Q132*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R132*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S132*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T132*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U132*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V132*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W132*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X132*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BS132,\nIF($J132=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BS132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BS132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BT132,\nIF($J132=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BT132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BT132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(ER132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BU132,\nIF($J132=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BU132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BU132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(ES132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BV132,\nIF($J132=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BV132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BV132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(ET132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BW132,\nIF($J132=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BW132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BW132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(EU132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BX132,\nIF($J132=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BX132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BX132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(EV132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BY132,\nIF($J132=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BY132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BY132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(EW132,0))","v":0},{"$f":"IF($M132=\"straight line\",IF($N132=0,0,\nIF($N132<=0.5,BZ132,\nIF($J132=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N132)<LEFT(#REF!,4)*1,0,((OFFSET(BZ132,0,-INT($N132+0.5),1,1))/$N132)*(IF($N132-INT($N132)>0.5,$N132-0.5-INT($N132),IF($N132-INT($N132)<=0.5,$N132-0.5-INT($N132)+1,0))))\n+BZ132/$N132*0.5,\nIF($J132=\"Declining Balance\",-#REF!,0)))),IFERROR(EX132,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K132=\"ongoing\",BS132,IF(RIGHT($K132,2)=RIGHT(CO$39,2),SUM($BR132:BS132),0)+IF(RIGHT(CO$39,2)>RIGHT($K132,2),BS132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BT132,IF(RIGHT($K132,2)=RIGHT(CP$39,2),SUM($BR132:BT132),0)+IF(RIGHT(CP$39,2)>RIGHT($K132,2),BT132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BU132,IF(RIGHT($K132,2)=RIGHT(CQ$39,2),SUM($BR132:BU132),0)+IF(RIGHT(CQ$39,2)>RIGHT($K132,2),BU132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BV132,IF(RIGHT($K132,2)=RIGHT(CR$39,2),SUM($BR132:BV132),0)+IF(RIGHT(CR$39,2)>RIGHT($K132,2),BV132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BW132,IF(RIGHT($K132,2)=RIGHT(CS$39,2),SUM($BR132:BW132),0)+IF(RIGHT(CS$39,2)>RIGHT($K132,2),BW132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BX132,IF(RIGHT($K132,2)=RIGHT(CT$39,2),SUM($BR132:BX132),0)+IF(RIGHT(CT$39,2)>RIGHT($K132,2),BX132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BY132,IF(RIGHT($K132,2)=RIGHT(CU$39,2),SUM($BR132:BY132),0)+IF(RIGHT(CU$39,2)>RIGHT($K132,2),BY132,0))","v":0},{"$f":"+IF($K132=\"ongoing\",BZ132,IF(RIGHT($K132,2)=RIGHT(CV$39,2),SUM($BR132:BZ132),0)+IF(RIGHT(CV$39,2)>RIGHT($K132,2),BZ132,0))","v":0},null,{"$f":"+MIN(IF($N132<=$CM132,MIN($N132,1),$N132),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N132<=$CM132,MIN($N132,1),$N132),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX132=CW132,0,\nIF(AND(DP$40>1,CX132=$N132),1-SUM($DO132:DO132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DP$40=1,0,VDB(1,0,$N132,INT(DP$40-1-1),MIN($N132,INT(DP$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CW132>=INT($N132),$N132-INT($N132),1)))*\nIF(DP$40=1,0,\nIF(INT(CX132)=INT(CW132),CX132-CW132,INT(CX132)-CW132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DP$40-1),MIN($N132,INT(DP$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CX132>INT($N132),$N132-INT($N132),1))*\nIF(DP$40=1,CX132,\nIF(INT(CX132)=INT(CW132),0,CX132-INT(CX132)))))","v":0},{"$f":"+IF(CY132=CX132,0,\nIF(AND(DQ$40>1,CY132=$N132),1-SUM($DO132:DP132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DQ$40=1,0,VDB(1,0,$N132,INT(DQ$40-1-1),MIN($N132,INT(DQ$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CX132>=INT($N132),$N132-INT($N132),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY132)=INT(CX132),CY132-CX132,INT(CY132)-CX132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DQ$40-1),MIN($N132,INT(DQ$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CY132>INT($N132),$N132-INT($N132),1))*\nIF(DQ$40=1,CY132,\nIF(INT(CY132)=INT(CX132),0,CY132-INT(CY132)))))","v":0},{"$f":"+IF(CZ132=CY132,0,\nIF(AND(DR$40>1,CZ132=$N132),1-SUM($DO132:DQ132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DR$40=1,0,VDB(1,0,$N132,INT(DR$40-1-1),MIN($N132,INT(DR$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CY132>=INT($N132),$N132-INT($N132),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ132)=INT(CY132),CZ132-CY132,INT(CZ132)-CY132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DR$40-1),MIN($N132,INT(DR$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CZ132>INT($N132),$N132-INT($N132),1))*\nIF(DR$40=1,CZ132,\nIF(INT(CZ132)=INT(CY132),0,CZ132-INT(CZ132)))))","v":0},{"$f":"+IF(DA132=CZ132,0,\nIF(AND(DS$40>1,DA132=$N132),1-SUM($DO132:DR132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DS$40=1,0,VDB(1,0,$N132,INT(DS$40-1-1),MIN($N132,INT(DS$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(CZ132>=INT($N132),$N132-INT($N132),1)))*\nIF(DS$40=1,0,\nIF(INT(DA132)=INT(CZ132),DA132-CZ132,INT(DA132)-CZ132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DS$40-1),MIN($N132,INT(DS$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DA132>INT($N132),$N132-INT($N132),1))*\nIF(DS$40=1,DA132,\nIF(INT(DA132)=INT(CZ132),0,DA132-INT(DA132)))))","v":0},{"$f":"+IF(DB132=DA132,0,\nIF(AND(DT$40>1,DB132=$N132),1-SUM($DO132:DS132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DT$40=1,0,VDB(1,0,$N132,INT(DT$40-1-1),MIN($N132,INT(DT$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DA132>=INT($N132),$N132-INT($N132),1)))*\nIF(DT$40=1,0,\nIF(INT(DB132)=INT(DA132),DB132-DA132,INT(DB132)-DA132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DT$40-1),MIN($N132,INT(DT$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DB132>INT($N132),$N132-INT($N132),1))*\nIF(DT$40=1,DB132,\nIF(INT(DB132)=INT(DA132),0,DB132-INT(DB132)))))","v":0},{"$f":"+IF(DC132=DB132,0,\nIF(AND(DU$40>1,DC132=$N132),1-SUM($DO132:DT132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DU$40=1,0,VDB(1,0,$N132,INT(DU$40-1-1),MIN($N132,INT(DU$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DB132>=INT($N132),$N132-INT($N132),1)))*\nIF(DU$40=1,0,\nIF(INT(DC132)=INT(DB132),DC132-DB132,INT(DC132)-DB132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DU$40-1),MIN($N132,INT(DU$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DC132>INT($N132),$N132-INT($N132),1))*\nIF(DU$40=1,DC132,\nIF(INT(DC132)=INT(DB132),0,DC132-INT(DC132)))))","v":0},{"$f":"+IF(DD132=DC132,0,\nIF(AND(DV$40>1,DD132=$N132),1-SUM($DO132:DU132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DV$40=1,0,VDB(1,0,$N132,INT(DV$40-1-1),MIN($N132,INT(DV$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DC132>=INT($N132),$N132-INT($N132),1)))*\nIF(DV$40=1,0,\nIF(INT(DD132)=INT(DC132),DD132-DC132,INT(DD132)-DC132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DV$40-1),MIN($N132,INT(DV$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DD132>INT($N132),$N132-INT($N132),1))*\nIF(DV$40=1,DD132,\nIF(INT(DD132)=INT(DC132),0,DD132-INT(DD132)))))","v":0},{"$f":"+IF(DE132=DD132,0,\nIF(AND(DW$40>1,DE132=$N132),1-SUM($DO132:DV132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DW$40=1,0,VDB(1,0,$N132,INT(DW$40-1-1),MIN($N132,INT(DW$40-1-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DD132>=INT($N132),$N132-INT($N132),1)))*\nIF(DW$40=1,0,\nIF(INT(DE132)=INT(DD132),DE132-DD132,INT(DE132)-DD132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DW$40-1),MIN($N132,INT(DW$40-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DE132>INT($N132),$N132-INT($N132),1))*\nIF(DW$40=1,DE132,\nIF(INT(DE132)=INT(DD132),0,DE132-INT(DE132)))))","v":0},null,{"$f":"+IF(OR(DG132=DF132,DY$40=1),0,\nIF(AND(DY$40>1,DG132=$N132),1-SUM($DX132:DX132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DY$40=2,0,VDB(1,0,$N132,INT(DY$40-2-1),MIN($N132,INT(DY$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DF132>=INT($N132),$N132-INT($N132),1)))*\nIF(DY$40=2,0,\nIF(INT(DG132)=INT(DF132),DG132-DF132,INT(DG132)-DF132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DY$40-2),MIN($N132,INT(DY$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DG132>INT($N132),$N132-INT($N132),1))*\nIF(DY$40=2,DG132,\nIF(INT(DG132)=INT(DF132),0,DG132-INT(DG132)))))","v":0},{"$f":"+IF(OR(DH132=DG132,DZ$40=1),0,\nIF(AND(DZ$40>1,DH132=$N132),1-SUM($DX132:DY132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(DZ$40=2,0,VDB(1,0,$N132,INT(DZ$40-2-1),MIN($N132,INT(DZ$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DG132>=INT($N132),$N132-INT($N132),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH132)=INT(DG132),DH132-DG132,INT(DH132)-DG132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(DZ$40-2),MIN($N132,INT(DZ$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DH132>INT($N132),$N132-INT($N132),1))*\nIF(DZ$40=2,DH132,\nIF(INT(DH132)=INT(DG132),0,DH132-INT(DH132)))))","v":0},{"$f":"+IF(OR(DI132=DH132,EA$40=1),0,\nIF(AND(EA$40>1,DI132=$N132),1-SUM($DX132:DZ132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(EA$40=2,0,VDB(1,0,$N132,INT(EA$40-2-1),MIN($N132,INT(EA$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DH132>=INT($N132),$N132-INT($N132),1)))*\nIF(EA$40=2,0,\nIF(INT(DI132)=INT(DH132),DI132-DH132,INT(DI132)-DH132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(EA$40-2),MIN($N132,INT(EA$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DI132>INT($N132),$N132-INT($N132),1))*\nIF(EA$40=2,DI132,\nIF(INT(DI132)=INT(DH132),0,DI132-INT(DI132)))))","v":0},{"$f":"+IF(OR(DJ132=DI132,EB$40=1),0,\nIF(AND(EB$40>1,DJ132=$N132),1-SUM($DX132:EA132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(EB$40=2,0,VDB(1,0,$N132,INT(EB$40-2-1),MIN($N132,INT(EB$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DI132>=INT($N132),$N132-INT($N132),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ132)=INT(DI132),DJ132-DI132,INT(DJ132)-DI132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(EB$40-2),MIN($N132,INT(EB$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DJ132>INT($N132),$N132-INT($N132),1))*\nIF(EB$40=2,DJ132,\nIF(INT(DJ132)=INT(DI132),0,DJ132-INT(DJ132)))))","v":0},{"$f":"+IF(OR(DK132=DJ132,EC$40=1),0,\nIF(AND(EC$40>1,DK132=$N132),1-SUM($DX132:EB132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(EC$40=2,0,VDB(1,0,$N132,INT(EC$40-2-1),MIN($N132,INT(EC$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DJ132>=INT($N132),$N132-INT($N132),1)))*\nIF(EC$40=2,0,\nIF(INT(DK132)=INT(DJ132),DK132-DJ132,INT(DK132)-DJ132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(EC$40-2),MIN($N132,INT(EC$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DK132>INT($N132),$N132-INT($N132),1))*\nIF(EC$40=2,DK132,\nIF(INT(DK132)=INT(DJ132),0,DK132-INT(DK132)))))","v":0},{"$f":"+IF(OR(DL132=DK132,ED$40=1),0,\nIF(AND(ED$40>1,DL132=$N132),1-SUM($DX132:EC132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(ED$40=2,0,VDB(1,0,$N132,INT(ED$40-2-1),MIN($N132,INT(ED$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DK132>=INT($N132),$N132-INT($N132),1)))*\nIF(ED$40=2,0,\nIF(INT(DL132)=INT(DK132),DL132-DK132,INT(DL132)-DK132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(ED$40-2),MIN($N132,INT(ED$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DL132>INT($N132),$N132-INT($N132),1))*\nIF(ED$40=2,DL132,\nIF(INT(DL132)=INT(DK132),0,DL132-INT(DL132)))))","v":0},{"$f":"+IF(OR(DM132=DL132,EE$40=1),0,\nIF(AND(EE$40>1,DM132=$N132),1-SUM($DX132:ED132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(EE$40=2,0,VDB(1,0,$N132,INT(EE$40-2-1),MIN($N132,INT(EE$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DL132>=INT($N132),$N132-INT($N132),1)))*\nIF(EE$40=2,0,\nIF(INT(DM132)=INT(DL132),DM132-DL132,INT(DM132)-DL132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(EE$40-2),MIN($N132,INT(EE$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DM132>INT($N132),$N132-INT($N132),1))*\nIF(EE$40=2,DM132,\nIF(INT(DM132)=INT(DL132),0,DM132-INT(DM132)))))","v":0},{"$f":"+IF(OR(DN132=DM132,EF$40=1),0,\nIF(AND(EF$40>1,DN132=$N132),1-SUM($DX132:EE132),\nIF($N132<=1,\nIF($N132>0,1/$N132,0),\nIF(EF$40=2,0,VDB(1,0,$N132,INT(EF$40-2-1),MIN($N132,INT(EF$40-2-1)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DM132>=INT($N132),$N132-INT($N132),1)))*\nIF(EF$40=2,0,\nIF(INT(DN132)=INT(DM132),DN132-DM132,INT(DN132)-DM132))+\nIF($N132<=1,\nIF($N132>0,1/$N132,0),VDB(1,0,$N132,INT(EF$40-2),MIN($N132,INT(EF$40-2)+1),$CM132,IF($CN132=\"No\",1,0))/\nIF(DN132>INT($N132),$N132-INT($N132),1))*\nIF(EF$40=2,DN132,\nIF(INT(DN132)=INT(DM132),0,DN132-INT(DN132)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K133=\"Ongoing\",AR133,IF(RIGHT($K133,2)=RIGHT(BJ$39,2),SUM($AR133:AR133),0)+IF(RIGHT(BJ$39,2)>RIGHT($K133,2),AR133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AS133,IF(RIGHT($K133,2)=RIGHT(BK$39,2),SUM($AR133:AS133),0)+IF(RIGHT(BK$39,2)>RIGHT($K133,2),AS133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AT133,IF(RIGHT($K133,2)=RIGHT(BL$39,2),SUM($AR133:AT133),0)+IF(RIGHT(BL$39,2)>RIGHT($K133,2),AT133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AU133,IF(RIGHT($K133,2)=RIGHT(BM$39,2),SUM($AR133:AU133),0)+IF(RIGHT(BM$39,2)>RIGHT($K133,2),AU133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AV133,IF(RIGHT($K133,2)=RIGHT(BN$39,2),SUM($AR133:AV133),0)+IF(RIGHT(BN$39,2)>RIGHT($K133,2),AV133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AW133,IF(RIGHT($K133,2)=RIGHT(BO$39,2),SUM($AR133:AW133),0)+IF(RIGHT(BO$39,2)>RIGHT($K133,2),AW133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AX133,IF(RIGHT($K133,2)=RIGHT(BP$39,2),SUM($AR133:AX133),0)+IF(RIGHT(BP$39,2)>RIGHT($K133,2),AX133,0))","v":0},{"$f":"+IF($K133=\"Ongoing\",AY133,IF(RIGHT($K133,2)=RIGHT(BQ$39,2),SUM($AR133:AY133),0)+IF(RIGHT(BQ$39,2)>RIGHT($K133,2),AY133,0))","v":0},null,{"$f":"+Q133*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R133*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S133*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T133*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U133*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V133*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W133*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X133*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BS133,\nIF($J133=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BS133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BS133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BT133,\nIF($J133=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BT133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BT133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(ER133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BU133,\nIF($J133=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BU133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BU133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(ES133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BV133,\nIF($J133=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BV133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BV133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(ET133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BW133,\nIF($J133=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BW133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BW133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(EU133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BX133,\nIF($J133=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BX133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BX133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(EV133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BY133,\nIF($J133=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BY133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BY133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(EW133,0))","v":0},{"$f":"IF($M133=\"straight line\",IF($N133=0,0,\nIF($N133<=0.5,BZ133,\nIF($J133=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N133)<LEFT(#REF!,4)*1,0,((OFFSET(BZ133,0,-INT($N133+0.5),1,1))/$N133)*(IF($N133-INT($N133)>0.5,$N133-0.5-INT($N133),IF($N133-INT($N133)<=0.5,$N133-0.5-INT($N133)+1,0))))\n+BZ133/$N133*0.5,\nIF($J133=\"Declining Balance\",-#REF!,0)))),IFERROR(EX133,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K133=\"ongoing\",BS133,IF(RIGHT($K133,2)=RIGHT(CO$39,2),SUM($BR133:BS133),0)+IF(RIGHT(CO$39,2)>RIGHT($K133,2),BS133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BT133,IF(RIGHT($K133,2)=RIGHT(CP$39,2),SUM($BR133:BT133),0)+IF(RIGHT(CP$39,2)>RIGHT($K133,2),BT133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BU133,IF(RIGHT($K133,2)=RIGHT(CQ$39,2),SUM($BR133:BU133),0)+IF(RIGHT(CQ$39,2)>RIGHT($K133,2),BU133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BV133,IF(RIGHT($K133,2)=RIGHT(CR$39,2),SUM($BR133:BV133),0)+IF(RIGHT(CR$39,2)>RIGHT($K133,2),BV133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BW133,IF(RIGHT($K133,2)=RIGHT(CS$39,2),SUM($BR133:BW133),0)+IF(RIGHT(CS$39,2)>RIGHT($K133,2),BW133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BX133,IF(RIGHT($K133,2)=RIGHT(CT$39,2),SUM($BR133:BX133),0)+IF(RIGHT(CT$39,2)>RIGHT($K133,2),BX133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BY133,IF(RIGHT($K133,2)=RIGHT(CU$39,2),SUM($BR133:BY133),0)+IF(RIGHT(CU$39,2)>RIGHT($K133,2),BY133,0))","v":0},{"$f":"+IF($K133=\"ongoing\",BZ133,IF(RIGHT($K133,2)=RIGHT(CV$39,2),SUM($BR133:BZ133),0)+IF(RIGHT(CV$39,2)>RIGHT($K133,2),BZ133,0))","v":0},null,{"$f":"+MIN(IF($N133<=$CM133,MIN($N133,1),$N133),IF(CX$40=1,0.5,#REF!+1))","v":0.5},{"$f":"+MIN(IF($N133<=$CM133,MIN($N133,1),$N133),IF(CY$40=1,0.5,CX133+1))","v":1},1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N133<=$CM133,MIN($N133,1),$N133),IF(DG$40=2,0.5,#REF!+1)))","v":0},{"$f":"+IF(DH$40=1,0,MIN(IF($N133<=$CM133,MIN($N133,1),$N133),IF(DH$40=2,0.5,DG133+1)))","v":0.5},1,1,1,1,1,1,null,{"$f":"+IF(CX133=CW133,0,\nIF(AND(DP$40>1,CX133=$N133),1-SUM($DO133:DO133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DP$40=1,0,VDB(1,0,$N133,INT(DP$40-1-1),MIN($N133,INT(DP$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CW133>=INT($N133),$N133-INT($N133),1)))*\nIF(DP$40=1,0,\nIF(INT(CX133)=INT(CW133),CX133-CW133,INT(CX133)-CW133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DP$40-1),MIN($N133,INT(DP$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CX133>INT($N133),$N133-INT($N133),1))*\nIF(DP$40=1,CX133,\nIF(INT(CX133)=INT(CW133),0,CX133-INT(CX133)))))","v":0},{"$f":"+IF(CY133=CX133,0,\nIF(AND(DQ$40>1,CY133=$N133),1-SUM($DO133:DP133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DQ$40=1,0,VDB(1,0,$N133,INT(DQ$40-1-1),MIN($N133,INT(DQ$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CX133>=INT($N133),$N133-INT($N133),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY133)=INT(CX133),CY133-CX133,INT(CY133)-CX133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DQ$40-1),MIN($N133,INT(DQ$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CY133>INT($N133),$N133-INT($N133),1))*\nIF(DQ$40=1,CY133,\nIF(INT(CY133)=INT(CX133),0,CY133-INT(CY133)))))","v":0},{"$f":"+IF(CZ133=CY133,0,\nIF(AND(DR$40>1,CZ133=$N133),1-SUM($DO133:DQ133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DR$40=1,0,VDB(1,0,$N133,INT(DR$40-1-1),MIN($N133,INT(DR$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CY133>=INT($N133),$N133-INT($N133),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ133)=INT(CY133),CZ133-CY133,INT(CZ133)-CY133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DR$40-1),MIN($N133,INT(DR$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CZ133>INT($N133),$N133-INT($N133),1))*\nIF(DR$40=1,CZ133,\nIF(INT(CZ133)=INT(CY133),0,CZ133-INT(CZ133)))))","v":0},{"$f":"+IF(DA133=CZ133,0,\nIF(AND(DS$40>1,DA133=$N133),1-SUM($DO133:DR133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DS$40=1,0,VDB(1,0,$N133,INT(DS$40-1-1),MIN($N133,INT(DS$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(CZ133>=INT($N133),$N133-INT($N133),1)))*\nIF(DS$40=1,0,\nIF(INT(DA133)=INT(CZ133),DA133-CZ133,INT(DA133)-CZ133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DS$40-1),MIN($N133,INT(DS$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DA133>INT($N133),$N133-INT($N133),1))*\nIF(DS$40=1,DA133,\nIF(INT(DA133)=INT(CZ133),0,DA133-INT(DA133)))))","v":0},{"$f":"+IF(DB133=DA133,0,\nIF(AND(DT$40>1,DB133=$N133),1-SUM($DO133:DS133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DT$40=1,0,VDB(1,0,$N133,INT(DT$40-1-1),MIN($N133,INT(DT$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DA133>=INT($N133),$N133-INT($N133),1)))*\nIF(DT$40=1,0,\nIF(INT(DB133)=INT(DA133),DB133-DA133,INT(DB133)-DA133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DT$40-1),MIN($N133,INT(DT$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DB133>INT($N133),$N133-INT($N133),1))*\nIF(DT$40=1,DB133,\nIF(INT(DB133)=INT(DA133),0,DB133-INT(DB133)))))","v":0},{"$f":"+IF(DC133=DB133,0,\nIF(AND(DU$40>1,DC133=$N133),1-SUM($DO133:DT133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DU$40=1,0,VDB(1,0,$N133,INT(DU$40-1-1),MIN($N133,INT(DU$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DB133>=INT($N133),$N133-INT($N133),1)))*\nIF(DU$40=1,0,\nIF(INT(DC133)=INT(DB133),DC133-DB133,INT(DC133)-DB133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DU$40-1),MIN($N133,INT(DU$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DC133>INT($N133),$N133-INT($N133),1))*\nIF(DU$40=1,DC133,\nIF(INT(DC133)=INT(DB133),0,DC133-INT(DC133)))))","v":0},{"$f":"+IF(DD133=DC133,0,\nIF(AND(DV$40>1,DD133=$N133),1-SUM($DO133:DU133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DV$40=1,0,VDB(1,0,$N133,INT(DV$40-1-1),MIN($N133,INT(DV$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DC133>=INT($N133),$N133-INT($N133),1)))*\nIF(DV$40=1,0,\nIF(INT(DD133)=INT(DC133),DD133-DC133,INT(DD133)-DC133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DV$40-1),MIN($N133,INT(DV$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DD133>INT($N133),$N133-INT($N133),1))*\nIF(DV$40=1,DD133,\nIF(INT(DD133)=INT(DC133),0,DD133-INT(DD133)))))","v":0},{"$f":"+IF(DE133=DD133,0,\nIF(AND(DW$40>1,DE133=$N133),1-SUM($DO133:DV133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DW$40=1,0,VDB(1,0,$N133,INT(DW$40-1-1),MIN($N133,INT(DW$40-1-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DD133>=INT($N133),$N133-INT($N133),1)))*\nIF(DW$40=1,0,\nIF(INT(DE133)=INT(DD133),DE133-DD133,INT(DE133)-DD133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DW$40-1),MIN($N133,INT(DW$40-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DE133>INT($N133),$N133-INT($N133),1))*\nIF(DW$40=1,DE133,\nIF(INT(DE133)=INT(DD133),0,DE133-INT(DE133)))))","v":0},null,{"$f":"+IF(OR(DG133=DF133,DY$40=1),0,\nIF(AND(DY$40>1,DG133=$N133),1-SUM($DX133:DX133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DY$40=2,0,VDB(1,0,$N133,INT(DY$40-2-1),MIN($N133,INT(DY$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DF133>=INT($N133),$N133-INT($N133),1)))*\nIF(DY$40=2,0,\nIF(INT(DG133)=INT(DF133),DG133-DF133,INT(DG133)-DF133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DY$40-2),MIN($N133,INT(DY$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DG133>INT($N133),$N133-INT($N133),1))*\nIF(DY$40=2,DG133,\nIF(INT(DG133)=INT(DF133),0,DG133-INT(DG133)))))","v":0},{"$f":"+IF(OR(DH133=DG133,DZ$40=1),0,\nIF(AND(DZ$40>1,DH133=$N133),1-SUM($DX133:DY133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(DZ$40=2,0,VDB(1,0,$N133,INT(DZ$40-2-1),MIN($N133,INT(DZ$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DG133>=INT($N133),$N133-INT($N133),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH133)=INT(DG133),DH133-DG133,INT(DH133)-DG133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(DZ$40-2),MIN($N133,INT(DZ$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DH133>INT($N133),$N133-INT($N133),1))*\nIF(DZ$40=2,DH133,\nIF(INT(DH133)=INT(DG133),0,DH133-INT(DH133)))))","v":0},{"$f":"+IF(OR(DI133=DH133,EA$40=1),0,\nIF(AND(EA$40>1,DI133=$N133),1-SUM($DX133:DZ133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(EA$40=2,0,VDB(1,0,$N133,INT(EA$40-2-1),MIN($N133,INT(EA$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DH133>=INT($N133),$N133-INT($N133),1)))*\nIF(EA$40=2,0,\nIF(INT(DI133)=INT(DH133),DI133-DH133,INT(DI133)-DH133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(EA$40-2),MIN($N133,INT(EA$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DI133>INT($N133),$N133-INT($N133),1))*\nIF(EA$40=2,DI133,\nIF(INT(DI133)=INT(DH133),0,DI133-INT(DI133)))))","v":0},{"$f":"+IF(OR(DJ133=DI133,EB$40=1),0,\nIF(AND(EB$40>1,DJ133=$N133),1-SUM($DX133:EA133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(EB$40=2,0,VDB(1,0,$N133,INT(EB$40-2-1),MIN($N133,INT(EB$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DI133>=INT($N133),$N133-INT($N133),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ133)=INT(DI133),DJ133-DI133,INT(DJ133)-DI133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(EB$40-2),MIN($N133,INT(EB$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DJ133>INT($N133),$N133-INT($N133),1))*\nIF(EB$40=2,DJ133,\nIF(INT(DJ133)=INT(DI133),0,DJ133-INT(DJ133)))))","v":0},{"$f":"+IF(OR(DK133=DJ133,EC$40=1),0,\nIF(AND(EC$40>1,DK133=$N133),1-SUM($DX133:EB133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(EC$40=2,0,VDB(1,0,$N133,INT(EC$40-2-1),MIN($N133,INT(EC$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DJ133>=INT($N133),$N133-INT($N133),1)))*\nIF(EC$40=2,0,\nIF(INT(DK133)=INT(DJ133),DK133-DJ133,INT(DK133)-DJ133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(EC$40-2),MIN($N133,INT(EC$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DK133>INT($N133),$N133-INT($N133),1))*\nIF(EC$40=2,DK133,\nIF(INT(DK133)=INT(DJ133),0,DK133-INT(DK133)))))","v":0},{"$f":"+IF(OR(DL133=DK133,ED$40=1),0,\nIF(AND(ED$40>1,DL133=$N133),1-SUM($DX133:EC133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(ED$40=2,0,VDB(1,0,$N133,INT(ED$40-2-1),MIN($N133,INT(ED$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DK133>=INT($N133),$N133-INT($N133),1)))*\nIF(ED$40=2,0,\nIF(INT(DL133)=INT(DK133),DL133-DK133,INT(DL133)-DK133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(ED$40-2),MIN($N133,INT(ED$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DL133>INT($N133),$N133-INT($N133),1))*\nIF(ED$40=2,DL133,\nIF(INT(DL133)=INT(DK133),0,DL133-INT(DL133)))))","v":0},{"$f":"+IF(OR(DM133=DL133,EE$40=1),0,\nIF(AND(EE$40>1,DM133=$N133),1-SUM($DX133:ED133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(EE$40=2,0,VDB(1,0,$N133,INT(EE$40-2-1),MIN($N133,INT(EE$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DL133>=INT($N133),$N133-INT($N133),1)))*\nIF(EE$40=2,0,\nIF(INT(DM133)=INT(DL133),DM133-DL133,INT(DM133)-DL133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(EE$40-2),MIN($N133,INT(EE$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DM133>INT($N133),$N133-INT($N133),1))*\nIF(EE$40=2,DM133,\nIF(INT(DM133)=INT(DL133),0,DM133-INT(DM133)))))","v":0},{"$f":"+IF(OR(DN133=DM133,EF$40=1),0,\nIF(AND(EF$40>1,DN133=$N133),1-SUM($DX133:EE133),\nIF($N133<=1,\nIF($N133>0,1/$N133,0),\nIF(EF$40=2,0,VDB(1,0,$N133,INT(EF$40-2-1),MIN($N133,INT(EF$40-2-1)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DM133>=INT($N133),$N133-INT($N133),1)))*\nIF(EF$40=2,0,\nIF(INT(DN133)=INT(DM133),DN133-DM133,INT(DN133)-DM133))+\nIF($N133<=1,\nIF($N133>0,1/$N133,0),VDB(1,0,$N133,INT(EF$40-2),MIN($N133,INT(EF$40-2)+1),$CM133,IF($CN133=\"No\",1,0))/\nIF(DN133>INT($N133),$N133-INT($N133),1))*\nIF(EF$40=2,DN133,\nIF(INT(DN133)=INT(DM133),0,DN133-INT(DN133)))))","v":0},null,{"$f":"+OFFSET($DY133,0,MAX($EH$40:$HI$40)-EH$40)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K134=\"Ongoing\",AR134,IF(RIGHT($K134,2)=RIGHT(BJ$39,2),SUM($AR134:AR134),0)+IF(RIGHT(BJ$39,2)>RIGHT($K134,2),AR134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AS134,IF(RIGHT($K134,2)=RIGHT(BK$39,2),SUM($AR134:AS134),0)+IF(RIGHT(BK$39,2)>RIGHT($K134,2),AS134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AT134,IF(RIGHT($K134,2)=RIGHT(BL$39,2),SUM($AR134:AT134),0)+IF(RIGHT(BL$39,2)>RIGHT($K134,2),AT134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AU134,IF(RIGHT($K134,2)=RIGHT(BM$39,2),SUM($AR134:AU134),0)+IF(RIGHT(BM$39,2)>RIGHT($K134,2),AU134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AV134,IF(RIGHT($K134,2)=RIGHT(BN$39,2),SUM($AR134:AV134),0)+IF(RIGHT(BN$39,2)>RIGHT($K134,2),AV134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AW134,IF(RIGHT($K134,2)=RIGHT(BO$39,2),SUM($AR134:AW134),0)+IF(RIGHT(BO$39,2)>RIGHT($K134,2),AW134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AX134,IF(RIGHT($K134,2)=RIGHT(BP$39,2),SUM($AR134:AX134),0)+IF(RIGHT(BP$39,2)>RIGHT($K134,2),AX134,0))","v":0},{"$f":"+IF($K134=\"Ongoing\",AY134,IF(RIGHT($K134,2)=RIGHT(BQ$39,2),SUM($AR134:AY134),0)+IF(RIGHT(BQ$39,2)>RIGHT($K134,2),AY134,0))","v":0},null,{"$f":"+Q134*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R134*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S134*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T134*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U134*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V134*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W134*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X134*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BS134,\nIF($J134=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BS134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BS134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BT134,\nIF($J134=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BT134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BT134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(ER134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BU134,\nIF($J134=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BU134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BU134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(ES134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BV134,\nIF($J134=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BV134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BV134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(ET134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BW134,\nIF($J134=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BW134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BW134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(EU134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BX134,\nIF($J134=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BX134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BX134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(EV134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BY134,\nIF($J134=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BY134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BY134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(EW134,0))","v":0},{"$f":"IF($M134=\"straight line\",IF($N134=0,0,\nIF($N134<=0.5,BZ134,\nIF($J134=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N134)<LEFT(#REF!,4)*1,0,((OFFSET(BZ134,0,-INT($N134+0.5),1,1))/$N134)*(IF($N134-INT($N134)>0.5,$N134-0.5-INT($N134),IF($N134-INT($N134)<=0.5,$N134-0.5-INT($N134)+1,0))))\n+BZ134/$N134*0.5,\nIF($J134=\"Declining Balance\",-#REF!,0)))),IFERROR(EX134,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K134=\"ongoing\",BS134,IF(RIGHT($K134,2)=RIGHT(CO$39,2),SUM($BR134:BS134),0)+IF(RIGHT(CO$39,2)>RIGHT($K134,2),BS134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BT134,IF(RIGHT($K134,2)=RIGHT(CP$39,2),SUM($BR134:BT134),0)+IF(RIGHT(CP$39,2)>RIGHT($K134,2),BT134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BU134,IF(RIGHT($K134,2)=RIGHT(CQ$39,2),SUM($BR134:BU134),0)+IF(RIGHT(CQ$39,2)>RIGHT($K134,2),BU134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BV134,IF(RIGHT($K134,2)=RIGHT(CR$39,2),SUM($BR134:BV134),0)+IF(RIGHT(CR$39,2)>RIGHT($K134,2),BV134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BW134,IF(RIGHT($K134,2)=RIGHT(CS$39,2),SUM($BR134:BW134),0)+IF(RIGHT(CS$39,2)>RIGHT($K134,2),BW134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BX134,IF(RIGHT($K134,2)=RIGHT(CT$39,2),SUM($BR134:BX134),0)+IF(RIGHT(CT$39,2)>RIGHT($K134,2),BX134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BY134,IF(RIGHT($K134,2)=RIGHT(CU$39,2),SUM($BR134:BY134),0)+IF(RIGHT(CU$39,2)>RIGHT($K134,2),BY134,0))","v":0},{"$f":"+IF($K134=\"ongoing\",BZ134,IF(RIGHT($K134,2)=RIGHT(CV$39,2),SUM($BR134:BZ134),0)+IF(RIGHT(CV$39,2)>RIGHT($K134,2),BZ134,0))","v":0},null,{"$f":"+MIN(IF($N134<=$CM134,MIN($N134,1),$N134),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N134<=$CM134,MIN($N134,1),$N134),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX134=CW134,0,\nIF(AND(DP$40>1,CX134=$N134),1-SUM($DO134:DO134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DP$40=1,0,VDB(1,0,$N134,INT(DP$40-1-1),MIN($N134,INT(DP$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CW134>=INT($N134),$N134-INT($N134),1)))*\nIF(DP$40=1,0,\nIF(INT(CX134)=INT(CW134),CX134-CW134,INT(CX134)-CW134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DP$40-1),MIN($N134,INT(DP$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CX134>INT($N134),$N134-INT($N134),1))*\nIF(DP$40=1,CX134,\nIF(INT(CX134)=INT(CW134),0,CX134-INT(CX134)))))","v":0},{"$f":"+IF(CY134=CX134,0,\nIF(AND(DQ$40>1,CY134=$N134),1-SUM($DO134:DP134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DQ$40=1,0,VDB(1,0,$N134,INT(DQ$40-1-1),MIN($N134,INT(DQ$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CX134>=INT($N134),$N134-INT($N134),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY134)=INT(CX134),CY134-CX134,INT(CY134)-CX134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DQ$40-1),MIN($N134,INT(DQ$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CY134>INT($N134),$N134-INT($N134),1))*\nIF(DQ$40=1,CY134,\nIF(INT(CY134)=INT(CX134),0,CY134-INT(CY134)))))","v":0},{"$f":"+IF(CZ134=CY134,0,\nIF(AND(DR$40>1,CZ134=$N134),1-SUM($DO134:DQ134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DR$40=1,0,VDB(1,0,$N134,INT(DR$40-1-1),MIN($N134,INT(DR$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CY134>=INT($N134),$N134-INT($N134),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ134)=INT(CY134),CZ134-CY134,INT(CZ134)-CY134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DR$40-1),MIN($N134,INT(DR$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CZ134>INT($N134),$N134-INT($N134),1))*\nIF(DR$40=1,CZ134,\nIF(INT(CZ134)=INT(CY134),0,CZ134-INT(CZ134)))))","v":0},{"$f":"+IF(DA134=CZ134,0,\nIF(AND(DS$40>1,DA134=$N134),1-SUM($DO134:DR134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DS$40=1,0,VDB(1,0,$N134,INT(DS$40-1-1),MIN($N134,INT(DS$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(CZ134>=INT($N134),$N134-INT($N134),1)))*\nIF(DS$40=1,0,\nIF(INT(DA134)=INT(CZ134),DA134-CZ134,INT(DA134)-CZ134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DS$40-1),MIN($N134,INT(DS$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DA134>INT($N134),$N134-INT($N134),1))*\nIF(DS$40=1,DA134,\nIF(INT(DA134)=INT(CZ134),0,DA134-INT(DA134)))))","v":0},{"$f":"+IF(DB134=DA134,0,\nIF(AND(DT$40>1,DB134=$N134),1-SUM($DO134:DS134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DT$40=1,0,VDB(1,0,$N134,INT(DT$40-1-1),MIN($N134,INT(DT$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DA134>=INT($N134),$N134-INT($N134),1)))*\nIF(DT$40=1,0,\nIF(INT(DB134)=INT(DA134),DB134-DA134,INT(DB134)-DA134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DT$40-1),MIN($N134,INT(DT$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DB134>INT($N134),$N134-INT($N134),1))*\nIF(DT$40=1,DB134,\nIF(INT(DB134)=INT(DA134),0,DB134-INT(DB134)))))","v":0},{"$f":"+IF(DC134=DB134,0,\nIF(AND(DU$40>1,DC134=$N134),1-SUM($DO134:DT134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DU$40=1,0,VDB(1,0,$N134,INT(DU$40-1-1),MIN($N134,INT(DU$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DB134>=INT($N134),$N134-INT($N134),1)))*\nIF(DU$40=1,0,\nIF(INT(DC134)=INT(DB134),DC134-DB134,INT(DC134)-DB134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DU$40-1),MIN($N134,INT(DU$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DC134>INT($N134),$N134-INT($N134),1))*\nIF(DU$40=1,DC134,\nIF(INT(DC134)=INT(DB134),0,DC134-INT(DC134)))))","v":0},{"$f":"+IF(DD134=DC134,0,\nIF(AND(DV$40>1,DD134=$N134),1-SUM($DO134:DU134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DV$40=1,0,VDB(1,0,$N134,INT(DV$40-1-1),MIN($N134,INT(DV$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DC134>=INT($N134),$N134-INT($N134),1)))*\nIF(DV$40=1,0,\nIF(INT(DD134)=INT(DC134),DD134-DC134,INT(DD134)-DC134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DV$40-1),MIN($N134,INT(DV$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DD134>INT($N134),$N134-INT($N134),1))*\nIF(DV$40=1,DD134,\nIF(INT(DD134)=INT(DC134),0,DD134-INT(DD134)))))","v":0},{"$f":"+IF(DE134=DD134,0,\nIF(AND(DW$40>1,DE134=$N134),1-SUM($DO134:DV134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DW$40=1,0,VDB(1,0,$N134,INT(DW$40-1-1),MIN($N134,INT(DW$40-1-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DD134>=INT($N134),$N134-INT($N134),1)))*\nIF(DW$40=1,0,\nIF(INT(DE134)=INT(DD134),DE134-DD134,INT(DE134)-DD134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DW$40-1),MIN($N134,INT(DW$40-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DE134>INT($N134),$N134-INT($N134),1))*\nIF(DW$40=1,DE134,\nIF(INT(DE134)=INT(DD134),0,DE134-INT(DE134)))))","v":0},null,{"$f":"+IF(OR(DG134=DF134,DY$40=1),0,\nIF(AND(DY$40>1,DG134=$N134),1-SUM($DX134:DX134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DY$40=2,0,VDB(1,0,$N134,INT(DY$40-2-1),MIN($N134,INT(DY$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DF134>=INT($N134),$N134-INT($N134),1)))*\nIF(DY$40=2,0,\nIF(INT(DG134)=INT(DF134),DG134-DF134,INT(DG134)-DF134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DY$40-2),MIN($N134,INT(DY$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DG134>INT($N134),$N134-INT($N134),1))*\nIF(DY$40=2,DG134,\nIF(INT(DG134)=INT(DF134),0,DG134-INT(DG134)))))","v":0},{"$f":"+IF(OR(DH134=DG134,DZ$40=1),0,\nIF(AND(DZ$40>1,DH134=$N134),1-SUM($DX134:DY134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(DZ$40=2,0,VDB(1,0,$N134,INT(DZ$40-2-1),MIN($N134,INT(DZ$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DG134>=INT($N134),$N134-INT($N134),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH134)=INT(DG134),DH134-DG134,INT(DH134)-DG134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(DZ$40-2),MIN($N134,INT(DZ$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DH134>INT($N134),$N134-INT($N134),1))*\nIF(DZ$40=2,DH134,\nIF(INT(DH134)=INT(DG134),0,DH134-INT(DH134)))))","v":0},{"$f":"+IF(OR(DI134=DH134,EA$40=1),0,\nIF(AND(EA$40>1,DI134=$N134),1-SUM($DX134:DZ134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(EA$40=2,0,VDB(1,0,$N134,INT(EA$40-2-1),MIN($N134,INT(EA$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DH134>=INT($N134),$N134-INT($N134),1)))*\nIF(EA$40=2,0,\nIF(INT(DI134)=INT(DH134),DI134-DH134,INT(DI134)-DH134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(EA$40-2),MIN($N134,INT(EA$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DI134>INT($N134),$N134-INT($N134),1))*\nIF(EA$40=2,DI134,\nIF(INT(DI134)=INT(DH134),0,DI134-INT(DI134)))))","v":0},{"$f":"+IF(OR(DJ134=DI134,EB$40=1),0,\nIF(AND(EB$40>1,DJ134=$N134),1-SUM($DX134:EA134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(EB$40=2,0,VDB(1,0,$N134,INT(EB$40-2-1),MIN($N134,INT(EB$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DI134>=INT($N134),$N134-INT($N134),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ134)=INT(DI134),DJ134-DI134,INT(DJ134)-DI134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(EB$40-2),MIN($N134,INT(EB$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DJ134>INT($N134),$N134-INT($N134),1))*\nIF(EB$40=2,DJ134,\nIF(INT(DJ134)=INT(DI134),0,DJ134-INT(DJ134)))))","v":0},{"$f":"+IF(OR(DK134=DJ134,EC$40=1),0,\nIF(AND(EC$40>1,DK134=$N134),1-SUM($DX134:EB134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(EC$40=2,0,VDB(1,0,$N134,INT(EC$40-2-1),MIN($N134,INT(EC$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DJ134>=INT($N134),$N134-INT($N134),1)))*\nIF(EC$40=2,0,\nIF(INT(DK134)=INT(DJ134),DK134-DJ134,INT(DK134)-DJ134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(EC$40-2),MIN($N134,INT(EC$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DK134>INT($N134),$N134-INT($N134),1))*\nIF(EC$40=2,DK134,\nIF(INT(DK134)=INT(DJ134),0,DK134-INT(DK134)))))","v":0},{"$f":"+IF(OR(DL134=DK134,ED$40=1),0,\nIF(AND(ED$40>1,DL134=$N134),1-SUM($DX134:EC134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(ED$40=2,0,VDB(1,0,$N134,INT(ED$40-2-1),MIN($N134,INT(ED$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DK134>=INT($N134),$N134-INT($N134),1)))*\nIF(ED$40=2,0,\nIF(INT(DL134)=INT(DK134),DL134-DK134,INT(DL134)-DK134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(ED$40-2),MIN($N134,INT(ED$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DL134>INT($N134),$N134-INT($N134),1))*\nIF(ED$40=2,DL134,\nIF(INT(DL134)=INT(DK134),0,DL134-INT(DL134)))))","v":0},{"$f":"+IF(OR(DM134=DL134,EE$40=1),0,\nIF(AND(EE$40>1,DM134=$N134),1-SUM($DX134:ED134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(EE$40=2,0,VDB(1,0,$N134,INT(EE$40-2-1),MIN($N134,INT(EE$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DL134>=INT($N134),$N134-INT($N134),1)))*\nIF(EE$40=2,0,\nIF(INT(DM134)=INT(DL134),DM134-DL134,INT(DM134)-DL134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(EE$40-2),MIN($N134,INT(EE$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DM134>INT($N134),$N134-INT($N134),1))*\nIF(EE$40=2,DM134,\nIF(INT(DM134)=INT(DL134),0,DM134-INT(DM134)))))","v":0},{"$f":"+IF(OR(DN134=DM134,EF$40=1),0,\nIF(AND(EF$40>1,DN134=$N134),1-SUM($DX134:EE134),\nIF($N134<=1,\nIF($N134>0,1/$N134,0),\nIF(EF$40=2,0,VDB(1,0,$N134,INT(EF$40-2-1),MIN($N134,INT(EF$40-2-1)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DM134>=INT($N134),$N134-INT($N134),1)))*\nIF(EF$40=2,0,\nIF(INT(DN134)=INT(DM134),DN134-DM134,INT(DN134)-DM134))+\nIF($N134<=1,\nIF($N134>0,1/$N134,0),VDB(1,0,$N134,INT(EF$40-2),MIN($N134,INT(EF$40-2)+1),$CM134,IF($CN134=\"No\",1,0))/\nIF(DN134>INT($N134),$N134-INT($N134),1))*\nIF(EF$40=2,DN134,\nIF(INT(DN134)=INT(DM134),0,DN134-INT(DN134)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K135=\"Ongoing\",AR135,IF(RIGHT($K135,2)=RIGHT(BJ$39,2),SUM($AR135:AR135),0)+IF(RIGHT(BJ$39,2)>RIGHT($K135,2),AR135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AS135,IF(RIGHT($K135,2)=RIGHT(BK$39,2),SUM($AR135:AS135),0)+IF(RIGHT(BK$39,2)>RIGHT($K135,2),AS135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AT135,IF(RIGHT($K135,2)=RIGHT(BL$39,2),SUM($AR135:AT135),0)+IF(RIGHT(BL$39,2)>RIGHT($K135,2),AT135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AU135,IF(RIGHT($K135,2)=RIGHT(BM$39,2),SUM($AR135:AU135),0)+IF(RIGHT(BM$39,2)>RIGHT($K135,2),AU135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AV135,IF(RIGHT($K135,2)=RIGHT(BN$39,2),SUM($AR135:AV135),0)+IF(RIGHT(BN$39,2)>RIGHT($K135,2),AV135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AW135,IF(RIGHT($K135,2)=RIGHT(BO$39,2),SUM($AR135:AW135),0)+IF(RIGHT(BO$39,2)>RIGHT($K135,2),AW135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AX135,IF(RIGHT($K135,2)=RIGHT(BP$39,2),SUM($AR135:AX135),0)+IF(RIGHT(BP$39,2)>RIGHT($K135,2),AX135,0))","v":0},{"$f":"+IF($K135=\"Ongoing\",AY135,IF(RIGHT($K135,2)=RIGHT(BQ$39,2),SUM($AR135:AY135),0)+IF(RIGHT(BQ$39,2)>RIGHT($K135,2),AY135,0))","v":0},null,{"$f":"+Q135*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R135*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S135*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T135*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U135*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V135*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W135*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X135*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BS135,\nIF($J135=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BS135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BS135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BT135,\nIF($J135=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BT135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BT135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(ER135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BU135,\nIF($J135=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BU135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BU135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(ES135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BV135,\nIF($J135=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BV135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BV135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(ET135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BW135,\nIF($J135=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BW135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BW135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(EU135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BX135,\nIF($J135=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BX135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BX135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(EV135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BY135,\nIF($J135=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BY135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BY135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(EW135,0))","v":0},{"$f":"IF($M135=\"straight line\",IF($N135=0,0,\nIF($N135<=0.5,BZ135,\nIF($J135=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N135)<LEFT(#REF!,4)*1,0,((OFFSET(BZ135,0,-INT($N135+0.5),1,1))/$N135)*(IF($N135-INT($N135)>0.5,$N135-0.5-INT($N135),IF($N135-INT($N135)<=0.5,$N135-0.5-INT($N135)+1,0))))\n+BZ135/$N135*0.5,\nIF($J135=\"Declining Balance\",-#REF!,0)))),IFERROR(EX135,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K135=\"ongoing\",BS135,IF(RIGHT($K135,2)=RIGHT(CO$39,2),SUM($BR135:BS135),0)+IF(RIGHT(CO$39,2)>RIGHT($K135,2),BS135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BT135,IF(RIGHT($K135,2)=RIGHT(CP$39,2),SUM($BR135:BT135),0)+IF(RIGHT(CP$39,2)>RIGHT($K135,2),BT135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BU135,IF(RIGHT($K135,2)=RIGHT(CQ$39,2),SUM($BR135:BU135),0)+IF(RIGHT(CQ$39,2)>RIGHT($K135,2),BU135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BV135,IF(RIGHT($K135,2)=RIGHT(CR$39,2),SUM($BR135:BV135),0)+IF(RIGHT(CR$39,2)>RIGHT($K135,2),BV135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BW135,IF(RIGHT($K135,2)=RIGHT(CS$39,2),SUM($BR135:BW135),0)+IF(RIGHT(CS$39,2)>RIGHT($K135,2),BW135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BX135,IF(RIGHT($K135,2)=RIGHT(CT$39,2),SUM($BR135:BX135),0)+IF(RIGHT(CT$39,2)>RIGHT($K135,2),BX135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BY135,IF(RIGHT($K135,2)=RIGHT(CU$39,2),SUM($BR135:BY135),0)+IF(RIGHT(CU$39,2)>RIGHT($K135,2),BY135,0))","v":0},{"$f":"+IF($K135=\"ongoing\",BZ135,IF(RIGHT($K135,2)=RIGHT(CV$39,2),SUM($BR135:BZ135),0)+IF(RIGHT(CV$39,2)>RIGHT($K135,2),BZ135,0))","v":0},null,{"$f":"+MIN(IF($N135<=$CM135,MIN($N135,1),$N135),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N135<=$CM135,MIN($N135,1),$N135),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX135=CW135,0,\nIF(AND(DP$40>1,CX135=$N135),1-SUM($DO135:DO135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DP$40=1,0,VDB(1,0,$N135,INT(DP$40-1-1),MIN($N135,INT(DP$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CW135>=INT($N135),$N135-INT($N135),1)))*\nIF(DP$40=1,0,\nIF(INT(CX135)=INT(CW135),CX135-CW135,INT(CX135)-CW135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DP$40-1),MIN($N135,INT(DP$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CX135>INT($N135),$N135-INT($N135),1))*\nIF(DP$40=1,CX135,\nIF(INT(CX135)=INT(CW135),0,CX135-INT(CX135)))))","v":0},{"$f":"+IF(CY135=CX135,0,\nIF(AND(DQ$40>1,CY135=$N135),1-SUM($DO135:DP135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DQ$40=1,0,VDB(1,0,$N135,INT(DQ$40-1-1),MIN($N135,INT(DQ$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CX135>=INT($N135),$N135-INT($N135),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY135)=INT(CX135),CY135-CX135,INT(CY135)-CX135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DQ$40-1),MIN($N135,INT(DQ$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CY135>INT($N135),$N135-INT($N135),1))*\nIF(DQ$40=1,CY135,\nIF(INT(CY135)=INT(CX135),0,CY135-INT(CY135)))))","v":0},{"$f":"+IF(CZ135=CY135,0,\nIF(AND(DR$40>1,CZ135=$N135),1-SUM($DO135:DQ135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DR$40=1,0,VDB(1,0,$N135,INT(DR$40-1-1),MIN($N135,INT(DR$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CY135>=INT($N135),$N135-INT($N135),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ135)=INT(CY135),CZ135-CY135,INT(CZ135)-CY135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DR$40-1),MIN($N135,INT(DR$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CZ135>INT($N135),$N135-INT($N135),1))*\nIF(DR$40=1,CZ135,\nIF(INT(CZ135)=INT(CY135),0,CZ135-INT(CZ135)))))","v":0},{"$f":"+IF(DA135=CZ135,0,\nIF(AND(DS$40>1,DA135=$N135),1-SUM($DO135:DR135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DS$40=1,0,VDB(1,0,$N135,INT(DS$40-1-1),MIN($N135,INT(DS$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(CZ135>=INT($N135),$N135-INT($N135),1)))*\nIF(DS$40=1,0,\nIF(INT(DA135)=INT(CZ135),DA135-CZ135,INT(DA135)-CZ135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DS$40-1),MIN($N135,INT(DS$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DA135>INT($N135),$N135-INT($N135),1))*\nIF(DS$40=1,DA135,\nIF(INT(DA135)=INT(CZ135),0,DA135-INT(DA135)))))","v":0},{"$f":"+IF(DB135=DA135,0,\nIF(AND(DT$40>1,DB135=$N135),1-SUM($DO135:DS135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DT$40=1,0,VDB(1,0,$N135,INT(DT$40-1-1),MIN($N135,INT(DT$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DA135>=INT($N135),$N135-INT($N135),1)))*\nIF(DT$40=1,0,\nIF(INT(DB135)=INT(DA135),DB135-DA135,INT(DB135)-DA135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DT$40-1),MIN($N135,INT(DT$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DB135>INT($N135),$N135-INT($N135),1))*\nIF(DT$40=1,DB135,\nIF(INT(DB135)=INT(DA135),0,DB135-INT(DB135)))))","v":0},{"$f":"+IF(DC135=DB135,0,\nIF(AND(DU$40>1,DC135=$N135),1-SUM($DO135:DT135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DU$40=1,0,VDB(1,0,$N135,INT(DU$40-1-1),MIN($N135,INT(DU$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DB135>=INT($N135),$N135-INT($N135),1)))*\nIF(DU$40=1,0,\nIF(INT(DC135)=INT(DB135),DC135-DB135,INT(DC135)-DB135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DU$40-1),MIN($N135,INT(DU$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DC135>INT($N135),$N135-INT($N135),1))*\nIF(DU$40=1,DC135,\nIF(INT(DC135)=INT(DB135),0,DC135-INT(DC135)))))","v":0},{"$f":"+IF(DD135=DC135,0,\nIF(AND(DV$40>1,DD135=$N135),1-SUM($DO135:DU135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DV$40=1,0,VDB(1,0,$N135,INT(DV$40-1-1),MIN($N135,INT(DV$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DC135>=INT($N135),$N135-INT($N135),1)))*\nIF(DV$40=1,0,\nIF(INT(DD135)=INT(DC135),DD135-DC135,INT(DD135)-DC135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DV$40-1),MIN($N135,INT(DV$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DD135>INT($N135),$N135-INT($N135),1))*\nIF(DV$40=1,DD135,\nIF(INT(DD135)=INT(DC135),0,DD135-INT(DD135)))))","v":0},{"$f":"+IF(DE135=DD135,0,\nIF(AND(DW$40>1,DE135=$N135),1-SUM($DO135:DV135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DW$40=1,0,VDB(1,0,$N135,INT(DW$40-1-1),MIN($N135,INT(DW$40-1-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DD135>=INT($N135),$N135-INT($N135),1)))*\nIF(DW$40=1,0,\nIF(INT(DE135)=INT(DD135),DE135-DD135,INT(DE135)-DD135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DW$40-1),MIN($N135,INT(DW$40-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DE135>INT($N135),$N135-INT($N135),1))*\nIF(DW$40=1,DE135,\nIF(INT(DE135)=INT(DD135),0,DE135-INT(DE135)))))","v":0},null,{"$f":"+IF(OR(DG135=DF135,DY$40=1),0,\nIF(AND(DY$40>1,DG135=$N135),1-SUM($DX135:DX135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DY$40=2,0,VDB(1,0,$N135,INT(DY$40-2-1),MIN($N135,INT(DY$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DF135>=INT($N135),$N135-INT($N135),1)))*\nIF(DY$40=2,0,\nIF(INT(DG135)=INT(DF135),DG135-DF135,INT(DG135)-DF135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DY$40-2),MIN($N135,INT(DY$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DG135>INT($N135),$N135-INT($N135),1))*\nIF(DY$40=2,DG135,\nIF(INT(DG135)=INT(DF135),0,DG135-INT(DG135)))))","v":0},{"$f":"+IF(OR(DH135=DG135,DZ$40=1),0,\nIF(AND(DZ$40>1,DH135=$N135),1-SUM($DX135:DY135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(DZ$40=2,0,VDB(1,0,$N135,INT(DZ$40-2-1),MIN($N135,INT(DZ$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DG135>=INT($N135),$N135-INT($N135),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH135)=INT(DG135),DH135-DG135,INT(DH135)-DG135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(DZ$40-2),MIN($N135,INT(DZ$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DH135>INT($N135),$N135-INT($N135),1))*\nIF(DZ$40=2,DH135,\nIF(INT(DH135)=INT(DG135),0,DH135-INT(DH135)))))","v":0},{"$f":"+IF(OR(DI135=DH135,EA$40=1),0,\nIF(AND(EA$40>1,DI135=$N135),1-SUM($DX135:DZ135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(EA$40=2,0,VDB(1,0,$N135,INT(EA$40-2-1),MIN($N135,INT(EA$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DH135>=INT($N135),$N135-INT($N135),1)))*\nIF(EA$40=2,0,\nIF(INT(DI135)=INT(DH135),DI135-DH135,INT(DI135)-DH135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(EA$40-2),MIN($N135,INT(EA$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DI135>INT($N135),$N135-INT($N135),1))*\nIF(EA$40=2,DI135,\nIF(INT(DI135)=INT(DH135),0,DI135-INT(DI135)))))","v":0},{"$f":"+IF(OR(DJ135=DI135,EB$40=1),0,\nIF(AND(EB$40>1,DJ135=$N135),1-SUM($DX135:EA135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(EB$40=2,0,VDB(1,0,$N135,INT(EB$40-2-1),MIN($N135,INT(EB$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DI135>=INT($N135),$N135-INT($N135),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ135)=INT(DI135),DJ135-DI135,INT(DJ135)-DI135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(EB$40-2),MIN($N135,INT(EB$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DJ135>INT($N135),$N135-INT($N135),1))*\nIF(EB$40=2,DJ135,\nIF(INT(DJ135)=INT(DI135),0,DJ135-INT(DJ135)))))","v":0},{"$f":"+IF(OR(DK135=DJ135,EC$40=1),0,\nIF(AND(EC$40>1,DK135=$N135),1-SUM($DX135:EB135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(EC$40=2,0,VDB(1,0,$N135,INT(EC$40-2-1),MIN($N135,INT(EC$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DJ135>=INT($N135),$N135-INT($N135),1)))*\nIF(EC$40=2,0,\nIF(INT(DK135)=INT(DJ135),DK135-DJ135,INT(DK135)-DJ135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(EC$40-2),MIN($N135,INT(EC$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DK135>INT($N135),$N135-INT($N135),1))*\nIF(EC$40=2,DK135,\nIF(INT(DK135)=INT(DJ135),0,DK135-INT(DK135)))))","v":0},{"$f":"+IF(OR(DL135=DK135,ED$40=1),0,\nIF(AND(ED$40>1,DL135=$N135),1-SUM($DX135:EC135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(ED$40=2,0,VDB(1,0,$N135,INT(ED$40-2-1),MIN($N135,INT(ED$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DK135>=INT($N135),$N135-INT($N135),1)))*\nIF(ED$40=2,0,\nIF(INT(DL135)=INT(DK135),DL135-DK135,INT(DL135)-DK135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(ED$40-2),MIN($N135,INT(ED$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DL135>INT($N135),$N135-INT($N135),1))*\nIF(ED$40=2,DL135,\nIF(INT(DL135)=INT(DK135),0,DL135-INT(DL135)))))","v":0},{"$f":"+IF(OR(DM135=DL135,EE$40=1),0,\nIF(AND(EE$40>1,DM135=$N135),1-SUM($DX135:ED135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(EE$40=2,0,VDB(1,0,$N135,INT(EE$40-2-1),MIN($N135,INT(EE$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DL135>=INT($N135),$N135-INT($N135),1)))*\nIF(EE$40=2,0,\nIF(INT(DM135)=INT(DL135),DM135-DL135,INT(DM135)-DL135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(EE$40-2),MIN($N135,INT(EE$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DM135>INT($N135),$N135-INT($N135),1))*\nIF(EE$40=2,DM135,\nIF(INT(DM135)=INT(DL135),0,DM135-INT(DM135)))))","v":0},{"$f":"+IF(OR(DN135=DM135,EF$40=1),0,\nIF(AND(EF$40>1,DN135=$N135),1-SUM($DX135:EE135),\nIF($N135<=1,\nIF($N135>0,1/$N135,0),\nIF(EF$40=2,0,VDB(1,0,$N135,INT(EF$40-2-1),MIN($N135,INT(EF$40-2-1)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DM135>=INT($N135),$N135-INT($N135),1)))*\nIF(EF$40=2,0,\nIF(INT(DN135)=INT(DM135),DN135-DM135,INT(DN135)-DM135))+\nIF($N135<=1,\nIF($N135>0,1/$N135,0),VDB(1,0,$N135,INT(EF$40-2),MIN($N135,INT(EF$40-2)+1),$CM135,IF($CN135=\"No\",1,0))/\nIF(DN135>INT($N135),$N135-INT($N135),1))*\nIF(EF$40=2,DN135,\nIF(INT(DN135)=INT(DM135),0,DN135-INT(DN135)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K136=\"Ongoing\",AR136,IF(RIGHT($K136,2)=RIGHT(BJ$39,2),SUM($AR136:AR136),0)+IF(RIGHT(BJ$39,2)>RIGHT($K136,2),AR136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AS136,IF(RIGHT($K136,2)=RIGHT(BK$39,2),SUM($AR136:AS136),0)+IF(RIGHT(BK$39,2)>RIGHT($K136,2),AS136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AT136,IF(RIGHT($K136,2)=RIGHT(BL$39,2),SUM($AR136:AT136),0)+IF(RIGHT(BL$39,2)>RIGHT($K136,2),AT136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AU136,IF(RIGHT($K136,2)=RIGHT(BM$39,2),SUM($AR136:AU136),0)+IF(RIGHT(BM$39,2)>RIGHT($K136,2),AU136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AV136,IF(RIGHT($K136,2)=RIGHT(BN$39,2),SUM($AR136:AV136),0)+IF(RIGHT(BN$39,2)>RIGHT($K136,2),AV136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AW136,IF(RIGHT($K136,2)=RIGHT(BO$39,2),SUM($AR136:AW136),0)+IF(RIGHT(BO$39,2)>RIGHT($K136,2),AW136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AX136,IF(RIGHT($K136,2)=RIGHT(BP$39,2),SUM($AR136:AX136),0)+IF(RIGHT(BP$39,2)>RIGHT($K136,2),AX136,0))","v":0},{"$f":"+IF($K136=\"Ongoing\",AY136,IF(RIGHT($K136,2)=RIGHT(BQ$39,2),SUM($AR136:AY136),0)+IF(RIGHT(BQ$39,2)>RIGHT($K136,2),AY136,0))","v":0},null,{"$f":"+Q136*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R136*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S136*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T136*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U136*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V136*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W136*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X136*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BS136,\nIF($J136=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BS136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BS136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BT136,\nIF($J136=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BT136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BT136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(ER136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BU136,\nIF($J136=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BU136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BU136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(ES136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BV136,\nIF($J136=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BV136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BV136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(ET136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BW136,\nIF($J136=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BW136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BW136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(EU136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BX136,\nIF($J136=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BX136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BX136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(EV136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BY136,\nIF($J136=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BY136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BY136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(EW136,0))","v":0},{"$f":"IF($M136=\"straight line\",IF($N136=0,0,\nIF($N136<=0.5,BZ136,\nIF($J136=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N136)<LEFT(#REF!,4)*1,0,((OFFSET(BZ136,0,-INT($N136+0.5),1,1))/$N136)*(IF($N136-INT($N136)>0.5,$N136-0.5-INT($N136),IF($N136-INT($N136)<=0.5,$N136-0.5-INT($N136)+1,0))))\n+BZ136/$N136*0.5,\nIF($J136=\"Declining Balance\",-#REF!,0)))),IFERROR(EX136,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K136=\"ongoing\",BS136,IF(RIGHT($K136,2)=RIGHT(CO$39,2),SUM($BR136:BS136),0)+IF(RIGHT(CO$39,2)>RIGHT($K136,2),BS136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BT136,IF(RIGHT($K136,2)=RIGHT(CP$39,2),SUM($BR136:BT136),0)+IF(RIGHT(CP$39,2)>RIGHT($K136,2),BT136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BU136,IF(RIGHT($K136,2)=RIGHT(CQ$39,2),SUM($BR136:BU136),0)+IF(RIGHT(CQ$39,2)>RIGHT($K136,2),BU136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BV136,IF(RIGHT($K136,2)=RIGHT(CR$39,2),SUM($BR136:BV136),0)+IF(RIGHT(CR$39,2)>RIGHT($K136,2),BV136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BW136,IF(RIGHT($K136,2)=RIGHT(CS$39,2),SUM($BR136:BW136),0)+IF(RIGHT(CS$39,2)>RIGHT($K136,2),BW136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BX136,IF(RIGHT($K136,2)=RIGHT(CT$39,2),SUM($BR136:BX136),0)+IF(RIGHT(CT$39,2)>RIGHT($K136,2),BX136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BY136,IF(RIGHT($K136,2)=RIGHT(CU$39,2),SUM($BR136:BY136),0)+IF(RIGHT(CU$39,2)>RIGHT($K136,2),BY136,0))","v":0},{"$f":"+IF($K136=\"ongoing\",BZ136,IF(RIGHT($K136,2)=RIGHT(CV$39,2),SUM($BR136:BZ136),0)+IF(RIGHT(CV$39,2)>RIGHT($K136,2),BZ136,0))","v":0},null,{"$f":"+MIN(IF($N136<=$CM136,MIN($N136,1),$N136),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N136<=$CM136,MIN($N136,1),$N136),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX136=CW136,0,\nIF(AND(DP$40>1,CX136=$N136),1-SUM($DO136:DO136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DP$40=1,0,VDB(1,0,$N136,INT(DP$40-1-1),MIN($N136,INT(DP$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CW136>=INT($N136),$N136-INT($N136),1)))*\nIF(DP$40=1,0,\nIF(INT(CX136)=INT(CW136),CX136-CW136,INT(CX136)-CW136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DP$40-1),MIN($N136,INT(DP$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CX136>INT($N136),$N136-INT($N136),1))*\nIF(DP$40=1,CX136,\nIF(INT(CX136)=INT(CW136),0,CX136-INT(CX136)))))","v":0},{"$f":"+IF(CY136=CX136,0,\nIF(AND(DQ$40>1,CY136=$N136),1-SUM($DO136:DP136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DQ$40=1,0,VDB(1,0,$N136,INT(DQ$40-1-1),MIN($N136,INT(DQ$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CX136>=INT($N136),$N136-INT($N136),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY136)=INT(CX136),CY136-CX136,INT(CY136)-CX136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DQ$40-1),MIN($N136,INT(DQ$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CY136>INT($N136),$N136-INT($N136),1))*\nIF(DQ$40=1,CY136,\nIF(INT(CY136)=INT(CX136),0,CY136-INT(CY136)))))","v":0},{"$f":"+IF(CZ136=CY136,0,\nIF(AND(DR$40>1,CZ136=$N136),1-SUM($DO136:DQ136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DR$40=1,0,VDB(1,0,$N136,INT(DR$40-1-1),MIN($N136,INT(DR$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CY136>=INT($N136),$N136-INT($N136),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ136)=INT(CY136),CZ136-CY136,INT(CZ136)-CY136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DR$40-1),MIN($N136,INT(DR$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CZ136>INT($N136),$N136-INT($N136),1))*\nIF(DR$40=1,CZ136,\nIF(INT(CZ136)=INT(CY136),0,CZ136-INT(CZ136)))))","v":0},{"$f":"+IF(DA136=CZ136,0,\nIF(AND(DS$40>1,DA136=$N136),1-SUM($DO136:DR136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DS$40=1,0,VDB(1,0,$N136,INT(DS$40-1-1),MIN($N136,INT(DS$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(CZ136>=INT($N136),$N136-INT($N136),1)))*\nIF(DS$40=1,0,\nIF(INT(DA136)=INT(CZ136),DA136-CZ136,INT(DA136)-CZ136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DS$40-1),MIN($N136,INT(DS$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DA136>INT($N136),$N136-INT($N136),1))*\nIF(DS$40=1,DA136,\nIF(INT(DA136)=INT(CZ136),0,DA136-INT(DA136)))))","v":0},{"$f":"+IF(DB136=DA136,0,\nIF(AND(DT$40>1,DB136=$N136),1-SUM($DO136:DS136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DT$40=1,0,VDB(1,0,$N136,INT(DT$40-1-1),MIN($N136,INT(DT$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DA136>=INT($N136),$N136-INT($N136),1)))*\nIF(DT$40=1,0,\nIF(INT(DB136)=INT(DA136),DB136-DA136,INT(DB136)-DA136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DT$40-1),MIN($N136,INT(DT$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DB136>INT($N136),$N136-INT($N136),1))*\nIF(DT$40=1,DB136,\nIF(INT(DB136)=INT(DA136),0,DB136-INT(DB136)))))","v":0},{"$f":"+IF(DC136=DB136,0,\nIF(AND(DU$40>1,DC136=$N136),1-SUM($DO136:DT136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DU$40=1,0,VDB(1,0,$N136,INT(DU$40-1-1),MIN($N136,INT(DU$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DB136>=INT($N136),$N136-INT($N136),1)))*\nIF(DU$40=1,0,\nIF(INT(DC136)=INT(DB136),DC136-DB136,INT(DC136)-DB136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DU$40-1),MIN($N136,INT(DU$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DC136>INT($N136),$N136-INT($N136),1))*\nIF(DU$40=1,DC136,\nIF(INT(DC136)=INT(DB136),0,DC136-INT(DC136)))))","v":0},{"$f":"+IF(DD136=DC136,0,\nIF(AND(DV$40>1,DD136=$N136),1-SUM($DO136:DU136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DV$40=1,0,VDB(1,0,$N136,INT(DV$40-1-1),MIN($N136,INT(DV$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DC136>=INT($N136),$N136-INT($N136),1)))*\nIF(DV$40=1,0,\nIF(INT(DD136)=INT(DC136),DD136-DC136,INT(DD136)-DC136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DV$40-1),MIN($N136,INT(DV$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DD136>INT($N136),$N136-INT($N136),1))*\nIF(DV$40=1,DD136,\nIF(INT(DD136)=INT(DC136),0,DD136-INT(DD136)))))","v":0},{"$f":"+IF(DE136=DD136,0,\nIF(AND(DW$40>1,DE136=$N136),1-SUM($DO136:DV136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DW$40=1,0,VDB(1,0,$N136,INT(DW$40-1-1),MIN($N136,INT(DW$40-1-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DD136>=INT($N136),$N136-INT($N136),1)))*\nIF(DW$40=1,0,\nIF(INT(DE136)=INT(DD136),DE136-DD136,INT(DE136)-DD136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DW$40-1),MIN($N136,INT(DW$40-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DE136>INT($N136),$N136-INT($N136),1))*\nIF(DW$40=1,DE136,\nIF(INT(DE136)=INT(DD136),0,DE136-INT(DE136)))))","v":0},null,{"$f":"+IF(OR(DG136=DF136,DY$40=1),0,\nIF(AND(DY$40>1,DG136=$N136),1-SUM($DX136:DX136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DY$40=2,0,VDB(1,0,$N136,INT(DY$40-2-1),MIN($N136,INT(DY$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DF136>=INT($N136),$N136-INT($N136),1)))*\nIF(DY$40=2,0,\nIF(INT(DG136)=INT(DF136),DG136-DF136,INT(DG136)-DF136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DY$40-2),MIN($N136,INT(DY$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DG136>INT($N136),$N136-INT($N136),1))*\nIF(DY$40=2,DG136,\nIF(INT(DG136)=INT(DF136),0,DG136-INT(DG136)))))","v":0},{"$f":"+IF(OR(DH136=DG136,DZ$40=1),0,\nIF(AND(DZ$40>1,DH136=$N136),1-SUM($DX136:DY136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(DZ$40=2,0,VDB(1,0,$N136,INT(DZ$40-2-1),MIN($N136,INT(DZ$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DG136>=INT($N136),$N136-INT($N136),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH136)=INT(DG136),DH136-DG136,INT(DH136)-DG136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(DZ$40-2),MIN($N136,INT(DZ$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DH136>INT($N136),$N136-INT($N136),1))*\nIF(DZ$40=2,DH136,\nIF(INT(DH136)=INT(DG136),0,DH136-INT(DH136)))))","v":0},{"$f":"+IF(OR(DI136=DH136,EA$40=1),0,\nIF(AND(EA$40>1,DI136=$N136),1-SUM($DX136:DZ136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(EA$40=2,0,VDB(1,0,$N136,INT(EA$40-2-1),MIN($N136,INT(EA$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DH136>=INT($N136),$N136-INT($N136),1)))*\nIF(EA$40=2,0,\nIF(INT(DI136)=INT(DH136),DI136-DH136,INT(DI136)-DH136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(EA$40-2),MIN($N136,INT(EA$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DI136>INT($N136),$N136-INT($N136),1))*\nIF(EA$40=2,DI136,\nIF(INT(DI136)=INT(DH136),0,DI136-INT(DI136)))))","v":0},{"$f":"+IF(OR(DJ136=DI136,EB$40=1),0,\nIF(AND(EB$40>1,DJ136=$N136),1-SUM($DX136:EA136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(EB$40=2,0,VDB(1,0,$N136,INT(EB$40-2-1),MIN($N136,INT(EB$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DI136>=INT($N136),$N136-INT($N136),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ136)=INT(DI136),DJ136-DI136,INT(DJ136)-DI136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(EB$40-2),MIN($N136,INT(EB$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DJ136>INT($N136),$N136-INT($N136),1))*\nIF(EB$40=2,DJ136,\nIF(INT(DJ136)=INT(DI136),0,DJ136-INT(DJ136)))))","v":0},{"$f":"+IF(OR(DK136=DJ136,EC$40=1),0,\nIF(AND(EC$40>1,DK136=$N136),1-SUM($DX136:EB136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(EC$40=2,0,VDB(1,0,$N136,INT(EC$40-2-1),MIN($N136,INT(EC$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DJ136>=INT($N136),$N136-INT($N136),1)))*\nIF(EC$40=2,0,\nIF(INT(DK136)=INT(DJ136),DK136-DJ136,INT(DK136)-DJ136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(EC$40-2),MIN($N136,INT(EC$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DK136>INT($N136),$N136-INT($N136),1))*\nIF(EC$40=2,DK136,\nIF(INT(DK136)=INT(DJ136),0,DK136-INT(DK136)))))","v":0},{"$f":"+IF(OR(DL136=DK136,ED$40=1),0,\nIF(AND(ED$40>1,DL136=$N136),1-SUM($DX136:EC136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(ED$40=2,0,VDB(1,0,$N136,INT(ED$40-2-1),MIN($N136,INT(ED$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DK136>=INT($N136),$N136-INT($N136),1)))*\nIF(ED$40=2,0,\nIF(INT(DL136)=INT(DK136),DL136-DK136,INT(DL136)-DK136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(ED$40-2),MIN($N136,INT(ED$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DL136>INT($N136),$N136-INT($N136),1))*\nIF(ED$40=2,DL136,\nIF(INT(DL136)=INT(DK136),0,DL136-INT(DL136)))))","v":0},{"$f":"+IF(OR(DM136=DL136,EE$40=1),0,\nIF(AND(EE$40>1,DM136=$N136),1-SUM($DX136:ED136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(EE$40=2,0,VDB(1,0,$N136,INT(EE$40-2-1),MIN($N136,INT(EE$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DL136>=INT($N136),$N136-INT($N136),1)))*\nIF(EE$40=2,0,\nIF(INT(DM136)=INT(DL136),DM136-DL136,INT(DM136)-DL136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(EE$40-2),MIN($N136,INT(EE$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DM136>INT($N136),$N136-INT($N136),1))*\nIF(EE$40=2,DM136,\nIF(INT(DM136)=INT(DL136),0,DM136-INT(DM136)))))","v":0},{"$f":"+IF(OR(DN136=DM136,EF$40=1),0,\nIF(AND(EF$40>1,DN136=$N136),1-SUM($DX136:EE136),\nIF($N136<=1,\nIF($N136>0,1/$N136,0),\nIF(EF$40=2,0,VDB(1,0,$N136,INT(EF$40-2-1),MIN($N136,INT(EF$40-2-1)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DM136>=INT($N136),$N136-INT($N136),1)))*\nIF(EF$40=2,0,\nIF(INT(DN136)=INT(DM136),DN136-DM136,INT(DN136)-DM136))+\nIF($N136<=1,\nIF($N136>0,1/$N136,0),VDB(1,0,$N136,INT(EF$40-2),MIN($N136,INT(EF$40-2)+1),$CM136,IF($CN136=\"No\",1,0))/\nIF(DN136>INT($N136),$N136-INT($N136),1))*\nIF(EF$40=2,DN136,\nIF(INT(DN136)=INT(DM136),0,DN136-INT(DN136)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K137=\"Ongoing\",AR137,IF(RIGHT($K137,2)=RIGHT(BJ$39,2),SUM($AR137:AR137),0)+IF(RIGHT(BJ$39,2)>RIGHT($K137,2),AR137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AS137,IF(RIGHT($K137,2)=RIGHT(BK$39,2),SUM($AR137:AS137),0)+IF(RIGHT(BK$39,2)>RIGHT($K137,2),AS137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AT137,IF(RIGHT($K137,2)=RIGHT(BL$39,2),SUM($AR137:AT137),0)+IF(RIGHT(BL$39,2)>RIGHT($K137,2),AT137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AU137,IF(RIGHT($K137,2)=RIGHT(BM$39,2),SUM($AR137:AU137),0)+IF(RIGHT(BM$39,2)>RIGHT($K137,2),AU137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AV137,IF(RIGHT($K137,2)=RIGHT(BN$39,2),SUM($AR137:AV137),0)+IF(RIGHT(BN$39,2)>RIGHT($K137,2),AV137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AW137,IF(RIGHT($K137,2)=RIGHT(BO$39,2),SUM($AR137:AW137),0)+IF(RIGHT(BO$39,2)>RIGHT($K137,2),AW137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AX137,IF(RIGHT($K137,2)=RIGHT(BP$39,2),SUM($AR137:AX137),0)+IF(RIGHT(BP$39,2)>RIGHT($K137,2),AX137,0))","v":0},{"$f":"+IF($K137=\"Ongoing\",AY137,IF(RIGHT($K137,2)=RIGHT(BQ$39,2),SUM($AR137:AY137),0)+IF(RIGHT(BQ$39,2)>RIGHT($K137,2),AY137,0))","v":0},null,{"$f":"+Q137*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R137*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S137*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T137*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U137*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V137*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W137*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X137*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BS137,\nIF($J137=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BS137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BS137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BT137,\nIF($J137=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BT137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BT137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(ER137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BU137,\nIF($J137=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BU137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BU137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(ES137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BV137,\nIF($J137=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BV137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BV137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(ET137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BW137,\nIF($J137=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BW137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BW137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(EU137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BX137,\nIF($J137=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BX137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BX137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(EV137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BY137,\nIF($J137=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BY137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BY137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(EW137,0))","v":0},{"$f":"IF($M137=\"straight line\",IF($N137=0,0,\nIF($N137<=0.5,BZ137,\nIF($J137=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N137)<LEFT(#REF!,4)*1,0,((OFFSET(BZ137,0,-INT($N137+0.5),1,1))/$N137)*(IF($N137-INT($N137)>0.5,$N137-0.5-INT($N137),IF($N137-INT($N137)<=0.5,$N137-0.5-INT($N137)+1,0))))\n+BZ137/$N137*0.5,\nIF($J137=\"Declining Balance\",-#REF!,0)))),IFERROR(EX137,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K137=\"ongoing\",BS137,IF(RIGHT($K137,2)=RIGHT(CO$39,2),SUM($BR137:BS137),0)+IF(RIGHT(CO$39,2)>RIGHT($K137,2),BS137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BT137,IF(RIGHT($K137,2)=RIGHT(CP$39,2),SUM($BR137:BT137),0)+IF(RIGHT(CP$39,2)>RIGHT($K137,2),BT137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BU137,IF(RIGHT($K137,2)=RIGHT(CQ$39,2),SUM($BR137:BU137),0)+IF(RIGHT(CQ$39,2)>RIGHT($K137,2),BU137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BV137,IF(RIGHT($K137,2)=RIGHT(CR$39,2),SUM($BR137:BV137),0)+IF(RIGHT(CR$39,2)>RIGHT($K137,2),BV137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BW137,IF(RIGHT($K137,2)=RIGHT(CS$39,2),SUM($BR137:BW137),0)+IF(RIGHT(CS$39,2)>RIGHT($K137,2),BW137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BX137,IF(RIGHT($K137,2)=RIGHT(CT$39,2),SUM($BR137:BX137),0)+IF(RIGHT(CT$39,2)>RIGHT($K137,2),BX137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BY137,IF(RIGHT($K137,2)=RIGHT(CU$39,2),SUM($BR137:BY137),0)+IF(RIGHT(CU$39,2)>RIGHT($K137,2),BY137,0))","v":0},{"$f":"+IF($K137=\"ongoing\",BZ137,IF(RIGHT($K137,2)=RIGHT(CV$39,2),SUM($BR137:BZ137),0)+IF(RIGHT(CV$39,2)>RIGHT($K137,2),BZ137,0))","v":0},null,{"$f":"+MIN(IF($N137<=$CM137,MIN($N137,1),$N137),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N137<=$CM137,MIN($N137,1),$N137),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX137=CW137,0,\nIF(AND(DP$40>1,CX137=$N137),1-SUM($DO137:DO137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DP$40=1,0,VDB(1,0,$N137,INT(DP$40-1-1),MIN($N137,INT(DP$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CW137>=INT($N137),$N137-INT($N137),1)))*\nIF(DP$40=1,0,\nIF(INT(CX137)=INT(CW137),CX137-CW137,INT(CX137)-CW137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DP$40-1),MIN($N137,INT(DP$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CX137>INT($N137),$N137-INT($N137),1))*\nIF(DP$40=1,CX137,\nIF(INT(CX137)=INT(CW137),0,CX137-INT(CX137)))))","v":0},{"$f":"+IF(CY137=CX137,0,\nIF(AND(DQ$40>1,CY137=$N137),1-SUM($DO137:DP137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DQ$40=1,0,VDB(1,0,$N137,INT(DQ$40-1-1),MIN($N137,INT(DQ$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CX137>=INT($N137),$N137-INT($N137),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY137)=INT(CX137),CY137-CX137,INT(CY137)-CX137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DQ$40-1),MIN($N137,INT(DQ$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CY137>INT($N137),$N137-INT($N137),1))*\nIF(DQ$40=1,CY137,\nIF(INT(CY137)=INT(CX137),0,CY137-INT(CY137)))))","v":0},{"$f":"+IF(CZ137=CY137,0,\nIF(AND(DR$40>1,CZ137=$N137),1-SUM($DO137:DQ137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DR$40=1,0,VDB(1,0,$N137,INT(DR$40-1-1),MIN($N137,INT(DR$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CY137>=INT($N137),$N137-INT($N137),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ137)=INT(CY137),CZ137-CY137,INT(CZ137)-CY137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DR$40-1),MIN($N137,INT(DR$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CZ137>INT($N137),$N137-INT($N137),1))*\nIF(DR$40=1,CZ137,\nIF(INT(CZ137)=INT(CY137),0,CZ137-INT(CZ137)))))","v":0},{"$f":"+IF(DA137=CZ137,0,\nIF(AND(DS$40>1,DA137=$N137),1-SUM($DO137:DR137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DS$40=1,0,VDB(1,0,$N137,INT(DS$40-1-1),MIN($N137,INT(DS$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(CZ137>=INT($N137),$N137-INT($N137),1)))*\nIF(DS$40=1,0,\nIF(INT(DA137)=INT(CZ137),DA137-CZ137,INT(DA137)-CZ137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DS$40-1),MIN($N137,INT(DS$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DA137>INT($N137),$N137-INT($N137),1))*\nIF(DS$40=1,DA137,\nIF(INT(DA137)=INT(CZ137),0,DA137-INT(DA137)))))","v":0},{"$f":"+IF(DB137=DA137,0,\nIF(AND(DT$40>1,DB137=$N137),1-SUM($DO137:DS137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DT$40=1,0,VDB(1,0,$N137,INT(DT$40-1-1),MIN($N137,INT(DT$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DA137>=INT($N137),$N137-INT($N137),1)))*\nIF(DT$40=1,0,\nIF(INT(DB137)=INT(DA137),DB137-DA137,INT(DB137)-DA137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DT$40-1),MIN($N137,INT(DT$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DB137>INT($N137),$N137-INT($N137),1))*\nIF(DT$40=1,DB137,\nIF(INT(DB137)=INT(DA137),0,DB137-INT(DB137)))))","v":0},{"$f":"+IF(DC137=DB137,0,\nIF(AND(DU$40>1,DC137=$N137),1-SUM($DO137:DT137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DU$40=1,0,VDB(1,0,$N137,INT(DU$40-1-1),MIN($N137,INT(DU$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DB137>=INT($N137),$N137-INT($N137),1)))*\nIF(DU$40=1,0,\nIF(INT(DC137)=INT(DB137),DC137-DB137,INT(DC137)-DB137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DU$40-1),MIN($N137,INT(DU$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DC137>INT($N137),$N137-INT($N137),1))*\nIF(DU$40=1,DC137,\nIF(INT(DC137)=INT(DB137),0,DC137-INT(DC137)))))","v":0},{"$f":"+IF(DD137=DC137,0,\nIF(AND(DV$40>1,DD137=$N137),1-SUM($DO137:DU137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DV$40=1,0,VDB(1,0,$N137,INT(DV$40-1-1),MIN($N137,INT(DV$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DC137>=INT($N137),$N137-INT($N137),1)))*\nIF(DV$40=1,0,\nIF(INT(DD137)=INT(DC137),DD137-DC137,INT(DD137)-DC137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DV$40-1),MIN($N137,INT(DV$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DD137>INT($N137),$N137-INT($N137),1))*\nIF(DV$40=1,DD137,\nIF(INT(DD137)=INT(DC137),0,DD137-INT(DD137)))))","v":0},{"$f":"+IF(DE137=DD137,0,\nIF(AND(DW$40>1,DE137=$N137),1-SUM($DO137:DV137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DW$40=1,0,VDB(1,0,$N137,INT(DW$40-1-1),MIN($N137,INT(DW$40-1-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DD137>=INT($N137),$N137-INT($N137),1)))*\nIF(DW$40=1,0,\nIF(INT(DE137)=INT(DD137),DE137-DD137,INT(DE137)-DD137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DW$40-1),MIN($N137,INT(DW$40-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DE137>INT($N137),$N137-INT($N137),1))*\nIF(DW$40=1,DE137,\nIF(INT(DE137)=INT(DD137),0,DE137-INT(DE137)))))","v":0},null,{"$f":"+IF(OR(DG137=DF137,DY$40=1),0,\nIF(AND(DY$40>1,DG137=$N137),1-SUM($DX137:DX137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DY$40=2,0,VDB(1,0,$N137,INT(DY$40-2-1),MIN($N137,INT(DY$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DF137>=INT($N137),$N137-INT($N137),1)))*\nIF(DY$40=2,0,\nIF(INT(DG137)=INT(DF137),DG137-DF137,INT(DG137)-DF137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DY$40-2),MIN($N137,INT(DY$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DG137>INT($N137),$N137-INT($N137),1))*\nIF(DY$40=2,DG137,\nIF(INT(DG137)=INT(DF137),0,DG137-INT(DG137)))))","v":0},{"$f":"+IF(OR(DH137=DG137,DZ$40=1),0,\nIF(AND(DZ$40>1,DH137=$N137),1-SUM($DX137:DY137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(DZ$40=2,0,VDB(1,0,$N137,INT(DZ$40-2-1),MIN($N137,INT(DZ$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DG137>=INT($N137),$N137-INT($N137),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH137)=INT(DG137),DH137-DG137,INT(DH137)-DG137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(DZ$40-2),MIN($N137,INT(DZ$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DH137>INT($N137),$N137-INT($N137),1))*\nIF(DZ$40=2,DH137,\nIF(INT(DH137)=INT(DG137),0,DH137-INT(DH137)))))","v":0},{"$f":"+IF(OR(DI137=DH137,EA$40=1),0,\nIF(AND(EA$40>1,DI137=$N137),1-SUM($DX137:DZ137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(EA$40=2,0,VDB(1,0,$N137,INT(EA$40-2-1),MIN($N137,INT(EA$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DH137>=INT($N137),$N137-INT($N137),1)))*\nIF(EA$40=2,0,\nIF(INT(DI137)=INT(DH137),DI137-DH137,INT(DI137)-DH137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(EA$40-2),MIN($N137,INT(EA$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DI137>INT($N137),$N137-INT($N137),1))*\nIF(EA$40=2,DI137,\nIF(INT(DI137)=INT(DH137),0,DI137-INT(DI137)))))","v":0},{"$f":"+IF(OR(DJ137=DI137,EB$40=1),0,\nIF(AND(EB$40>1,DJ137=$N137),1-SUM($DX137:EA137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(EB$40=2,0,VDB(1,0,$N137,INT(EB$40-2-1),MIN($N137,INT(EB$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DI137>=INT($N137),$N137-INT($N137),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ137)=INT(DI137),DJ137-DI137,INT(DJ137)-DI137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(EB$40-2),MIN($N137,INT(EB$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DJ137>INT($N137),$N137-INT($N137),1))*\nIF(EB$40=2,DJ137,\nIF(INT(DJ137)=INT(DI137),0,DJ137-INT(DJ137)))))","v":0},{"$f":"+IF(OR(DK137=DJ137,EC$40=1),0,\nIF(AND(EC$40>1,DK137=$N137),1-SUM($DX137:EB137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(EC$40=2,0,VDB(1,0,$N137,INT(EC$40-2-1),MIN($N137,INT(EC$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DJ137>=INT($N137),$N137-INT($N137),1)))*\nIF(EC$40=2,0,\nIF(INT(DK137)=INT(DJ137),DK137-DJ137,INT(DK137)-DJ137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(EC$40-2),MIN($N137,INT(EC$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DK137>INT($N137),$N137-INT($N137),1))*\nIF(EC$40=2,DK137,\nIF(INT(DK137)=INT(DJ137),0,DK137-INT(DK137)))))","v":0},{"$f":"+IF(OR(DL137=DK137,ED$40=1),0,\nIF(AND(ED$40>1,DL137=$N137),1-SUM($DX137:EC137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(ED$40=2,0,VDB(1,0,$N137,INT(ED$40-2-1),MIN($N137,INT(ED$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DK137>=INT($N137),$N137-INT($N137),1)))*\nIF(ED$40=2,0,\nIF(INT(DL137)=INT(DK137),DL137-DK137,INT(DL137)-DK137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(ED$40-2),MIN($N137,INT(ED$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DL137>INT($N137),$N137-INT($N137),1))*\nIF(ED$40=2,DL137,\nIF(INT(DL137)=INT(DK137),0,DL137-INT(DL137)))))","v":0},{"$f":"+IF(OR(DM137=DL137,EE$40=1),0,\nIF(AND(EE$40>1,DM137=$N137),1-SUM($DX137:ED137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(EE$40=2,0,VDB(1,0,$N137,INT(EE$40-2-1),MIN($N137,INT(EE$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DL137>=INT($N137),$N137-INT($N137),1)))*\nIF(EE$40=2,0,\nIF(INT(DM137)=INT(DL137),DM137-DL137,INT(DM137)-DL137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(EE$40-2),MIN($N137,INT(EE$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DM137>INT($N137),$N137-INT($N137),1))*\nIF(EE$40=2,DM137,\nIF(INT(DM137)=INT(DL137),0,DM137-INT(DM137)))))","v":0},{"$f":"+IF(OR(DN137=DM137,EF$40=1),0,\nIF(AND(EF$40>1,DN137=$N137),1-SUM($DX137:EE137),\nIF($N137<=1,\nIF($N137>0,1/$N137,0),\nIF(EF$40=2,0,VDB(1,0,$N137,INT(EF$40-2-1),MIN($N137,INT(EF$40-2-1)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DM137>=INT($N137),$N137-INT($N137),1)))*\nIF(EF$40=2,0,\nIF(INT(DN137)=INT(DM137),DN137-DM137,INT(DN137)-DM137))+\nIF($N137<=1,\nIF($N137>0,1/$N137,0),VDB(1,0,$N137,INT(EF$40-2),MIN($N137,INT(EF$40-2)+1),$CM137,IF($CN137=\"No\",1,0))/\nIF(DN137>INT($N137),$N137-INT($N137),1))*\nIF(EF$40=2,DN137,\nIF(INT(DN137)=INT(DM137),0,DN137-INT(DN137)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K138=\"Ongoing\",AR138,IF(RIGHT($K138,2)=RIGHT(BJ$39,2),SUM($AR138:AR138),0)+IF(RIGHT(BJ$39,2)>RIGHT($K138,2),AR138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AS138,IF(RIGHT($K138,2)=RIGHT(BK$39,2),SUM($AR138:AS138),0)+IF(RIGHT(BK$39,2)>RIGHT($K138,2),AS138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AT138,IF(RIGHT($K138,2)=RIGHT(BL$39,2),SUM($AR138:AT138),0)+IF(RIGHT(BL$39,2)>RIGHT($K138,2),AT138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AU138,IF(RIGHT($K138,2)=RIGHT(BM$39,2),SUM($AR138:AU138),0)+IF(RIGHT(BM$39,2)>RIGHT($K138,2),AU138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AV138,IF(RIGHT($K138,2)=RIGHT(BN$39,2),SUM($AR138:AV138),0)+IF(RIGHT(BN$39,2)>RIGHT($K138,2),AV138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AW138,IF(RIGHT($K138,2)=RIGHT(BO$39,2),SUM($AR138:AW138),0)+IF(RIGHT(BO$39,2)>RIGHT($K138,2),AW138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AX138,IF(RIGHT($K138,2)=RIGHT(BP$39,2),SUM($AR138:AX138),0)+IF(RIGHT(BP$39,2)>RIGHT($K138,2),AX138,0))","v":0},{"$f":"+IF($K138=\"Ongoing\",AY138,IF(RIGHT($K138,2)=RIGHT(BQ$39,2),SUM($AR138:AY138),0)+IF(RIGHT(BQ$39,2)>RIGHT($K138,2),AY138,0))","v":0},null,{"$f":"+Q138*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R138*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S138*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T138*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U138*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V138*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W138*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X138*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BS138,\nIF($J138=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BS138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BS138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BT138,\nIF($J138=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BT138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BT138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(ER138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BU138,\nIF($J138=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BU138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BU138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(ES138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BV138,\nIF($J138=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BV138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BV138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(ET138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BW138,\nIF($J138=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BW138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BW138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(EU138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BX138,\nIF($J138=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BX138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BX138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(EV138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BY138,\nIF($J138=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BY138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BY138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(EW138,0))","v":0},{"$f":"IF($M138=\"straight line\",IF($N138=0,0,\nIF($N138<=0.5,BZ138,\nIF($J138=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N138)<LEFT(#REF!,4)*1,0,((OFFSET(BZ138,0,-INT($N138+0.5),1,1))/$N138)*(IF($N138-INT($N138)>0.5,$N138-0.5-INT($N138),IF($N138-INT($N138)<=0.5,$N138-0.5-INT($N138)+1,0))))\n+BZ138/$N138*0.5,\nIF($J138=\"Declining Balance\",-#REF!,0)))),IFERROR(EX138,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K138=\"ongoing\",BS138,IF(RIGHT($K138,2)=RIGHT(CO$39,2),SUM($BR138:BS138),0)+IF(RIGHT(CO$39,2)>RIGHT($K138,2),BS138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BT138,IF(RIGHT($K138,2)=RIGHT(CP$39,2),SUM($BR138:BT138),0)+IF(RIGHT(CP$39,2)>RIGHT($K138,2),BT138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BU138,IF(RIGHT($K138,2)=RIGHT(CQ$39,2),SUM($BR138:BU138),0)+IF(RIGHT(CQ$39,2)>RIGHT($K138,2),BU138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BV138,IF(RIGHT($K138,2)=RIGHT(CR$39,2),SUM($BR138:BV138),0)+IF(RIGHT(CR$39,2)>RIGHT($K138,2),BV138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BW138,IF(RIGHT($K138,2)=RIGHT(CS$39,2),SUM($BR138:BW138),0)+IF(RIGHT(CS$39,2)>RIGHT($K138,2),BW138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BX138,IF(RIGHT($K138,2)=RIGHT(CT$39,2),SUM($BR138:BX138),0)+IF(RIGHT(CT$39,2)>RIGHT($K138,2),BX138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BY138,IF(RIGHT($K138,2)=RIGHT(CU$39,2),SUM($BR138:BY138),0)+IF(RIGHT(CU$39,2)>RIGHT($K138,2),BY138,0))","v":0},{"$f":"+IF($K138=\"ongoing\",BZ138,IF(RIGHT($K138,2)=RIGHT(CV$39,2),SUM($BR138:BZ138),0)+IF(RIGHT(CV$39,2)>RIGHT($K138,2),BZ138,0))","v":0},null,{"$f":"+MIN(IF($N138<=$CM138,MIN($N138,1),$N138),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N138<=$CM138,MIN($N138,1),$N138),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX138=CW138,0,\nIF(AND(DP$40>1,CX138=$N138),1-SUM($DO138:DO138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DP$40=1,0,VDB(1,0,$N138,INT(DP$40-1-1),MIN($N138,INT(DP$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CW138>=INT($N138),$N138-INT($N138),1)))*\nIF(DP$40=1,0,\nIF(INT(CX138)=INT(CW138),CX138-CW138,INT(CX138)-CW138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DP$40-1),MIN($N138,INT(DP$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CX138>INT($N138),$N138-INT($N138),1))*\nIF(DP$40=1,CX138,\nIF(INT(CX138)=INT(CW138),0,CX138-INT(CX138)))))","v":0},{"$f":"+IF(CY138=CX138,0,\nIF(AND(DQ$40>1,CY138=$N138),1-SUM($DO138:DP138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DQ$40=1,0,VDB(1,0,$N138,INT(DQ$40-1-1),MIN($N138,INT(DQ$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CX138>=INT($N138),$N138-INT($N138),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY138)=INT(CX138),CY138-CX138,INT(CY138)-CX138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DQ$40-1),MIN($N138,INT(DQ$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CY138>INT($N138),$N138-INT($N138),1))*\nIF(DQ$40=1,CY138,\nIF(INT(CY138)=INT(CX138),0,CY138-INT(CY138)))))","v":0},{"$f":"+IF(CZ138=CY138,0,\nIF(AND(DR$40>1,CZ138=$N138),1-SUM($DO138:DQ138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DR$40=1,0,VDB(1,0,$N138,INT(DR$40-1-1),MIN($N138,INT(DR$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CY138>=INT($N138),$N138-INT($N138),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ138)=INT(CY138),CZ138-CY138,INT(CZ138)-CY138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DR$40-1),MIN($N138,INT(DR$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CZ138>INT($N138),$N138-INT($N138),1))*\nIF(DR$40=1,CZ138,\nIF(INT(CZ138)=INT(CY138),0,CZ138-INT(CZ138)))))","v":0},{"$f":"+IF(DA138=CZ138,0,\nIF(AND(DS$40>1,DA138=$N138),1-SUM($DO138:DR138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DS$40=1,0,VDB(1,0,$N138,INT(DS$40-1-1),MIN($N138,INT(DS$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(CZ138>=INT($N138),$N138-INT($N138),1)))*\nIF(DS$40=1,0,\nIF(INT(DA138)=INT(CZ138),DA138-CZ138,INT(DA138)-CZ138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DS$40-1),MIN($N138,INT(DS$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DA138>INT($N138),$N138-INT($N138),1))*\nIF(DS$40=1,DA138,\nIF(INT(DA138)=INT(CZ138),0,DA138-INT(DA138)))))","v":0},{"$f":"+IF(DB138=DA138,0,\nIF(AND(DT$40>1,DB138=$N138),1-SUM($DO138:DS138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DT$40=1,0,VDB(1,0,$N138,INT(DT$40-1-1),MIN($N138,INT(DT$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DA138>=INT($N138),$N138-INT($N138),1)))*\nIF(DT$40=1,0,\nIF(INT(DB138)=INT(DA138),DB138-DA138,INT(DB138)-DA138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DT$40-1),MIN($N138,INT(DT$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DB138>INT($N138),$N138-INT($N138),1))*\nIF(DT$40=1,DB138,\nIF(INT(DB138)=INT(DA138),0,DB138-INT(DB138)))))","v":0},{"$f":"+IF(DC138=DB138,0,\nIF(AND(DU$40>1,DC138=$N138),1-SUM($DO138:DT138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DU$40=1,0,VDB(1,0,$N138,INT(DU$40-1-1),MIN($N138,INT(DU$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DB138>=INT($N138),$N138-INT($N138),1)))*\nIF(DU$40=1,0,\nIF(INT(DC138)=INT(DB138),DC138-DB138,INT(DC138)-DB138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DU$40-1),MIN($N138,INT(DU$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DC138>INT($N138),$N138-INT($N138),1))*\nIF(DU$40=1,DC138,\nIF(INT(DC138)=INT(DB138),0,DC138-INT(DC138)))))","v":0},{"$f":"+IF(DD138=DC138,0,\nIF(AND(DV$40>1,DD138=$N138),1-SUM($DO138:DU138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DV$40=1,0,VDB(1,0,$N138,INT(DV$40-1-1),MIN($N138,INT(DV$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DC138>=INT($N138),$N138-INT($N138),1)))*\nIF(DV$40=1,0,\nIF(INT(DD138)=INT(DC138),DD138-DC138,INT(DD138)-DC138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DV$40-1),MIN($N138,INT(DV$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DD138>INT($N138),$N138-INT($N138),1))*\nIF(DV$40=1,DD138,\nIF(INT(DD138)=INT(DC138),0,DD138-INT(DD138)))))","v":0},{"$f":"+IF(DE138=DD138,0,\nIF(AND(DW$40>1,DE138=$N138),1-SUM($DO138:DV138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DW$40=1,0,VDB(1,0,$N138,INT(DW$40-1-1),MIN($N138,INT(DW$40-1-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DD138>=INT($N138),$N138-INT($N138),1)))*\nIF(DW$40=1,0,\nIF(INT(DE138)=INT(DD138),DE138-DD138,INT(DE138)-DD138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DW$40-1),MIN($N138,INT(DW$40-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DE138>INT($N138),$N138-INT($N138),1))*\nIF(DW$40=1,DE138,\nIF(INT(DE138)=INT(DD138),0,DE138-INT(DE138)))))","v":0},null,{"$f":"+IF(OR(DG138=DF138,DY$40=1),0,\nIF(AND(DY$40>1,DG138=$N138),1-SUM($DX138:DX138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DY$40=2,0,VDB(1,0,$N138,INT(DY$40-2-1),MIN($N138,INT(DY$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DF138>=INT($N138),$N138-INT($N138),1)))*\nIF(DY$40=2,0,\nIF(INT(DG138)=INT(DF138),DG138-DF138,INT(DG138)-DF138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DY$40-2),MIN($N138,INT(DY$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DG138>INT($N138),$N138-INT($N138),1))*\nIF(DY$40=2,DG138,\nIF(INT(DG138)=INT(DF138),0,DG138-INT(DG138)))))","v":0},{"$f":"+IF(OR(DH138=DG138,DZ$40=1),0,\nIF(AND(DZ$40>1,DH138=$N138),1-SUM($DX138:DY138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(DZ$40=2,0,VDB(1,0,$N138,INT(DZ$40-2-1),MIN($N138,INT(DZ$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DG138>=INT($N138),$N138-INT($N138),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH138)=INT(DG138),DH138-DG138,INT(DH138)-DG138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(DZ$40-2),MIN($N138,INT(DZ$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DH138>INT($N138),$N138-INT($N138),1))*\nIF(DZ$40=2,DH138,\nIF(INT(DH138)=INT(DG138),0,DH138-INT(DH138)))))","v":0},{"$f":"+IF(OR(DI138=DH138,EA$40=1),0,\nIF(AND(EA$40>1,DI138=$N138),1-SUM($DX138:DZ138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(EA$40=2,0,VDB(1,0,$N138,INT(EA$40-2-1),MIN($N138,INT(EA$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DH138>=INT($N138),$N138-INT($N138),1)))*\nIF(EA$40=2,0,\nIF(INT(DI138)=INT(DH138),DI138-DH138,INT(DI138)-DH138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(EA$40-2),MIN($N138,INT(EA$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DI138>INT($N138),$N138-INT($N138),1))*\nIF(EA$40=2,DI138,\nIF(INT(DI138)=INT(DH138),0,DI138-INT(DI138)))))","v":0},{"$f":"+IF(OR(DJ138=DI138,EB$40=1),0,\nIF(AND(EB$40>1,DJ138=$N138),1-SUM($DX138:EA138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(EB$40=2,0,VDB(1,0,$N138,INT(EB$40-2-1),MIN($N138,INT(EB$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DI138>=INT($N138),$N138-INT($N138),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ138)=INT(DI138),DJ138-DI138,INT(DJ138)-DI138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(EB$40-2),MIN($N138,INT(EB$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DJ138>INT($N138),$N138-INT($N138),1))*\nIF(EB$40=2,DJ138,\nIF(INT(DJ138)=INT(DI138),0,DJ138-INT(DJ138)))))","v":0},{"$f":"+IF(OR(DK138=DJ138,EC$40=1),0,\nIF(AND(EC$40>1,DK138=$N138),1-SUM($DX138:EB138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(EC$40=2,0,VDB(1,0,$N138,INT(EC$40-2-1),MIN($N138,INT(EC$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DJ138>=INT($N138),$N138-INT($N138),1)))*\nIF(EC$40=2,0,\nIF(INT(DK138)=INT(DJ138),DK138-DJ138,INT(DK138)-DJ138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(EC$40-2),MIN($N138,INT(EC$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DK138>INT($N138),$N138-INT($N138),1))*\nIF(EC$40=2,DK138,\nIF(INT(DK138)=INT(DJ138),0,DK138-INT(DK138)))))","v":0},{"$f":"+IF(OR(DL138=DK138,ED$40=1),0,\nIF(AND(ED$40>1,DL138=$N138),1-SUM($DX138:EC138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(ED$40=2,0,VDB(1,0,$N138,INT(ED$40-2-1),MIN($N138,INT(ED$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DK138>=INT($N138),$N138-INT($N138),1)))*\nIF(ED$40=2,0,\nIF(INT(DL138)=INT(DK138),DL138-DK138,INT(DL138)-DK138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(ED$40-2),MIN($N138,INT(ED$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DL138>INT($N138),$N138-INT($N138),1))*\nIF(ED$40=2,DL138,\nIF(INT(DL138)=INT(DK138),0,DL138-INT(DL138)))))","v":0},{"$f":"+IF(OR(DM138=DL138,EE$40=1),0,\nIF(AND(EE$40>1,DM138=$N138),1-SUM($DX138:ED138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(EE$40=2,0,VDB(1,0,$N138,INT(EE$40-2-1),MIN($N138,INT(EE$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DL138>=INT($N138),$N138-INT($N138),1)))*\nIF(EE$40=2,0,\nIF(INT(DM138)=INT(DL138),DM138-DL138,INT(DM138)-DL138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(EE$40-2),MIN($N138,INT(EE$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DM138>INT($N138),$N138-INT($N138),1))*\nIF(EE$40=2,DM138,\nIF(INT(DM138)=INT(DL138),0,DM138-INT(DM138)))))","v":0},{"$f":"+IF(OR(DN138=DM138,EF$40=1),0,\nIF(AND(EF$40>1,DN138=$N138),1-SUM($DX138:EE138),\nIF($N138<=1,\nIF($N138>0,1/$N138,0),\nIF(EF$40=2,0,VDB(1,0,$N138,INT(EF$40-2-1),MIN($N138,INT(EF$40-2-1)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DM138>=INT($N138),$N138-INT($N138),1)))*\nIF(EF$40=2,0,\nIF(INT(DN138)=INT(DM138),DN138-DM138,INT(DN138)-DM138))+\nIF($N138<=1,\nIF($N138>0,1/$N138,0),VDB(1,0,$N138,INT(EF$40-2),MIN($N138,INT(EF$40-2)+1),$CM138,IF($CN138=\"No\",1,0))/\nIF(DN138>INT($N138),$N138-INT($N138),1))*\nIF(EF$40=2,DN138,\nIF(INT(DN138)=INT(DM138),0,DN138-INT(DN138)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K139=\"Ongoing\",AR139,IF(RIGHT($K139,2)=RIGHT(BJ$39,2),SUM($AR139:AR139),0)+IF(RIGHT(BJ$39,2)>RIGHT($K139,2),AR139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AS139,IF(RIGHT($K139,2)=RIGHT(BK$39,2),SUM($AR139:AS139),0)+IF(RIGHT(BK$39,2)>RIGHT($K139,2),AS139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AT139,IF(RIGHT($K139,2)=RIGHT(BL$39,2),SUM($AR139:AT139),0)+IF(RIGHT(BL$39,2)>RIGHT($K139,2),AT139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AU139,IF(RIGHT($K139,2)=RIGHT(BM$39,2),SUM($AR139:AU139),0)+IF(RIGHT(BM$39,2)>RIGHT($K139,2),AU139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AV139,IF(RIGHT($K139,2)=RIGHT(BN$39,2),SUM($AR139:AV139),0)+IF(RIGHT(BN$39,2)>RIGHT($K139,2),AV139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AW139,IF(RIGHT($K139,2)=RIGHT(BO$39,2),SUM($AR139:AW139),0)+IF(RIGHT(BO$39,2)>RIGHT($K139,2),AW139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AX139,IF(RIGHT($K139,2)=RIGHT(BP$39,2),SUM($AR139:AX139),0)+IF(RIGHT(BP$39,2)>RIGHT($K139,2),AX139,0))","v":0},{"$f":"+IF($K139=\"Ongoing\",AY139,IF(RIGHT($K139,2)=RIGHT(BQ$39,2),SUM($AR139:AY139),0)+IF(RIGHT(BQ$39,2)>RIGHT($K139,2),AY139,0))","v":0},null,{"$f":"+Q139*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R139*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S139*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T139*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U139*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V139*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W139*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X139*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BS139,\nIF($J139=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BS139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BS139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BT139,\nIF($J139=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BT139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BT139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(ER139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BU139,\nIF($J139=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BU139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BU139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(ES139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BV139,\nIF($J139=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BV139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BV139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(ET139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BW139,\nIF($J139=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BW139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BW139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(EU139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BX139,\nIF($J139=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BX139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BX139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(EV139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BY139,\nIF($J139=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BY139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BY139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(EW139,0))","v":0},{"$f":"IF($M139=\"straight line\",IF($N139=0,0,\nIF($N139<=0.5,BZ139,\nIF($J139=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N139)<LEFT(#REF!,4)*1,0,((OFFSET(BZ139,0,-INT($N139+0.5),1,1))/$N139)*(IF($N139-INT($N139)>0.5,$N139-0.5-INT($N139),IF($N139-INT($N139)<=0.5,$N139-0.5-INT($N139)+1,0))))\n+BZ139/$N139*0.5,\nIF($J139=\"Declining Balance\",-#REF!,0)))),IFERROR(EX139,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K139=\"ongoing\",BS139,IF(RIGHT($K139,2)=RIGHT(CO$39,2),SUM($BR139:BS139),0)+IF(RIGHT(CO$39,2)>RIGHT($K139,2),BS139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BT139,IF(RIGHT($K139,2)=RIGHT(CP$39,2),SUM($BR139:BT139),0)+IF(RIGHT(CP$39,2)>RIGHT($K139,2),BT139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BU139,IF(RIGHT($K139,2)=RIGHT(CQ$39,2),SUM($BR139:BU139),0)+IF(RIGHT(CQ$39,2)>RIGHT($K139,2),BU139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BV139,IF(RIGHT($K139,2)=RIGHT(CR$39,2),SUM($BR139:BV139),0)+IF(RIGHT(CR$39,2)>RIGHT($K139,2),BV139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BW139,IF(RIGHT($K139,2)=RIGHT(CS$39,2),SUM($BR139:BW139),0)+IF(RIGHT(CS$39,2)>RIGHT($K139,2),BW139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BX139,IF(RIGHT($K139,2)=RIGHT(CT$39,2),SUM($BR139:BX139),0)+IF(RIGHT(CT$39,2)>RIGHT($K139,2),BX139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BY139,IF(RIGHT($K139,2)=RIGHT(CU$39,2),SUM($BR139:BY139),0)+IF(RIGHT(CU$39,2)>RIGHT($K139,2),BY139,0))","v":0},{"$f":"+IF($K139=\"ongoing\",BZ139,IF(RIGHT($K139,2)=RIGHT(CV$39,2),SUM($BR139:BZ139),0)+IF(RIGHT(CV$39,2)>RIGHT($K139,2),BZ139,0))","v":0},null,{"$f":"+MIN(IF($N139<=$CM139,MIN($N139,1),$N139),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N139<=$CM139,MIN($N139,1),$N139),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX139=CW139,0,\nIF(AND(DP$40>1,CX139=$N139),1-SUM($DO139:DO139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DP$40=1,0,VDB(1,0,$N139,INT(DP$40-1-1),MIN($N139,INT(DP$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CW139>=INT($N139),$N139-INT($N139),1)))*\nIF(DP$40=1,0,\nIF(INT(CX139)=INT(CW139),CX139-CW139,INT(CX139)-CW139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DP$40-1),MIN($N139,INT(DP$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CX139>INT($N139),$N139-INT($N139),1))*\nIF(DP$40=1,CX139,\nIF(INT(CX139)=INT(CW139),0,CX139-INT(CX139)))))","v":0},{"$f":"+IF(CY139=CX139,0,\nIF(AND(DQ$40>1,CY139=$N139),1-SUM($DO139:DP139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DQ$40=1,0,VDB(1,0,$N139,INT(DQ$40-1-1),MIN($N139,INT(DQ$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CX139>=INT($N139),$N139-INT($N139),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY139)=INT(CX139),CY139-CX139,INT(CY139)-CX139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DQ$40-1),MIN($N139,INT(DQ$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CY139>INT($N139),$N139-INT($N139),1))*\nIF(DQ$40=1,CY139,\nIF(INT(CY139)=INT(CX139),0,CY139-INT(CY139)))))","v":0},{"$f":"+IF(CZ139=CY139,0,\nIF(AND(DR$40>1,CZ139=$N139),1-SUM($DO139:DQ139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DR$40=1,0,VDB(1,0,$N139,INT(DR$40-1-1),MIN($N139,INT(DR$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CY139>=INT($N139),$N139-INT($N139),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ139)=INT(CY139),CZ139-CY139,INT(CZ139)-CY139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DR$40-1),MIN($N139,INT(DR$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CZ139>INT($N139),$N139-INT($N139),1))*\nIF(DR$40=1,CZ139,\nIF(INT(CZ139)=INT(CY139),0,CZ139-INT(CZ139)))))","v":0},{"$f":"+IF(DA139=CZ139,0,\nIF(AND(DS$40>1,DA139=$N139),1-SUM($DO139:DR139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DS$40=1,0,VDB(1,0,$N139,INT(DS$40-1-1),MIN($N139,INT(DS$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(CZ139>=INT($N139),$N139-INT($N139),1)))*\nIF(DS$40=1,0,\nIF(INT(DA139)=INT(CZ139),DA139-CZ139,INT(DA139)-CZ139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DS$40-1),MIN($N139,INT(DS$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DA139>INT($N139),$N139-INT($N139),1))*\nIF(DS$40=1,DA139,\nIF(INT(DA139)=INT(CZ139),0,DA139-INT(DA139)))))","v":0},{"$f":"+IF(DB139=DA139,0,\nIF(AND(DT$40>1,DB139=$N139),1-SUM($DO139:DS139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DT$40=1,0,VDB(1,0,$N139,INT(DT$40-1-1),MIN($N139,INT(DT$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DA139>=INT($N139),$N139-INT($N139),1)))*\nIF(DT$40=1,0,\nIF(INT(DB139)=INT(DA139),DB139-DA139,INT(DB139)-DA139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DT$40-1),MIN($N139,INT(DT$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DB139>INT($N139),$N139-INT($N139),1))*\nIF(DT$40=1,DB139,\nIF(INT(DB139)=INT(DA139),0,DB139-INT(DB139)))))","v":0},{"$f":"+IF(DC139=DB139,0,\nIF(AND(DU$40>1,DC139=$N139),1-SUM($DO139:DT139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DU$40=1,0,VDB(1,0,$N139,INT(DU$40-1-1),MIN($N139,INT(DU$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DB139>=INT($N139),$N139-INT($N139),1)))*\nIF(DU$40=1,0,\nIF(INT(DC139)=INT(DB139),DC139-DB139,INT(DC139)-DB139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DU$40-1),MIN($N139,INT(DU$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DC139>INT($N139),$N139-INT($N139),1))*\nIF(DU$40=1,DC139,\nIF(INT(DC139)=INT(DB139),0,DC139-INT(DC139)))))","v":0},{"$f":"+IF(DD139=DC139,0,\nIF(AND(DV$40>1,DD139=$N139),1-SUM($DO139:DU139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DV$40=1,0,VDB(1,0,$N139,INT(DV$40-1-1),MIN($N139,INT(DV$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DC139>=INT($N139),$N139-INT($N139),1)))*\nIF(DV$40=1,0,\nIF(INT(DD139)=INT(DC139),DD139-DC139,INT(DD139)-DC139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DV$40-1),MIN($N139,INT(DV$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DD139>INT($N139),$N139-INT($N139),1))*\nIF(DV$40=1,DD139,\nIF(INT(DD139)=INT(DC139),0,DD139-INT(DD139)))))","v":0},{"$f":"+IF(DE139=DD139,0,\nIF(AND(DW$40>1,DE139=$N139),1-SUM($DO139:DV139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DW$40=1,0,VDB(1,0,$N139,INT(DW$40-1-1),MIN($N139,INT(DW$40-1-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DD139>=INT($N139),$N139-INT($N139),1)))*\nIF(DW$40=1,0,\nIF(INT(DE139)=INT(DD139),DE139-DD139,INT(DE139)-DD139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DW$40-1),MIN($N139,INT(DW$40-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DE139>INT($N139),$N139-INT($N139),1))*\nIF(DW$40=1,DE139,\nIF(INT(DE139)=INT(DD139),0,DE139-INT(DE139)))))","v":0},null,{"$f":"+IF(OR(DG139=DF139,DY$40=1),0,\nIF(AND(DY$40>1,DG139=$N139),1-SUM($DX139:DX139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DY$40=2,0,VDB(1,0,$N139,INT(DY$40-2-1),MIN($N139,INT(DY$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DF139>=INT($N139),$N139-INT($N139),1)))*\nIF(DY$40=2,0,\nIF(INT(DG139)=INT(DF139),DG139-DF139,INT(DG139)-DF139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DY$40-2),MIN($N139,INT(DY$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DG139>INT($N139),$N139-INT($N139),1))*\nIF(DY$40=2,DG139,\nIF(INT(DG139)=INT(DF139),0,DG139-INT(DG139)))))","v":0},{"$f":"+IF(OR(DH139=DG139,DZ$40=1),0,\nIF(AND(DZ$40>1,DH139=$N139),1-SUM($DX139:DY139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(DZ$40=2,0,VDB(1,0,$N139,INT(DZ$40-2-1),MIN($N139,INT(DZ$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DG139>=INT($N139),$N139-INT($N139),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH139)=INT(DG139),DH139-DG139,INT(DH139)-DG139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(DZ$40-2),MIN($N139,INT(DZ$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DH139>INT($N139),$N139-INT($N139),1))*\nIF(DZ$40=2,DH139,\nIF(INT(DH139)=INT(DG139),0,DH139-INT(DH139)))))","v":0},{"$f":"+IF(OR(DI139=DH139,EA$40=1),0,\nIF(AND(EA$40>1,DI139=$N139),1-SUM($DX139:DZ139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(EA$40=2,0,VDB(1,0,$N139,INT(EA$40-2-1),MIN($N139,INT(EA$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DH139>=INT($N139),$N139-INT($N139),1)))*\nIF(EA$40=2,0,\nIF(INT(DI139)=INT(DH139),DI139-DH139,INT(DI139)-DH139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(EA$40-2),MIN($N139,INT(EA$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DI139>INT($N139),$N139-INT($N139),1))*\nIF(EA$40=2,DI139,\nIF(INT(DI139)=INT(DH139),0,DI139-INT(DI139)))))","v":0},{"$f":"+IF(OR(DJ139=DI139,EB$40=1),0,\nIF(AND(EB$40>1,DJ139=$N139),1-SUM($DX139:EA139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(EB$40=2,0,VDB(1,0,$N139,INT(EB$40-2-1),MIN($N139,INT(EB$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DI139>=INT($N139),$N139-INT($N139),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ139)=INT(DI139),DJ139-DI139,INT(DJ139)-DI139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(EB$40-2),MIN($N139,INT(EB$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DJ139>INT($N139),$N139-INT($N139),1))*\nIF(EB$40=2,DJ139,\nIF(INT(DJ139)=INT(DI139),0,DJ139-INT(DJ139)))))","v":0},{"$f":"+IF(OR(DK139=DJ139,EC$40=1),0,\nIF(AND(EC$40>1,DK139=$N139),1-SUM($DX139:EB139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(EC$40=2,0,VDB(1,0,$N139,INT(EC$40-2-1),MIN($N139,INT(EC$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DJ139>=INT($N139),$N139-INT($N139),1)))*\nIF(EC$40=2,0,\nIF(INT(DK139)=INT(DJ139),DK139-DJ139,INT(DK139)-DJ139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(EC$40-2),MIN($N139,INT(EC$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DK139>INT($N139),$N139-INT($N139),1))*\nIF(EC$40=2,DK139,\nIF(INT(DK139)=INT(DJ139),0,DK139-INT(DK139)))))","v":0},{"$f":"+IF(OR(DL139=DK139,ED$40=1),0,\nIF(AND(ED$40>1,DL139=$N139),1-SUM($DX139:EC139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(ED$40=2,0,VDB(1,0,$N139,INT(ED$40-2-1),MIN($N139,INT(ED$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DK139>=INT($N139),$N139-INT($N139),1)))*\nIF(ED$40=2,0,\nIF(INT(DL139)=INT(DK139),DL139-DK139,INT(DL139)-DK139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(ED$40-2),MIN($N139,INT(ED$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DL139>INT($N139),$N139-INT($N139),1))*\nIF(ED$40=2,DL139,\nIF(INT(DL139)=INT(DK139),0,DL139-INT(DL139)))))","v":0},{"$f":"+IF(OR(DM139=DL139,EE$40=1),0,\nIF(AND(EE$40>1,DM139=$N139),1-SUM($DX139:ED139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(EE$40=2,0,VDB(1,0,$N139,INT(EE$40-2-1),MIN($N139,INT(EE$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DL139>=INT($N139),$N139-INT($N139),1)))*\nIF(EE$40=2,0,\nIF(INT(DM139)=INT(DL139),DM139-DL139,INT(DM139)-DL139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(EE$40-2),MIN($N139,INT(EE$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DM139>INT($N139),$N139-INT($N139),1))*\nIF(EE$40=2,DM139,\nIF(INT(DM139)=INT(DL139),0,DM139-INT(DM139)))))","v":0},{"$f":"+IF(OR(DN139=DM139,EF$40=1),0,\nIF(AND(EF$40>1,DN139=$N139),1-SUM($DX139:EE139),\nIF($N139<=1,\nIF($N139>0,1/$N139,0),\nIF(EF$40=2,0,VDB(1,0,$N139,INT(EF$40-2-1),MIN($N139,INT(EF$40-2-1)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DM139>=INT($N139),$N139-INT($N139),1)))*\nIF(EF$40=2,0,\nIF(INT(DN139)=INT(DM139),DN139-DM139,INT(DN139)-DM139))+\nIF($N139<=1,\nIF($N139>0,1/$N139,0),VDB(1,0,$N139,INT(EF$40-2),MIN($N139,INT(EF$40-2)+1),$CM139,IF($CN139=\"No\",1,0))/\nIF(DN139>INT($N139),$N139-INT($N139),1))*\nIF(EF$40=2,DN139,\nIF(INT(DN139)=INT(DM139),0,DN139-INT(DN139)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K140=\"Ongoing\",AR140,IF(RIGHT($K140,2)=RIGHT(BJ$39,2),SUM($AR140:AR140),0)+IF(RIGHT(BJ$39,2)>RIGHT($K140,2),AR140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AS140,IF(RIGHT($K140,2)=RIGHT(BK$39,2),SUM($AR140:AS140),0)+IF(RIGHT(BK$39,2)>RIGHT($K140,2),AS140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AT140,IF(RIGHT($K140,2)=RIGHT(BL$39,2),SUM($AR140:AT140),0)+IF(RIGHT(BL$39,2)>RIGHT($K140,2),AT140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AU140,IF(RIGHT($K140,2)=RIGHT(BM$39,2),SUM($AR140:AU140),0)+IF(RIGHT(BM$39,2)>RIGHT($K140,2),AU140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AV140,IF(RIGHT($K140,2)=RIGHT(BN$39,2),SUM($AR140:AV140),0)+IF(RIGHT(BN$39,2)>RIGHT($K140,2),AV140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AW140,IF(RIGHT($K140,2)=RIGHT(BO$39,2),SUM($AR140:AW140),0)+IF(RIGHT(BO$39,2)>RIGHT($K140,2),AW140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AX140,IF(RIGHT($K140,2)=RIGHT(BP$39,2),SUM($AR140:AX140),0)+IF(RIGHT(BP$39,2)>RIGHT($K140,2),AX140,0))","v":0},{"$f":"+IF($K140=\"Ongoing\",AY140,IF(RIGHT($K140,2)=RIGHT(BQ$39,2),SUM($AR140:AY140),0)+IF(RIGHT(BQ$39,2)>RIGHT($K140,2),AY140,0))","v":0},null,{"$f":"+Q140*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R140*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S140*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T140*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U140*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V140*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W140*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X140*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BS140,\nIF($J140=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BS140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BS140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BT140,\nIF($J140=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BT140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BT140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(ER140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BU140,\nIF($J140=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BU140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BU140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(ES140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BV140,\nIF($J140=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BV140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BV140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(ET140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BW140,\nIF($J140=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BW140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BW140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(EU140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BX140,\nIF($J140=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BX140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BX140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(EV140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BY140,\nIF($J140=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BY140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BY140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(EW140,0))","v":0},{"$f":"IF($M140=\"straight line\",IF($N140=0,0,\nIF($N140<=0.5,BZ140,\nIF($J140=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N140)<LEFT(#REF!,4)*1,0,((OFFSET(BZ140,0,-INT($N140+0.5),1,1))/$N140)*(IF($N140-INT($N140)>0.5,$N140-0.5-INT($N140),IF($N140-INT($N140)<=0.5,$N140-0.5-INT($N140)+1,0))))\n+BZ140/$N140*0.5,\nIF($J140=\"Declining Balance\",-#REF!,0)))),IFERROR(EX140,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K140=\"ongoing\",BS140,IF(RIGHT($K140,2)=RIGHT(CO$39,2),SUM($BR140:BS140),0)+IF(RIGHT(CO$39,2)>RIGHT($K140,2),BS140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BT140,IF(RIGHT($K140,2)=RIGHT(CP$39,2),SUM($BR140:BT140),0)+IF(RIGHT(CP$39,2)>RIGHT($K140,2),BT140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BU140,IF(RIGHT($K140,2)=RIGHT(CQ$39,2),SUM($BR140:BU140),0)+IF(RIGHT(CQ$39,2)>RIGHT($K140,2),BU140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BV140,IF(RIGHT($K140,2)=RIGHT(CR$39,2),SUM($BR140:BV140),0)+IF(RIGHT(CR$39,2)>RIGHT($K140,2),BV140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BW140,IF(RIGHT($K140,2)=RIGHT(CS$39,2),SUM($BR140:BW140),0)+IF(RIGHT(CS$39,2)>RIGHT($K140,2),BW140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BX140,IF(RIGHT($K140,2)=RIGHT(CT$39,2),SUM($BR140:BX140),0)+IF(RIGHT(CT$39,2)>RIGHT($K140,2),BX140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BY140,IF(RIGHT($K140,2)=RIGHT(CU$39,2),SUM($BR140:BY140),0)+IF(RIGHT(CU$39,2)>RIGHT($K140,2),BY140,0))","v":0},{"$f":"+IF($K140=\"ongoing\",BZ140,IF(RIGHT($K140,2)=RIGHT(CV$39,2),SUM($BR140:BZ140),0)+IF(RIGHT(CV$39,2)>RIGHT($K140,2),BZ140,0))","v":0},null,{"$f":"+MIN(IF($N140<=$CM140,MIN($N140,1),$N140),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N140<=$CM140,MIN($N140,1),$N140),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX140=CW140,0,\nIF(AND(DP$40>1,CX140=$N140),1-SUM($DO140:DO140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DP$40=1,0,VDB(1,0,$N140,INT(DP$40-1-1),MIN($N140,INT(DP$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CW140>=INT($N140),$N140-INT($N140),1)))*\nIF(DP$40=1,0,\nIF(INT(CX140)=INT(CW140),CX140-CW140,INT(CX140)-CW140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DP$40-1),MIN($N140,INT(DP$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CX140>INT($N140),$N140-INT($N140),1))*\nIF(DP$40=1,CX140,\nIF(INT(CX140)=INT(CW140),0,CX140-INT(CX140)))))","v":0},{"$f":"+IF(CY140=CX140,0,\nIF(AND(DQ$40>1,CY140=$N140),1-SUM($DO140:DP140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DQ$40=1,0,VDB(1,0,$N140,INT(DQ$40-1-1),MIN($N140,INT(DQ$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CX140>=INT($N140),$N140-INT($N140),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY140)=INT(CX140),CY140-CX140,INT(CY140)-CX140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DQ$40-1),MIN($N140,INT(DQ$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CY140>INT($N140),$N140-INT($N140),1))*\nIF(DQ$40=1,CY140,\nIF(INT(CY140)=INT(CX140),0,CY140-INT(CY140)))))","v":0},{"$f":"+IF(CZ140=CY140,0,\nIF(AND(DR$40>1,CZ140=$N140),1-SUM($DO140:DQ140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DR$40=1,0,VDB(1,0,$N140,INT(DR$40-1-1),MIN($N140,INT(DR$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CY140>=INT($N140),$N140-INT($N140),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ140)=INT(CY140),CZ140-CY140,INT(CZ140)-CY140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DR$40-1),MIN($N140,INT(DR$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CZ140>INT($N140),$N140-INT($N140),1))*\nIF(DR$40=1,CZ140,\nIF(INT(CZ140)=INT(CY140),0,CZ140-INT(CZ140)))))","v":0},{"$f":"+IF(DA140=CZ140,0,\nIF(AND(DS$40>1,DA140=$N140),1-SUM($DO140:DR140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DS$40=1,0,VDB(1,0,$N140,INT(DS$40-1-1),MIN($N140,INT(DS$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(CZ140>=INT($N140),$N140-INT($N140),1)))*\nIF(DS$40=1,0,\nIF(INT(DA140)=INT(CZ140),DA140-CZ140,INT(DA140)-CZ140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DS$40-1),MIN($N140,INT(DS$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DA140>INT($N140),$N140-INT($N140),1))*\nIF(DS$40=1,DA140,\nIF(INT(DA140)=INT(CZ140),0,DA140-INT(DA140)))))","v":0},{"$f":"+IF(DB140=DA140,0,\nIF(AND(DT$40>1,DB140=$N140),1-SUM($DO140:DS140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DT$40=1,0,VDB(1,0,$N140,INT(DT$40-1-1),MIN($N140,INT(DT$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DA140>=INT($N140),$N140-INT($N140),1)))*\nIF(DT$40=1,0,\nIF(INT(DB140)=INT(DA140),DB140-DA140,INT(DB140)-DA140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DT$40-1),MIN($N140,INT(DT$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DB140>INT($N140),$N140-INT($N140),1))*\nIF(DT$40=1,DB140,\nIF(INT(DB140)=INT(DA140),0,DB140-INT(DB140)))))","v":0},{"$f":"+IF(DC140=DB140,0,\nIF(AND(DU$40>1,DC140=$N140),1-SUM($DO140:DT140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DU$40=1,0,VDB(1,0,$N140,INT(DU$40-1-1),MIN($N140,INT(DU$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DB140>=INT($N140),$N140-INT($N140),1)))*\nIF(DU$40=1,0,\nIF(INT(DC140)=INT(DB140),DC140-DB140,INT(DC140)-DB140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DU$40-1),MIN($N140,INT(DU$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DC140>INT($N140),$N140-INT($N140),1))*\nIF(DU$40=1,DC140,\nIF(INT(DC140)=INT(DB140),0,DC140-INT(DC140)))))","v":0},{"$f":"+IF(DD140=DC140,0,\nIF(AND(DV$40>1,DD140=$N140),1-SUM($DO140:DU140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DV$40=1,0,VDB(1,0,$N140,INT(DV$40-1-1),MIN($N140,INT(DV$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DC140>=INT($N140),$N140-INT($N140),1)))*\nIF(DV$40=1,0,\nIF(INT(DD140)=INT(DC140),DD140-DC140,INT(DD140)-DC140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DV$40-1),MIN($N140,INT(DV$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DD140>INT($N140),$N140-INT($N140),1))*\nIF(DV$40=1,DD140,\nIF(INT(DD140)=INT(DC140),0,DD140-INT(DD140)))))","v":0},{"$f":"+IF(DE140=DD140,0,\nIF(AND(DW$40>1,DE140=$N140),1-SUM($DO140:DV140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DW$40=1,0,VDB(1,0,$N140,INT(DW$40-1-1),MIN($N140,INT(DW$40-1-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DD140>=INT($N140),$N140-INT($N140),1)))*\nIF(DW$40=1,0,\nIF(INT(DE140)=INT(DD140),DE140-DD140,INT(DE140)-DD140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DW$40-1),MIN($N140,INT(DW$40-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DE140>INT($N140),$N140-INT($N140),1))*\nIF(DW$40=1,DE140,\nIF(INT(DE140)=INT(DD140),0,DE140-INT(DE140)))))","v":0},null,{"$f":"+IF(OR(DG140=DF140,DY$40=1),0,\nIF(AND(DY$40>1,DG140=$N140),1-SUM($DX140:DX140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DY$40=2,0,VDB(1,0,$N140,INT(DY$40-2-1),MIN($N140,INT(DY$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DF140>=INT($N140),$N140-INT($N140),1)))*\nIF(DY$40=2,0,\nIF(INT(DG140)=INT(DF140),DG140-DF140,INT(DG140)-DF140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DY$40-2),MIN($N140,INT(DY$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DG140>INT($N140),$N140-INT($N140),1))*\nIF(DY$40=2,DG140,\nIF(INT(DG140)=INT(DF140),0,DG140-INT(DG140)))))","v":0},{"$f":"+IF(OR(DH140=DG140,DZ$40=1),0,\nIF(AND(DZ$40>1,DH140=$N140),1-SUM($DX140:DY140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(DZ$40=2,0,VDB(1,0,$N140,INT(DZ$40-2-1),MIN($N140,INT(DZ$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DG140>=INT($N140),$N140-INT($N140),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH140)=INT(DG140),DH140-DG140,INT(DH140)-DG140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(DZ$40-2),MIN($N140,INT(DZ$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DH140>INT($N140),$N140-INT($N140),1))*\nIF(DZ$40=2,DH140,\nIF(INT(DH140)=INT(DG140),0,DH140-INT(DH140)))))","v":0},{"$f":"+IF(OR(DI140=DH140,EA$40=1),0,\nIF(AND(EA$40>1,DI140=$N140),1-SUM($DX140:DZ140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(EA$40=2,0,VDB(1,0,$N140,INT(EA$40-2-1),MIN($N140,INT(EA$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DH140>=INT($N140),$N140-INT($N140),1)))*\nIF(EA$40=2,0,\nIF(INT(DI140)=INT(DH140),DI140-DH140,INT(DI140)-DH140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(EA$40-2),MIN($N140,INT(EA$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DI140>INT($N140),$N140-INT($N140),1))*\nIF(EA$40=2,DI140,\nIF(INT(DI140)=INT(DH140),0,DI140-INT(DI140)))))","v":0},{"$f":"+IF(OR(DJ140=DI140,EB$40=1),0,\nIF(AND(EB$40>1,DJ140=$N140),1-SUM($DX140:EA140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(EB$40=2,0,VDB(1,0,$N140,INT(EB$40-2-1),MIN($N140,INT(EB$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DI140>=INT($N140),$N140-INT($N140),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ140)=INT(DI140),DJ140-DI140,INT(DJ140)-DI140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(EB$40-2),MIN($N140,INT(EB$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DJ140>INT($N140),$N140-INT($N140),1))*\nIF(EB$40=2,DJ140,\nIF(INT(DJ140)=INT(DI140),0,DJ140-INT(DJ140)))))","v":0},{"$f":"+IF(OR(DK140=DJ140,EC$40=1),0,\nIF(AND(EC$40>1,DK140=$N140),1-SUM($DX140:EB140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(EC$40=2,0,VDB(1,0,$N140,INT(EC$40-2-1),MIN($N140,INT(EC$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DJ140>=INT($N140),$N140-INT($N140),1)))*\nIF(EC$40=2,0,\nIF(INT(DK140)=INT(DJ140),DK140-DJ140,INT(DK140)-DJ140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(EC$40-2),MIN($N140,INT(EC$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DK140>INT($N140),$N140-INT($N140),1))*\nIF(EC$40=2,DK140,\nIF(INT(DK140)=INT(DJ140),0,DK140-INT(DK140)))))","v":0},{"$f":"+IF(OR(DL140=DK140,ED$40=1),0,\nIF(AND(ED$40>1,DL140=$N140),1-SUM($DX140:EC140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(ED$40=2,0,VDB(1,0,$N140,INT(ED$40-2-1),MIN($N140,INT(ED$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DK140>=INT($N140),$N140-INT($N140),1)))*\nIF(ED$40=2,0,\nIF(INT(DL140)=INT(DK140),DL140-DK140,INT(DL140)-DK140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(ED$40-2),MIN($N140,INT(ED$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DL140>INT($N140),$N140-INT($N140),1))*\nIF(ED$40=2,DL140,\nIF(INT(DL140)=INT(DK140),0,DL140-INT(DL140)))))","v":0},{"$f":"+IF(OR(DM140=DL140,EE$40=1),0,\nIF(AND(EE$40>1,DM140=$N140),1-SUM($DX140:ED140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(EE$40=2,0,VDB(1,0,$N140,INT(EE$40-2-1),MIN($N140,INT(EE$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DL140>=INT($N140),$N140-INT($N140),1)))*\nIF(EE$40=2,0,\nIF(INT(DM140)=INT(DL140),DM140-DL140,INT(DM140)-DL140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(EE$40-2),MIN($N140,INT(EE$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DM140>INT($N140),$N140-INT($N140),1))*\nIF(EE$40=2,DM140,\nIF(INT(DM140)=INT(DL140),0,DM140-INT(DM140)))))","v":0},{"$f":"+IF(OR(DN140=DM140,EF$40=1),0,\nIF(AND(EF$40>1,DN140=$N140),1-SUM($DX140:EE140),\nIF($N140<=1,\nIF($N140>0,1/$N140,0),\nIF(EF$40=2,0,VDB(1,0,$N140,INT(EF$40-2-1),MIN($N140,INT(EF$40-2-1)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DM140>=INT($N140),$N140-INT($N140),1)))*\nIF(EF$40=2,0,\nIF(INT(DN140)=INT(DM140),DN140-DM140,INT(DN140)-DM140))+\nIF($N140<=1,\nIF($N140>0,1/$N140,0),VDB(1,0,$N140,INT(EF$40-2),MIN($N140,INT(EF$40-2)+1),$CM140,IF($CN140=\"No\",1,0))/\nIF(DN140>INT($N140),$N140-INT($N140),1))*\nIF(EF$40=2,DN140,\nIF(INT(DN140)=INT(DM140),0,DN140-INT(DN140)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K141=\"Ongoing\",AR141,IF(RIGHT($K141,2)=RIGHT(BJ$39,2),SUM($AR141:AR141),0)+IF(RIGHT(BJ$39,2)>RIGHT($K141,2),AR141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AS141,IF(RIGHT($K141,2)=RIGHT(BK$39,2),SUM($AR141:AS141),0)+IF(RIGHT(BK$39,2)>RIGHT($K141,2),AS141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AT141,IF(RIGHT($K141,2)=RIGHT(BL$39,2),SUM($AR141:AT141),0)+IF(RIGHT(BL$39,2)>RIGHT($K141,2),AT141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AU141,IF(RIGHT($K141,2)=RIGHT(BM$39,2),SUM($AR141:AU141),0)+IF(RIGHT(BM$39,2)>RIGHT($K141,2),AU141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AV141,IF(RIGHT($K141,2)=RIGHT(BN$39,2),SUM($AR141:AV141),0)+IF(RIGHT(BN$39,2)>RIGHT($K141,2),AV141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AW141,IF(RIGHT($K141,2)=RIGHT(BO$39,2),SUM($AR141:AW141),0)+IF(RIGHT(BO$39,2)>RIGHT($K141,2),AW141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AX141,IF(RIGHT($K141,2)=RIGHT(BP$39,2),SUM($AR141:AX141),0)+IF(RIGHT(BP$39,2)>RIGHT($K141,2),AX141,0))","v":0},{"$f":"+IF($K141=\"Ongoing\",AY141,IF(RIGHT($K141,2)=RIGHT(BQ$39,2),SUM($AR141:AY141),0)+IF(RIGHT(BQ$39,2)>RIGHT($K141,2),AY141,0))","v":0},null,{"$f":"+Q141*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R141*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S141*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T141*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U141*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V141*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W141*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X141*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BS141,\nIF($J141=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BS141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BS141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BT141,\nIF($J141=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BT141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BT141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(ER141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BU141,\nIF($J141=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BU141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BU141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(ES141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BV141,\nIF($J141=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BV141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BV141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(ET141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BW141,\nIF($J141=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BW141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BW141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(EU141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BX141,\nIF($J141=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BX141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BX141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(EV141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BY141,\nIF($J141=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BY141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BY141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(EW141,0))","v":0},{"$f":"IF($M141=\"straight line\",IF($N141=0,0,\nIF($N141<=0.5,BZ141,\nIF($J141=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N141)<LEFT(#REF!,4)*1,0,((OFFSET(BZ141,0,-INT($N141+0.5),1,1))/$N141)*(IF($N141-INT($N141)>0.5,$N141-0.5-INT($N141),IF($N141-INT($N141)<=0.5,$N141-0.5-INT($N141)+1,0))))\n+BZ141/$N141*0.5,\nIF($J141=\"Declining Balance\",-#REF!,0)))),IFERROR(EX141,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K141=\"ongoing\",BS141,IF(RIGHT($K141,2)=RIGHT(CO$39,2),SUM($BR141:BS141),0)+IF(RIGHT(CO$39,2)>RIGHT($K141,2),BS141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BT141,IF(RIGHT($K141,2)=RIGHT(CP$39,2),SUM($BR141:BT141),0)+IF(RIGHT(CP$39,2)>RIGHT($K141,2),BT141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BU141,IF(RIGHT($K141,2)=RIGHT(CQ$39,2),SUM($BR141:BU141),0)+IF(RIGHT(CQ$39,2)>RIGHT($K141,2),BU141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BV141,IF(RIGHT($K141,2)=RIGHT(CR$39,2),SUM($BR141:BV141),0)+IF(RIGHT(CR$39,2)>RIGHT($K141,2),BV141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BW141,IF(RIGHT($K141,2)=RIGHT(CS$39,2),SUM($BR141:BW141),0)+IF(RIGHT(CS$39,2)>RIGHT($K141,2),BW141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BX141,IF(RIGHT($K141,2)=RIGHT(CT$39,2),SUM($BR141:BX141),0)+IF(RIGHT(CT$39,2)>RIGHT($K141,2),BX141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BY141,IF(RIGHT($K141,2)=RIGHT(CU$39,2),SUM($BR141:BY141),0)+IF(RIGHT(CU$39,2)>RIGHT($K141,2),BY141,0))","v":0},{"$f":"+IF($K141=\"ongoing\",BZ141,IF(RIGHT($K141,2)=RIGHT(CV$39,2),SUM($BR141:BZ141),0)+IF(RIGHT(CV$39,2)>RIGHT($K141,2),BZ141,0))","v":0},null,{"$f":"+MIN(IF($N141<=$CM141,MIN($N141,1),$N141),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N141<=$CM141,MIN($N141,1),$N141),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX141=CW141,0,\nIF(AND(DP$40>1,CX141=$N141),1-SUM($DO141:DO141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DP$40=1,0,VDB(1,0,$N141,INT(DP$40-1-1),MIN($N141,INT(DP$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CW141>=INT($N141),$N141-INT($N141),1)))*\nIF(DP$40=1,0,\nIF(INT(CX141)=INT(CW141),CX141-CW141,INT(CX141)-CW141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DP$40-1),MIN($N141,INT(DP$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CX141>INT($N141),$N141-INT($N141),1))*\nIF(DP$40=1,CX141,\nIF(INT(CX141)=INT(CW141),0,CX141-INT(CX141)))))","v":0},{"$f":"+IF(CY141=CX141,0,\nIF(AND(DQ$40>1,CY141=$N141),1-SUM($DO141:DP141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DQ$40=1,0,VDB(1,0,$N141,INT(DQ$40-1-1),MIN($N141,INT(DQ$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CX141>=INT($N141),$N141-INT($N141),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY141)=INT(CX141),CY141-CX141,INT(CY141)-CX141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DQ$40-1),MIN($N141,INT(DQ$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CY141>INT($N141),$N141-INT($N141),1))*\nIF(DQ$40=1,CY141,\nIF(INT(CY141)=INT(CX141),0,CY141-INT(CY141)))))","v":0},{"$f":"+IF(CZ141=CY141,0,\nIF(AND(DR$40>1,CZ141=$N141),1-SUM($DO141:DQ141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DR$40=1,0,VDB(1,0,$N141,INT(DR$40-1-1),MIN($N141,INT(DR$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CY141>=INT($N141),$N141-INT($N141),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ141)=INT(CY141),CZ141-CY141,INT(CZ141)-CY141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DR$40-1),MIN($N141,INT(DR$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CZ141>INT($N141),$N141-INT($N141),1))*\nIF(DR$40=1,CZ141,\nIF(INT(CZ141)=INT(CY141),0,CZ141-INT(CZ141)))))","v":0},{"$f":"+IF(DA141=CZ141,0,\nIF(AND(DS$40>1,DA141=$N141),1-SUM($DO141:DR141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DS$40=1,0,VDB(1,0,$N141,INT(DS$40-1-1),MIN($N141,INT(DS$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(CZ141>=INT($N141),$N141-INT($N141),1)))*\nIF(DS$40=1,0,\nIF(INT(DA141)=INT(CZ141),DA141-CZ141,INT(DA141)-CZ141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DS$40-1),MIN($N141,INT(DS$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DA141>INT($N141),$N141-INT($N141),1))*\nIF(DS$40=1,DA141,\nIF(INT(DA141)=INT(CZ141),0,DA141-INT(DA141)))))","v":0},{"$f":"+IF(DB141=DA141,0,\nIF(AND(DT$40>1,DB141=$N141),1-SUM($DO141:DS141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DT$40=1,0,VDB(1,0,$N141,INT(DT$40-1-1),MIN($N141,INT(DT$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DA141>=INT($N141),$N141-INT($N141),1)))*\nIF(DT$40=1,0,\nIF(INT(DB141)=INT(DA141),DB141-DA141,INT(DB141)-DA141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DT$40-1),MIN($N141,INT(DT$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DB141>INT($N141),$N141-INT($N141),1))*\nIF(DT$40=1,DB141,\nIF(INT(DB141)=INT(DA141),0,DB141-INT(DB141)))))","v":0},{"$f":"+IF(DC141=DB141,0,\nIF(AND(DU$40>1,DC141=$N141),1-SUM($DO141:DT141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DU$40=1,0,VDB(1,0,$N141,INT(DU$40-1-1),MIN($N141,INT(DU$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DB141>=INT($N141),$N141-INT($N141),1)))*\nIF(DU$40=1,0,\nIF(INT(DC141)=INT(DB141),DC141-DB141,INT(DC141)-DB141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DU$40-1),MIN($N141,INT(DU$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DC141>INT($N141),$N141-INT($N141),1))*\nIF(DU$40=1,DC141,\nIF(INT(DC141)=INT(DB141),0,DC141-INT(DC141)))))","v":0},{"$f":"+IF(DD141=DC141,0,\nIF(AND(DV$40>1,DD141=$N141),1-SUM($DO141:DU141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DV$40=1,0,VDB(1,0,$N141,INT(DV$40-1-1),MIN($N141,INT(DV$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DC141>=INT($N141),$N141-INT($N141),1)))*\nIF(DV$40=1,0,\nIF(INT(DD141)=INT(DC141),DD141-DC141,INT(DD141)-DC141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DV$40-1),MIN($N141,INT(DV$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DD141>INT($N141),$N141-INT($N141),1))*\nIF(DV$40=1,DD141,\nIF(INT(DD141)=INT(DC141),0,DD141-INT(DD141)))))","v":0},{"$f":"+IF(DE141=DD141,0,\nIF(AND(DW$40>1,DE141=$N141),1-SUM($DO141:DV141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DW$40=1,0,VDB(1,0,$N141,INT(DW$40-1-1),MIN($N141,INT(DW$40-1-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DD141>=INT($N141),$N141-INT($N141),1)))*\nIF(DW$40=1,0,\nIF(INT(DE141)=INT(DD141),DE141-DD141,INT(DE141)-DD141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DW$40-1),MIN($N141,INT(DW$40-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DE141>INT($N141),$N141-INT($N141),1))*\nIF(DW$40=1,DE141,\nIF(INT(DE141)=INT(DD141),0,DE141-INT(DE141)))))","v":0},null,{"$f":"+IF(OR(DG141=DF141,DY$40=1),0,\nIF(AND(DY$40>1,DG141=$N141),1-SUM($DX141:DX141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DY$40=2,0,VDB(1,0,$N141,INT(DY$40-2-1),MIN($N141,INT(DY$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DF141>=INT($N141),$N141-INT($N141),1)))*\nIF(DY$40=2,0,\nIF(INT(DG141)=INT(DF141),DG141-DF141,INT(DG141)-DF141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DY$40-2),MIN($N141,INT(DY$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DG141>INT($N141),$N141-INT($N141),1))*\nIF(DY$40=2,DG141,\nIF(INT(DG141)=INT(DF141),0,DG141-INT(DG141)))))","v":0},{"$f":"+IF(OR(DH141=DG141,DZ$40=1),0,\nIF(AND(DZ$40>1,DH141=$N141),1-SUM($DX141:DY141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(DZ$40=2,0,VDB(1,0,$N141,INT(DZ$40-2-1),MIN($N141,INT(DZ$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DG141>=INT($N141),$N141-INT($N141),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH141)=INT(DG141),DH141-DG141,INT(DH141)-DG141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(DZ$40-2),MIN($N141,INT(DZ$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DH141>INT($N141),$N141-INT($N141),1))*\nIF(DZ$40=2,DH141,\nIF(INT(DH141)=INT(DG141),0,DH141-INT(DH141)))))","v":0},{"$f":"+IF(OR(DI141=DH141,EA$40=1),0,\nIF(AND(EA$40>1,DI141=$N141),1-SUM($DX141:DZ141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(EA$40=2,0,VDB(1,0,$N141,INT(EA$40-2-1),MIN($N141,INT(EA$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DH141>=INT($N141),$N141-INT($N141),1)))*\nIF(EA$40=2,0,\nIF(INT(DI141)=INT(DH141),DI141-DH141,INT(DI141)-DH141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(EA$40-2),MIN($N141,INT(EA$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DI141>INT($N141),$N141-INT($N141),1))*\nIF(EA$40=2,DI141,\nIF(INT(DI141)=INT(DH141),0,DI141-INT(DI141)))))","v":0},{"$f":"+IF(OR(DJ141=DI141,EB$40=1),0,\nIF(AND(EB$40>1,DJ141=$N141),1-SUM($DX141:EA141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(EB$40=2,0,VDB(1,0,$N141,INT(EB$40-2-1),MIN($N141,INT(EB$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DI141>=INT($N141),$N141-INT($N141),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ141)=INT(DI141),DJ141-DI141,INT(DJ141)-DI141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(EB$40-2),MIN($N141,INT(EB$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DJ141>INT($N141),$N141-INT($N141),1))*\nIF(EB$40=2,DJ141,\nIF(INT(DJ141)=INT(DI141),0,DJ141-INT(DJ141)))))","v":0},{"$f":"+IF(OR(DK141=DJ141,EC$40=1),0,\nIF(AND(EC$40>1,DK141=$N141),1-SUM($DX141:EB141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(EC$40=2,0,VDB(1,0,$N141,INT(EC$40-2-1),MIN($N141,INT(EC$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DJ141>=INT($N141),$N141-INT($N141),1)))*\nIF(EC$40=2,0,\nIF(INT(DK141)=INT(DJ141),DK141-DJ141,INT(DK141)-DJ141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(EC$40-2),MIN($N141,INT(EC$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DK141>INT($N141),$N141-INT($N141),1))*\nIF(EC$40=2,DK141,\nIF(INT(DK141)=INT(DJ141),0,DK141-INT(DK141)))))","v":0},{"$f":"+IF(OR(DL141=DK141,ED$40=1),0,\nIF(AND(ED$40>1,DL141=$N141),1-SUM($DX141:EC141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(ED$40=2,0,VDB(1,0,$N141,INT(ED$40-2-1),MIN($N141,INT(ED$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DK141>=INT($N141),$N141-INT($N141),1)))*\nIF(ED$40=2,0,\nIF(INT(DL141)=INT(DK141),DL141-DK141,INT(DL141)-DK141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(ED$40-2),MIN($N141,INT(ED$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DL141>INT($N141),$N141-INT($N141),1))*\nIF(ED$40=2,DL141,\nIF(INT(DL141)=INT(DK141),0,DL141-INT(DL141)))))","v":0},{"$f":"+IF(OR(DM141=DL141,EE$40=1),0,\nIF(AND(EE$40>1,DM141=$N141),1-SUM($DX141:ED141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(EE$40=2,0,VDB(1,0,$N141,INT(EE$40-2-1),MIN($N141,INT(EE$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DL141>=INT($N141),$N141-INT($N141),1)))*\nIF(EE$40=2,0,\nIF(INT(DM141)=INT(DL141),DM141-DL141,INT(DM141)-DL141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(EE$40-2),MIN($N141,INT(EE$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DM141>INT($N141),$N141-INT($N141),1))*\nIF(EE$40=2,DM141,\nIF(INT(DM141)=INT(DL141),0,DM141-INT(DM141)))))","v":0},{"$f":"+IF(OR(DN141=DM141,EF$40=1),0,\nIF(AND(EF$40>1,DN141=$N141),1-SUM($DX141:EE141),\nIF($N141<=1,\nIF($N141>0,1/$N141,0),\nIF(EF$40=2,0,VDB(1,0,$N141,INT(EF$40-2-1),MIN($N141,INT(EF$40-2-1)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DM141>=INT($N141),$N141-INT($N141),1)))*\nIF(EF$40=2,0,\nIF(INT(DN141)=INT(DM141),DN141-DM141,INT(DN141)-DM141))+\nIF($N141<=1,\nIF($N141>0,1/$N141,0),VDB(1,0,$N141,INT(EF$40-2),MIN($N141,INT(EF$40-2)+1),$CM141,IF($CN141=\"No\",1,0))/\nIF(DN141>INT($N141),$N141-INT($N141),1))*\nIF(EF$40=2,DN141,\nIF(INT(DN141)=INT(DM141),0,DN141-INT(DN141)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,"[Capex Item - Significant Project / Capital Program / Other Capex]",null,"[Service]","[Major Cost Driver]","[Asset category]","[Capital type]",null,"Straight line","[Year finalised?]",null,"Straight line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+IF($K142=\"Ongoing\",AR142,IF(RIGHT($K142,2)=RIGHT(BJ$39,2),SUM($AR142:AR142),0)+IF(RIGHT(BJ$39,2)>RIGHT($K142,2),AR142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AS142,IF(RIGHT($K142,2)=RIGHT(BK$39,2),SUM($AR142:AS142),0)+IF(RIGHT(BK$39,2)>RIGHT($K142,2),AS142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AT142,IF(RIGHT($K142,2)=RIGHT(BL$39,2),SUM($AR142:AT142),0)+IF(RIGHT(BL$39,2)>RIGHT($K142,2),AT142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AU142,IF(RIGHT($K142,2)=RIGHT(BM$39,2),SUM($AR142:AU142),0)+IF(RIGHT(BM$39,2)>RIGHT($K142,2),AU142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AV142,IF(RIGHT($K142,2)=RIGHT(BN$39,2),SUM($AR142:AV142),0)+IF(RIGHT(BN$39,2)>RIGHT($K142,2),AV142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AW142,IF(RIGHT($K142,2)=RIGHT(BO$39,2),SUM($AR142:AW142),0)+IF(RIGHT(BO$39,2)>RIGHT($K142,2),AW142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AX142,IF(RIGHT($K142,2)=RIGHT(BP$39,2),SUM($AR142:AX142),0)+IF(RIGHT(BP$39,2)>RIGHT($K142,2),AX142,0))","v":0},{"$f":"+IF($K142=\"Ongoing\",AY142,IF(RIGHT($K142,2)=RIGHT(BQ$39,2),SUM($AR142:AY142),0)+IF(RIGHT(BQ$39,2)>RIGHT($K142,2),AY142,0))","v":0},null,{"$f":"+Q142*KeyAssumptionsPriceControl_FO!Z$15","v":0},{"$f":"+R142*KeyAssumptionsPriceControl_FO!AA$15","v":0},{"$f":"+S142*KeyAssumptionsPriceControl_FO!AB$15","v":0},{"$f":"+T142*KeyAssumptionsPriceControl_FO!AC$15","v":0},{"$f":"+U142*KeyAssumptionsPriceControl_FO!AD$15","v":0},{"$f":"+V142*KeyAssumptionsPriceControl_FO!AE$15","v":0},{"$f":"+W142*KeyAssumptionsPriceControl_FO!AF$15","v":0},{"$f":"+X142*KeyAssumptionsPriceControl_FO!AG$15","v":0},null,{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BS142,\nIF($J142=\"straight line\",\nIF((LEFT(CB$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BS142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BS142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(EQ142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BT142,\nIF($J142=\"straight line\",\nIF((LEFT(CC$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BT142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BT142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(ER142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BU142,\nIF($J142=\"straight line\",\nIF((LEFT(CD$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BU142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BU142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(ES142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BV142,\nIF($J142=\"straight line\",\nIF((LEFT(CE$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BV142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BV142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(ET142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BW142,\nIF($J142=\"straight line\",\nIF((LEFT(CF$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BW142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BW142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(EU142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BX142,\nIF($J142=\"straight line\",\nIF((LEFT(CG$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BX142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BX142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(EV142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BY142,\nIF($J142=\"straight line\",\nIF((LEFT(CH$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BY142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BY142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(EW142,0))","v":0},{"$f":"IF($M142=\"straight line\",IF($N142=0,0,\nIF($N142<=0.5,BZ142,\nIF($J142=\"straight line\",\nIF((LEFT(CI$39,4)*1)-INT($N142)<LEFT(#REF!,4)*1,0,((OFFSET(BZ142,0,-INT($N142+0.5),1,1))/$N142)*(IF($N142-INT($N142)>0.5,$N142-0.5-INT($N142),IF($N142-INT($N142)<=0.5,$N142-0.5-INT($N142)+1,0))))\n+BZ142/$N142*0.5,\nIF($J142=\"Declining Balance\",-#REF!,0)))),IFERROR(EX142,0))","v":0},null,null,null,"must be > 0","No",{"$f":"+IF($K142=\"ongoing\",BS142,IF(RIGHT($K142,2)=RIGHT(CO$39,2),SUM($BR142:BS142),0)+IF(RIGHT(CO$39,2)>RIGHT($K142,2),BS142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BT142,IF(RIGHT($K142,2)=RIGHT(CP$39,2),SUM($BR142:BT142),0)+IF(RIGHT(CP$39,2)>RIGHT($K142,2),BT142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BU142,IF(RIGHT($K142,2)=RIGHT(CQ$39,2),SUM($BR142:BU142),0)+IF(RIGHT(CQ$39,2)>RIGHT($K142,2),BU142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BV142,IF(RIGHT($K142,2)=RIGHT(CR$39,2),SUM($BR142:BV142),0)+IF(RIGHT(CR$39,2)>RIGHT($K142,2),BV142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BW142,IF(RIGHT($K142,2)=RIGHT(CS$39,2),SUM($BR142:BW142),0)+IF(RIGHT(CS$39,2)>RIGHT($K142,2),BW142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BX142,IF(RIGHT($K142,2)=RIGHT(CT$39,2),SUM($BR142:BX142),0)+IF(RIGHT(CT$39,2)>RIGHT($K142,2),BX142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BY142,IF(RIGHT($K142,2)=RIGHT(CU$39,2),SUM($BR142:BY142),0)+IF(RIGHT(CU$39,2)>RIGHT($K142,2),BY142,0))","v":0},{"$f":"+IF($K142=\"ongoing\",BZ142,IF(RIGHT($K142,2)=RIGHT(CV$39,2),SUM($BR142:BZ142),0)+IF(RIGHT(CV$39,2)>RIGHT($K142,2),BZ142,0))","v":0},null,{"$f":"+MIN(IF($N142<=$CM142,MIN($N142,1),$N142),IF(CX$40=1,0.5,#REF!+1))","v":0.5},1,1,1,1,1,1,1,null,{"$f":"+IF(DG$40=1,0,MIN(IF($N142<=$CM142,MIN($N142,1),$N142),IF(DG$40=2,0.5,#REF!+1)))","v":0},0.5,1,1,1,1,1,1,null,{"$f":"+IF(CX142=CW142,0,\nIF(AND(DP$40>1,CX142=$N142),1-SUM($DO142:DO142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DP$40=1,0,VDB(1,0,$N142,INT(DP$40-1-1),MIN($N142,INT(DP$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CW142>=INT($N142),$N142-INT($N142),1)))*\nIF(DP$40=1,0,\nIF(INT(CX142)=INT(CW142),CX142-CW142,INT(CX142)-CW142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DP$40-1),MIN($N142,INT(DP$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CX142>INT($N142),$N142-INT($N142),1))*\nIF(DP$40=1,CX142,\nIF(INT(CX142)=INT(CW142),0,CX142-INT(CX142)))))","v":0},{"$f":"+IF(CY142=CX142,0,\nIF(AND(DQ$40>1,CY142=$N142),1-SUM($DO142:DP142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DQ$40=1,0,VDB(1,0,$N142,INT(DQ$40-1-1),MIN($N142,INT(DQ$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CX142>=INT($N142),$N142-INT($N142),1)))*\nIF(DQ$40=1,0,\nIF(INT(CY142)=INT(CX142),CY142-CX142,INT(CY142)-CX142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DQ$40-1),MIN($N142,INT(DQ$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CY142>INT($N142),$N142-INT($N142),1))*\nIF(DQ$40=1,CY142,\nIF(INT(CY142)=INT(CX142),0,CY142-INT(CY142)))))","v":0},{"$f":"+IF(CZ142=CY142,0,\nIF(AND(DR$40>1,CZ142=$N142),1-SUM($DO142:DQ142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DR$40=1,0,VDB(1,0,$N142,INT(DR$40-1-1),MIN($N142,INT(DR$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CY142>=INT($N142),$N142-INT($N142),1)))*\nIF(DR$40=1,0,\nIF(INT(CZ142)=INT(CY142),CZ142-CY142,INT(CZ142)-CY142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DR$40-1),MIN($N142,INT(DR$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CZ142>INT($N142),$N142-INT($N142),1))*\nIF(DR$40=1,CZ142,\nIF(INT(CZ142)=INT(CY142),0,CZ142-INT(CZ142)))))","v":0},{"$f":"+IF(DA142=CZ142,0,\nIF(AND(DS$40>1,DA142=$N142),1-SUM($DO142:DR142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DS$40=1,0,VDB(1,0,$N142,INT(DS$40-1-1),MIN($N142,INT(DS$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(CZ142>=INT($N142),$N142-INT($N142),1)))*\nIF(DS$40=1,0,\nIF(INT(DA142)=INT(CZ142),DA142-CZ142,INT(DA142)-CZ142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DS$40-1),MIN($N142,INT(DS$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DA142>INT($N142),$N142-INT($N142),1))*\nIF(DS$40=1,DA142,\nIF(INT(DA142)=INT(CZ142),0,DA142-INT(DA142)))))","v":0},{"$f":"+IF(DB142=DA142,0,\nIF(AND(DT$40>1,DB142=$N142),1-SUM($DO142:DS142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DT$40=1,0,VDB(1,0,$N142,INT(DT$40-1-1),MIN($N142,INT(DT$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DA142>=INT($N142),$N142-INT($N142),1)))*\nIF(DT$40=1,0,\nIF(INT(DB142)=INT(DA142),DB142-DA142,INT(DB142)-DA142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DT$40-1),MIN($N142,INT(DT$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DB142>INT($N142),$N142-INT($N142),1))*\nIF(DT$40=1,DB142,\nIF(INT(DB142)=INT(DA142),0,DB142-INT(DB142)))))","v":0},{"$f":"+IF(DC142=DB142,0,\nIF(AND(DU$40>1,DC142=$N142),1-SUM($DO142:DT142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DU$40=1,0,VDB(1,0,$N142,INT(DU$40-1-1),MIN($N142,INT(DU$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DB142>=INT($N142),$N142-INT($N142),1)))*\nIF(DU$40=1,0,\nIF(INT(DC142)=INT(DB142),DC142-DB142,INT(DC142)-DB142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DU$40-1),MIN($N142,INT(DU$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DC142>INT($N142),$N142-INT($N142),1))*\nIF(DU$40=1,DC142,\nIF(INT(DC142)=INT(DB142),0,DC142-INT(DC142)))))","v":0},{"$f":"+IF(DD142=DC142,0,\nIF(AND(DV$40>1,DD142=$N142),1-SUM($DO142:DU142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DV$40=1,0,VDB(1,0,$N142,INT(DV$40-1-1),MIN($N142,INT(DV$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DC142>=INT($N142),$N142-INT($N142),1)))*\nIF(DV$40=1,0,\nIF(INT(DD142)=INT(DC142),DD142-DC142,INT(DD142)-DC142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DV$40-1),MIN($N142,INT(DV$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DD142>INT($N142),$N142-INT($N142),1))*\nIF(DV$40=1,DD142,\nIF(INT(DD142)=INT(DC142),0,DD142-INT(DD142)))))","v":0},{"$f":"+IF(DE142=DD142,0,\nIF(AND(DW$40>1,DE142=$N142),1-SUM($DO142:DV142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DW$40=1,0,VDB(1,0,$N142,INT(DW$40-1-1),MIN($N142,INT(DW$40-1-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DD142>=INT($N142),$N142-INT($N142),1)))*\nIF(DW$40=1,0,\nIF(INT(DE142)=INT(DD142),DE142-DD142,INT(DE142)-DD142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DW$40-1),MIN($N142,INT(DW$40-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DE142>INT($N142),$N142-INT($N142),1))*\nIF(DW$40=1,DE142,\nIF(INT(DE142)=INT(DD142),0,DE142-INT(DE142)))))","v":0},null,{"$f":"+IF(OR(DG142=DF142,DY$40=1),0,\nIF(AND(DY$40>1,DG142=$N142),1-SUM($DX142:DX142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DY$40=2,0,VDB(1,0,$N142,INT(DY$40-2-1),MIN($N142,INT(DY$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DF142>=INT($N142),$N142-INT($N142),1)))*\nIF(DY$40=2,0,\nIF(INT(DG142)=INT(DF142),DG142-DF142,INT(DG142)-DF142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DY$40-2),MIN($N142,INT(DY$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DG142>INT($N142),$N142-INT($N142),1))*\nIF(DY$40=2,DG142,\nIF(INT(DG142)=INT(DF142),0,DG142-INT(DG142)))))","v":0},{"$f":"+IF(OR(DH142=DG142,DZ$40=1),0,\nIF(AND(DZ$40>1,DH142=$N142),1-SUM($DX142:DY142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(DZ$40=2,0,VDB(1,0,$N142,INT(DZ$40-2-1),MIN($N142,INT(DZ$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DG142>=INT($N142),$N142-INT($N142),1)))*\nIF(DZ$40=2,0,\nIF(INT(DH142)=INT(DG142),DH142-DG142,INT(DH142)-DG142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(DZ$40-2),MIN($N142,INT(DZ$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DH142>INT($N142),$N142-INT($N142),1))*\nIF(DZ$40=2,DH142,\nIF(INT(DH142)=INT(DG142),0,DH142-INT(DH142)))))","v":0},{"$f":"+IF(OR(DI142=DH142,EA$40=1),0,\nIF(AND(EA$40>1,DI142=$N142),1-SUM($DX142:DZ142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(EA$40=2,0,VDB(1,0,$N142,INT(EA$40-2-1),MIN($N142,INT(EA$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DH142>=INT($N142),$N142-INT($N142),1)))*\nIF(EA$40=2,0,\nIF(INT(DI142)=INT(DH142),DI142-DH142,INT(DI142)-DH142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(EA$40-2),MIN($N142,INT(EA$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DI142>INT($N142),$N142-INT($N142),1))*\nIF(EA$40=2,DI142,\nIF(INT(DI142)=INT(DH142),0,DI142-INT(DI142)))))","v":0},{"$f":"+IF(OR(DJ142=DI142,EB$40=1),0,\nIF(AND(EB$40>1,DJ142=$N142),1-SUM($DX142:EA142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(EB$40=2,0,VDB(1,0,$N142,INT(EB$40-2-1),MIN($N142,INT(EB$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DI142>=INT($N142),$N142-INT($N142),1)))*\nIF(EB$40=2,0,\nIF(INT(DJ142)=INT(DI142),DJ142-DI142,INT(DJ142)-DI142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(EB$40-2),MIN($N142,INT(EB$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DJ142>INT($N142),$N142-INT($N142),1))*\nIF(EB$40=2,DJ142,\nIF(INT(DJ142)=INT(DI142),0,DJ142-INT(DJ142)))))","v":0},{"$f":"+IF(OR(DK142=DJ142,EC$40=1),0,\nIF(AND(EC$40>1,DK142=$N142),1-SUM($DX142:EB142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(EC$40=2,0,VDB(1,0,$N142,INT(EC$40-2-1),MIN($N142,INT(EC$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DJ142>=INT($N142),$N142-INT($N142),1)))*\nIF(EC$40=2,0,\nIF(INT(DK142)=INT(DJ142),DK142-DJ142,INT(DK142)-DJ142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(EC$40-2),MIN($N142,INT(EC$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DK142>INT($N142),$N142-INT($N142),1))*\nIF(EC$40=2,DK142,\nIF(INT(DK142)=INT(DJ142),0,DK142-INT(DK142)))))","v":0},{"$f":"+IF(OR(DL142=DK142,ED$40=1),0,\nIF(AND(ED$40>1,DL142=$N142),1-SUM($DX142:EC142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(ED$40=2,0,VDB(1,0,$N142,INT(ED$40-2-1),MIN($N142,INT(ED$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DK142>=INT($N142),$N142-INT($N142),1)))*\nIF(ED$40=2,0,\nIF(INT(DL142)=INT(DK142),DL142-DK142,INT(DL142)-DK142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(ED$40-2),MIN($N142,INT(ED$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DL142>INT($N142),$N142-INT($N142),1))*\nIF(ED$40=2,DL142,\nIF(INT(DL142)=INT(DK142),0,DL142-INT(DL142)))))","v":0},{"$f":"+IF(OR(DM142=DL142,EE$40=1),0,\nIF(AND(EE$40>1,DM142=$N142),1-SUM($DX142:ED142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(EE$40=2,0,VDB(1,0,$N142,INT(EE$40-2-1),MIN($N142,INT(EE$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DL142>=INT($N142),$N142-INT($N142),1)))*\nIF(EE$40=2,0,\nIF(INT(DM142)=INT(DL142),DM142-DL142,INT(DM142)-DL142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(EE$40-2),MIN($N142,INT(EE$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DM142>INT($N142),$N142-INT($N142),1))*\nIF(EE$40=2,DM142,\nIF(INT(DM142)=INT(DL142),0,DM142-INT(DM142)))))","v":0},{"$f":"+IF(OR(DN142=DM142,EF$40=1),0,\nIF(AND(EF$40>1,DN142=$N142),1-SUM($DX142:EE142),\nIF($N142<=1,\nIF($N142>0,1/$N142,0),\nIF(EF$40=2,0,VDB(1,0,$N142,INT(EF$40-2-1),MIN($N142,INT(EF$40-2-1)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DM142>=INT($N142),$N142-INT($N142),1)))*\nIF(EF$40=2,0,\nIF(INT(DN142)=INT(DM142),DN142-DM142,INT(DN142)-DM142))+\nIF($N142<=1,\nIF($N142>0,1/$N142,0),VDB(1,0,$N142,INT(EF$40-2),MIN($N142,INT(EF$40-2)+1),$CM142,IF($CN142=\"No\",1,0))/\nIF(DN142>INT($N142),$N142-INT($N142),1))*\nIF(EF$40=2,DN142,\nIF(INT(DN142)=INT(DM142),0,DN142-INT(DN142)))))","v":0},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]

{"sheet":"Capex_FO_AC","index":7,"n_rows":92,"n_cols":35,"rows_kept":92,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5],[3,23,3,24],[3,25,3,27]]}
[80,"Capital Expenditure - Asset Category Breakdown"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,null,null,null,null,{"$f":"+CONCATENATE(J6-1,\"-\",RIGHT(J6,2))","v":"2004-05"},{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12",{"$f":"+CONCATENATE(R6-1,\"-\",RIGHT(R6,2))","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[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,"2019-20 capex has been pre-populated using the forecasts in the business' 2018 price determination ($2019-20)",null,null,null,null,null,null,null,null,null,"<<< Contact commission staff if the pre-populated values should be adjusted"]
[]
[null,null,null,null,"Water",null,null,null,null,{"$f":"+J37","v":0},0,0,0,0,0,0,0,0,{"$f":"+S37","v":8.1628796003906245},{"$f":"+T37","v":7.7259433440227703},11.358478188764046,27.168142596137152,{"$f":"+W37","v":15.009252695746609},32.120596700000007,{"$f":"Determination_Lookup!$AR$3","v":25.2454753269474},36.174054288534649,29.13575306468055,32.815674084564641,{"$f":"+AC37","v":40.638577172281032},44.418245776645747,39.85510680601319,51.001434552663774,50.982551561537711]
[null,null,null,null,"Sewerage",null,null,null,null,{"$f":"+J44","v":0},0,0,0,0,0,0,0,0,{"$f":"+S44","v":11.198053505859376},{"$f":"+T44","v":10.575135284819734},21.321718180149816,39.70954316136784,{"$f":"+W44","v":43.134048026425347},31.675758000000002,{"$f":"Determination_Lookup!$AS$3","v":32.031847246687796},44.05741256185113,52.970048446738204,55.316576443197775,{"$f":"+AC44","v":39.889941958605},41.631097433869876,44.356804185597831,35.131183420265756,36.456867822561108]
[null,null,null,null,"Recycled Water",null,null,null,null,{"$f":"+J51","v":0},0,0,0,0,0,0,0,0,{"$f":"+S51","v":2.3610622267578125},{"$f":"+T51","v":0.68306995237191648},5.333100368539327,6.4261612987060994,{"$f":"+W51","v":6.6310828847058829},7.1650443000000008,{"$f":"Determination_Lookup!$AT$3","v":17.422807755054059},10.609490352324061,12.082039089595886,10.617225865050546,{"$f":"+AC51","v":11.540827141520252},4.3650673404894498,8.5411033589030669,3.6289630403494968,4.0771336280890571]
[null,null,null,null,"Rural Water",null,null,null,null,{"$f":"+J58","v":0},0,0,0,0,0,0,0,0,{"$f":"+S58","v":0},{"$f":"+T58","v":0},0,0,{"$f":"+W58","v":0},0,{"$f":"Determination_Lookup!$AU$3","v":0},0,0,0,{"$f":"+AC58","v":0},0,0,0,0]
[null,null,null,null,"Bulk Water",null,null,null,null,{"$f":"+J65","v":0},0,0,0,0,0,0,0,0,{"$f":"+S65","v":0},{"$f":"+T65","v":0},0,0,{"$f":"+W65","v":0},0,{"$f":"Determination_Lookup!$AV$3","v":0},0,0,0,{"$f":"+AC65","v":0},0,0,0,0]
[null,null,null,null,"Total prescribed capex",null,null,null,null,{"$f":"+SUM(J12:J16)","v":0},0,0,0,0,0,0,0,0,21.721995333007815,18.98414858121442,38.013296737453189,73.303847056211097,{"$f":"+SUM(W12:W16)","v":64.774383606877848},70.961399000000014,74.700130328689255,90.840957202709831,94.187840601014628,98.749476392812952,{"$f":"+SUM(AC12:AC16)","v":92.069346272406278},90.414410551005062,92.753014350514093,89.761581013279027,91.51655301218787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y37=0,\"\",IF((ROUND(Y17,2)-ROUND(SUM(Y37,Y44,Y51,Y58,Y65),2))=0,\"\",\"FALSE - check breakdown of 2019-20 capex below\"))","v":""}]
[]
[null,null,null,null,"Government contributions",null,null,null,null,{"$f":"+J76","v":0},0,0,0,0,0,0,0,0,2.1393296249999998,{"$f":"+T76","v":0},{"$f":"+U76","v":0.10042296367041201},6.1161364510166363E-2,0,0,0,0,0,0,{"$f":"+AC76","v":0},0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,{"$f":"+J84","v":0},0,0,0,0,0,0,0,0,3.0730578675781248,{"$f":"+T84","v":6.2472213869070217},{"$f":"+U84","v":8.1086201516853915},14.456226656377078,15.248805985882356,20.387596000000002,35.272144422706567,22.961275306388437,17.705141496185632,12.653427770847289,{"$f":"+AC84","v":14.609346578560704},17.829076378427388,18.925313250651147,19.725002180899033,21.074313347550717]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,{"$f":"+J88","v":0},{"$f":"+K88","v":0},{"$f":"+L88","v":0},0,0,0,0,0,{"$f":"+R88","v":0},7.4182368981054685,6.6445061294117638,18.785726491436545,18.076502334555499,27.547950471102073,{"$f":"+X88","v":41.072945168899004},{"$f":"+Y88","v":50.068675384760112},{"$f":"+Z88","v":42.318212786494229},{"$f":"+AA88","v":29.65869974123688},{"$f":"+AB88","v":19.283286688402633},{"$f":"+AC88","v":21.630831706692511},27.889589356543944,29.209067063060591,30.046027223942286,31.587719036975837]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,{"$f":"+J91","v":0},{"$f":"+K91","v":0},0,0,0,0,0,0,{"$f":"+R91","v":0},0.47466376054687498,0.48172128178368118,0.49302428596485215,0.35333342080036961,0.48084318674138471,{"$f":"+X91","v":0.5423248781790001},{"$f":"+Y91","v":0.83399999999999996},{"$f":"+Z91","v":0.83400000000000007},{"$f":"+AA91","v":0.83400000000000019},{"$f":"+AB91","v":0.83400000000000007},{"$f":"+AC91","v":0.83400000000000007},0.83400000000000007,0.83400000000000007,0.83400000000000007,0.83400000000000019]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},0,0,0,0,0,0,{"$f":"R92","v":0},0.66842908439453119,0.61054113017077793,0.66415952397249634,0.38242134395889094,0.73311567239819009,{"$f":"X92","v":1.0186327547080003},{"$f":"Y92","v":1.0892975},{"$f":"Z92","v":1.0896828250244384},{"$f":"AA92","v":1.0896733831551733},{"$f":"AB92","v":1.0896692256421308},{"$f":"AC92","v":1.0896692256421308},1.0896692256421308,1.0896692256421308,1.0896692256421308,1.089669225642131]
[]
[]
[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",{"$f":"+'Capex_FO input'!D29","v":90.840957202709831},{"$f":"+'Capex_FO input'!E29","v":94.187840601014656},{"$f":"+'Capex_FO input'!F29","v":98.74947639281298},{"$f":"+'Capex_FO input'!G29","v":92.069346272406293},{"$f":"+'Capex_FO input'!H29","v":90.414410551005048},{"$f":"+'Capex_FO input'!I29","v":92.753014350514121},{"$f":"+'Capex_FO input'!J29","v":89.761581013278985},{"$f":"+'Capex_FO input'!K29","v":91.51655301218787}]
[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",{"$f":"+Z28-Z17","v":0},0,0,{"$f":"+AC28-AC17","v":0},0,0,0,0]
[null,"Total capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEST",{"$f":"+Z28=Z17","v":true},false,true,true,false,true,true,true]
[]
[null,null,{"$f":"E12","v":"Water"}]
[null,null,null,"Headworks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62062843808593748,1.4971247925996205,5.0777696417603,12.388339832162661,5.2422933362895936,19.290192100000002,4.4634547089521872,{"$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$1014,Capex_FO_AC!$D$33)","v":5.9498464366845552},{"$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$1014,Capex_FO_AC!$D$33)","v":4.7323497234828285},{"$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$1014,Capex_FO_AC!$D$33)","v":4.954995484604777},{"$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$1014,Capex_FO_AC!$D$33)","v":2.9058445513617963},{"$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$1014,Capex_FO_AC!$D$33)","v":2.6515391961877115},{"$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$1014,Capex_FO_AC!$D$33)","v":2.0511628520436362},{"$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$1014,Capex_FO_AC!$D$33)","v":4.476062704678462},{"$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$1014,Capex_FO_AC!$D$33)","v":9.2572594804301325}]
[null,null,null,"Pipelines/network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4458447294921877,6.2288185514231493,6.2807085470037451,1.7030276497227357,2.6454117643438915,1.7692218000000002,12.154315965373886,{"$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$1014,Capex_FO_AC!$D$34)","v":15.821151450442155},{"$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$1014,Capex_FO_AC!$D$34)","v":9.5636986160461444},{"$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$1014,Capex_FO_AC!$D$34)","v":8.4252470556383354},{"$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$1014,Capex_FO_AC!$D$34)","v":17.936833542666346},{"$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$1014,Capex_FO_AC!$D$34)","v":20.039051743348548},{"$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$1014,Capex_FO_AC!$D$34)","v":20.36895884502626},{"$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$1014,Capex_FO_AC!$D$34)","v":30.439742276706578},{"$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$1014,Capex_FO_AC!$D$34)","v":29.876678091618327}]
[null,null,null,"Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.6437657244958572,{"$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$1014,Capex_FO_AC!$D$35)","v":2.8336465217251523},{"$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$1014,Capex_FO_AC!$D$35)","v":2.6250308587112143},{"$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$1014,Capex_FO_AC!$D$35)","v":6.1677120723979435},{"$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$1014,Capex_FO_AC!$D$35)","v":6.4336901840161307},{"$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$1014,Capex_FO_AC!$D$35)","v":8.4099299516842585},{"$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$1014,Capex_FO_AC!$D$35)","v":5.9573074799365582},{"$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$1014,Capex_FO_AC!$D$35)","v":5.476419904507507},{"$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$1014,Capex_FO_AC!$D$35)","v":2.7850355969644451}]
[null,null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0964064328124998,0,0,13.076775114251754,7.1215475951131237,11.061182800000001,4.9832913850022003,{"$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$1014,Capex_FO_AC!$D$36)","v":11.56940987968278},{"$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$1014,Capex_FO_AC!$D$36)","v":12.214673866440366},{"$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$1014,Capex_FO_AC!$D$36)","v":13.267719471923584},{"$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$1014,Capex_FO_AC!$D$36)","v":13.362208894236758},{"$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$1014,Capex_FO_AC!$D$36)","v":13.317724885425227},{"$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$1014,Capex_FO_AC!$D$36)","v":11.477677629006733},{"$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$1014,Capex_FO_AC!$D$36)","v":10.609209666771228},{"$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$1014,Capex_FO_AC!$D$36)","v":9.0635783925248035}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C32)","v":"Total Water"},null,null,null,null,null,null,{"$f":"+SUM(J33:J36)","v":0},{"$f":"+SUM(K33:K36)","v":0},{"$f":"+SUM(L33:L36)","v":0},0,0,0,0,0,0,8.1628796003906245,7.7259433440227703,11.358478188764046,27.168142596137152,15.009252695746609,{"$f":"+SUM(X33:X36)","v":32.120596700000007},25.244827783824132,{"$f":"+SUM(Z33:Z36)","v":36.174054288534649},{"$f":"+SUM(AA33:AA36)","v":29.13575306468055},{"$f":"+SUM(AB33:AB36)","v":32.815674084564641},{"$f":"+SUM(AC33:AC36)","v":40.638577172281032},44.418245776645747,39.85510680601319,51.001434552663774,50.982551561537711]
[]
[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,1.9109116181640624,7.7378510611005682,10.710002242509365,10.614660261367838,10.675609770316743,23.563278200000003,0.32247034022566662,{"$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$1014,Capex_FO_AC!$D$40)","v":0.3606262140776047},{"$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$1014,Capex_FO_AC!$D$40)","v":0.33696187283235207},{"$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$1014,Capex_FO_AC!$D$40)","v":0.43208217747307254},{"$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$1014,Capex_FO_AC!$D$40)","v":1.977012173502654},{"$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$1014,Capex_FO_AC!$D$40)","v":1.8311830647014735},{"$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$1014,Capex_FO_AC!$D$40)","v":1.8953947949271071},{"$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$1014,Capex_FO_AC!$D$40)","v":1.8576254594475521},{"$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$1014,Capex_FO_AC!$D$40)","v":1.8802311784661998}]
[null,null,null,{"$f":"+D34","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2871418876953129,2.8372842237191649,10.611715937640451,29.094882900000002,32.4584382561086,8.1124798000000009,21.811212604077195,{"$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$1014,Capex_FO_AC!$D$41)","v":28.134606085211878},{"$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$1014,Capex_FO_AC!$D$41)","v":33.058406745126248},{"$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$1014,Capex_FO_AC!$D$41)","v":33.161009465050967},{"$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$1014,Capex_FO_AC!$D$41)","v":24.509421196446773},{"$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$1014,Capex_FO_AC!$D$41)","v":29.668628851777626},{"$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$1014,Capex_FO_AC!$D$41)","v":28.826079883758283},{"$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$1014,Capex_FO_AC!$D$41)","v":20.211310310882407},{"$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$1014,Capex_FO_AC!$D$41)","v":19.753216905017897}]
[null,null,null,{"$f":"+D35","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,9.8973426897140833,{"$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$1014,Capex_FO_AC!$D$42)","v":15.562180262561649},{"$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$1014,Capex_FO_AC!$D$42)","v":19.574679828779598},{"$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$1014,Capex_FO_AC!$D$42)","v":21.723484800673742},{"$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$1014,Capex_FO_AC!$D$42)","v":13.403508588655571},{"$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$1014,Capex_FO_AC!$D$42)","v":10.131285517390776},{"$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$1014,Capex_FO_AC!$D$42)","v":13.63532950691244},{"$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$1014,Capex_FO_AC!$D$42)","v":13.0622476499358},{"$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$1014,Capex_FO_AC!$D$42)","v":14.823419739077014}]
[null,null,null,{"$f":"+D36","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+SUMIFS('Capex_FO input'!Q$42:Q$1014,'Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$C$39,'Capex_FO input'!$G$42:$G$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0},{"$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$1014,Capex_FO_AC!$D$43)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C39)","v":"Total Sewerage"},null,null,null,null,null,null,{"$f":"+SUM(J40:J43)","v":0},{"$f":"+SUM(K40:K43)","v":0},0,0,0,0,0,0,0,11.198053505859376,10.575135284819734,21.321718180149816,39.70954316136784,43.134048026425347,{"$f":"+SUM(X40:X43)","v":31.675758000000002},32.031025634016942,{"$f":"+SUM(Z40:Z43)","v":44.05741256185113},{"$f":"+SUM(AA40:AA43)","v":52.970048446738204},{"$f":"+SUM(AB40:AB43)","v":55.316576443197775},{"$f":"+SUM(AC40:AC43)","v":39.889941958605},41.631097433869876,44.356804185597831,35.131183420265756,36.456867822561108]
[]
[null,null,{"$f":"E14","v":"Recycled Water"}]
[null,null,null,{"$f":"+D40","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9565952195312499,0.46764852523719164,1.6024941011235958,1.6661199297597042,2.6454117643438915,2.2322999000000001,6.1953161999999999E-2,{"$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$1014,Capex_FO_AC!$D$47)","v":4.3193564179000008},{"$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$1014,Capex_FO_AC!$D$47)","v":1.8416747766000003},{"$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$1014,Capex_FO_AC!$D$47)","v":0},{"$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$1014,Capex_FO_AC!$D$47)","v":0},{"$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$1014,Capex_FO_AC!$D$47)","v":0},{"$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$1014,Capex_FO_AC!$D$47)","v":0},{"$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$1014,Capex_FO_AC!$D$47)","v":0},{"$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$1014,Capex_FO_AC!$D$47)","v":0}]
[null,null,null,{"$f":"+D41","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40446700722656248,0.21542142713472487,3.7306062674157308,4.7600413689463954,3.9856711203619914,4.9327444000000007,5.0062058950417478,{"$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$1014,Capex_FO_AC!$D$48)","v":5.8480784825548131},{"$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$1014,Capex_FO_AC!$D$48)","v":9.9338368077986487},{"$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$1014,Capex_FO_AC!$D$48)","v":10.215223364949987},{"$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$1014,Capex_FO_AC!$D$48)","v":11.406413473536006},{"$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$1014,Capex_FO_AC!$D$48)","v":4.188584679109284},{"$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$1014,Capex_FO_AC!$D$48)","v":8.4517711285115809},{"$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$1014,Capex_FO_AC!$D$48)","v":3.4919529593226581},{"$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$1014,Capex_FO_AC!$D$48)","v":3.9889958845075451}]
[null,null,null,{"$f":"+D42","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.354201805283861,{"$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$1014,Capex_FO_AC!$D$49)","v":0.44205545186924577},{"$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$1014,Capex_FO_AC!$D$49)","v":0.30652750519723865},{"$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$1014,Capex_FO_AC!$D$49)","v":0.4020025001005591},{"$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$1014,Capex_FO_AC!$D$49)","v":0.13441366798424545},{"$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$1014,Capex_FO_AC!$D$49)","v":0.17648266138016605},{"$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$1014,Capex_FO_AC!$D$49)","v":8.9332230391485509E-2},{"$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$1014,Capex_FO_AC!$D$49)","v":0.13701008102683851},{"$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$1014,Capex_FO_AC!$D$49)","v":8.8137743581511829E-2}]
[null,null,null,{"$f":"+D43","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0},{"$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$1014,Capex_FO_AC!$D$50)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C46)","v":"Total Recycled Water"},null,null,null,null,null,null,{"$f":"+SUM(J47:J50)","v":0},{"$f":"+SUM(K47:K50)","v":0},{"$f":"+SUM(L47:L50)","v":0},{"$f":"+SUM(M47:M50)","v":0},{"$f":"+SUM(N47:N50)","v":0},0,0,0,0,2.3610622267578125,0.68306995237191648,5.333100368539327,6.4261612987060994,6.6310828847058829,{"$f":"+SUM(X47:X50)","v":7.1650443000000008},17.422360862325608,{"$f":"+SUM(Z47:Z50)","v":10.609490352324061},{"$f":"+SUM(AA47:AA50)","v":12.082039089595886},{"$f":"+SUM(AB47:AB50)","v":10.617225865050546},{"$f":"+SUM(AC47:AC50)","v":11.540827141520252},4.3650673404894498,8.5411033589030669,3.6289630403494968,4.0771336280890571]
[]
[null,null,{"$f":"E15","v":"Rural Water"}]
[null,null,null,{"$f":"+D47","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$54)","v":0}]
[null,null,null,{"$f":"+D48","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0},{"$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$55)","v":0}]
[null,null,null,{"$f":"+D49","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0},{"$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$56)","v":0}]
[null,null,null,{"$f":"+D50","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0},{"$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$57)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C53)","v":"Total Rural Water"},null,null,null,null,null,null,{"$f":"+SUM(J54:J57)","v":0},{"$f":"+SUM(K54:K57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X54:X57)","v":0},0,{"$f":"+SUM(Z54:Z57)","v":0},{"$f":"+SUM(AA54:AA57)","v":0},{"$f":"+SUM(AB54:AB57)","v":0},{"$f":"+SUM(AC54:AC57)","v":0},0,0,0,0]
[]
[null,null,"Bulk Water"]
[null,null,null,{"$f":"+D54","v":"Headworks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0},{"$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$1014,Capex_FO_AC!$D$61)","v":0}]
[null,null,null,{"$f":"+D55","v":"Pipelines/network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0},{"$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$1014,Capex_FO_AC!$D$62)","v":0}]
[null,null,null,{"$f":"+D56","v":"Treatment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0},{"$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$1014,Capex_FO_AC!$D$63)","v":0}]
[null,null,null,{"$f":"+D57","v":"Corporate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0},{"$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$1014,Capex_FO_AC!$D$64)","v":0}]
[null,null,{"$f":"+CONCATENATE(\"Total \",C60)","v":"Total Bulk Water"},null,null,null,null,null,null,{"$f":"+SUM(J61:J64)","v":0},{"$f":"+SUM(K61:K64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(X61:X64)","v":0},0,{"$f":"+SUM(Z61:Z64)","v":0},{"$f":"+SUM(AA61:AA64)","v":0},{"$f":"+SUM(AB61:AB64)","v":0},{"$f":"+SUM(AC61:AC64)","v":0},0,0,0,0]
[]
[]
[null,null,null,"Above figures include contributions from:"]
[]
[null,null,null,null,"Government contributions"]
[null,null,null,null,null,{"$f":"C32","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,1.6914074847656249,0,8.1193034456928853E-2,6.1161364510166363E-2,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!Z$42:Z$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F71,'Capex_FO input'!AA$42:AA$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,null,{"$f":"C39","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,0.44792214023437499,0,1.709327041198502E-2,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!Z$42:Z$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F72,'Capex_FO input'!AA$42:AA$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,null,{"$f":"C46","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.1366588014981275E-3,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!Z$42:Z$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F73,'Capex_FO input'!AA$42:AA$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,null,{"$f":"C53","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!Z$42:Z$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F74,'Capex_FO input'!AA$42:AA$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,null,{"$f":"C60","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!Z$42:Z$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F75,'Capex_FO input'!AA$42:AA$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E70)","v":"Total Government contributions"},null,null,null,null,{"$f":"+SUM(J71:J75)","v":0},{"$f":"SUM(K71:K75)","v":0},{"$f":"SUM(L71:L75)","v":0},{"$f":"SUM(M71:M75)","v":0},{"$f":"+SUM(N71:N75)","v":0},0,0,0,0,2.1393296249999998,0,0.10042296367041201,6.1161364510166363E-2,0,{"$f":"+SUM(X71:X75)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions"]
[null,null,null,null,null,{"$f":"+F71","v":"Water"},null,null,null,null,null,null,null,null,null,null,null,null,1.0528514394781734,2.5424199713950739,2.4228781252520681,3.3823328222356492,2.0862474957670871,7.1677674944683156,5.2357040330765363,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AI$42:AI$1014)","v":10.911779386219621},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AJ$42:AJ$1014)","v":6.2438073729551018},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AK$42:AK$1014)","v":4.2909098306684852},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AL$42:AL$1014)","v":5.8543263641049439},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AM$42:AM$1014)","v":6.6111112808754129},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AN$42:AN$1014)","v":6.613833939512916},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AO$42:AO$1014)","v":11.515437276948385},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F79,'Capex_FO input'!AP$42:AP$1014)","v":12.211539561932339}]
[null,null,null,null,null,{"$f":"+F72","v":"Sewerage"},null,null,null,null,null,null,null,null,null,null,null,null,1.6684258856442198,3.4800197142438667,4.5481378502427363,9.5314305984380638,11.408679524567916,10.781139001928478,28.148574062422128,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AI$42:AI$1014)","v":9.3074147133931096},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AJ$42:AJ$1014)","v":9.4302038204488081},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AK$42:AK$1014)","v":7.3433888291055442},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AL$42:AL$1014)","v":7.3616730780707798},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AM$42:AM$1014)","v":9.6920404981868664},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AN$42:AN$1014)","v":9.2589417321950265},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AO$42:AO$1014)","v":6.8273949106110852},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F80,'Capex_FO input'!AP$42:AP$1014)","v":7.1556373373544826}]
[null,null,null,null,null,{"$f":"+F73","v":"Recycled Water"},null,null,null,null,null,null,null,null,null,null,null,null,0.35178054245573154,0.22478170126808064,1.1376041761905873,1.5424632357033636,1.7538789655473535,2.4386895036032077,1.8878663272079046,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AI$42:AI$1014)","v":2.7420812067757097},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AJ$42:AJ$1014)","v":2.0311303027817216},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AK$42:AK$1014)","v":1.0191291110732608},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AL$42:AL$1014)","v":1.3933471363849794},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AM$42:AM$1014)","v":1.5259245993651067},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AN$42:AN$1014)","v":3.0525375789432059},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AO$42:AO$1014)","v":1.3821699933395628},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F81,'Capex_FO input'!AP$42:AP$1014)","v":1.7071364482638964}]
[null,null,null,null,null,{"$f":"+F74","v":"Rural Water"},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AK$42:AK$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F82,'Capex_FO input'!AL$42:AL$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,null,{"$f":"F75","v":"Bulk Water"},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AI$42:AI$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AJ$42:AJ$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AK$42:AK$1014)","v":0},{"$f":"+SUMIF('Capex_FO input'!$E$42:$E$1014,Capex_FO_AC!$F83,'Capex_FO input'!AL$42:AL$1014)","v":0},{"$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$1014)","v":0}]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E78)","v":"Total Customer contributions"},null,null,null,null,{"$f":"+SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0},{"$f":"SUM(M79:M83)","v":0},{"$f":"+SUM(N79:N83)","v":0},0,0,0,0,3.0730578675781248,6.2472213869070217,8.1086201516853915,14.456226656377078,15.248805985882356,{"$f":"+SUM(X79:X83)","v":20.387596000000002},35.272144422706567,22.961275306388437,17.705141496185632,12.653427770847289,14.609346578560704,17.829076378427388,18.925313250651147,19.725002180899033,21.074313347550717]
[]
[]
[]
[null,null,"Gifted Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4182368981054685,6.6445061294117638,18.785726491436545,18.076502334555499,27.547950471102073,41.072945168899004,50.068675384760112,42.318212786494229,29.65869974123688,19.283286688402633,21.630831706692511,27.889589356543944,29.209067063060591,30.046027223942286,31.587719036975837]
[]
[null,null,"Asset disposals"]
[null,null,null,"Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47466376054687498,0.48172128178368118,0.49302428596485215,0.35333342080036961,0.48084318674138471,0.5423248781790001,0.83399999999999996,0.83400000000000007,0.83400000000000019,0.83400000000000007,0.83400000000000007,0.83400000000000007,0.83400000000000007,0.83400000000000007,0.83400000000000019]
[null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66842908439453119,0.61054113017077793,0.66415952397249634,0.38242134395889094,0.73311567239819009,1.0186327547080003,1.0892975,1.0896828250244384,1.0896733831551733,1.0896692256421308,1.0896692256421308,1.0896692256421308,1.0896692256421308,1.0896692256421308,1.089669225642131]

{"sheet":"ExpSummary_FO","index":8,"n_rows":30,"n_cols":33,"rows_kept":30,"cut":false,"hidden":false,"merged":[[3,28,3,32],[2,1,2,5],[3,23,3,24],[3,25,3,27]]}
[80,"Expenditure Summary"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[]
[]
[null,null,null,null,null,"Operating Expenditure"]
[null,null,null,null,null,null,"Total Controllable Operating Expenditure",null,null,null,{"$f":"Opex_Breakdown!K17","v":0},{"$f":"Opex_Breakdown!L17","v":0},{"$f":"Opex_Breakdown!M17","v":0},{"$f":"Opex_Breakdown!N17","v":0},{"$f":"Opex_Breakdown!O17","v":0},{"$f":"Opex_Breakdown!P17","v":0},{"$f":"Opex_Breakdown!Q17","v":0},{"$f":"Opex_Breakdown!R17","v":0},{"$f":"Opex_Breakdown!S17","v":40.633734059781915},{"$f":"Opex_Breakdown!T17","v":37.281888379451544},{"$f":"Opex_Breakdown!U17","v":39.314886931428667},{"$f":"Opex_Breakdown!V17","v":44.134449373545081},{"$f":"Opex_Breakdown!W17","v":40.244686095062335},{"$f":"Opex_Breakdown!X17","v":44.191963587921855},{"$f":"Opex_Breakdown!Y17","v":42.528360804590456},{"$f":"Opex_Breakdown!Z17","v":45.974985000000004},{"$f":"Opex_Breakdown!AA17","v":48.295259000000001},{"$f":"Opex_Breakdown!AB17","v":49.127886000000004},{"$f":"Opex_Breakdown!AC17","v":50.486685999999992},{"$f":"Opex_Breakdown!AD17","v":52.298555999999998},{"$f":"Opex_Breakdown!AE17","v":53.175442999999994},{"$f":"Opex_Breakdown!AF17","v":54.703865999999998},{"$f":"Opex_Breakdown!AG17","v":56.012360000000008}]
[null,null,null,null,null,null,"Total Non-controllable Operating Expenditure",null,null,null,{"$f":"Opex_Breakdown!K34","v":0},{"$f":"Opex_Breakdown!L34","v":0},{"$f":"Opex_Breakdown!M34","v":0},{"$f":"Opex_Breakdown!N34","v":0},{"$f":"Opex_Breakdown!O34","v":0},{"$f":"Opex_Breakdown!P34","v":0},{"$f":"Opex_Breakdown!Q34","v":0},{"$f":"Opex_Breakdown!R34","v":0},{"$f":"Opex_Breakdown!S34","v":13.089864902959798},{"$f":"Opex_Breakdown!T34","v":8.0489520316272483},{"$f":"Opex_Breakdown!U34","v":18.608508543203801},{"$f":"Opex_Breakdown!V34","v":12.747689643664582},{"$f":"Opex_Breakdown!W34","v":13.256943858756285},{"$f":"Opex_Breakdown!X34","v":15.477759594705407},{"$f":"Opex_Breakdown!Y34","v":16.726170655314512},{"$f":"Opex_Breakdown!Z34","v":16.031711597351968},{"$f":"Opex_Breakdown!AA34","v":16.001677319084997},{"$f":"Opex_Breakdown!AB34","v":16.604825141602134},{"$f":"Opex_Breakdown!AC34","v":17.576960375128795},{"$f":"Opex_Breakdown!AD34","v":18.060799894604688},{"$f":"Opex_Breakdown!AE34","v":18.037920364383549},{"$f":"Opex_Breakdown!AF34","v":17.735800887984048},{"$f":"Opex_Breakdown!AG34","v":17.735045818707331}]
[null,null,null,null,null,null,"Total Prescribed Operating Expenditure",null,null,null,{"$f":"Opex_Breakdown!K37","v":0},{"$f":"Opex_Breakdown!L37","v":0},{"$f":"Opex_Breakdown!M37","v":0},{"$f":"Opex_Breakdown!N37","v":0},{"$f":"Opex_Breakdown!O37","v":0},{"$f":"Opex_Breakdown!P37","v":0},{"$f":"Opex_Breakdown!Q37","v":0},{"$f":"Opex_Breakdown!R37","v":0},{"$f":"Opex_Breakdown!S37","v":53.723598962741711},{"$f":"Opex_Breakdown!T37","v":45.330840411078796},{"$f":"Opex_Breakdown!U37","v":57.923395474632471},{"$f":"Opex_Breakdown!V37","v":56.882139017209667},{"$f":"Opex_Breakdown!W37","v":53.501629953818622},{"$f":"Opex_Breakdown!X37","v":59.669723182627266},{"$f":"Opex_Breakdown!Y37","v":59.254531459904968},{"$f":"+Opex_FO!Z95","v":62.010003531305898},{"$f":"+Opex_FO!AA95","v":64.299588146200009},{"$f":"+Opex_FO!AB95","v":65.736593613504027},{"$f":"+Opex_FO!AC95","v":68.064385051393501},{"$f":"+Opex_FO!AD95","v":70.356577607918453},{"$f":"+Opex_FO!AE95","v":71.208839508342493},{"$f":"+Opex_FO!AF95","v":72.441643864849567},{"$f":"+Opex_FO!AG95","v":73.742537719750757}]
[]
[]
[null,null,null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,"Total Gross Capital Expenditure",null,null,{"$f":"Capex_FO_AC!J17","v":0},{"$f":"Capex_FO_AC!K17","v":0},{"$f":"Capex_FO_AC!L17","v":0},{"$f":"Capex_FO_AC!M17","v":0},{"$f":"Capex_FO_AC!N17","v":0},{"$f":"Capex_FO_AC!O17","v":0},{"$f":"Capex_FO_AC!P17","v":0},{"$f":"Capex_FO_AC!Q17","v":0},{"$f":"Capex_FO_AC!R17","v":0},{"$f":"Capex_FO_AC!S17","v":21.721995333007815},{"$f":"Capex_FO_AC!T17","v":18.98414858121442},{"$f":"Capex_FO_AC!U17","v":38.013296737453189},{"$f":"Capex_FO_AC!V17","v":73.303847056211097},{"$f":"Capex_FO_AC!W17","v":64.774383606877848},{"$f":"Capex_FO_AC!X17","v":70.961399000000014},{"$f":"Capex_FO_AC!Y17","v":74.700130328689255},{"$f":"Capex_FO_AC!Z17","v":90.840957202709831},{"$f":"Capex_FO_AC!AA17","v":94.187840601014628},{"$f":"Capex_FO_AC!AB17","v":98.749476392812952},{"$f":"Capex_FO_AC!AC17","v":92.069346272406278},{"$f":"Capex_FO_AC!AD17","v":90.414410551005062},{"$f":"Capex_FO_AC!AE17","v":92.753014350514093},{"$f":"Capex_FO_AC!AF17","v":89.761581013279027},{"$f":"Capex_FO_AC!AG17","v":91.51655301218787}]
[null,null,null,null,null,null,"Total Government Contributions",null,null,{"$f":"Capex_FO_AC!J20","v":0},{"$f":"Capex_FO_AC!K20","v":0},{"$f":"Capex_FO_AC!L20","v":0},{"$f":"Capex_FO_AC!M20","v":0},{"$f":"Capex_FO_AC!N20","v":0},{"$f":"Capex_FO_AC!O20","v":0},{"$f":"Capex_FO_AC!P20","v":0},{"$f":"Capex_FO_AC!Q20","v":0},{"$f":"Capex_FO_AC!R20","v":0},{"$f":"Capex_FO_AC!S20","v":2.1393296249999998},{"$f":"Capex_FO_AC!T20","v":0},{"$f":"Capex_FO_AC!U20","v":0.10042296367041201},{"$f":"Capex_FO_AC!V20","v":6.1161364510166363E-2},{"$f":"Capex_FO_AC!W20","v":0},{"$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},{"$f":"Capex_FO_AC!AG20","v":0}]
[null,null,null,null,null,null,"Total Customer Contributions",null,null,{"$f":"Capex_FO_AC!J21","v":0},{"$f":"Capex_FO_AC!K21","v":0},{"$f":"Capex_FO_AC!L21","v":0},{"$f":"Capex_FO_AC!M21","v":0},{"$f":"Capex_FO_AC!N21","v":0},{"$f":"Capex_FO_AC!O21","v":0},{"$f":"Capex_FO_AC!P21","v":0},{"$f":"Capex_FO_AC!Q21","v":0},{"$f":"Capex_FO_AC!R21","v":0},{"$f":"Capex_FO_AC!S21","v":3.0730578675781248},{"$f":"Capex_FO_AC!T21","v":6.2472213869070217},{"$f":"Capex_FO_AC!U21","v":8.1086201516853915},{"$f":"Capex_FO_AC!V21","v":14.456226656377078},{"$f":"Capex_FO_AC!W21","v":15.248805985882356},{"$f":"Capex_FO_AC!X21","v":20.387596000000002},{"$f":"Capex_FO_AC!Y21","v":35.272144422706567},{"$f":"Capex_FO_AC!Z21","v":22.961275306388437},{"$f":"Capex_FO_AC!AA21","v":17.705141496185632},{"$f":"Capex_FO_AC!AB21","v":12.653427770847289},{"$f":"Capex_FO_AC!AC21","v":14.609346578560704},{"$f":"Capex_FO_AC!AD21","v":17.829076378427388},{"$f":"Capex_FO_AC!AE21","v":18.925313250651147},{"$f":"Capex_FO_AC!AF21","v":19.725002180899033},{"$f":"Capex_FO_AC!AG21","v":21.074313347550717}]
[null,null,null,null,null,null,"Total Net Capital Expenditure",null,null,{"$f":"J19-SUM(J20:J21)","v":0},{"$f":"K19-SUM(K20:K21)","v":0},0,0,0,0,0,0,0,16.509607840429691,12.736927194307398,29.804253622097384,58.786459035323851,{"$f":"W19-SUM(W20:W21)","v":49.525577620995492},50.573803000000012,39.427985905982688,67.879681896321387,76.482699104828995,86.096048621965664,77.459999693845575,72.585334172577674,73.827701099862949,70.036578832380002,70.442239664637157]
[]
[null,null,null,null,null,null,"Gifted Assets",null,null,{"$f":"Capex_FO_AC!J23","v":0},{"$f":"Capex_FO_AC!K23","v":0},{"$f":"Capex_FO_AC!L23","v":0},{"$f":"Capex_FO_AC!M23","v":0},{"$f":"Capex_FO_AC!N23","v":0},{"$f":"Capex_FO_AC!O23","v":0},{"$f":"Capex_FO_AC!P23","v":0},{"$f":"Capex_FO_AC!Q23","v":0},{"$f":"Capex_FO_AC!R23","v":0},{"$f":"Capex_FO_AC!S23","v":7.4182368981054685},{"$f":"Capex_FO_AC!T23","v":6.6445061294117638},{"$f":"Capex_FO_AC!U23","v":18.785726491436545},{"$f":"Capex_FO_AC!V23","v":18.076502334555499},{"$f":"Capex_FO_AC!W23","v":27.547950471102073},{"$f":"Capex_FO_AC!X23","v":41.072945168899004},{"$f":"Capex_FO_AC!Y23","v":50.068675384760112},{"$f":"Capex_FO_AC!Z23","v":42.318212786494229},{"$f":"Capex_FO_AC!AA23","v":29.65869974123688},{"$f":"Capex_FO_AC!AB23","v":19.283286688402633},{"$f":"Capex_FO_AC!AC23","v":21.630831706692511},{"$f":"Capex_FO_AC!AD23","v":27.889589356543944},{"$f":"Capex_FO_AC!AE23","v":29.209067063060591},{"$f":"Capex_FO_AC!AF23","v":30.046027223942286},{"$f":"Capex_FO_AC!AG23","v":31.587719036975837}]
[null,null,null,null,null,null,"Proceeds from Disposals",null,null,{"$f":"Capex_FO_AC!J24","v":0},{"$f":"Capex_FO_AC!K24","v":0},{"$f":"Capex_FO_AC!L24","v":0},{"$f":"Capex_FO_AC!M24","v":0},{"$f":"Capex_FO_AC!N24","v":0},{"$f":"Capex_FO_AC!O24","v":0},{"$f":"Capex_FO_AC!P24","v":0},{"$f":"Capex_FO_AC!Q24","v":0},{"$f":"Capex_FO_AC!R24","v":0},{"$f":"Capex_FO_AC!S24","v":0.47466376054687498},{"$f":"Capex_FO_AC!T24","v":0.48172128178368118},{"$f":"Capex_FO_AC!U24","v":0.49302428596485215},{"$f":"Capex_FO_AC!V24","v":0.35333342080036961},{"$f":"Capex_FO_AC!W24","v":0.48084318674138471},{"$f":"Capex_FO_AC!X24","v":0.5423248781790001},{"$f":"Capex_FO_AC!Y24","v":0.83399999999999996},{"$f":"Capex_FO_AC!Z24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AA24","v":0.83400000000000019},{"$f":"Capex_FO_AC!AB24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AC24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AD24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AE24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AF24","v":0.83400000000000007},{"$f":"Capex_FO_AC!AG24","v":0.83400000000000019}]
[]
[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,{"$f":"+RollForward_FO!Z15","v":6.7},{"$f":"+RollForward_FO!AA15","v":6.7},{"$f":"+RollForward_FO!AB15","v":6.7},{"$f":"+RollForward_FO!AC15","v":0.68500000000000005},{"$f":"+RollForward_FO!AD15","v":0.68500000000000005},{"$f":"+RollForward_FO!AE15","v":0.68500000000000005},{"$f":"+RollForward_FO!AF15","v":0.68500000000000005},{"$f":"+RollForward_FO!AG15","v":0.68500000000000005}]
[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,{"$f":"+'Capex_FO input'!D32","v":0.65149163092396201},{"$f":"+'Capex_FO input'!E32","v":2.2828319827740389},{"$f":"+'Capex_FO input'!F32","v":4.5547506650364422},{"$f":"+'Capex_FO input'!G32","v":6.8421938112699525},{"$f":"+'Capex_FO input'!H32","v":8.7554450777316291},{"$f":"+'Capex_FO input'!I32","v":10.520214856445788},{"$f":"+'Capex_FO input'!J32","v":12.160149416712942},{"$f":"+'Capex_FO input'!K32","v":13.681030780365694}]
[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,{"$f":"SUM(Z28:Z29)","v":7.3514916309239622},8.982831982774039,11.254750665036443,7.527193811269953,9.4404450777316296,11.205214856445789,12.845149416712943,14.366030780365694]

{"sheet":"RollForward_FO","index":9,"n_rows":85,"n_cols":33,"rows_kept":85,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[3,23,3,24],[3,25,3,27]]}
[80,"Rolled forward regulatory asset base (RAB)"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Rolled forward asset base"]
[]
[null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R24","v":309.4526879597903},302.40647309873617,313.60901765304618,320.72098227216105,344.46650765882015,416.79975664831113,458.39638531495171,501.688836526817,532.01821761097835,591.71240787637589,658.37827499843081,{"$f":"+AC24","v":732.38557295536009},801.48437883793576,863.79526793278183,925.58375417619902,981.94118359186609]
[null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R30","v":302.40647309873617},313.60901765304618,320.72098227216105,344.46650765882015,396.53438268346883,458.39638531495171,501.688836526817,532.01821761097835,591.71240787637589,658.37827499843081,732.38557295536009,{"$f":"+AC30","v":801.48437883793576},863.79526793278183,925.58375417619902,981.94118359186609,1037.1833924761374]
[]
[null,null,null,null,"Regulatory depreciation - Existing Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!Y3","v":4.0805886035253449},{"$f":"+Determination_Lookup!Z3","v":4.7622999989010779},{"$f":"+Determination_Lookup!AA3","v":4.7622999989010779},{"$f":"+Determination_Lookup!AB3","v":4.7622999989010779},{"$f":"+Determination_Lookup!AC3","v":4.7622999989010779},{"$f":"+Determination_Lookup!AD3","v":4.7622999989010779},{"$f":"+Determination_Lookup!AE3","v":5.9828859713948406},{"$f":"+Determination_Lookup!AF3","v":5.9828859713948406},{"$f":"IF(Z37=\"\",Z82,Z37)","v":6.7},6.7,6.7,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[null,null,null,null,"Regulatory depreciation - New Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!AH3","v":2.9656262575288017},{"$f":"+Determination_Lookup!AI3","v":7.009952667175201E-2},{"$f":"+Determination_Lookup!AJ3","v":0.3809412945077596},{"$f":"+Determination_Lookup!AK3","v":0.80340395057232883},{"$f":"+Determination_Lookup!AL3","v":1.6029505909737169},{"$f":"+Determination_Lookup!AM3","v":2.685805768712465},{"$f":"+Determination_Lookup!AN3","v":0.75614093856084863},{"$f":"+Determination_Lookup!AO3","v":2.2817188504265187},{"$f":"IF(Z34=\"\",ExpSummary_FO!Z29,Z34)","v":0.65149163092396201},{"$f":"IF(AA34=\"\",ExpSummary_FO!AA29,AA34)","v":2.2828319827740389},{"$f":"IF(AB34=\"\",ExpSummary_FO!AB29,AB34)","v":4.5547506650364422},{"$f":"IF(AC34=\"\",ExpSummary_FO!AC29,AC34)","v":6.8421938112699525},{"$f":"IF(AD34=\"\",ExpSummary_FO!AD29,AD34)","v":8.7554450777316291},{"$f":"IF(AE34=\"\",ExpSummary_FO!AE29,AE34)","v":10.520214856445788},{"$f":"IF(AF34=\"\",ExpSummary_FO!AF29,AF34)","v":12.160149416712942},{"$f":"IF(AG34=\"\",ExpSummary_FO!AG29,AG34)","v":13.681030780365694}]
[null,null,null,null,"Regulatory depreciation - Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15:R16)","v":7.0462148610541462},{"$f":"SUM(S15:S16)","v":4.8323995255728303},5.1432412934088374,5.5657039494734066,6.3652505898747949,7.4481057676135425,{"$f":"SUM(X15:X16)","v":6.7390269099556894},8.2646048218213597,7.3514916309239622,8.982831982774039,11.254750665036443,{"$f":"SUM(AC15:AC16)","v":7.527193811269953},9.4404450777316296,11.205214856445789,12.845149416712943,14.366030780365694]
[]
[]
[]
[]
[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,{"$f":"+Determination_Lookup!D3","v":309.4526879597903},{"$f":"+R30","v":302.40647309873617},313.60901765304618,320.72098227216105,344.46650765882015,{"$f":"+Determination_Lookup!E3","v":416.79975664831113},{"$f":"+W30","v":458.39638531495171},501.688836526817,{"$f":"+Y30","v":532.01821761097835},{"$f":"+Z30","v":591.71240787637589},658.37827499843081,{"$f":"+AB30","v":732.38557295536009},801.48437883793576,863.79526793278183,925.58375417619902,981.94118359186609]
[null,null,null,"plus Gross capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R19","v":0},{"$f":"ExpSummary_FO!S19","v":21.721995333007815},{"$f":"ExpSummary_FO!T19","v":18.98414858121442},{"$f":"ExpSummary_FO!U19","v":38.013296737453189},{"$f":"ExpSummary_FO!V19","v":73.303847056211097},{"$f":"ExpSummary_FO!W19","v":64.774383606877848},{"$f":"ExpSummary_FO!X19","v":70.961399000000014},{"$f":"ExpSummary_FO!Y19","v":74.700130328689255},{"$f":"ExpSummary_FO!Z19","v":90.840957202709831},{"$f":"ExpSummary_FO!AA19","v":94.187840601014628},{"$f":"ExpSummary_FO!AB19","v":98.749476392812952},{"$f":"ExpSummary_FO!AC19","v":92.069346272406278},{"$f":"ExpSummary_FO!AD19","v":90.414410551005062},{"$f":"ExpSummary_FO!AE19","v":92.753014350514093},{"$f":"ExpSummary_FO!AF19","v":89.761581013279027},{"$f":"ExpSummary_FO!AG19","v":91.51655301218787}]
[null,null,null,"less Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R20","v":0},{"$f":"ExpSummary_FO!S20","v":2.1393296249999998},{"$f":"ExpSummary_FO!T20","v":0},{"$f":"ExpSummary_FO!U20","v":0.10042296367041201},{"$f":"ExpSummary_FO!V20","v":6.1161364510166363E-2},{"$f":"ExpSummary_FO!W20","v":0},{"$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},{"$f":"ExpSummary_FO!AG20","v":0}]
[null,null,null,"less Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R21","v":0},{"$f":"ExpSummary_FO!S21","v":3.0730578675781248},{"$f":"ExpSummary_FO!T21","v":6.2472213869070217},{"$f":"ExpSummary_FO!U21","v":8.1086201516853915},{"$f":"ExpSummary_FO!V21","v":14.456226656377078},{"$f":"ExpSummary_FO!W21","v":15.248805985882356},{"$f":"ExpSummary_FO!X21","v":20.387596000000002},{"$f":"ExpSummary_FO!Y21","v":35.272144422706567},{"$f":"ExpSummary_FO!Z21","v":22.961275306388437},{"$f":"ExpSummary_FO!AA21","v":17.705141496185632},{"$f":"ExpSummary_FO!AB21","v":12.653427770847289},{"$f":"ExpSummary_FO!AC21","v":14.609346578560704},{"$f":"ExpSummary_FO!AD21","v":17.829076378427388},{"$f":"ExpSummary_FO!AE21","v":18.925313250651147},{"$f":"ExpSummary_FO!AF21","v":19.725002180899033},{"$f":"ExpSummary_FO!AG21","v":21.074313347550717}]
[null,null,null,"less Proceeds from disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R25","v":0},{"$f":"ExpSummary_FO!S25","v":0.47466376054687498},{"$f":"ExpSummary_FO!T25","v":0.48172128178368118},{"$f":"ExpSummary_FO!U25","v":0.49302428596485215},{"$f":"ExpSummary_FO!V25","v":0.35333342080036961},{"$f":"ExpSummary_FO!W25","v":0.48084318674138471},{"$f":"ExpSummary_FO!X25","v":0.5423248781790001},{"$f":"ExpSummary_FO!Y25","v":0.83399999999999996},{"$f":"ExpSummary_FO!Z25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AA25","v":0.83400000000000019},{"$f":"ExpSummary_FO!AB25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AC25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AD25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AE25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AF25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AG25","v":0.83400000000000019}]
[null,null,null,"less Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":7.0462148610541462},{"$f":"S17","v":4.8323995255728303},5.1432412934088374,5.5657039494734066,6.3652505898747949,7.4481057676135425,6.7390269099556894,8.2646048218213597,7.3514916309239622,8.982831982774039,11.254750665036443,{"$f":"AC17","v":7.527193811269953},9.4404450777316296,11.205214856445789,12.845149416712943,14.366030780365694]
[null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R24:R25)-SUM(R26:R29)","v":302.40647309873617},{"$f":"+SUM(S24:S25)-SUM(S26:S29)","v":313.60901765304618},320.72098227216105,344.46650765882015,396.53438268346883,{"$f":"+SUM(W24:W25)-SUM(W26:W29)","v":458.39638531495171},501.688836526817,532.01821761097835,591.71240787637589,658.37827499843081,732.38557295536009,{"$f":"+SUM(AC24:AC25)-SUM(AC26:AC29)","v":801.48437883793576},863.79526793278183,925.58375417619902,981.94118359186609,1037.1833924761374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V30=W24,\"\",\"ERROR >>> check why 2016-17 closing RAB not equal to 2017-18 opening RAB?\")","v":"ERROR >>> check why 2016-17 closing RAB not equal to 2017-18 opening RAB?"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (new assets) override is used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (New assets):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business to provide separate depreciation reconciliation workbook if (existing assets) override is used"]
[null,null,"Depreciation of asset base as at 1/7/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation override (Existing assets):",6.7,6.7,6.7,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[]
[]
[null,null,null,"Asset class",null,"Remaining Life","Book Value","% of total","Average Asset life"]
[null,null,1,"Buildings",0,41.25,5.7491156796608323,{"$f":"+IF(ISERROR(G41/$G$82),\"\",G41/$G$82)","v":1.0806327740412205E-2},{"$f":"G41/$G$82*F41","v":0.44576101929200346},null,null,null,null,null,null,null,null,"<<<Enter a breakdown of each asset class with its",null,null,null,null,null,null,null,{"$f":"IF(H41<=0,0,($Y$30*J41)/MAX(H41,1))","v":0},{"$f":"IF($F41<=0,0,IF(SUM($Z41:Z41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:Z41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AA41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AA41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AB41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AB41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AC41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AC41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AD41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AD41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AE41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AE41)))","v":0.13937365389997994},{"$f":"IF($F41<=0,0,IF(SUM($Z41:AF41)+($Y$30*$H41)/$F41<($Y$30*$H41),($Y$30*$H41)/$F41,($Y$30*$H41)-SUM($Z41:AF41)))","v":0.13937365389997994}]
[null,null,2,"Fixtures & Fittings",0,3.23,0.18292488360247508,3.4383483551712386E-4,1.11058651872031E-3,null,null,null,null,null,null,null,null,"respective remaining asset life",null,null,null,null,null,null,null,{"$f":"IF(H42<=0,0,($Y$30*J42)/MAX(H42,1))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($Z42:Z42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:Z42)))","v":5.6633559239747416E-2},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AA42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AA42)))","v":5.6633559239747416E-2},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AB42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AB42)))","v":5.6633559239747416E-2},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AC42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AC42)))","v":1.3025718625141902E-2},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AD42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AD42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AE42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AE42)))","v":0},{"$f":"IF($F42<=0,0,IF(SUM($Z42:AF42)+($Y$30*$H42)/$F42<($Y$30*$H42),($Y$30*$H42)/$F42,($Y$30*$H42)-SUM($Z42:AF42)))","v":0}]
[null,null,3,"General Equipment",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F43<=0,0,IF(SUM($Z43:Z43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:Z43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AA43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AA43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AB43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AB43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AC43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AC43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AD43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AD43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AE43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AE43)))","v":0},{"$f":"IF($F43<=0,0,IF(SUM($Z43:AF43)+($Y$30*$H43)/$F43<($Y$30*$H43),($Y$30*$H43)/$F43,($Y$30*$H43)-SUM($Z43:AF43)))","v":0}]
[null,null,4,"IT Equipment",0,1.26,0.31414413715397388,5.9048116144622728E-4,7.4400626342224633E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F44<=0,0,IF(SUM($Z44:Z44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:Z44)))","v":0.24932280559165251},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AA44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AA44)))","v":6.4823929453829671E-2},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AB44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AB44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AC44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AC44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AD44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AD44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AE44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AE44)))","v":0},{"$f":"IF($F44<=0,0,IF(SUM($Z44:AF44)+($Y$30*$H44)/$F44<($Y$30*$H44),($Y$30*$H44)/$F44,($Y$30*$H44)-SUM($Z44:AF44)))","v":0}]
[null,null,5,"Land",0,0,16.381146943246932,3.0790829841681178E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F45<=0,0,IF(SUM($Z45:Z45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:Z45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AA45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AA45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AB45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AB45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AC45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AC45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AD45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AD45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AE45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AE45)))","v":0},{"$f":"IF($F45<=0,0,IF(SUM($Z45:AF45)+($Y$30*$H45)/$F45<($Y$30*$H45),($Y$30*$H45)/$F45,($Y$30*$H45)-SUM($Z45:AF45)))","v":0}]
[null,null,6,"Motor Vehicles",0,3.42,5.9354828462765052,1.1156632864663903E-2,3.8155684397150544E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F46<=0,0,IF(SUM($Z46:Z46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:Z46)))","v":1.7355356523972378},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AA46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AA46)))","v":1.7355356523972378},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AB46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AB46)))","v":1.7355356523972378},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AC46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AC46)))","v":0.72892497400683975},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AD46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AD46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AE46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AE46)))","v":0},{"$f":"IF($F46<=0,0,IF(SUM($Z46:AF46)+($Y$30*$H46)/$F46<($Y$30*$H46),($Y$30*$H46)/$F46,($Y$30*$H46)-SUM($Z46:AF46)))","v":0}]
[null,null,7,"Plant & Equipment",0,8.35,4.3942407511540971,8.2596365029217311E-3,6.8967964799396445E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F47<=0,0,IF(SUM($Z47:Z47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:Z47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AA47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AA47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AB47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AB47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AC47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AC47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AD47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AD47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AE47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AE47)))","v":0.52626072938910107},{"$f":"IF($F47<=0,0,IF(SUM($Z47:AF47)+($Y$30*$H47)/$F47<($Y$30*$H47),($Y$30*$H47)/$F47,($Y$30*$H47)-SUM($Z47:AF47)))","v":0.52626072938910107}]
[null,null,8,"Intangibles",0,3.26,6.4083476109286082,1.2045453321312806E-2,3.9268177827479746E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F48<=0,0,IF(SUM($Z48:Z48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:Z48)))","v":1.9657670571537051},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AA48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AA48)))","v":1.9657670571537051},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AB48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AB48)))","v":1.9657670571537051},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AC48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AC48)))","v":0.5110994348599629},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AD48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AD48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AE48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AE48)))","v":0},{"$f":"IF($F48<=0,0,IF(SUM($Z48:AF48)+($Y$30*$H48)/$F48<($Y$30*$H48),($Y$30*$H48)/$F48,($Y$30*$H48)-SUM($Z48:AF48)))","v":0}]
[null,null,9,"Reservoir ",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F49<=0,0,IF(SUM($Z49:Z49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:Z49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AA49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AA49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AB49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AB49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AC49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AC49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AD49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AD49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AE49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AE49)))","v":0},{"$f":"IF($F49<=0,0,IF(SUM($Z49:AF49)+($Y$30*$H49)/$F49<($Y$30*$H49),($Y$30*$H49)/$F49,($Y$30*$H49)-SUM($Z49:AF49)))","v":0}]
[null,null,10,"Water Infrastructure",0,52.86,203.12486588519349,0.38180374083413304,20.182145740492274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F50<=0,0,IF(SUM($Z50:Z50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:Z50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AA50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AA50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AB50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AB50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AC50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AC50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AD50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AD50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AE50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AE50)))","v":3.8427269329508014},{"$f":"IF($F50<=0,0,IF(SUM($Z50:AF50)+($Y$30*$H50)/$F50<($Y$30*$H50),($Y$30*$H50)/$F50,($Y$30*$H50)-SUM($Z50:AF50)))","v":3.8427269329508014}]
[null,null,11,"Sewer Infrastructure",0,56.09,255.05568438436637,0.47941552598489384,26.890416852492699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F51<=0,0,IF(SUM($Z51:Z51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:Z51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AA51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AA51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AB51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AB51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AC51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AC51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AD51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AD51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AE51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AE51)))","v":4.5472953045019233},{"$f":"IF($F51<=0,0,IF(SUM($Z51:AF51)+($Y$30*$H51)/$F51<($Y$30*$H51),($Y$30*$H51)/$F51,($Y$30*$H51)-SUM($Z51:AF51)))","v":4.5472953045019233}]
[null,null,12,"Recycled Water Infrastructure",0,62.32,34.467864871459916,6.4787536913017987E-2,4.0375593004192813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F52<=0,0,IF(SUM($Z52:Z52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:Z52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AA52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AA52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AB52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AB52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AC52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AC52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AD52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AD52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AE52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AE52)))","v":0.55308327843179228},{"$f":"IF($F52<=0,0,IF(SUM($Z52:AF52)+($Y$30*$H52)/$F52<($Y$30*$H52),($Y$30*$H52)/$F52,($Y$30*$H52)-SUM($Z52:AF52)))","v":0.55308327843179228}]
[null,null,13,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F53<=0,0,IF(SUM($Z53:Z53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:Z53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AA53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AA53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AB53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AB53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AC53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AC53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AD53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AD53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AE53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AE53)))","v":0},{"$f":"IF($F53<=0,0,IF(SUM($Z53:AF53)+($Y$30*$H53)/$F53<($Y$30*$H53),($Y$30*$H53)/$F53,($Y$30*$H53)-SUM($Z53:AF53)))","v":0}]
[null,null,14,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F54<=0,0,IF(SUM($Z54:Z54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:Z54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AA54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AA54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AB54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AB54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AC54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AC54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AD54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AD54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AE54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AE54)))","v":0},{"$f":"IF($F54<=0,0,IF(SUM($Z54:AF54)+($Y$30*$H54)/$F54<($Y$30*$H54),($Y$30*$H54)/$F54,($Y$30*$H54)-SUM($Z54:AF54)))","v":0}]
[null,null,15,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F55<=0,0,IF(SUM($Z55:Z55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:Z55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AA55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AA55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AB55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AB55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AC55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AC55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AD55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AD55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AE55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AE55)))","v":0},{"$f":"IF($F55<=0,0,IF(SUM($Z55:AF55)+($Y$30*$H55)/$F55<($Y$30*$H55),($Y$30*$H55)/$F55,($Y$30*$H55)-SUM($Z55:AF55)))","v":0}]
[null,null,16,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F56<=0,0,IF(SUM($Z56:Z56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:Z56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AA56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AA56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AB56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AB56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AC56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AC56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AD56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AD56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AE56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AE56)))","v":0},{"$f":"IF($F56<=0,0,IF(SUM($Z56:AF56)+($Y$30*$H56)/$F56<($Y$30*$H56),($Y$30*$H56)/$F56,($Y$30*$H56)-SUM($Z56:AF56)))","v":0}]
[null,null,17,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F57<=0,0,IF(SUM($Z57:Z57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:Z57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AA57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AA57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AB57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AB57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AC57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AC57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AD57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AD57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AE57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AE57)))","v":0},{"$f":"IF($F57<=0,0,IF(SUM($Z57:AF57)+($Y$30*$H57)/$F57<($Y$30*$H57),($Y$30*$H57)/$F57,($Y$30*$H57)-SUM($Z57:AF57)))","v":0}]
[null,null,18,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F58<=0,0,IF(SUM($Z58:Z58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:Z58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AA58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AA58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AB58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AB58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AC58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AC58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AD58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AD58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AE58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AE58)))","v":0},{"$f":"IF($F58<=0,0,IF(SUM($Z58:AF58)+($Y$30*$H58)/$F58<($Y$30*$H58),($Y$30*$H58)/$F58,($Y$30*$H58)-SUM($Z58:AF58)))","v":0}]
[null,null,19,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F59<=0,0,IF(SUM($Z59:Z59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:Z59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AA59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AA59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AB59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AB59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AC59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AC59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AD59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AD59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AE59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AE59)))","v":0},{"$f":"IF($F59<=0,0,IF(SUM($Z59:AF59)+($Y$30*$H59)/$F59<($Y$30*$H59),($Y$30*$H59)/$F59,($Y$30*$H59)-SUM($Z59:AF59)))","v":0}]
[null,null,20,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F60<=0,0,IF(SUM($Z60:Z60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:Z60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AA60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AA60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AB60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AB60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AC60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AC60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AD60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AD60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AE60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AE60)))","v":0},{"$f":"IF($F60<=0,0,IF(SUM($Z60:AF60)+($Y$30*$H60)/$F60<($Y$30*$H60),($Y$30*$H60)/$F60,($Y$30*$H60)-SUM($Z60:AF60)))","v":0}]
[null,null,21,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F61<=0,0,IF(SUM($Z61:Z61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:Z61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AA61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AA61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AB61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AB61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AC61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AC61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AD61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AD61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AE61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AE61)))","v":0},{"$f":"IF($F61<=0,0,IF(SUM($Z61:AF61)+($Y$30*$H61)/$F61<($Y$30*$H61),($Y$30*$H61)/$F61,($Y$30*$H61)-SUM($Z61:AF61)))","v":0}]
[null,null,22,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F62<=0,0,IF(SUM($Z62:Z62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:Z62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AA62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AA62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AB62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AB62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AC62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AC62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AD62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AD62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AE62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AE62)))","v":0},{"$f":"IF($F62<=0,0,IF(SUM($Z62:AF62)+($Y$30*$H62)/$F62<($Y$30*$H62),($Y$30*$H62)/$F62,($Y$30*$H62)-SUM($Z62:AF62)))","v":0}]
[null,null,23,null,null,null,null,0,{"$f":"G63/$G$82*F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F63<=0,0,IF(SUM($Z63:Z63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:Z63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AA63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AA63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AB63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AB63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AC63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AC63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AD63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AD63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AE63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AE63)))","v":0},{"$f":"IF($F63<=0,0,IF(SUM($Z63:AF63)+($Y$30*$H63)/$F63<($Y$30*$H63),($Y$30*$H63)/$F63,($Y$30*$H63)-SUM($Z63:AF63)))","v":0}]
[null,null,24,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F64<=0,0,IF(SUM($Z64:Z64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:Z64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AA64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AA64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AB64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AB64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AC64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AC64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AD64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AD64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AE64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AE64)))","v":0},{"$f":"IF($F64<=0,0,IF(SUM($Z64:AF64)+($Y$30*$H64)/$F64<($Y$30*$H64),($Y$30*$H64)/$F64,($Y$30*$H64)-SUM($Z64:AF64)))","v":0}]
[null,null,25,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F65<=0,0,IF(SUM($Z65:Z65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:Z65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AA65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AA65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AB65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AB65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AC65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AC65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AD65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AD65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AE65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AE65)))","v":0},{"$f":"IF($F65<=0,0,IF(SUM($Z65:AF65)+($Y$30*$H65)/$F65<($Y$30*$H65),($Y$30*$H65)/$F65,($Y$30*$H65)-SUM($Z65:AF65)))","v":0}]
[null,null,26,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F66<=0,0,IF(SUM($Z66:Z66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:Z66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AA66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AA66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AB66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AB66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AC66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AC66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AD66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AD66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AE66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AE66)))","v":0},{"$f":"IF($F66<=0,0,IF(SUM($Z66:AF66)+($Y$30*$H66)/$F66<($Y$30*$H66),($Y$30*$H66)/$F66,($Y$30*$H66)-SUM($Z66:AF66)))","v":0}]
[null,null,27,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F67<=0,0,IF(SUM($Z67:Z67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:Z67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AA67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AA67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AB67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AB67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AC67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AC67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AD67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AD67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AE67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AE67)))","v":0},{"$f":"IF($F67<=0,0,IF(SUM($Z67:AF67)+($Y$30*$H67)/$F67<($Y$30*$H67),($Y$30*$H67)/$F67,($Y$30*$H67)-SUM($Z67:AF67)))","v":0}]
[null,null,28,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F68<=0,0,IF(SUM($Z68:Z68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:Z68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AA68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AA68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AB68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AB68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AC68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AC68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AD68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AD68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AE68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AE68)))","v":0},{"$f":"IF($F68<=0,0,IF(SUM($Z68:AF68)+($Y$30*$H68)/$F68<($Y$30*$H68),($Y$30*$H68)/$F68,($Y$30*$H68)-SUM($Z68:AF68)))","v":0}]
[null,null,29,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F69<=0,0,IF(SUM($Z69:Z69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:Z69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AA69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AA69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AB69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AB69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AC69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AC69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AD69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AD69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AE69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AE69)))","v":0},{"$f":"IF($F69<=0,0,IF(SUM($Z69:AF69)+($Y$30*$H69)/$F69<($Y$30*$H69),($Y$30*$H69)/$F69,($Y$30*$H69)-SUM($Z69:AF69)))","v":0}]
[null,null,30,null,null,null,null,{"$f":"+IF(ISERROR(G70/$G$82),\"\",G70/$G$82)","v":0},{"$f":"G70/$G$82*F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F70<=0,0,IF(SUM($Z70:Z70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:Z70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AA70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AA70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AB70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AB70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AC70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AC70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AD70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AD70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AE70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AE70)))","v":0},{"$f":"IF($F70<=0,0,IF(SUM($Z70:AF70)+($Y$30*$H70)/$F70<($Y$30*$H70),($Y$30*$H70)/$F70,($Y$30*$H70)-SUM($Z70:AF70)))","v":0}]
[null,null,31,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F71<=0,0,IF(SUM($Z71:Z71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:Z71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AA71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AA71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AB71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AB71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AC71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AC71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AD71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AD71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AE71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AE71)))","v":0},{"$f":"IF($F71<=0,0,IF(SUM($Z71:AF71)+($Y$30*$H71)/$F71<($Y$30*$H71),($Y$30*$H71)/$F71,($Y$30*$H71)-SUM($Z71:AF71)))","v":0}]
[null,null,32,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F72<=0,0,IF(SUM($Z72:Z72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:Z72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AA72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AA72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AB72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AB72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AC72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AC72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AD72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AD72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AE72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AE72)))","v":0},{"$f":"IF($F72<=0,0,IF(SUM($Z72:AF72)+($Y$30*$H72)/$F72<($Y$30*$H72),($Y$30*$H72)/$F72,($Y$30*$H72)-SUM($Z72:AF72)))","v":0}]
[null,null,33,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F73<=0,0,IF(SUM($Z73:Z73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:Z73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AA73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AA73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AB73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AB73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AC73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AC73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AD73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AD73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AE73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AE73)))","v":0},{"$f":"IF($F73<=0,0,IF(SUM($Z73:AF73)+($Y$30*$H73)/$F73<($Y$30*$H73),($Y$30*$H73)/$F73,($Y$30*$H73)-SUM($Z73:AF73)))","v":0}]
[null,null,34,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F74<=0,0,IF(SUM($Z74:Z74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:Z74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AA74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AA74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AB74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AB74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AC74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AC74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AD74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AD74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AE74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AE74)))","v":0},{"$f":"IF($F74<=0,0,IF(SUM($Z74:AF74)+($Y$30*$H74)/$F74<($Y$30*$H74),($Y$30*$H74)/$F74,($Y$30*$H74)-SUM($Z74:AF74)))","v":0}]
[null,null,35,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F75<=0,0,IF(SUM($Z75:Z75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:Z75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AA75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AA75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AB75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AB75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AC75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AC75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AD75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AD75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AE75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AE75)))","v":0},{"$f":"IF($F75<=0,0,IF(SUM($Z75:AF75)+($Y$30*$H75)/$F75<($Y$30*$H75),($Y$30*$H75)/$F75,($Y$30*$H75)-SUM($Z75:AF75)))","v":0}]
[null,null,36,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F76<=0,0,IF(SUM($Z76:Z76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:Z76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AA76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AA76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AB76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AB76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AC76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AC76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AD76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AD76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AE76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AE76)))","v":0},{"$f":"IF($F76<=0,0,IF(SUM($Z76:AF76)+($Y$30*$H76)/$F76<($Y$30*$H76),($Y$30*$H76)/$F76,($Y$30*$H76)-SUM($Z76:AF76)))","v":0}]
[null,null,37,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77<=0,0,IF(SUM($Z77:Z77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:Z77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AA77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AA77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AB77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AB77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AC77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AC77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AD77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AD77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AE77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AE77)))","v":0},{"$f":"IF($F77<=0,0,IF(SUM($Z77:AF77)+($Y$30*$H77)/$F77<($Y$30*$H77),($Y$30*$H77)/$F77,($Y$30*$H77)-SUM($Z77:AF77)))","v":0}]
[null,null,38,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F78<=0,0,IF(SUM($Z78:Z78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:Z78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AA78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AA78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AB78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AB78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AC78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AC78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AD78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AD78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AE78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AE78)))","v":0},{"$f":"IF($F78<=0,0,IF(SUM($Z78:AF78)+($Y$30*$H78)/$F78<($Y$30*$H78),($Y$30*$H78)/$F78,($Y$30*$H78)-SUM($Z78:AF78)))","v":0}]
[null,null,39,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F79<=0,0,IF(SUM($Z79:Z79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:Z79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AA79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AA79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AB79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AB79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AC79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AC79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AD79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AD79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AE79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AE79)))","v":0},{"$f":"IF($F79<=0,0,IF(SUM($Z79:AF79)+($Y$30*$H79)/$F79<($Y$30*$H79),($Y$30*$H79)/$F79,($Y$30*$H79)-SUM($Z79:AF79)))","v":0}]
[null,null,40,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F80<=0,0,IF(SUM($Z80:Z80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:Z80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AA80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AA80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AB80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AB80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AC80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AC80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AD80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AD80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AE80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AE80)))","v":0},{"$f":"IF($F80<=0,0,IF(SUM($Z80:AF80)+($Y$30*$H80)/$F80<($Y$30*$H80),($Y$30*$H80)/$F80,($Y$30*$H80)-SUM($Z80:AF80)))","v":0}]
[]
[null,null,null,"Total assets",null,null,{"$f":"+SUM(G41:G81)","v":532.01381799304318},null,{"$f":"SUM(I41:I81)","v":51.704129332502426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulatory depreciation (Existing assets):",{"$f":"+SUM(Z41:Z81)","v":0},13.615998973555943,13.43150009741812,13.36667616796429,10.861790026665542,9.6087398991735977,9.6087398991735977,9.6087398991735977]
[]
[null,null,null,null,null,"RAB Rolled forward",{"$f":"+Y30","v":532.01821761097835}]
[null,null,null,null,null,"Difference",{"$f":"G82-G84","v":-4.3996179351779574E-3}]

{"sheet":"PrevPerAdj_FO","index":10,"n_rows":71,"n_cols":33,"rows_kept":71,"cut":false,"hidden":false,"merged":[[3,28,3,32],[62,2,62,7],[2,1,2,5],[22,2,22,7],[32,2,32,7],[42,2,42,7],[52,2,52,7],[3,23,3,24],[3,25,3,27]]}
[80,"Previous period adjustments"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8]
[]
[null,null,null,"Adjustments Summary"]
[]
[null,null,null,null,{"$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,{"$f":"+SUMIF($D$26:$D$72,$E12,W26:W72)","v":0},{"$f":"+SUMIF($D$26:$D$72,$E12,X26:X72)","v":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]
[]
[]
[]
[]
[]
[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,{"$f":"(S26*(1+RRR)^6.5)+(T26*(1+RRR)^5.5)+(U26*(1+RRR)^4.5)+(V26*(1+RRR)^3.5)+(W26*(1+RRR)^2.5)+(X26*(1+RRR)^1.5)+(Y26*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,Z29:AG29)*(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,{"$f":"IFERROR(((Z28-Z26)/Z26),\"\")","v":""},{"$f":"IF(X31=\"\",\"\",\"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,{"$f":"(S36*(1+RRR)^6.5)+(T36*(1+RRR)^5.5)+(U36*(1+RRR)^4.5)+(V36*(1+RRR)^3.5)+(W36*(1+RRR)^2.5)+(X36*(1+RRR)^1.5)+(Y36*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,Z39:AG39)*(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,{"$f":"IFERROR(((Z38-Z36)/Z36),\"\")","v":""},{"$f":"IF(X41=\"\",\"\",\"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,{"$f":"(S46*(1+RRR)^6.5)+(T46*(1+RRR)^5.5)+(U46*(1+RRR)^4.5)+(V46*(1+RRR)^3.5)+(W46*(1+RRR)^2.5)+(X46*(1+RRR)^1.5)+(Y46*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,Z49:AG49)*(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,{"$f":"IFERROR(((Z48-Z46)/Z46),\"\")","v":""},{"$f":"IF(X51=\"\",\"\",\"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,{"$f":"(S56*(1+RRR)^6.5)+(T56*(1+RRR)^5.5)+(U56*(1+RRR)^4.5)+(V56*(1+RRR)^3.5)+(W56*(1+RRR)^2.5)+(X56*(1+RRR)^1.5)+(Y56*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,Z59:AG59)*(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,{"$f":"IFERROR(((Z58-Z56)/Z56),\"\")","v":""},{"$f":"IF(X61=\"\",\"\",\"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,{"$f":"(S66*(1+RRR)^6.5)+(T66*(1+RRR)^5.5)+(U66*(1+RRR)^4.5)+(V66*(1+RRR)^3.5)+(W66*(1+RRR)^2.5)+(X66*(1+RRR)^1.5)+(Y66*(1+RRR)^0.5)","v":0},"NPV:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NPV(RRR,Z69:AG69)*(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,{"$f":"IFERROR(((Z68-Z66)/Z66),\"\")","v":""},{"$f":"IF(X71=\"\",\"\",\"Difference\")","v":""}]

{"sheet":"RevenuePriceCap_FO","index":11,"n_rows":520,"n_cols":84,"rows_kept":520,"cut":false,"hidden":false,"merged":[[2,2,2,6],[3,28,3,32],[3,23,3,24],[3,25,3,27],[54,44,54,45],[54,39,54,43],[53,58,53,72],[53,39,53,53],[66,77,66,80],[469,8,469,32],[33,24,33,26],[33,29,33,31],[54,46,54,48],[65,77,65,83],[66,81,66,83],[54,49,54,53],[65,44,65,45],[65,46,65,48],[65,49,65,53],[65,63,65,64],[65,65,65,67],[65,68,65,72],[54,63,54,64],[54,65,54,67],[54,68,54,72],[66,58,66,63],[66,64,66,72],[65,39,65,43],[66,39,66,44],[66,45,66,53],[65,58,65,62],[54,58,54,62]]}
[80,null,"Revenue forecast (price caps)"]
[null,null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,"Declining Balance",null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13",{"$f":"+CONCATENATE(S6-1,\"-\",RIGHT(S6,2))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19",{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-scheduled tariff revenue",null,null,null,null,{"$f":"+K57","v":0},0,0,0,0,0,0,0,0.90428478155597458,1.6675081321478604,1.6763094607010454,1.8708658762121664,4.6062467522858972,4.6254306750405298,3.6417742540492544,2.448042245075285,3.155847694084855,2.938131054044641,3.1398284310886915,3.0735540801564118,3.0094837978780795,3.1199281693097114,3.0368022796947849]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65543,$E$71,K$69:K$65543)","v":0},{"$f":"+SUMIF($E$69:$E$65543,$E$71,L$69:L$65543)","v":0},0,0,0,0,0,{"$f":"+SUMIF($E$69:$E$65543,$E$71,R$69:R$65543)+R65","v":0},{"$f":"+SUMIF($E$69:$E$65543,$E$71,S$69:S$65543)+S65","v":71.815538477543228},67.46704092987008,74.968057792049493,69.992049373168598,68.878135363958364,82.144496340165333,85.381640978048083,{"$f":"+SUMIF($E$69:$E$65543,$E$71,Z$69:Z$65543)","v":93.260325515563565},{"$f":"+SUMIF($E$69:$E$65543,$E$71,AA$69:AA$65543)","v":98.265125798122725},103.49322037902753,107.47702717683025,112.00398036885923,116.53723054983753,121.13743585884519,125.83537450931037]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,0,{"$f":"+S12+S13","v":72.719823259099201},69.134549062017939,76.644367252750541,71.862915249380762,73.484382116244262,86.769927015205866,{"$f":"+Y12+Y13","v":89.023415232097335},{"$f":"+Z12+Z13","v":95.708367760638851},{"$f":"+AA12+AA13","v":101.42097349220758},{"$f":"+AB12+AB13","v":106.43135143307218},{"$f":"+AC12+AC13","v":110.61685560791894},115.07753444901564,119.54671434771561,124.25736402815491,128.87217678900515]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K59","v":0},{"$f":"+L59","v":0},0,0,0,0,0,0,{"$f":"+S59","v":0.4461452841553431},0.39743198321350887,0.42776476683059117,0.38714723688266023,0.32079182964328951,0.35378233005956872,{"$f":"+Y59","v":0.34447608889893194},{"$f":"+Z59","v":0.37737344651717325},{"$f":"+AA59","v":0.3759328501297623},{"$f":"+AB59","v":0.36412183727075653},{"$f":"+AC59","v":0.35426772160758613},0.34319946727574141,0.327691742768419,0.3160634292500884,0.30346242363668835]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},{"$f":"+L14-L15","v":0},0,0,0,0,0,0,{"$f":"+S14-S15","v":72.273677974943851},68.737117078804431,76.21660248591995,71.475768012498108,73.163590286600979,86.416144685146293,88.678939143198406,95.330994314121682,101.04504064207782,106.06722959580142,110.26258788631135,114.73433498173991,119.21902260494718,123.94130059890482,128.56871436536846]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!P3","v":87.353683574320982},{"$f":"+Determination_Lookup!Q3","v":71.808324208367395},{"$f":"+Determination_Lookup!R3","v":75.479082085038684},{"$f":"+Determination_Lookup!S3","v":77.98049867418365},{"$f":"+Determination_Lookup!T3","v":95.245586399282402},{"$f":"+Determination_Lookup!U3","v":100.22493837459284},{"$f":"+Determination_Lookup!V3","v":83.303136431523711},{"$f":"+Determination_Lookup!W3","v":87.249987801196411},{"$f":"+'Rev&RAV_FO'!Z23","v":97.241431405608637},{"$f":"+'Rev&RAV_FO'!AA23","v":100.63413626422081},{"$f":"+'Rev&RAV_FO'!AB23","v":104.46398875183485},{"$f":"+'Rev&RAV_FO'!AC23","v":105.92569191703372},{"$f":"+'Rev&RAV_FO'!AD23","v":114.62236625233275},{"$f":"+'Rev&RAV_FO'!AE23","v":120.16831198793771},{"$f":"+'Rev&RAV_FO'!AF23","v":125.75010281841664},{"$f":"+'Rev&RAV_FO'!AG23","v":131.36713899655112}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$f":"+NotPres_FO!K12","v":0},{"$f":"+NotPres_FO!L12","v":0},{"$f":"+NotPres_FO!M12","v":0},{"$f":"+NotPres_FO!N12","v":0},{"$f":"+NotPres_FO!O12","v":0},{"$f":"+NotPres_FO!P12","v":0},{"$f":"+NotPres_FO!Q12","v":0},{"$f":"+NotPres_FO!R12","v":0},{"$f":"+NotPres_FO!S12","v":0},{"$f":"+NotPres_FO!T12","v":0},{"$f":"+NotPres_FO!U12","v":0},{"$f":"+NotPres_FO!V12","v":0},{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,0,{"$f":"+S17+S20","v":72.273677974943851},68.737117078804431,76.21660248591995,71.475768012498108,73.163590286600979,86.416144685146293,88.678939143198406,95.330994314121682,101.04504064207782,106.06722959580142,110.26258788631135,114.73433498173991,119.21902260494718,123.94130059890482,128.56871436536846]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period (B) [3 Years: 2020-21 to 2022-23]",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,Z17:AB17)*(1+RRR)^0.5","v":286.57589676222852},null,"NPV Net Prescribed Revenue",null,null,{"$f":"+NPV(RRR,AC17:AG17)*(1+RRR)^0.5","v":545.42937699302161}]
[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,{"$f":"+NPV(RRR,Z18:AB18)*(1+RRR)^0.5","v":286.59560184456535},null,"NPV Revenue Requirement",null,null,{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":545.91615995605912}]
[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,{"$f":"+AA30-AA31","v":-1.9705082336827218E-2},null,"Variance",null,null,{"$f":"+AF30-AF31","v":-0.48678296303751267}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.99),\"INSUFFICIENT REVENUE\",IF(AA30>(AA31*1.001),\"BREACH\",\"PRICE CONTROL OK\")))","v":"PRICE CONTROL OK"},null,null,null,null,{"$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,"Revenue forecast"]
[]
[null,null,null,null,"Non-scheduled tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,2.353690039062506E-2,2.2823182542694442E-2,2.6348841762129371E-2,2.4780444800584056E-2,2.5899697006570133E-2,2.1622089938633599E-2,1.0591674308406379E-2,-2.8056107013951781E-5,-1.35502601470322E-2,-2.6516695861288464E-2,-3.6574580960113678E-4,-1.3932605946310961E-2,-2.1319847336623177E-2,-2.8790539827170392E-2,-3.5239217213042684E-2]
[null,null,null,null,null,"Sewerage Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.12789387217796075,0.12789387217796072,0.12789387217796072,0.12789387217796075,0.12789387217796072,0.12789387217796072,0.12789387217796072,0.12789387217796072,0.12789387217796072,0.12789387217796072]
[null,null,null,null,null,"Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Recycled Water Contract Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0,0.66651798747943447,0.73584998207564256,0.8289538650382734,0.88776900488380106,0.86964838047100013,0.77450047,0.9241933119050203,0.90812917963006456,0.89809698173487273,1.0733768945169377,1.0694751573059484,1.064803435107724,1.2381889389253047,1.2207175194912863]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},{"$f":"+SUM(L45:L48)","v":0},0,0,0,0,0,0,{"$f":"+SUM(S45:S48)","v":2.353690039062506E-2},0.68934117002212891,0.76219882383777193,0.85373430983885745,0.91366870189037119,1.0191643425875945,0.91298601648636712,1.052059127975967,1.022472791660993,0.99947415805154494,1.2009050208852974,1.1834364235375983,1.1713774599490616,1.3372922712760951,1.3133721744562044]
[]
[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,0.74369707706378707,0.78114837047487762,0.3505064318906479,0.29823811456928495,1.6522448551014082,1.4270968521509351,2.1927882375628873,0.95426182677673721,1.6873371815389171,1.487023301549995,1.487289815760293,1.438484062175712,1.3864727434859165,1.331002303590515,1.271796510795479]
[null,null,null,null,null,"Government contribution to operations",null,null,null,null,null,null,null,null,null,null,null,null,0.13705080410156248,0.19701859165085386,8.9739669662921365E-2,3.2689694824399262E-2,0.65670643330316758,1.6293864000000002,0.1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.47386453530970413,0.68620375697962466,1.3836267619909506,0.54978308030199996,0.436,0.44172129032258067,0.44603772088494453,0.45163359444310142,0.45163359444310136,0.4516335944431013,0.45163359444310125,0.4516335944431013,0.45163359444310147,null,null,null,null,null,null,"1 - Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K50:K54)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S52:S54)","v":0.88074788116534952},{"$f":"+SUM(T52:T54)","v":0.97816696212573151},0.91411063686327343,1.0171315663733089,3.6925780503955261,3.6062663324529352,2.7287882375628874,1.395983117099318,2.1333749024238617,1.9386568959930963,1.9389234102033943,1.8901176566188134,1.8381063379290179,1.7826358980336163,1.7234301052385805,null,null,null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH 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,{"$f":"AK68","v":"PQR"},null,null,{"$f":"AN68","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",null,{"$f":"BD68","v":"PQR"},null,null,{"$f":"BG68","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"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-scheduled tariff revenue"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R49+R55","v":0},0.90428478155597458,1.6675081321478604,1.6763094607010454,1.8708658762121664,4.6062467522858972,4.6254306750405298,3.6417742540492544,2.448042245075285,3.155847694084855,2.938131054044641,3.1398284310886915,3.0735540801564118,3.0094837978780795,3.1199281693097114,3.0368022796947849,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$69,AN$69:AN$65549),\"-\")","v":"-"},-5.2631578947368418E-2,2.3178209350985107E-2,-6.3768421417467164E-2,2.4110257534207896E-2,-3.2247267505564058E-5,-3.9153579850900984E-3,-1.4453757800973325E-2,4.7000230595654439E-3,4.6782855469878291E-3,-3.5563629963122309E-4,-2.4879787190786018E-4,-3.3851115901665358E-4,-3.699702043981159E-4,-3.3407441200751942E-4,null,"Price",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$69,BG$69:BG$65549)","v":0},-0.9674551710693774,3.0794961327421762E-2,-8.076756598942221E-2,3.7249262484311194E-2,-2.9530066162279618E-5,-8.4248977511085857E-3,2.2713778404102377E-2,6.7922423836393941E-3,6.8583461831891327E-3,-2.0839316964002649E-3,-2.1152455940880084E-3,-2.134612735141061E-3,-2.1662167245062062E-3,-2.1948926322629368E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$70,AN$69:AN$65549),\"-\")","v":"-"},-2.3389983237988146E-2,0.26451991847118944,1.6190425987607081E-2,2.5550060996053742E-2,-3.6323718741282554E-2,4.5478333683082149E-2,0.14949160895936242,1.9508400296024398E-2,4.1356421633133397E-2,-5.5750512882713702E-4,3.3467451167112763E-2,3.2365771336090497E-2,3.2245344717146233E-2,3.1682148131595443E-2,null,"Quantity",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$70,BG$69:BG$65549)","v":0},-0.96669994695270622,7.8790766495126355E-2,1.1016144286709197E-2,3.601219238948751E-2,5.1535053781945818E-2,4.8251239408554442E-2,0.12354615261165612,4.6548605136887918E-2,4.6041442301276117E-2,4.0695853688619971E-2,4.4371042506075847E-2,4.2732388444953348E-2,4.1767988649741433E-2,4.1102343126742137E-2]
[null,null,null,null,"Revenue not collected",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,null,0.4461452841553431,0.39743198321350887,0.42776476683059117,0.38714723688266023,0.32079182964328951,0.35378233005956872,0.34447608889893194,0.37737344651717325,0.3759328501297623,0.36412183727075653,0.35426772160758613,0.34319946727574141,0.327691742768419,0.3160634292500884,0.30346242363668835,null,null,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$71,AN$69:AN$65549),\"-\")","v":"-"},-8.4172365775978267E-2,0.29766726107080893,-4.3778914778418769E-2,5.8291553798157342E-2,-3.6337897733206628E-2,3.9702033830880584E-2,0.15134009556373712,2.5302213231257174E-2,4.7800733920841214E-2,-2.1716674319098954E-3,3.2523045217660078E-2,3.1458397091240847E-2,3.1324144035322174E-2,3.0751534897011708E-2,null,"Revenue",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$71,BG$69:BG$65549)","v":0},-0.96669994695270622,0.11185054928279395,-6.7516672532501348E-2,7.4580444666755508E-2,5.1503833092499597E-2,3.9407930927929151E-2,9.2276096444914954E-2,5.3664838235246461E-2,5.3203967719387409E-2,3.8493408391512336E-2,4.2120193598031028E-2,4.0474009638309751E-2,3.9474125884950077E-2,3.8781889489054693E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AN57:AR57),\"-\")","v":-1.7277883369910645E-2},null,{"$f":"IFERROR(AVERAGE(AS57:AT57),\"-\")","v":-1.9738026262978311E-3},null,null,{"$f":"IFERROR(AVERAGE(AU57:AW57),\"-\")","v":-1.6918163981400173E-3},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":-3.2939798939227448E-4},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG57:BK57),\"-\")","v":-0.19603570264941333},null,{"$f":"IFERROR(AVERAGE(BL57:BM57),\"-\")","v":-4.227213908635433E-3},null,null,{"$f":"IFERROR(AVERAGE(BN57:BP57),\"-\")","v":1.2121455656976969E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":-2.1389798764796957E-3}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter negative figures only>>>",-7.0973659930000016E-2,-6.2E-2,-6.172778103616814E-2,-6.1725494467902958E-2,-6.1724492262751798E-2,-6.1724492262751798E-2,-6.1724492262751798E-2,-6.1724492262751784E-2,-6.1724492262751805E-2,-6.1724492262751819E-2,null,null,null,"Quantity -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AN58:AR58),\"-\")","v":7.0717605554215524E-2},null,{"$f":"IFERROR(AVERAGE(AS58:AT58),\"-\")","v":4.5773074708997975E-3},null,null,{"$f":"IFERROR(AVERAGE(AU58:AW58),\"-\")","v":7.0118810296173409E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":2.5840642044623562E-2},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG58:BK58),\"-\")","v":-0.16817616875627664},null,{"$f":"IFERROR(AVERAGE(BL58:BM58),\"-\")","v":4.9893146595250126E-2},null,null,{"$f":"IFERROR(AVERAGE(BN58:BP58),\"-\")","v":7.2045400016606712E-2},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":4.213392328322655E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(Y61>0,\"CHECK\",\"\")","v":""},"","","","","","","","",null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AN59:AR59),\"-\")","v":5.7001883578642311E-2},null,{"$f":"IFERROR(AVERAGE(AS59:AT59),\"-\")","v":1.682068048836978E-3},null,null,{"$f":"IFERROR(AVERAGE(AU59:AW59),\"-\")","v":7.4814347571945175E-2},null,null,null,null,2.4777090761864982E-2,null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG59:BK59),\"-\")","v":-0.16955712510713164},null,{"$f":"IFERROR(AVERAGE(BL59:BM59),\"-\")","v":4.5455882010214374E-2},null,null,{"$f":"IFERROR(AVERAGE(BN59:BP59),\"-\")","v":6.6381634133182946E-2},null,null,null,null,3.9868725400371577E-2]
[null,null,null,null,"Tariff revenue",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IFERROR((S13/R13-1)-BG59,\"-\")","v":"-"},0.90614901828379535,-6.7008607000110243E-4,1.1416247396984491E-3,-9.0495309557641956E-2,0.14110244038029843,-2.1510571102112408E-16,2.3592239273284576E-16,2.4286128663675299E-16,-4.5102810375396984E-16,1.5959455978986625E-16,5.134781488891349E-16,2.9837243786801082E-16,-7.1470607210244452E-16,-1.0408340855860843E-16]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only>>>",null,null,null,null,null,null,null,null,0,-5.8521016838709672,-5.9383278834940647,-6.0349790110836414,-6.126247042005069,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"BZ65+1","v":3},4,5,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R65>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S65>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN55","v":"THIRD REG PERIOD"},null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"AU55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BG55","v":"THIRD REG PERIOD"},null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"BN55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,null,null,null,null,"3 - Compound Annual Growth Rate (CAGR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,"FOURTH REG PERIOD (A+B) - Base Period: 2017-18",null,null,null,"FOURTH REG PERIOD (B) - Base Period: 2018-19"]
[null,null,null,null,"PQR","Service","Category","Tariff Description","Type","Unit",{"$f":"+K7","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,null,"PQR","Service","Type",{"$f":"S68","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",null,{"$f":"AK68","v":"PQR"},"Service","Type","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"AK68","v":"PQR"},"Service","Type",{"$f":"Y68","v":"2019-20"},{"$f":"Z68","v":"2020-21"},"2021-22","2022-23",{"$f":"Z68","v":"2020-21"},{"$f":"AA68","v":"2021-22"},"2022-23"]
[null,null,null,{"$f":"D66+1","v":1},"Price","Water","Service","Efficiency rebate","Fixed","$",null,null,null,null,null,null,null,null,0,0,0,0,-103.24572850678734,-103.24572850678733,-103.25,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"Water"},{"$f":"I69","v":"Fixed"},{"$f":"IF(S69=\"\",\"-\",IFERROR(S69/R69-1,\"-\"))","v":"-"},{"$f":"IF(T69=\"\",\"-\",IFERROR(T69/S69-1,\"-\"))","v":"-"},{"$f":"IF(U69=\"\",\"-\",IFERROR(U69/T69-1,\"-\"))","v":"-"},{"$f":"IF(V69=\"\",\"-\",IFERROR(V69/U69-1,\"-\"))","v":"-"},{"$f":"IF(W69=\"\",\"-\",IFERROR(W69/V69-1,\"-\"))","v":"-"},{"$f":"IF(X69=\"\",\"-\",IFERROR(X69/W69-1,\"-\"))","v":-1.1102230246251565E-16},{"$f":"IF(Y69=\"\",\"-\",IFERROR(Y69/X69-1,\"-\"))","v":4.1372105891834821E-5},{"$f":"IF(Z69=\"\",\"-\",IFERROR(Z69/Y69-1,\"-\"))","v":-1},{"$f":"IF(AA69=\"\",\"-\",IFERROR(AA69/Z69-1,\"-\"))","v":"-"},{"$f":"IF(AB69=\"\",\"-\",IFERROR(AB69/AA69-1,\"-\"))","v":"-"},{"$f":"IF(AC69=\"\",\"-\",IFERROR(AC69/AB69-1,\"-\"))","v":"-"},{"$f":"IF(AD69=\"\",\"-\",IFERROR(AD69/AC69-1,\"-\"))","v":"-"},{"$f":"IF(AE69=\"\",\"-\",IFERROR(AE69/AD69-1,\"-\"))","v":"-"},{"$f":"IF(AF69=\"\",\"-\",IFERROR(AF69/AE69-1,\"-\"))","v":"-"},{"$f":"IF(AG69=\"\",\"-\",IFERROR(AG69/AF69-1,\"-\"))","v":"-"},null,"Price","Water","Fixed",{"$f":"IF(S69=\"\",\"-\",IFERROR((S69/R69-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-","-",1.0062368319278686E-17,-3.2914974618205019E-6,8.0423528950040332E-2,"-","-","-","-","-","-","-",null,"Price","Water","Fixed",{"$f":"IF(Y69=\"\",\"-\",IFERROR((Y69/$W69)^(1/BZ$65)-1,\"-\"))","v":2.0685838993950156E-5},{"$f":"IF(Z69=\"\",\"-\",IFERROR((Z69/$W69)^(1/CA$65)-1,\"-\"))","v":-1},{"$f":"IF(AA69=\"\",\"-\",IFERROR((AA69/$W69)^(1/CB$65)-1,\"-\"))","v":-1},{"$f":"IF(AB69=\"\",\"-\",IFERROR((AB69/$W69)^(1/CC$65)-1,\"-\"))","v":-1},{"$f":"IF(Z69=\"\",\"-\",IFERROR((Z69/$X69)^(1/CD$65)-1,\"-\"))","v":-1},{"$f":"IF(AA69=\"\",\"-\",IFERROR((AA69/$X69)^(1/CE$65)-1,\"-\"))","v":-1},-1]
[null,null,null,null,"Qty",{"$f":"+F69","v":"Water"},"Service","Efficiency rebate","Fixed","cust",null,null,null,null,null,null,null,null,0,0,0,58090,60464.333333333336,63298.333333333343,66505.5,12255.701910906677,12886.371268483932,13467.740900811903,14110.12331367888,14852.328929089617,15591.999629549595,16355.4460840305,17142.493470811594,null,null,null,"Qty","Water","Fixed","-","-","-","-",4.0873357433867108E-2,4.6870606914269031E-2,5.066747413044026E-2,-0.81571897195109155,5.1459260527216832E-2,4.5115077023259564E-2,4.7697859470124726E-2,5.2600930474591578E-2,4.9801664371387888E-2,4.8963986186482344E-2,4.812142589920354E-2,null,"Qty","Water","Fixed",{"$f":"IF(S70=\"\",\"-\",IFERROR((S70/R70-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-",0,-4.2480591706224157E-3,-4.0310218419438507E-3,6.5602998355805756E-2,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(Y70=\"\",\"-\",IFERROR((Y70/$W70)^(1/BZ$65)-1,\"-\"))","v":4.8767322292230908E-2},-0.41258327610206136,-0.32054946849647703,-0.259441967727291,{"$f":"IF(Z70=\"\",\"-\",IFERROR((Z70/$X70)^(1/CD$65)-1,\"-\"))","v":-0.55997945244533476},{"$f":"IF(AA70=\"\",\"-\",IFERROR((AA70/$X70)^(1/CE$65)-1,\"-\"))","v":-0.41172627009673102},{"$f":"IF(AB70=\"\",\"-\",IFERROR((AB70/$X70)^(1/CF$65)-1,\"-\"))","v":-0.32083449573213019}]
[null,null,null,null,"Rev",{"$f":"+F69","v":"Water"},"Service","Efficiency rebate","Fixed","$m",{"$f":"K69*K70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,-6.2426841436772262,-6.5352825382654611,-6.866692875,0,0,0,0,0,0,0,0,null,null,null,"Rev","Water","Fixed","-","-","-","-","-",4.6870606914269031E-2,5.0710942456437147E-2,-1,"-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(S71=\"\",\"-\",IFERROR((S71/R71-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-","-",-4.2480591706224157E-3,-4.0344801112681735E-3,8.0423528950040332E-2,"-","-","-","-","-","-","-",null,"Rev","Water","Fixed",4.8789016924202011E-2,-1,-1,-1,-1,-1,-1]
[null,null,null,{"$f":"D69+1","v":2},"Price","Water","Usage","Residential usage - block 1","Variable","$",null,null,null,null,null,null,null,null,0,1.6683794145730548,1.7334712856554308,1.7987768203696857,1.8580868344796384,1.8579868800000001,1.8580000000000001,1.8579667644183777,1.8579513802293106,1.8580315782337058,1.8579865645676783,1.857986207556493,1.8580192025246749,1.8579542156673858,1.8579534653630785,null,null,null,"Price","Water","Variable","-","-",3.9015028903981896E-2,3.7673271691698318E-2,3.2972414052880206E-2,-5.3794299482379238E-5,7.0614061602469747E-6,-1.7887826492146708E-5,-8.2801207006433231E-6,4.3164748684265675E-5,-2.4226534443672065E-5,-1.9214949775747669E-7,1.7758457004468653E-5,-3.4976418543331E-5,-4.0383358268503144E-7,null,"Price","Water","Variable",{"$f":"IF(S72=\"\",\"-\",IFERROR((S72/R72-1)*(R74/R$13),\"-\"))","v":"-"},"-",6.4805127028937821E-3,6.5758201633024267E-3,6.5114116398882959E-3,-1.1451348133301891E-5,1.363288984968269E-6,-3.5068462048155372E-6,-1.5665815003440387E-6,8.1907892424108543E-6,-4.569118531527043E-6,-3.6268957274621642E-8,3.3396349340279157E-6,-6.5559348738098634E-6,-7.5436900728708635E-8,null,"Price","Water","Variable",-2.3366909599031871E-5,-2.1540551899068561E-5,-1.8225460584608832E-5,-5.9477202258850781E-6,-5.4132879744317464E-6,-6.3688997963273764E-6,6.0142823055109318E-6]
[null,null,null,null,"Qty","Water","Usage","Residential usage - block 1","Variable","cust",null,null,null,null,null,null,null,null,6688301.6627078382,6716983.3729216149,7548770.0726991482,7684150.0010975227,7891067.1105473721,8535570.6581970267,9009027.9456072785,9496756.7046184707,10036021.985352034,10505093.96040393,10918648.681155024,11336649.986420808,11756384.68653327,12179368.602256535,12614063.872773439,null,null,null,"Qty","Water","Variable","-",4.2883397998774164E-3,0.12383337185718535,1.7934037875651843E-2,2.6927781136533824E-2,8.1675081281237238E-2,5.5468732715084901E-2,5.4137778454667274E-2,5.6784152475055638E-2,4.6738834942422924E-2,3.9367065378936639E-2,3.8283245250598785E-2,3.7024579625835274E-2,3.5979080899571469E-2,3.5691117061385835E-2,null,"Qty","Water","Variable",{"$f":"IF(S73=\"\",\"-\",IFERROR((S73/R73-1)*(R74/R$13),\"-\"))","v":"-"},0,2.0569092524259414E-2,3.130362789758132E-3,5.3177139910832432E-3,1.7386410801269715E-2,1.0708902816883073E-2,1.0613523280441331E-2,1.0743442758416048E-2,8.8689951434551464E-3,7.424619000829422E-3,7.2261098911657285E-3,6.9627997243805221E-3,6.7438726153424824E-3,6.6671702654220099E-3,null,"Qty","Water","Variable",6.8491566297738116E-2,6.3685384074747109E-2,6.1955862517673932E-2,5.8894861623693728E-2,5.4803045659540306E-2,5.5463001598975659E-2,5.3275166692949405E-2]
[null,null,null,null,"Rev",{"$f":"+F72","v":"Water"},"Usage","Residential usage - block 1","Variable","$m",0,0,0,0,0,0,0,0,0,11.206476787411908,13.085576163039033,13.822070906217919,14.662287908103353,15.858978296243041,16.738773922938325,17.644658326948516,18.646440899696518,19.518796310742687,20.286702552820636,21.063339314665367,21.843588499845847,22.628709238729524,23.436343684730623,null,null,null,"Rev","Water","Variable","-","-",0.16767976334345258,5.6282943448769052E-2,6.0788069138573153E-2,8.1616893327972173E-2,5.5476185808496004E-2,5.4118922220987464E-2,5.6775402174718659E-2,4.678401716117131E-2,3.93418851169276E-2,3.8283045744994526E-2,3.7042995582245108E-2,3.594284606163578E-2,3.5690698814531352E-2,null,"Rev","Water","Variable",{"$f":"IF(S74=\"\",\"-\",IFERROR((S74/R74-1)*(R74/R$13),\"-\"))","v":"-"},"-",2.7852108966515809E-2,9.8241139609327437E-3,1.2004463498500329E-2,1.7374024163346848E-2,1.0710341725780354E-2,1.0609826581373607E-2,1.0741787219912931E-2,8.8775687606440137E-3,7.4198700095099365E-3,7.2260722337150387E-3,6.9662630078940807E-3,6.7370808039574738E-3,6.6670921360940027E-3,null,"Rev","Water","Variable",6.8466598951901325E-2,6.3662471704527102E-2,6.1936507882959013E-2,5.8888563613308298E-2,5.4797335706898043E-2,5.545627946087972E-2,5.328150138714749E-2]
[null,null,null,{"$f":"D72+1","v":3},"Price","Water","Usage","Residential usage - block 2","Variable","$",null,null,null,null,null,null,null,null,0,2.2191654554079694,2.3024635244943821,2.3865586234380776,2.4652305180995482,2.4651562400000002,2.4651999999999998,2.4652026392961881,2.4652013015406173,2.4651682359441822,2.4651775694728526,2.4651944751195076,2.4651778111076887,2.465209924574352,2.465249650128317,null,null,null,"Price","Water","Variable","-","-",3.7535763222800833E-2,3.65239657649572E-2,3.2964576645569954E-2,-3.0130285586960071E-5,1.775141035254002E-5,1.0706215269884467E-6,-5.4265541882259072E-7,-1.3412939711798799E-5,3.7861629620383752E-6,6.8577804959168986E-6,-6.7597148976084043E-6,1.3026835840701523E-5,1.6114471051320578E-5,null,"Price","Water","Variable",{"$f":"IF(S75=\"\",\"-\",IFERROR((S75/R75-1)*(R77/R$13),\"-\"))","v":"-"},"-",2.6826415347454406E-3,2.7391494175816218E-3,2.5778720115139818E-3,-2.5279913675064426E-6,1.3395305502865897E-6,8.1408105960468348E-8,-3.9471190468452211E-8,-9.6812419543816367E-7,2.6911072091430041E-7,4.8332699138395195E-7,-4.7008458405504961E-7,8.9503148913243338E-7,1.0924810521436837E-6,null,"Price","Water","Variable",-6.1897242009667508E-6,-3.7696148152965847E-6,-2.9628759424804585E-6,-5.0528974326891074E-6,9.4109811590303849E-6,6.0930912915146962E-6,1.2165478699976973E-6]
[null,null,null,null,"Qty","Water","Usage","Residential usage - block 2","Variable","kL",null,null,null,null,null,null,null,null,2163520.1900237529,2172798.0997624705,2441863.0148209417,2293456.2067431933,2344208.2211249517,2514512.3945876155,2633564.8520799796,2751695.5654473039,2877094.5063674701,2983987.7425017492,3072733.5811909772,3159583.9643054302,3247998.4827405247,3331365.8381634736,3414926.4316904736,null,null,null,"Qty","Water","Variable","-",4.2883397998776385E-3,0.12383337185718513,-6.0776057943050077E-2,2.2129053187297743E-2,7.2648910590773941E-2,4.7346140646838508E-2,4.4855820912868438E-2,4.5571516883911478E-2,3.7153189058512837E-2,2.9740684730435341E-2,2.826485955244773E-2,2.798296213486795E-2,2.5667301221337757E-2,2.5082983252618485E-2,null,"Qty","Water","Variable",{"$f":"IF(S76=\"\",\"-\",IFERROR((S76/R76-1)*(R77/R$13),\"-\"))","v":"-"},0,8.8502408958576629E-3,-4.5579580483928756E-3,1.730520232860488E-3,6.0953892488728127E-3,3.5727641114178268E-3,3.4107547156185581E-3,3.3147407368822783E-3,2.6816568208082227E-3,2.1138913429081451E-3,1.9920686492529665E-3,1.9459931838917692E-3,1.7635167215638691E-3,1.7005016079927361E-3,null,"Qty","Water","Variable",5.9922023913213662E-2,5.4875971236486354E-2,5.2542123827802767E-2,4.9446177540132252E-2,4.6100239731105885E-2,4.5923969081639981E-2,4.3724344939651605E-2]
[null,null,null,null,"Rev",{"$f":"+F75","v":"Water"},"Usage","Residential usage - block 2","Variable","$m",0,0,0,0,0,0,0,0,0,4.8217984845689532,5.6223005234371035,5.473467687680551,5.7790136474970852,6.1986659200750029,6.4922640733475658,6.7834871704803099,7.0926171217524479,7.3560317992620998,7.5748339013179873,7.7889889324819377,8.0068937901633817,8.2125161266285502,8.4186461909388832,null,null,null,"Rev","Water","Variable","-","-",0.16601731520509855,-2.6471874837733833E-2,5.5823104702754422E-2,7.2616591372763217E-2,4.7364732517962471E-2,4.485693955800274E-2,4.5570949498862312E-2,3.7139277785315894E-2,2.9744583496476462E-2,2.8271911167146335E-2,2.7976013263124377E-2,2.5680662420897837E-2,2.5099501922677403E-2,null,"Rev","Water","Variable",{"$f":"IF(S77=\"\",\"-\",IFERROR((S77/R77-1)*(R77/R$13),\"-\"))","v":"-"},"-",1.1865082977334782E-2,-1.9852833345288617E-3,4.3654381112273209E-3,6.0926776016864675E-3,3.5741670635699623E-3,3.4108397753519273E-3,3.3146994669298047E-3,2.6806527277115047E-3,2.1141684571661743E-3,1.992565637413889E-3,1.9455099449486024E-3,1.7644347260958285E-3,1.7016214917288206E-3,null,"Rev","Water","Variable",5.9915463288210846E-2,5.4871994760396836E-2,5.2539005276065698E-2,4.9440874796236045E-2,4.6110084560752496E-2,4.5930341991867518E-2,4.3725614680280245E-2]
[null,null,null,{"$f":"D75+1","v":4},"Price","Water","Usage","Residential usage - block 3","Variable","$",null,null,null,null,null,null,null,null,0,4.4558677305123338,4.6129395194943825,3.5140367429944543,3.7786466404343897,3.7785957000000003,3.7786,3.8521994134897364,3.9273681406821992,4.0039327435014727,4.0820173220462976,4.1616116269850831,4.2428178154018683,4.3256079625199222,4.410038415161071,null,null,null,"Price","Water","Variable","-","-",3.5250550169268369E-2,-0.23822180452527963,7.5300833995961769E-2,-1.3481132065673584E-5,1.1379889093277029E-6,1.9477958368108839E-2,1.951319729950507E-2,1.9495142822535172E-2,1.9501970574195893E-2,1.9498767070122325E-2,1.9513158770083416E-2,1.9513010155071342E-2,1.9518748202036029E-2,null,"Price","Water","Variable",{"$f":"IF(S78=\"\",\"-\",IFERROR((S78/R78-1)*(R80/R$13),\"-\"))","v":"-"},"-",2.2029161914476261E-3,-1.5587496990640359E-2,2.7956522177526011E-3,-5.697651524314134E-7,4.1176818152404977E-8,6.8295555387686935E-4,6.3740278968606331E-4,6.171455421664898E-4,6.1289980599999957E-4,6.1581950191383675E-4,6.1244839519038164E-4,6.130817418342323E-4,6.121632338064913E-4,null,"Price","Water","Variable",-6.1715982931920266E-6,6.4468076222137238E-3,9.6976209560888371E-3,1.1649563751829684E-2,9.6925861482390907E-3,1.2955567002249646E-2,1.4586517758575335E-2]
[null,null,null,null,"Qty","Water","Usage","Residential usage - block 3","Variable","kL",null,null,null,null,null,null,null,null,942178.14726840856,946218.52731591451,1063391.9580671843,739478.87039850699,770397.06797533692,786616.04382921429,792287.10040210886,790812.80036109197,792061.63297009456,812336.77474750101,831547.55097262876,844722.05098182033,862987.333410008,878307.31863488909,892464.07316358748,null,null,null,"Qty","Water","Variable","-",4.2883397998774164E-3,0.12383337185718513,-0.30460366491525859,4.1810792457353196E-2,2.1052748677382827E-2,7.2094341545438922E-3,-1.8608154042500935E-3,1.5791760179304504E-3,2.5597934470551476E-2,2.3648783143049412E-2,1.5843351343867162E-2,2.1622831328906189E-2,1.7752271246375795E-2,1.6118224485139887E-2,null,"Qty","Water","Variable",{"$f":"IF(S79=\"\",\"-\",IFERROR((S79/R79-1)*(R80/R$13),\"-\"))","v":"-"},0,7.7387314125829379E-3,-1.9931041659541991E-2,1.5522860565616269E-3,8.8977116319570199E-4,2.6086507234835023E-4,-6.5245760929081575E-5,5.1584124517601653E-5,8.1033780008575606E-4,7.4322410370618026E-4,5.0037239268200476E-4,6.7866348564560417E-4,5.5776086266286467E-4,5.0551317747994521E-4,null,"Qty","Water","Variable",1.410747026007475E-2,8.7565237173421462E-3,6.9573792790909028E-3,1.0658187454338997E-2,2.6640530726944611E-3,2.3022968836414748E-3,8.0761236551294413E-3]
[null,null,null,null,"Rev",{"$f":"+F78","v":"Water"},"Usage","Residential usage - block 3","Variable","$m",0,0,0,0,0,0,0,0,0,4.2162246018798868,4.9053627880806276,2.5985559212483875,2.9110582927055111,2.9723040007640806,2.9937360375794082,3.0463686057311743,3.1107176227834668,3.2525418111618993,3.3943915071754476,3.5154051089366298,3.6614980326581335,3.7992131310265984,3.9358008468025414,null,null,null,"Rev","Water","Variable","-","-",0.16344911651373484,-0.47026223471941175,0.12026001399538577,2.1038983730431671E-2,7.2105803477093833E-3,1.7580898078884077E-2,2.1123188090643952E-2,4.5592112681551722E-2,4.3611951590216691E-2,3.5651044231453488E-2,4.1557919839769308E-2,3.7611681650553397E-2,3.5951580252365334E-2,null,"Rev","Water","Variable",{"$f":"IF(S80=\"\",\"-\",IFERROR((S80/R80-1)*(R80/R$13),\"-\"))","v":"-"},"-",1.021444214393631E-2,-3.0770529939977736E-2,4.4648267089736227E-3,8.891894029207022E-4,2.6090654602806368E-4,6.164389387327174E-4,6.8999348540289623E-4,1.4432809933994095E-3,1.3706182443066939E-3,1.1259485393290622E-3,1.3043547491828475E-3,1.1817261978743433E-3,1.1275433957104813E-3,null,"Rev","Water","Variable",1.4101211596142305E-2,1.5259782963400692E-2,1.6722470262275912E-2,2.2431914440396827E-2,1.2382460784843952E-2,1.5287691447426255E-2,2.2780443934820926E-2]
[null,null,null,{"$f":"D78+1","v":5},"Price","Water","Service","Historic revenue",0,"$",null,null,null,null,null,null,null,null,69478314.063231036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Price","Water",0,"-",-1,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Water",0,{"$f":"IF(S81=\"\",\"-\",IFERROR((S81/R81-1)*(R83/R$13),\"-\"))","v":"-"},-0.9674551710693774,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","Water",0,"-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","Water","Service","Historic revenue",0,"cust",null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water",0,"-",-1,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water",0,{"$f":"IF(S82=\"\",\"-\",IFERROR((S82/R82-1)*(R83/R$13),\"-\"))","v":"-"},-0.9674551710693774,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water",0,"-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"Water"},"Service","Historic revenue",0,"$m",0,0,0,0,0,0,0,0,69.478314063231039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Water",0,"-",-1,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water",0,{"$f":"IF(S83=\"\",\"-\",IFERROR((S83/R83-1)*(R83/R$13),\"-\"))","v":"-"},-0.9674551710693774,"-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water",0,"-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","Water","Usage","Non-residential - usage","Variable","$",null,null,null,null,null,null,null,null,0,2.2191654554079694,2.3024635244943821,2.3865586234380776,2.4652305180995482,2.4651562400000002,2.4651999999999998,2.4652026392961881,2.4652013015406173,2.4651682359441822,2.4651775694728526,2.4651944751195076,2.4651778111076887,2.465209924574352,2.465249650128317,null,null,null,"Price","Water","Variable","-","-",3.7535763222800833E-2,3.65239657649572E-2,3.2964576645569954E-2,-3.0130285586960071E-5,1.775141035254002E-5,1.0706215269884467E-6,-5.4265541882259072E-7,-1.3412939711798799E-5,3.7861629620383752E-6,6.8577804959168986E-6,-6.7597148976084043E-6,1.3026835840701523E-5,1.6114471051320578E-5,null,{"$f":"AK84","v":"Price"},"Water","Variable",{"$f":"IF(S84=\"\",\"-\",IFERROR((S84/R84-1)*(R86/R$13),\"-\"))","v":"-"},"-",2.2161937436315309E-3,2.3765315771512759E-3,2.3858651220822146E-3,-2.4071589070507217E-6,1.1354922624686945E-6,6.8593076104624274E-8,-3.3103934458677673E-8,-8.1179536833781223E-7,2.2734012375156894E-7,4.087111659738152E-7,-3.9515901773274928E-7,7.4886520924332455E-7,9.0924219567739785E-7,null,"Price","Water","Variable",-6.1897242009667508E-6,-3.7696148152965847E-6,-2.9628759424804585E-6,-5.0528974326891074E-6,9.4109811590303849E-6,6.0930912915146962E-6,1.2165478699976973E-6]
[null,null,null,null,"Qty","Water","Usage","Non-residential - usage","Variable","kL",null,null,null,null,null,null,null,null,1716000,1795000.0000000002,2118600.9512848561,2122633.3767741765,2232160.1932638222,2131500,2218996.648968915,2307808.519776159,2412512.7804312352,2520821.6913422258,2598366.2139361324,2655986.0461896546,2717572.6138497759,2772604.9649582882,2826950.6189689399,null,null,null,"Qty","Water","Variable","-",4.6037296037296116E-2,0.18027908149574134,1.9033435658919462E-3,5.1599497910513659E-2,-4.5095416344934858E-2,4.10493309729838E-2,4.0023436199649653E-2,4.5369561537640823E-2,4.4894647518356479E-2,3.0761605574973316E-2,2.2175408510348937E-2,2.3187835549239866E-2,2.0250554052556602E-2,1.9600936555153714E-2,null,"Qty","Water","Variable",{"$f":"IF(S85=\"\",\"-\",IFERROR((S85/R85-1)*(R86/R$13),\"-\"))","v":"-"},0,1.0644072165177319E-2,1.238462470263796E-4,3.7345980112319472E-3,-3.6027482317940668E-3,2.6257743341880505E-3,2.5642400568326776E-3,2.767706613562855E-3,2.717172200997897E-3,1.8470803524120749E-3,1.3216137602547445E-3,1.3555131329914506E-3,1.1641303831034068E-3,1.1059623697223884E-3,null,"Qty","Water","Variable",-2.9529710404121445E-3,1.1171462704514523E-2,1.9614647833431142E-2,2.4621238258762501E-2,4.0536257153910515E-2,4.2144870503528775E-2,4.2831635599923867E-2]
[null,null,null,null,"Rev",{"$f":"+F84","v":"Water"},"Usage","Non-residential - usage","Variable","$m",0,0,0,0,0,0,0,0,0,3.9834019924573054,4.8780014132924805,5.0657889897378974,5.502789429720961,5.2544805255600009,5.470270539038169,5.6892156539424166,5.9473296463024541,6.2142495619759446,6.4054341078714536,6.5475221270612423,6.6992997077363903,6.8350532765392957,6.9691390243432085,null,null,null,"Rev","Water","Variable","-","-",0.22458175763559063,3.8496826986088806E-2,8.6265030159827782E-2,-4.5124187892748746E-2,4.1067811066855198E-2,4.0024549671129117E-2,4.5368994262183326E-2,4.4880632409444177E-2,3.0765508206387127E-2,2.2182418364928624E-2,2.3180919091184693E-2,2.0263844689040633E-2,1.9617366884929766E-2,null,"Rev","Water","Variable",{"$f":"IF(S86=\"\",\"-\",IFERROR((S86/R86-1)*(R86/R$13),\"-\"))","v":"-"},"-",1.3259799281327369E-2,2.5049011802641703E-3,6.2435725756958193E-3,-3.6050468388680009E-3,2.6269564376482221E-3,2.5643113952393934E-3,2.7676720077173889E-3,2.7163239603626432E-3,1.8473146858830501E-3,1.3220315347577745E-3,1.3551088110913894E-3,1.1648944132480483E-3,1.1068894339166585E-3,null,"Rev","Water","Variable",-2.9591424865369476E-3,1.1167650977587762E-2,1.9611626841720353E-2,2.4616060952738161E-2,4.0546049621021929E-2,4.2151220387363519E-2,4.2832904254528792E-2]
[null,null,null,{"$f":"D84+1","v":7},"Price","Sewerage","Service","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,581.74610523719161,589.3011807471911,538.97925221441778,547.91619774841638,547.90144300000009,540.88,482.81524926686222,490.10630884571765,497.50777732796439,497.50774993628124,497.5061612365073,497.50746279682994,497.5135397057075,497.50842929970213,null,null,null,"Price","Sewerage","Fixed","-","-",1.2986894870433474E-2,-8.5392546590469687E-2,1.6581242222740045E-2,-2.6928841448614627E-5,-1.2815156977055264E-2,-0.10735237156696087,1.5101137733173564E-2,1.51017612886446E-2,-5.5057798875601804E-8,-3.1933166351194586E-6,2.616169253899514E-6,1.2214708988267375E-5,-1.0271893320479286E-5,null,"Price","Sewerage","Fixed",{"$f":"IF(S87=\"\",\"-\",IFERROR((S87/R87-1)*(R89/R$13),\"-\"))","v":"-"},"-",5.5152674709205143E-3,-3.4089173653474573E-2,6.7195588625313697E-3,-1.1779162200804222E-5,-4.9416234991147391E-3,-4.14987013443383E-2,4.0922197980905401E-3,4.1645308227295811E-3,-1.535444356188619E-8,-9.0201821352307779E-7,7.4953464326646584E-7,3.544130824753333E-6,-3.0182388738058841E-6,null,"Price","Sewerage","Fixed",-6.4416175791044417E-3,-4.1286271622989146E-2,-2.7490083629064799E-2,-1.9117137170166165E-2,-6.1273091389474565E-2,-3.6475823698921661E-2,-2.3832470512671677E-2]
[null,null,null,null,"Qty",{"$f":"+F87","v":"Sewerage"},"Service","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,49251.496653777089,50785,52626,54987.5,57812.5,61022,52343.798089093325,55290.128731516073,58013.259099188108,61022.376686321113,64500.171070910372,67966.000370450405,71544.553915969504,75239.006529188409,null,null,null,"Qty","Sewerage","Fixed","-","-",3.1136177586702951E-2,3.6250861474844909E-2,4.4873256565195918E-2,5.1375312571038778E-2,5.5515675675675613E-2,-0.14221431468825463,5.6288056082744564E-2,4.9251655406615358E-2,5.1869480078479357E-2,5.6992116227568168E-2,5.3733645074053538E-2,5.26521132038682E-2,5.1638488340539634E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(S88=\"\",\"-\",IFERROR((S88/R88-1)*(R89/R$13),\"-\"))","v":"-"},"-",1.3222895012702556E-2,1.4471543023896163E-2,1.8184915508307357E-2,2.2472490732512177E-2,2.1407273276428478E-2,-5.4975118723450289E-2,1.5253360479709394E-2,1.3581861949144512E-2,1.4465289581387866E-2,1.6098599900528664E-2,1.5394733514261598E-2,1.5277152945147721E-2,1.5173180642681784E-2,null,"Qty","Sewerage","Fixed",5.3443460009669819E-2,-1.6290001330075188E-2,1.373067287097518E-3,1.0770731748336537E-2,-4.8471630892305217E-2,-1.4760193313520964E-2,8.6701922055643088E-4]
[null,null,null,null,"Rev",{"$f":"+F87","v":"Sewerage"},"Service","Residential service","Fixed","$m",{"$f":"K87*K88/10^6","v":0},0,0,0,0,0,0,0,0,28.651866355437399,29.927660464246102,28.364322127035951,30.128541923691046,31.675552173437506,33.005579359999999,25.2723839219599,27.098040908207903,28.862047589988382,30.359105320975804,32.08923250858664,33.81359240075119,35.594384265399825,37.432039960406556,null,null,null,"Rev","Sewerage","Fixed","-","-",4.4527434722122061E-2,-5.2237238493060167E-2,6.2198553124366729E-2,5.1347000251943609E-2,4.1989076600149389E-2,-0.2342996423026612,7.223920750355628E-2,6.5097203438281293E-2,5.1869422164861234E-2,5.6988740917060188E-2,5.3736401819617585E-2,5.2664971043096642E-2,5.1627686022175601E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(S89=\"\",\"-\",IFERROR((S89/R89-1)*(R89/R$13),\"-\"))","v":"-"},"-",1.8909886831035807E-2,-2.0853392541482468E-2,2.520600285968207E-2,2.2460106412171499E-2,1.6191312209825632E-2,-9.0572110695650937E-2,1.9575923375297781E-2,1.7951502808885411E-2,1.4465273430517343E-2,1.6097646474388265E-2,1.5395523324133359E-2,1.5280883681949802E-2,1.5170006546515057E-2,null,"Rev","Sewerage","Fixed",4.6657580099078944E-2,-5.6903719533412001E-2,-2.6154762076518012E-2,-8.5523109780857309E-3,-0.10677471561231877,-5.0697626803376639E-2,-2.2986114502123067E-2]
[null,null,null,{"$f":"D87+1","v":8},"Price","Sewerage","Service","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,581.74610523719161,589.3011807471911,538.97925221441778,547.91619774841638,547.90144300000009,540.88,556.17790811339205,564.58107256463995,573.10030205886585,573.08879551629093,573.08327969348034,573.07623893037135,573.06979994385529,573.06575663730928,null,null,null,"Price","Sewerage","Fixed","-","-",1.2986894870433474E-2,-8.5392546590469687E-2,1.6581242222740045E-2,-2.6928841448614627E-5,-1.2815156977055264E-2,2.8283368054637048E-2,1.5108770644544744E-2,1.5089470597246191E-2,-2.0077711586630187E-5,-9.6247263142723583E-6,-1.2285759083296988E-5,-1.1235828810574056E-5,-7.0555219389145662E-6,null,"Price","Sewerage","Fixed",{"$f":"IF(S90=\"\",\"-\",IFERROR((S90/R90-1)*(R92/R$13),\"-\"))","v":"-"},"-",3.0833685601847267E-4,-1.7422162098571087E-3,3.3255598102578475E-4,-5.6285062391658269E-7,-2.2847930141636666E-4,4.9519171543965378E-4,2.6081524908934557E-4,2.624810485408647E-4,-3.5106592099709871E-7,-1.694150601454211E-7,-2.1838727509867963E-7,-2.0195326877001936E-7,-1.2824068110648882E-7,null,"Price","Sewerage","Fixed",-6.4416175791044417E-3,5.0010873165251546E-3,7.5185333461260662E-3,9.0281899012347733E-3,7.5245680756979016E-3,1.0046318600086979E-2,1.130475278788956E-2]
[null,null,null,null,"Qty","Sewerage","Service","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,2914.9139302850008,2753.4569651425004,2595.5,2604.5,2627.5,2673,2763.7949548121087,2894.5899096242179,3027.5899096242179,3157.5899096242179,3301.0899096242179,3474.0899096242179,3655.0899096242183,3842.0899096242183,4043.5899096242174,null,null,null,"Qty","Sewerage","Fixed","-",-5.5389959705161584E-2,-5.7366781882616236E-2,3.4675399730301759E-3,8.8308696486849581E-3,1.7316841103710789E-2,3.396743539547642E-2,4.732440609762989E-2,4.5947786785889289E-2,4.2938444069571924E-2,4.5446053511450923E-2,5.2406933690483326E-2,5.209997573712144E-2,5.1161532171236201E-2,5.2445415057896794E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(S91=\"\",\"-\",IFERROR((S91/R91-1)*(R92/R$13),\"-\"))","v":"-"},0,-1.362010961207771E-3,7.0746272251527952E-5,1.7711329946689332E-4,3.6194631091302941E-4,6.0559975378837304E-4,8.2856659052690351E-4,7.9317396084722643E-4,7.4691340226020711E-4,7.946403932958747E-4,9.2247026391228406E-4,9.2611060145287325E-4,9.1957957276280063E-4,9.5324425409863765E-4,null,"Qty","Sewerage","Fixed",2.5608348825530758E-2,3.2796536980746138E-2,3.6068765365950384E-2,3.7439071571064408E-2,4.062449048629313E-2,4.2395905463684436E-2,4.2531513650391206E-2]
[null,null,null,null,"Rev",{"$f":"+F90","v":"Sewerage"},"Service","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,1.6018128654098673,1.5295312146293345,1.4037714623924511,1.439649809583964,1.4645405571390002,1.4948814151587733,1.60990696078093,1.7093199584615224,1.8096157309836662,1.8918176401975249,1.9909428393574735,2.0946451783597979,2.2017856958746558,2.317242911089791,null,null,null,"Rev","Sewerage","Fixed","-","-",-4.5124903377547598E-2,-8.2221108686140743E-2,2.5558538660107377E-2,1.7289445939793646E-2,2.0716980401720209E-2,7.6946267747893371E-2,6.175077200260648E-2,5.8675833056097471E-2,4.5425063347109385E-2,5.2396804561775312E-2,5.2087049890288117E-2,5.1149721500208356E-2,5.2437989506181282E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(S92=\"\",\"-\",IFERROR((S92/R92-1)*(R92/R$13),\"-\"))","v":"-"},"-",-1.0713623983548868E-3,-1.6775111419549201E-3,5.126060390120091E-4,3.6137371349429214E-4,3.6935959646194351E-4,1.3471929598042065E-3,1.065973093392238E-3,1.0206649786231672E-3,7.9427337281425014E-4,9.2229197032831541E-4,9.258808362060429E-4,9.1936728725537143E-4,9.5310928778178207E-4,null,"Rev","Sewerage","Fixed",1.9001772056459698E-2,3.7961642642391658E-2,4.3858482927233933E-2,4.6805268520168752E-2,4.8454740306195676E-2,5.2868146837398822E-2,5.4317074685793276E-2]
[null,null,null,{"$f":"D90+1","v":9},"Price","Recycled Water","Service","Class A - Service","Fixed","$",null,null,null,null,null,null,null,null,0,113.33981618595826,117.08890232209738,115.57388879852125,113.16827844343892,113.16534400000002,113.16,113.15738025415446,113.15501051571435,113.16159186930325,113.15591266032371,113.15576985584964,113.15078810153089,113.14853658836496,113.14755285605071,null,null,null,"Price","Recycled Water","Fixed","-","-",3.3078279657591469E-2,-1.2939001848428888E-2,-2.0814479638008976E-2,-2.5929911449229515E-5,-4.7222937792912312E-5,-2.31508116431689E-5,-2.0941969801624438E-5,5.8162281625140366E-5,-5.0186718706712874E-5,-1.2620151321751649E-6,-4.4025632321642583E-5,-1.9898342766389021E-5,-8.6941673654861162E-6,null,"Price","Recycled Water","Fixed",{"$f":"IF(S93=\"\",\"-\",IFERROR((S93/R93-1)*(R95/R$13),\"-\"))","v":"-"},"-",6.3848953667637403E-5,-2.8534807467245846E-5,-5.6538264982242989E-5,-1.1473098305000163E-7,-2.6305431237439506E-7,-1.4847395764895348E-7,-1.43527995479138E-7,4.2281618091193625E-7,-3.6439862524883429E-7,-9.0683615014835203E-9,-3.1219366890464936E-7,-1.3936567864035429E-7,-6.0166972040239812E-8,null,"Price","Recycled Water","Fixed",-3.6576481297290186E-5,-3.2101278107377063E-5,-2.9311462706016478E-5,-1.1817325958007885E-5,-3.5186947153986736E-5,-3.043864391705231E-5,-8.2891484650682301E-6]
[null,null,null,null,"Qty","Recycled Water","Service","Class A - Service","Fixed","cust",null,null,null,null,null,null,null,null,1011,1149,1412,1645,2693,4043.5,4839,5648.5,6313,6640.5,6825,7019,7213.5,7409,7584,null,null,null,"Qty","Recycled Water","Fixed","-",0.13649851632047483,0.22889469103568327,0.16501416430594906,0.63708206686930091,0.50148533234311188,0.19673550142203533,0.16728662946889861,0.11764185181906694,5.1877079043244123E-2,2.7784052405692261E-2,2.8424908424908413E-2,2.7710500071235211E-2,2.710196159977829E-2,2.3619921716830916E-2,null,"Qty","Recycled Water","Fixed",{"$f":"IF(S94=\"\",\"-\",IFERROR((S94/R94-1)*(R95/R$13),\"-\"))","v":"-"},0,4.4182123961671775E-4,3.6391117823439167E-4,1.7305027720374495E-3,2.2189009506467725E-3,1.0959106837688695E-3,1.0728655358539136E-3,8.0627082055742072E-4,3.7712530913591356E-4,2.0173605211455274E-4,2.042505978508794E-4,1.9650013476737045E-4,1.8981898719816633E-4,1.6345891559102266E-4,null,"Qty","Recycled Water","Fixed",0.34047782603050369,0.2800656979252425,0.23737078814497758,0.19782365529533363,0.18191934996458192,0.16009293150674164,0.13203755166090514]
[null,null,null,null,"Rev",{"$f":"+F93","v":"Recycled Water"},"Service","Class A - Service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.13022744879766604,0.1653295300788015,0.19011904707356747,0.30476217384818105,0.45758406846400007,0.54758123999999997,0.63916946236559147,0.71434758138570464,0.75144955080810827,0.77228910390670935,0.79424034861820869,0.81621320997039315,0.83831750758319601,0.85811104086028855,null,null,null,"Rev","Recycled Water","Fixed","-","-",0.26954441329549073,0.14994004388054849,0.60300705552270029,0.50144639896140153,0.19667898805589723,0.16725960583600608,0.11761844619715722,5.1938258614150357E-2,2.7732471296562977E-2,2.8423610537111843E-2,2.7665254466626044E-2,2.7081523972890098E-2,2.3611022193912756E-2,null,"Rev","Recycled Water","Fixed",{"$f":"IF(S95=\"\",\"-\",IFERROR((S95/R95-1)*(R95/R$13),\"-\"))","v":"-"},"-",5.2028487980705998E-4,3.3066772335930695E-4,1.6379449923431151E-3,2.218728683758556E-3,1.0955958773344497E-3,1.0726922241883251E-3,8.0611040766276636E-4,3.775700597852626E-4,2.0136152901880375E-4,2.042412717220339E-4,1.961792900557818E-4,1.8967584443625339E-4,1.6339732747981214E-4,null,"Rev","Recycled Water","Fixed",0.34042879606837051,0.28002460618027758,0.23733451899726732,0.19780950022275867,0.18187776183087445,0.16005761985108879,0.13202816803357154]
[null,null,null,{"$f":"D93+1","v":10},"Price","Recycled Water","Usage","Class A - usage","Variable","$",null,null,null,null,null,null,null,null,0,1.6683794145730548,1.7334712856554308,1.7987768203696857,1.8579868344796384,1.8579868800000001,1.8580000000000001,1.8579667644183777,1.8579513802293106,1.8580315782337058,1.8579865645676783,1.857986207556493,1.8580192025246749,1.8579542156673858,1.8579534653630785,null,null,null,"Price","Recycled Water","Variable","-","-",3.9015028903981896E-2,3.7673271691698318E-2,3.2916820719194995E-2,2.4499830164614878E-8,7.0614061602469747E-6,-1.7887826492146708E-5,-8.2801207006433231E-6,4.3164748684265675E-5,-2.4226534443672065E-5,-1.9214949775747669E-7,1.7758457004468653E-5,-3.4976418543331E-5,-4.0383358268503144E-7,null,"Price","Recycled Water","Variable",{"$f":"IF(S96=\"\",\"-\",IFERROR((S96/R96-1)*(R98/R$13),\"-\"))","v":"-"},"-",4.4547002152874765E-8,1.0233913311648836E-7,1.3932541808081829E-7,1.1975823071847759E-13,2.2012060875964659E-11,-8.0284278233149962E-11,-4.7978449057977556E-11,2.6991803262287914E-10,-1.6777773378238849E-10,-1.3991900850970196E-12,1.2677386262182296E-10,-2.4445277498777342E-10,-2.7494258238924257E-12,null,"Price","Recycled Water","Variable",3.5429468052683433E-6,-3.6006953251233043E-6,-4.7705537218334371E-6,4.8163229402486962E-6,-5.4132879744317464E-6,-6.3688997963273764E-6,6.0142823055109318E-6]
[null,null,null,null,"Qty","Recycled Water","Usage","Class A - usage","Variable","kL",null,null,null,null,null,null,null,null,26.696100000000001,46.172500000000007,117.48109987055193,164.69632186104883,181.20953532385326,137.81780899792409,206.24893820611774,290.84963512493971,330.72555396979681,385.74636348043623,421.22151077168326,430.34371611295091,438.36324121028349,443.89775070657186,446.89630028694859,null,null,null,"Qty","Recycled Water","Variable","-",0.72955974842767302,1.5443954706925531,0.40189632240863937,0.10026461596838998,-0.23945608738734714,0.49653328336706037,0.41018730886398602,0.13710149173034947,0.16636394995853321,9.1964955861589592E-2,2.1656551500790266E-2,1.8635162538838346E-2,1.2625395963877128E-2,6.755045673477289E-3,null,"Qty","Recycled Water","Variable",{"$f":"IF(S97=\"\",\"-\",IFERROR((S97/R97-1)*(R98/R$13),\"-\"))","v":"-"},0,1.7633765830892315E-6,1.091748058798626E-6,4.2438513906546733E-7,-1.1704912714740293E-6,1.5478108201661738E-6,1.8410057838497722E-6,7.9442283205439655E-7,1.0403079235011725E-6,6.3689141828063206E-7,1.5769821150167256E-7,1.3303247771129878E-7,8.8239825780494885E-8,4.5990471849184502E-8,null,"Qty","Recycled Water","Variable",6.6854853617418941E-2,0.17083534812203505,0.16230920291540385,0.16311902307928228,0.45271891413885701,0.33881572209296551,0.29344845027990729]
[null,null,null,null,"Rev",{"$f":"+F96","v":"Recycled Water"},"Usage","Class A - usage","Variable","$m",0,0,0,0,0,0,0,0,0,7.7033248519374383E-5,2.0365011323281973E-4,2.9625192616379982E-4,3.3668493091389232E-4,2.560636809484889E-4,3.8321052718696676E-4,5.4038895550534991E-4,6.1447199947528737E-4,7.1672892453546763E-4,7.82623907720687E-4,7.9957268904646964E-4,8.1448731984966262E-4,8.2474169725054553E-4,8.3031252977607505E-4,null,null,null,"Rev","Recycled Water","Variable","-","-",1.6436651335247836,0.4547103434463331,0.13648182907589534,-0.23945606875415049,0.49654385099640663,0.41016208367808349,0.13709207639274945,0.16641429576530742,9.1938501334975165E-2,2.165635518999709E-2,1.865325192757572E-2,1.2589977954200249E-2,6.7546391119801541E-3,null,"Rev","Recycled Water","Variable",{"$f":"IF(S98=\"\",\"-\",IFERROR((S98/R98-1)*(R98/R$13),\"-\"))","v":"-"},"-",1.8767217735999374E-6,1.2352169131531201E-6,5.7767996668479401E-7,-1.1704911803926362E-6,1.5478437619479104E-6,1.8408925679795058E-6,7.9436827568840419E-7,1.0406227461638667E-6,6.367082108749681E-7,1.5769678200995588E-7,1.3316161402545759E-7,8.7992286692428143E-8,4.5987703850862545E-8,null,"Rev","Recycled Water","Variable",6.685863342741416E-2,0.1708311323006706,0.16230365805690994,0.16312462503611558,0.45271105015302893,0.33880719530978576,0.29345622944403527]
[null,null,null,{"$f":"D96+1","v":11},"Price","Trade Waste","Trade Waste","Application Fee – Risk Rank 1 (per application)","Fixed","$",null,null,null,null,null,null,null,null,135.85,135.85,135.85,140.25097104805914,140.26290717647061,140.260986,140.26,140.26415444770282,140.26411622611511,140.25856793112004,140.25541788755422,140.26291880925814,140.25943768846449,140.26345071027328,140.26187507122754,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2395811910630457E-2,8.5105495685855459E-5,-1.3696967425480544E-5,-7.0297523789841776E-6,2.961961858560791E-5,-2.7249718836941383E-7,-3.9556054280631692E-5,-2.2458831658522804E-5,5.3480441732034478E-5,-2.4818539519966265E-5,2.8611420913371433E-5,-1.1233425655565732E-5,null,"Price","Trade Waste","Fixed",{"$f":"IF(S99=\"\",\"-\",IFERROR((S99/R99-1)*(R101/R$13),\"-\"))","v":"-"},0,0,2.9352308020749332E-6,7.1624905653044137E-9,-1.5061895747347534E-9,-2.6085659159517353E-10,1.1065992986113319E-9,-9.769270239891093E-12,-1.404951237973066E-9,-7.8920256761482915E-10,1.897762143540897E-9,-8.9240309367375596E-10,1.0366730295374662E-9,-4.1260905184495805E-10,null,"Price","Trade Waste","Fixed",-1.0363365458787577E-5,2.9641182648365572E-6,2.154963419487288E-6,-6.1873793083533357E-6,1.1294765208225144E-5,7.4389962092524797E-6,-4.3099734674534318E-6]
[null,null,null,null,"Qty","Trade Waste","Trade Waste","Application Fee – Risk Rank 1 (per application)","Fixed","cust",null,null,null,null,null,null,null,null,32,28,50,42,54,21.732183908045975,22.742677433758072,23.836930307321289,24.882907318815544,25.928884330309792,27.192102721114392,28.712792376286806,30.10474639927531,31.721987778585657,33.347275134907498,null,null,null,"Qty","Trade Waste","Fixed","-",-0.125,0.78571428571428581,-0.16000000000000003,0.28571428571428581,-0.59755214985100047,4.6497560023775586E-2,4.8114514078230863E-2,4.3880524799495335E-2,4.2035964611873089E-2,4.8718578659705303E-2,5.5923944932423808E-2,4.8478531963964677E-2,5.3720478420946849E-2,5.1235356613402727E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S100=\"\",\"-\",IFERROR((S100/R100-1)*(R101/R$13),\"-\"))","v":"-"},-7.5666076105510449E-6,4.4298667301959514E-5,-1.4496840814719058E-5,2.4045754734278317E-5,-6.5709933484370508E-5,1.7254085736440698E-6,1.7975750558066331E-6,1.5731564336486551E-6,1.4930326493600907E-6,1.7119691688945746E-6,1.9844702506757388E-6,1.7431481762494518E-6,1.9464454869774846E-6,1.8818989470696549E-6,null,"Qty","Trade Waste","Fixed",-0.35103105373389243,-0.23858951033142761,-0.17609556518722724,-0.13646883868884585,4.7305724995511333E-2,4.6162744655495302E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F99","v":"Trade Waste"},"Trade Waste","Application Fee – Risk Rank 1 (per application)","Fixed","$m",0,0,0,0,0,0,0,0,4.3471999999999998E-3,3.8037999999999995E-3,6.7924999999999999E-3,5.8905407840184843E-3,7.5741969875294125E-3,3.0481775428758619E-3,3.189887936858907E-3,3.3434668741852414E-3,3.4901790042099938E-3,3.6367481842209098E-3,3.8138397303911992E-3,4.0273400658622019E-3,4.2224748017161808E-3,4.4494354692135403E-3,4.6773513389382479E-3,null,null,null,"Rev","Trade Waste","Fixed","-",-0.12500000000000011,0.78571428571428581,-0.13278751799507038,0.28582370706588156,-0.59755766216609441,4.6490203405063379E-2,4.814555883037186E-2,4.3880240344987609E-2,4.1994745780694398E-2,4.8695025665690173E-2,5.5980416211434125E-2,4.8452510258083503E-2,5.375062686108012E-2,5.1223547639177802E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S101=\"\",\"-\",IFERROR((S101/R101-1)*(R101/R$13),\"-\"))","v":"-"},-7.5666076105510517E-6,4.4298667301959514E-5,-1.2031246940976108E-5,2.4054963650719392E-5,-6.5710539647126769E-5,1.7251355878574481E-6,1.7987348985927748E-6,1.57314623569772E-6,1.491568639641592E-6,1.7111415174995965E-6,1.9864741431648863E-6,1.7422125107638843E-6,1.9475378505781397E-6,1.8814651978459002E-6,null,"Rev","Trade Waste","Fixed",-0.3510377792362539,-0.23858725342068798,-0.17609378970330902,-0.13647418168368552,4.731755406777638E-2,4.6170527056187183E-2,4.512501550175263E-2]
[null,null,null,{"$f":"D99+1","v":12},"Price","Trade Waste","Trade waste charges","Application Fee – Risk Rank 2 (per application)","Fixed","$",null,null,null,null,null,null,null,null,213.54482439926062,213.54482439926062,213.54482439926062,220.47726412199628,220.4822826533937,220.48394700000003,220.48,220.47898338220924,220.4816735035532,220.47533126062115,220.47739680305969,220.48440683438403,220.48353437303226,220.48213570576254,220.47774225720644,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.246362791623647E-2,2.2762126595576859E-5,7.5486637125532496E-6,-1.7901530037667257E-5,-4.6109297475727118E-6,1.2201259742328219E-5,-2.8765397283470051E-5,9.3685875273141761E-6,3.179478452652873E-5,-3.9570206542549613E-6,-6.3436359258872699E-6,-1.9926551155902139E-5,null,"Price","Trade Waste","Fixed",{"$f":"IF(S102=\"\",\"-\",IFERROR((S102/R102-1)*(R104/R$13),\"-\"))","v":"-"},0,0,4.6235956532082186E-7,2.8680579822057136E-10,1.4498185215369337E-10,-9.944952835167646E-11,-2.5789653120119316E-11,6.5484116270365341E-11,-1.5295204274192983E-10,4.9285226029034559E-11,1.6891095073661662E-10,-2.1300945068995196E-11,-3.4410849405999147E-11,-1.0957166556863554E-10,null,"Price","Trade Waste","Fixed",-5.1765141270143644E-6,-4.9879860360979578E-6,-6.9070229169465591E-7,-6.3057043462322326E-6,-1.1256251972957543E-5,-3.4371425404744471E-6,-9.7692663698634163E-6]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Application Fee – Risk Rank 2 (per application)","Fixed","cust",null,null,null,null,null,null,null,null,3,2,5,4,6,2.069731800766283,2.1659692794055303,2.2701838387925037,2.3698006970300516,2.469417555267599,2.5897240686775609,2.7345516548844575,2.8671187046928868,3.0211416931986337,3.1759309652292851,null,null,null,"Qty","Trade Waste","Fixed","-",-0.33333333333333337,1.5,-0.19999999999999996,0.5,-0.65504469987228608,4.6497560023775586E-2,4.8114514078231085E-2,4.3880524799495335E-2,4.2035964611873089E-2,4.8718578659705303E-2,5.5923944932423808E-2,4.8478531963964899E-2,5.3720478420946627E-2,5.1235356613402727E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S103=\"\",\"-\",IFERROR((S103/R103-1)*(R104/R$13),\"-\"))","v":"-"},-2.9735183906758044E-6,9.4955175796682958E-6,-2.8484774807905904E-6,6.3000659673930359E-6,-1.2580980879173627E-5,2.5831090438294295E-7,2.691120220979054E-7,2.3550661560020945E-7,2.2351461350085881E-7,2.5629329437937522E-7,2.9709799415675441E-7,2.6096364831443422E-7,2.9140501040069798E-7,2.8173181180280271E-7,null,"Qty","Trade Waste","Fixed",-0.39917150541862467,-0.27672532455142096,-0.20724289483580416,-0.16268541496442812,4.7305724995511556E-2,4.6162744655495302E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F102","v":"Trade Waste"},"Trade waste charges","Application Fee – Risk Rank 2 (per application)","Fixed","$m",0,0,0,0,0,0,0,0,6.4063447319778191E-4,4.2708964879852122E-4,1.067724121996303E-3,8.8190905648798514E-4,1.3228936959203623E-3,4.5634263666436775E-4,4.775529067233313E-4,5.0052782486769245E-4,5.2249762355107256E-4,5.4444565351841707E-4,5.7097562110025688E-4,6.0292599958518278E-4,6.3215246547771776E-4,6.661077727861584E-4,7.0022208877850323E-4,null,null,null,"Rev","Trade Waste","Fixed","-",-0.33333333333333337,1.5,-0.17402909766701069,0.50003414318989359,-0.65504209592072971,4.6478826116270522E-2,4.8109681295839257E-2,4.3893261456918076E-2,4.2005990033367357E-2,4.8728403671501441E-2,5.5957517806729307E-2,4.8474383112758535E-2,5.3713794001864157E-2,5.1214409118292448E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S104=\"\",\"-\",IFERROR((S104/R104-1)*(R104/R$13),\"-\"))","v":"-"},-2.9735183906758044E-6,9.4955175796682958E-6,-2.4785898285339317E-6,6.3004961760903697E-6,-1.2580930866915306E-5,2.5820683069417767E-7,2.6908499158815715E-7,2.3557497319386623E-7,2.2335523197146084E-7,2.5634498071156765E-7,2.9727635127419835E-7,2.6094131473081966E-7,2.9136875098400057E-7,2.8161662619387488E-7,null,"Rev","Trade Waste","Fixed",-0.3991746156158148,-0.2767289322354024,-0.20724344239495351,-0.1626906948226462,4.7293936258378411E-2,4.615914884502148E-2,4.5119309833582033E-2]
[null,null,null,{"$f":"D102+1","v":13},"Price","Trade Waste","Trade waste charges","Application Fee – Risk Rank 3 (per application)","Fixed","$",null,null,null,null,null,null,null,null,396.41109057301293,396.41109057301293,396.41109057301293,409.3171594528651,409.31603337375577,409.32240200000001,409.32,409.3157380254155,409.32498314905757,409.32285350047363,409.3247912150573,409.3243985027537,409.31779397032062,409.3192740398178,409.32266302519736,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2557285067873476E-2,-2.7511163002147399E-6,1.5559190759573127E-5,-5.8682348883509761E-6,-1.0412329191078484E-5,2.2586777842059647E-5,-5.2028306886109377E-6,4.7339516158206862E-6,-9.5941489997031226E-7,-1.6135203416256516E-5,3.6159422311943246E-6,8.27956461990631E-6,null,"Price","Trade Waste","Fixed",{"$f":"IF(S105=\"\",\"-\",IFERROR((S105/R105-1)*(R107/R$13),\"-\"))","v":"-"},0,0,3.4430847643543753E-7,-3.217734355296802E-11,9.2462233632801802E-11,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Fixed",4.8454205441306186E-6,-2.4052190095158466E-7,5.4662541837391387E-6,3.3324281027979907E-6,-8.1402846209277513E-6,2.1019646285758142E-6,2.7576079686397748E-7]
[null,null,null,null,"Qty",{"$f":"+F105","v":"Trade Waste"},"Trade waste charges","Application Fee – Risk Rank 3 (per application)","Fixed","cust",null,null,null,null,null,null,null,null,0,0,2,2,1,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Fixed","-","-","-",0,-0.5,-1,"-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Fixed",{"$f":"IF(S106=\"\",\"-\",IFERROR((S106/R106-1)*(R107/R$13),\"-\"))","v":"-"},"-","-",0,-5.8480522161960952E-6,-5.9426119945160012E-6,"-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Fixed",-1,-1,-1,-1,"-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"Trade Waste"},"Trade waste charges","Application Fee – Risk Rank 3 (per application)","Fixed","$m",{"$f":"K105*K106/10^6","v":0},0,0,0,0,0,0,0,0,0,7.9282218114602591E-4,8.1863431890573022E-4,4.0931603337375575E-4,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Fixed","-","-","-",3.2557285067873476E-2,-0.50000137555815016,-1,"-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Fixed",{"$f":"IF(S107=\"\",\"-\",IFERROR((S107/R107-1)*(R107/R$13),\"-\"))","v":"-"},"-","-",3.4430847643543753E-7,-5.8480683048678727E-6,-5.9426119945160012E-6,"-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Fixed",-1,-1,-1,-1,"-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","Trade Waste","Trade waste charges","Application Fee – Risk Rank 4 (per application)","Fixed","$",null,null,null,null,null,null,null,null,940.09764325323465,940.09764325323465,940.09764325323465,970.71521527911273,970.71710369230789,970.72086800000011,970.72,970.72358748778117,970.72410853402073,970.71942891147444,970.71733801299183,970.71556188234558,970.72177540007885,970.72361366485256,970.71701932366113,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2568502054664439E-2,1.9453833270954846E-6,3.877862744916527E-6,-8.9418083892844891E-7,3.6956978131108542E-6,5.3676066613661533E-7,-4.820754429757379E-6,-2.1539678926041361E-6,-1.8297094084296361E-6,6.400966438890876E-6,1.8937092174375891E-6,-6.7932221886612965E-6,null,"Price","Trade Waste","Fixed",{"$f":"IF(S108=\"\",\"-\",IFERROR((S108/R108-1)*(R110/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Fixed",1.4918381063822039E-6,2.2264574690566974E-6,1.8040330007629279E-6,4.790720036229601E-7,1.4007558537532105E-6,1.1127573749103448E-6,-3.7062387681086051E-7]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Application Fee – Risk Rank 4 (per application)","Fixed","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Fixed",{"$f":"IF(S109=\"\",\"-\",IFERROR((S109/R109-1)*(R110/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Fixed","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"Trade Waste"},"Trade waste charges","Application Fee – Risk Rank 4 (per application)","Fixed","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Fixed",{"$f":"IF(S110=\"\",\"-\",IFERROR((S110/R110-1)*(R110/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Fixed","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","Trade Waste","Trade waste charges","Management Fee – Risk Rank 1 (per annum)","Fixed","$",null,null,null,null,null,null,null,null,263.96427911275418,263.96427911275418,263.96427911275418,272.54823939556383,272.55382096651584,272.54730100000006,272.55,272.55154447702836,272.54903140763423,272.54897536425045,272.54811709151085,272.55341346914639,272.55075246202341,272.54690612703166,272.54886119751239,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2519401154059047E-2,2.0479203844514515E-5,-2.3921757885014827E-5,9.9028681994628442E-6,5.666765835021792E-6,-9.2205289056179751E-6,-2.0562679492464042E-7,-3.1490587644178447E-6,1.9432816825482035E-5,-9.7632500327682337E-6,-1.4112362402229905E-5,7.1733358066872199E-6,null,"Price","Trade Waste","Fixed",{"$f":"IF(S111=\"\",\"-\",IFERROR((S111/R111-1)*(R113/R$13),\"-\"))","v":"-"},0,0,4.0075549340188496E-5,2.7911024905133646E-8,-3.3604105292300996E-8,1.1832805725822264E-8,6.8173956117194704E-9,-1.0644317738974829E-8,-2.3517221299250102E-10,-3.5633394602706277E-9,2.2205780323367364E-8,-1.1304411548285944E-8,-1.6465591440887315E-8,8.4840727616565573E-9,null,"Price","Trade Waste","Fixed",-7.0095878568210424E-6,-2.7841544806284091E-6,-4.3932519706579853E-6,-3.5557283384335392E-6,7.7848147741477192E-6,2.11633474966888E-6,1.535843858091468E-6]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Management Fee – Risk Rank 1 (per annum)","Fixed","cust",null,null,null,null,null,null,null,null,334,336,350,350,355,360.13333333333327,376.8786546165623,395.01198794989568,412.345321283229,429.67865461656226,450.61198794989554,475.81198794989552,498.87865461656219,525.6786546165622,552.61198794989559,null,null,null,"Qty","Trade Waste","Fixed","-",5.9880239520957446E-3,4.1666666666666741E-2,0,1.4285714285714235E-2,1.4460093896713433E-2,4.6497560023775586E-2,4.8114514078231085E-2,4.3880524799495335E-2,4.2035964611873089E-2,4.8718578659705081E-2,5.5923944932423808E-2,4.8478531963964899E-2,5.3720478420946849E-2,5.1235356613402949E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S112=\"\",\"-\",IFERROR((S112/R112-1)*(R113/R$13),\"-\"))","v":"-"},7.3511745426873937E-6,5.4774892401460509E-5,0,1.9469942788962255E-5,2.0312826514564317E-5,5.5559317099256169E-5,5.7884106505644219E-5,5.065634014055387E-5,4.8075888293992192E-5,5.5127848278982054E-5,6.390400563839477E-5,5.6131029599577945E-5,6.2678340059389866E-5,6.0597259795408564E-5,null,"Qty","Trade Waste","Fixed",3.035431430377411E-2,3.6240688231400364E-2,3.8145389423752896E-2,3.8922340645302977E-2,4.7305724995511556E-2,4.6162744655495302E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F111","v":"Trade Waste"},"Trade waste charges","Management Fee – Risk Rank 1 (per annum)","Fixed","$m",0,0,0,0,0,0,0,0,8.8164069223659894E-2,8.8691997781885412E-2,9.2387497689463971E-2,9.5391883788447332E-2,9.6756606443113125E-2,9.8153368000133343E-2,0.10271827731574405,0.10766112740268538,0.11238431792121381,0.1171084770516337,0.1228134488546066,0.12968418148528438,0.13596975270298592,0.14327209093276447,0.1506137679998375,null,null,null,"Rev","Trade Waste","Fixed","-",5.9880239520959666E-3,4.1666666666666741E-2,3.2519401154058825E-2,1.4306486049613598E-2,1.4435826227963355E-2,4.6507923351183589E-2,4.8120453497750848E-2,4.3870899668942309E-2,4.2035750341357536E-2,4.8715276183273648E-2,5.5944464509027236E-2,4.846829540590325E-2,5.3705607935684574E-2,5.1242897477628002E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S113=\"\",\"-\",IFERROR((S113/R113-1)*(R113/R$13),\"-\"))","v":"-"},7.3511745426876665E-6,5.4774892401460509E-5,4.0075549340188225E-5,1.9498252542794506E-5,2.0278736490754357E-5,5.5571700101576511E-5,5.789125191693331E-5,5.0645228744566258E-5,4.8075643236088433E-5,5.5124111338688116E-5,6.3927453253554019E-5,5.6119177166752971E-5,6.2660989928499118E-5,6.0606178552663935E-5,null,"Rev","Trade Waste","Fixed",3.0347091944684434E-2,3.6237803177245231E-2,3.8140828589474873E-2,3.8918646519694899E-2,4.7313878076592708E-2,4.6164958686065738E-2,4.5131125138007988E-2]
[null,null,null,{"$f":"D111+1","v":16},"Price","Trade Waste","Trade waste charges","Management Fee – Risk Rank 2 (per annum)","Fixed","$",null,null,null,null,null,null,null,null,553.7152957486137,553.7152957486137,553.7152957486137,571.74276247874309,571.73729431493223,571.74425900000006,571.74,571.73998044965788,571.73762026661484,571.73592028397331,571.73834191829314,571.73663718988416,571.74392383508007,571.74230342787735,571.73520888381427,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2557285067873254E-2,-9.5640280379782894E-6,1.2181617566442426E-5,-7.4491347014093989E-6,-3.4194462705805506E-8,-4.1280706680746349E-6,-2.9733615233284993E-6,4.2355819074302303E-6,-2.9816583636543825E-6,1.2744758201455042E-5,-2.8341485325267257E-6,-1.2408639382677222E-5,null,"Price","Trade Waste","Fixed",{"$f":"IF(S114=\"\",\"-\",IFERROR((S114/R114-1)*(R116/R$13),\"-\"))","v":"-"},0,0,3.1982328817400432E-5,-1.0390691419344157E-8,1.3628777816469943E-8,-7.1361650603289272E-9,-3.2980998664086522E-11,-3.8205987722343703E-9,-2.7263307411790252E-9,3.842490818309747E-9,-2.731584827350172E-9,1.1830468491295206E-8,-2.6511041600280199E-9,-1.17662711802781E-8,null,"Price","Trade Waste","Fixed",2.3661932617713433E-6,1.5660633800873569E-6,1.4252682833948427E-7,-4.8065161861732264E-7,-3.7416714547822139E-6,-3.8704712090886773E-6,-3.6461938630605317E-6]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Management Fee – Risk Rank 2 (per annum)","Fixed","cust",null,null,null,null,null,null,null,null,125,129,133,133,134.78352490421454,137.63716475095782,144.03695708046777,150.96722527970149,157.59174635249843,164.21626742529534,172.2166505670578,181.84768504981639,190.66339386207693,200.90592259770912,211.19940918774745,null,null,null,"Qty","Trade Waste","Fixed","-",3.2000000000000028E-2,3.1007751937984551E-2,0,1.3409961685823646E-2,2.1172022684309955E-2,4.6497560023775586E-2,4.8114514078231085E-2,4.3880524799495335E-2,4.2035964611873089E-2,4.8718578659705303E-2,5.5923944932423586E-2,4.8478531963964899E-2,5.3720478420946849E-2,5.1235356613402727E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S115=\"\",\"-\",IFERROR((S115/R115-1)*(R116/R$13),\"-\"))","v":"-"},3.0840974390062474E-5,3.2828787989927389E-5,0,1.4569046982015757E-5,2.3687231315207916E-5,4.4544000952142017E-5,4.6407067079544872E-5,4.0612163079113415E-5,3.8543561439569254E-5,4.4197159982344745E-5,5.1233568984659846E-5,4.5000755278233228E-5,5.0250924461428058E-5,4.8583013926018689E-5,null,"Qty","Trade Waste","Fixed",3.3757239444384357E-2,3.8521011466008392E-2,3.9858304552903734E-2,4.0293472187867385E-2,4.7305724995511556E-2,4.6162744655495302E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F114","v":"Trade Waste"},"Trade waste charges","Management Fee – Risk Rank 2 (per annum)","Fixed","$m",0,0,0,0,0,0,0,0,6.9214411968576708E-2,7.142927315157116E-2,7.3644134334565625E-2,7.6041787409672837E-2,7.7060767846964917E-2,7.8693258771397309E-2,8.235168984118664E-2,8.631399842995563E-2,9.0101130033237442E-2,9.38883387820003E-2,9.8462862245931704E-2,0.1039689839311472,0.10901063693841719,0.11486641495831705,0.12075013832809495,null,null,null,"Rev","Trade Waste","Fixed","-",3.2000000000000028E-2,3.1007751937984551E-2,3.2557285067873254E-2,1.3400269404536091E-2,2.1184462211359723E-2,4.648976452248621E-2,4.8114478238518332E-2,4.387621558692012E-2,4.2032866262230018E-2,4.8723020593143263E-2,5.5920796527962002E-2,4.8491894569334226E-2,5.3717492020599167E-2,5.1222312212956256E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S116=\"\",\"-\",IFERROR((S116/R116-1)*(R116/R$13),\"-\"))","v":"-"},3.0840974390062474E-5,3.2828787989927389E-5,3.1982328817400432E-5,1.4558516951822563E-5,2.3701148641817339E-5,4.4536532972818394E-5,4.6407032511681394E-5,4.0608174830462175E-5,3.8540720504885545E-5,4.4201189673854421E-5,5.1230684638833225E-5,4.5013159270469457E-5,5.0248130938684141E-5,4.8570644805738538E-5,null,"Rev","Trade Waste","Fixed",3.3759685513798487E-2,3.8522637855733954E-2,3.9858452760609842E-2,4.0292972169126084E-2,4.7301806321575768E-2,4.6158695512712233E-2,4.5125709237411993E-2]
[null,null,null,{"$f":"D114+1","v":17},"Price","Trade Waste","Trade waste charges","Management Fee – Risk Rank 3 (per annum)","Fixed","$",null,null,null,null,null,null,null,null,1237.9270147874306,1237.9270147874306,1237.9270147874306,1278.2508830739371,1278.2536399040728,1278.2472850000001,1278.25,1278.2504692082114,1278.2450035211641,1278.2481568877779,1278.2537650879081,1278.2460714968681,1278.2482280693155,1278.2527869124979,1278.2517448231822,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2573704107613066E-2,2.15672069714401E-6,-4.9715517126402986E-6,2.1240021643720297E-6,3.6707076978004238E-7,-4.2759124122548897E-6,2.4669500799934241E-6,4.3874110828845403E-6,-6.0188291637341962E-6,1.687134031147508E-6,3.5664772164434311E-6,-8.1524509576436088E-7,null,"Price","Trade Waste","Fixed",{"$f":"IF(S117=\"\",\"-\",IFERROR((S117/R117-1)*(R119/R$13),\"-\"))","v":"-"},0,0,4.8409259258820811E-6,3.544898519648858E-10,-8.4150227831799819E-10,3.0783496645488378E-10,5.356312575192387E-11,-5.9871670512563207E-10,3.4221527243626234E-10,6.0216935098931577E-10,-8.3421781252743744E-10,2.3693501168228582E-10,5.0471724994813179E-10,-1.1695267906152946E-10,null,"Price","Trade Waste","Fixed",-1.4237810674888607E-6,-8.2683081148449133E-7,-1.6891023268961192E-6,-8.5789322734619589E-7,1.2455360811625127E-6,-5.9495013737809188E-7,1.7052403800121851E-7]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Management Fee – Risk Rank 3 (per annum)","Fixed","cust",null,null,null,null,null,null,null,null,9,9,9,9,9.1206896551724128,9.3137931034482762,9.7468617573248899,10.215827274566269,10.664103136635235,11.1123789987042,11.653758309049028,12.305482446980063,12.902034171117995,13.595137619393858,14.29168934353179,null,null,null,"Qty","Trade Waste","Fixed","-",0,0,0,1.3409961685823646E-2,2.1172022684310177E-2,4.6497560023775586E-2,4.8114514078230863E-2,4.3880524799495335E-2,4.2035964611873089E-2,4.8718578659705303E-2,5.5923944932423808E-2,4.8478531963964899E-2,5.3720478420946849E-2,5.1235356613402727E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S118=\"\",\"-\",IFERROR((S118/R118-1)*(R119/R$13),\"-\"))","v":"-"},0,0,0,2.2041311789502422E-6,3.5836508107014027E-6,6.7389643335814461E-6,7.0208907388874619E-6,6.1441864786194189E-6,5.831228284040339E-6,6.6865936057555204E-6,7.7511339398919255E-6,6.8081499899623752E-6,7.602362356195444E-6,7.3500745355507974E-6,null,"Qty","Trade Waste","Fixed",3.3757239444384357E-2,3.8521011466008614E-2,3.9858304552903734E-2,4.0293472187867385E-2,4.7305724995511556E-2,4.6162744655495525E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F117","v":"Trade Waste"},"Trade waste charges","Management Fee – Risk Rank 3 (per annum)","Fixed","$m",0,0,0,0,0,0,0,0,1.1141343133086875E-2,1.1141343133086875E-2,1.1141343133086875E-2,1.1504257947665434E-2,1.1658554750159559E-2,1.1905330747534484E-2,1.2458926041300541E-2,1.3058386007064377E-2,1.3631336551438365E-2,1.4204377973732094E-2,1.4896460435966414E-2,1.5729434595725934E-2,1.6492002317721337E-2,1.7378022550449141E-2,1.8268376839840388E-2,null,null,null,"Rev","Trade Waste","Fixed","-",0,0,3.2573704107613066E-2,1.3412147328062618E-2,2.1166945874791843E-2,4.6499782786858068E-2,4.8114898810432294E-2,4.3876061257802412E-2,4.2038535262579391E-2,4.8723179819220253E-2,5.5917589506589316E-2,4.8480300887776995E-2,5.3724236491025534E-2,5.1234499598933558E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S119=\"\",\"-\",IFERROR((S119/R119-1)*(R119/R$13),\"-\"))","v":"-"},0,0,4.8409259258820811E-6,2.2044904224975256E-6,3.5827914921177497E-6,6.7392864821227282E-6,7.0209468791769718E-6,6.143561489911063E-6,5.8315848846618631E-6,6.6872251119414181E-6,7.750253069328382E-6,6.8083984112355795E-6,7.602894187097512E-6,7.3499515907594894E-6,null,"Rev","Trade Waste","Fixed",3.3755767600398556E-2,3.8520152784838002E-2,3.9856548125821956E-2,4.0292579727143174E-2,4.7307029452579918E-2,4.6162122240826831E-2,4.512969820196E-2]
[null,null,null,{"$f":"D117+1","v":18},"Price","Trade Waste","Trade waste charges","Management Fee – Risk Rank 4 (per annum)","Fixed","$",null,null,null,null,null,null,null,null,2518.5421441774488,2518.5421441774488,2518.5421441774488,2600.5390387208872,2600.5568247348419,2600.5531200000005,2600.6,2600.5967350928645,2600.588163901813,2600.5824568172306,2600.577270658549,2600.5498001994997,2600.5455513127163,2600.5403489527503,2600.5380563562553,null,null,null,"Price","Trade Waste","Fixed","-",0,0,3.2557285067873476E-2,6.8393566448055054E-6,-1.4245929202960639E-6,1.8026934208270617E-5,-1.2554437958112175E-6,-3.2958554995188294E-6,-2.1945360905162303E-6,-1.9942296649588798E-6,-1.0563215851799868E-5,-1.6338417295758134E-6,-2.0004879219825966E-6,-8.8158466604593144E-7,null,"Price","Trade Waste","Fixed",{"$f":"IF(S120=\"\",\"-\",IFERROR((S120/R120-1)*(R122/R$13),\"-\"))","v":"-"},0,0,5.4687887720718322E-6,1.2705738804506327E-9,-2.725404203950038E-10,2.9529984095581083E-9,-2.0706115724507914E-10,-5.2160925067791524E-10,-3.4408578097216239E-10,-3.0936304923492591E-10,-1.6547933741323889E-9,-2.5933900622807573E-10,-3.1997893498485197E-10,-1.4294216333358078E-10,null,"Price","Trade Waste","Fixed",8.3011233491525616E-6,5.1155908200595235E-6,3.0127226071652302E-6,1.9712686982753524E-6,8.3856987302954877E-6,4.4918321582265719E-6,2.8202359048101755E-6]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Management Fee – Risk Rank 4 (per annum)","Fixed","cust",null,null,null,null,null,null,null,null,5,5,5,5,5.0670498084291182,5.1743295019157083,5.4149231985138266,5.67545959698126,5.9245017425751296,6.1735438881689992,6.4743101716939035,6.8363791372111455,7.1677967617322187,7.5528542329965864,7.9398274130732149,null,null,null,"Qty","Trade Waste","Fixed","-",0,0,0,1.3409961685823646E-2,2.1172022684309955E-2,4.6497560023775586E-2,4.8114514078231085E-2,4.3880524799495335E-2,4.2035964611873311E-2,4.8718578659705303E-2,5.592394493242403E-2,4.8478531963964899E-2,5.3720478420946849E-2,5.1235356613402727E-2,null,"Qty","Trade Waste","Fixed",{"$f":"IF(S121=\"\",\"-\",IFERROR((S121/R121-1)*(R122/R$13),\"-\"))","v":"-"},0,0,0,2.4912207303580065E-6,4.050442677895102E-6,7.6167816009195007E-6,7.935557926657893E-6,6.9446271729327911E-6,6.5909044626339154E-6,7.5576691658875689E-6,8.7608333321856284E-6,7.6949768605768001E-6,8.5926144732609073E-6,8.3074184426725273E-6,null,"Qty","Trade Waste","Fixed",3.3757239444384357E-2,3.8521011466008614E-2,3.9858304552903734E-2,4.0293472187867385E-2,4.7305724995511556E-2,4.6162744655495302E-2,4.5129519982253896E-2]
[null,null,null,null,"Rev",{"$f":"+F120","v":"Trade Waste"},"Trade waste charges","Management Fee – Risk Rank 4 (per annum)","Fixed","$m",0,0,0,0,0,0,0,0,1.2592710720887244E-2,1.2592710720887244E-2,1.2592710720887244E-2,1.3002695193604434E-2,1.3177150960581717E-2,1.3456118730114944E-2,1.4082049270055057E-2,1.4759581698060929E-2,1.5407189108756547E-2,1.6054809931963534E-2,1.6836943875700613E-2,1.7778344399362472E-2,1.8640181981436413E-2,1.96415021826662E-2,2.0647823348597532E-2,null,null,null,"Rev","Trade Waste","Fixed","-",0,0,3.2557285067873254E-2,1.3416892757979193E-2,2.117056792987615E-2,4.6516425166439168E-2,4.8113198229366994E-2,4.3877084320126603E-2,4.2033677826341265E-2,4.8716487274005571E-2,5.5912790979870453E-2,4.8476818915986764E-2,5.3718370465856591E-2,5.1234429860431918E-2,null,"Rev","Trade Waste","Fixed",{"$f":"IF(S122=\"\",\"-\",IFERROR((S122/R122-1)*(R122/R$13),\"-\"))","v":"-"},0,0,5.4687887720717949E-6,2.4925083425855465E-6,4.0501643672427662E-6,7.6198719065498439E-6,7.9353409028536682E-6,6.9440826751944162E-6,6.5905459128752166E-6,7.557344731110289E-6,8.7590859962379393E-6,7.6947049491962612E-6,8.5922773049044454E-6,8.3072681768164777E-6,null,"Rev","Trade Waste","Fixed",3.3765820790741863E-2,3.852632411456125E-2,3.9861437357525897E-2,4.0295522885826163E-2,4.7314507385799898E-2,4.6167443842954681E-2,4.5132467494051198E-2]
[null,null,null,{"$f":"D120+1","v":19},"Price","Trade Waste","Trade waste charges","Volumetric Charge – Category B (per kL)","Variable","$",null,null,null,null,null,null,null,null,1.6474938077634009,1.6474938077634009,1.6474938077634009,1.701134989038817,1.7014381271493215,1.7014280400000001,1.7014,1.7013752688172044,1.7013517625407422,1.7013101036254594,1.7013322199396144,1.7008905388837474,1.7008634053357068,1.7008305707687037,1.7007731308056075,null,null,null,"Price","Trade Waste","Variable","-",0,0,3.2559261238279236E-2,1.7819756366055373E-4,-5.9286019047366523E-6,-1.6480273829388992E-5,-1.4535783940061719E-5,-1.3816044521774984E-5,-2.4485774311910902E-5,1.2999578447026039E-5,-2.596089409760971E-4,-1.5952553924170054E-5,-1.9304646628359734E-5,-3.3771713704666695E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S123=\"\",\"-\",IFERROR((S123/R123-1)*(R125/R$13),\"-\"))","v":"-"},0,0,7.8707253650120822E-5,3.5705964417245271E-7,-1.2448183850929571E-8,-3.1165685945217709E-8,-2.793936865290108E-8,-2.5562077932204452E-8,-4.5177968096122099E-8,2.380530121989915E-8,-3.9919659770632391E-7,-2.4599737066864421E-8,-3.0010057284345133E-8,-5.2862430437779223E-8,null,"Price","Trade Waste","Variable",-1.1204451784374569E-5,-1.2314897069432007E-5,-1.2690184143737682E-5,-1.5049313308534984E-5,-1.5508029357347297E-5,-1.4944034730235423E-5,-1.7329478161243195E-5]
[null,null,null,null,"Qty",{"$f":"+F123","v":"Trade Waste"},"Trade waste charges","Volumetric Charge – Category B (per kL)","Variable","kL",null,null,null,null,null,null,null,null,75000,72000,110000,82442.079626666673,85000,91301.340051617764,96457.54362778466,101416.64557730216,106565.87403051916,111396.82987392218,97139.016968608179,101544.71738778941,106512.41309890998,111483.69412738811,116804.78133014067,null,null,null,"Qty","Trade Waste","Variable","-",-4.0000000000000036E-2,0.52777777777777768,-0.2505265488484848,3.1026878323747953E-2,7.4133412371973684E-2,5.6474566235849455E-2,5.1412276977049531E-2,5.0773010918529593E-2,4.5333047632298173E-2,-0.12799119078568799,4.5354591354419327E-2,4.8921261872731714E-2,4.6673255105596834E-2,4.7729735226322623E-2,null,"Qty","Trade Waste","Variable",{"$f":"IF(S124=\"\",\"-\",IFERROR((S124/R124-1)*(R125/R$13),\"-\"))","v":"-"},-6.8821894649383219E-5,9.2793108801207029E-4,-6.0561130309445528E-4,6.2169459034594997E-5,1.5565665590833714E-4,1.0679850428578314E-4,9.882002688468322E-5,9.3938873742524751E-5,8.3642647095529704E-5,-2.3438212727920624E-4,6.9741043936972342E-5,7.5439342488292521E-5,7.2555954342523287E-5,7.4710742554543456E-5,null,"Qty","Trade Waste","Variable",6.5267398785447517E-2,6.0628856348441396E-2,5.815626205643909E-2,5.5579096205923495E-2,5.394038221067099E-2,5.2883532366850838E-2,5.099081362092428E-2]
[null,null,null,null,"Rev",{"$f":"+F123","v":"Trade Waste"},"Trade waste charges","Volumetric Charge – Category B (per kL)","Variable","$m",{"$f":"K123*K124/10^6","v":0},0,0,0,0,0,0,0,0.12356203558225506,0.11861955415896486,0.18122431885397411,0.14024510622204689,0.14462224080769231,0.15534266005339753,0.16411286472831282,0.1725477726316216,0.18130603760851846,0.18952055217635019,0.16526573938195402,0.17271644907851497,0.18116306565393556,0.18961487511408912,0.19865843363592775,null,null,null,"Rev","Trade Waste","Variable","-",-4.0000000000000036E-2,0.5277777777777779,-0.22612424696128786,3.1210604801533703E-2,7.4127044262579433E-2,5.6457155245704049E-2,5.1396993875359342E-2,5.0758493391828363E-2,4.5307451843213054E-2,-0.12797985503876597,4.5083207956013505E-2,4.8904528899739397E-2,4.6653049448271755E-2,4.7694351597664664E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(S125=\"\",\"-\",IFERROR((S125/R125-1)*(R125/R$13),\"-\"))","v":"-"},-6.8821894649383219E-5,9.2793108801207062E-4,-5.4662230607064146E-4,6.2537597124901338E-5,1.5564328489814009E-4,1.0676557853124262E-4,9.8790651089470337E-5,9.3912013800930415E-5,8.3595421072453924E-5,-2.3436136884683623E-4,6.932374194070729E-5,7.5413539301046479E-5,7.2524543618179713E-5,7.4655357014297407E-5,null,"Rev","Trade Waste","Variable",6.5255463048240481E-2,6.0615794813246637E-2,5.8142833858620735E-2,5.5563210465382928E-2,5.392403767228271E-2,5.2867798038776392E-2,5.0972600498571774E-2]
[null,null,null,{"$f":"D123+1","v":20},"Price","Trade Waste","Trade waste charges","Volumetric Charge – Category C (per kL)","Variable","$",null,null,null,null,null,null,null,null,1.1535097042513862,1.1535097042513862,1.1535097042513862,1.1910648485212569,1.191154828325792,1.1910314900000001,1.1910000000000001,1.1909113391984361,1.1908935661601352,1.1909350942297159,1.1909164678851529,1.1906323024982521,1.1905607606674047,1.1904875864895117,1.1904828345622311,null,null,null,"Price","Trade Waste","Variable","-",0,0,3.2557285067873476E-2,7.5545680528366077E-5,-1.0354516714272677E-4,-2.6439267361455521E-5,-7.4442318693579423E-5,-1.4923897116325691E-5,3.4871352705856395E-5,-1.5640100500147192E-5,-2.386106788878628E-4,-6.0087258423435763E-5,-6.1461943237528516E-5,-3.9915807056312147E-6,null,"Price","Trade Waste","Variable",{"$f":"IF(S126=\"\",\"-\",IFERROR((S126/R126-1)*(R128/R$13),\"-\"))","v":"-"},0,0,1.6681588679483234E-4,4.2997786090461452E-7,-6.3494472580061002E-7,-1.419947090423635E-7,-4.0635365911792517E-7,-7.8410606391783694E-8,1.8270957238075617E-7,-8.1337231153252798E-8,-1.0419576240119368E-6,-2.6313871489664796E-7,-2.7132774385131327E-7,-1.7742041110387022E-8,null,"Price","Trade Waste","Variable",-6.499296046535985E-5,-6.8142756463274168E-5,-5.4838307159577049E-5,-3.6897019012993582E-5,-5.0441081078655969E-5,-3.8602159925571478E-5,-2.023428786146475E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste charges","Volumetric Charge – Category C (per kL)","Variable","kL",null,null,null,null,null,null,null,null,311000,312000,333000,334464.29257483513,354584.09615620144,370405.96561590501,391324.48185523425,411443.36450427596,432333.5829426081,451932.58185118757,394089.19254520367,411962.94683028443,432116.69403403101,452284.9867300684,473872.42939353536,null,null,null,"Qty","Trade Waste","Variable","-",3.215434083601254E-3,6.7307692307692291E-2,4.3972749995049298E-3,6.0155311128958777E-2,4.4620922458783019E-2,5.6474566235849455E-2,5.1412276977049531E-2,5.0773010918529593E-2,4.5333047632298396E-2,-0.12799119078568799,4.5354591354419327E-2,4.8921261872731714E-2,4.6673255105596612E-2,4.7729735226322623E-2,null,"Qty","Trade Waste","Variable",{"$f":"IF(S127=\"\",\"-\",IFERROR((S127/R127-1)*(R128/R$13),\"-\"))","v":"-"},1.6062118710034847E-5,3.5904500116521934E-4,2.25306049627274E-5,3.4238161361944746E-4,2.736179790652098E-4,3.0330226217401766E-4,2.8064100151423967E-4,2.6676293353050998E-4,2.3752395892066028E-4,-6.6562545876336344E-4,1.9805300611835651E-4,2.1423972932158497E-4,2.0604211873121939E-4,2.121522742553166E-4,null,"Qty","Trade Waste","Variable",5.053102568916823E-2,5.0824694017961303E-2,5.0811773004788785E-2,4.9713735555850125E-2,5.394038221067099E-2,5.288353236685106E-2,5.099081362092428E-2]
[null,null,null,null,"Rev",{"$f":"+F126","v":"Trade Waste"},"Trade waste charges","Volumetric Charge – Category C (per kL)","Variable","$m",0,0,0,0,0,0,0,0,0.35874151802218113,0.3598950277264325,0.38411873151571158,0.39836866197141535,0.42236455818399626,0.44116516913240011,0.46606745788958404,0.48999256822609755,0.51486328236131118,0.53822237195242284,0.46932730921764593,0.49049639192850653,0.51446117994624019,0.53843966225771989,0.56413699296530673,null,null,null,"Rev","Trade Waste","Variable","-",3.215434083601254E-3,6.7307692307692291E-2,3.7097723403059168E-2,6.0235401283403878E-2,4.451275701076618E-2,5.6446633822332393E-2,5.1334007409248539E-2,5.0757329290222142E-2,4.53694998096974E-2,-0.12800482909110111,4.5105158585697414E-2,4.8858235069803913E-2,4.6608924533402929E-2,4.7725553128526776E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(S128=\"\",\"-\",IFERROR((S128/R128-1)*(R128/R$13),\"-\"))","v":"-"},1.6062118710034847E-5,3.5904500116521934E-4,1.9008002708608316E-4,3.428374569323539E-4,2.7295470252003331E-4,3.0315224837537555E-4,2.8021375628824895E-4,2.6668054178154431E-4,2.3771495127478831E-4,-6.6569638554544617E-4,1.9696379093209763E-4,2.1396371752870882E-4,2.0575812723836145E-4,2.1213368539128164E-4,null,"Rev","Trade Waste","Variable",5.0462748567748017E-2,5.0753087926751039E-2,5.0754148266013877E-2,4.9675004248191268E-2,5.3887220318399986E-2,5.2842888788351638E-2,5.096954757026162E-2]
[null,null,null,{"$f":"D126+1","v":21},"Price","Trade Waste","Trade waste quality charges","BOD >400mg/L ","Variable","$",null,null,null,null,null,null,null,null,0.333134011090573,0.333134011090573,0.333134011090573,0.34387995005545285,0.34394483165610867,0.34391401999999999,0.34389999999999998,0.34389051808406651,0.34390318175607182,0.34393275390377737,0.34387431831299098,0.34392326571351362,0.34387528033916459,0.34392632698472342,0.34387263854316474,null,null,null,"Price","Trade Waste","Variable","-",0,0,3.2257105570521416E-2,1.8867514853759815E-4,-8.9583134482151827E-5,-4.0766003084113933E-5,-2.7571724145025733E-5,3.6824719901629166E-5,8.5989747331094435E-5,-1.6990411678774464E-4,1.4234095980980577E-4,-1.3952349007118059E-4,1.4844523138868304E-4,-1.5610448327518789E-4,null,"Price","Trade Waste","Variable",{"$f":"IF(S129=\"\",\"-\",IFERROR((S129/R129-1)*(R131/R$13),\"-\"))","v":"-"},0,0,1.2470600379401797E-5,7.0141445588375216E-8,-3.5884344752622505E-8,-1.4302093814660661E-8,-9.8315214109192651E-9,1.2639354552448745E-8,2.9434355555897663E-8,-5.7728636258106838E-8,4.0603233385962118E-8,-3.9928748098923157E-8,4.2820887827563052E-8,-4.5348894063345826E-8,null,"Price","Trade Waste","Variable",-6.5174866691553035E-5,-5.264064296039983E-5,-3.0275052624983978E-5,-7.0231739913717561E-6,-3.4168885376439917E-5,-1.0504910290975999E-5,1.3617881227778739E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","BOD >400mg/L ","Variable","kg",null,null,null,null,null,null,null,null,78000,73000,87000,75666.19,80217.913201392905,83797.310486157643,88529.727247594186,93081.242105550133,97807.257027285523,102241.1580688879,89155.190500343189,93198.787732611658,97758.190033499879,102320.88297559482,107204.6316281435,null,null,null,"Qty","Trade Waste","Variable","-",-6.4102564102564097E-2,0.19178082191780832,-0.1302736781609195,6.0155311128958777E-2,4.4620922458783019E-2,5.6474566235849455E-2,5.1412276977049309E-2,5.0773010918529593E-2,4.5333047632298396E-2,-0.12799119078568799,4.5354591354419327E-2,4.8921261872731714E-2,4.6673255105596834E-2,4.7729735226322623E-2,null,"Qty","Trade Waste","Variable",{"$f":"IF(S130=\"\",\"-\",IFERROR((S130/R130-1)*(R131/R$13),\"-\"))","v":"-"},-2.3193727858403807E-5,6.912821565890197E-5,-5.0363817570299437E-5,2.2363202123372539E-5,1.7873817141439955E-5,1.9813189504519761E-5,1.8332582294283656E-5,1.7426828728336252E-5,1.5517536495412014E-5,-4.3487803808423649E-5,1.2937548407352843E-5,1.4000257168174419E-5,1.3463485507264076E-5,1.3865653702170682E-5,null,"Qty","Trade Waste","Variable",5.053102568916823E-2,5.0824694017961081E-2,5.0811773004788563E-2,4.9713735555850125E-2,5.3940382210670768E-2,5.2883532366850838E-2,5.099081362092428E-2]
[null,null,null,null,"Rev",{"$f":"+F129","v":"Trade Waste"},"Trade waste quality charges","BOD >400mg/L ","Variable","$m",0,0,0,0,0,0,0,0,2.5984452865064695E-2,2.431878280961183E-2,2.8982658964879851E-2,2.6020085638086405E-2,2.7590536651857418E-2,2.8819069914482628E-2,3.0445373200447639E-2,3.2009756571586064E-2,3.3636226890517408E-2,3.5164083056944025E-2,3.0658180357370363E-2,3.2053231437540353E-2,3.3616625003219096E-2,3.5190845455630039E-2,3.6864739542017723E-2,null,null,null,"Rev","Trade Waste","Variable","-",-6.4102564102564097E-2,0.1917808219178081,-0.10221882437989516,6.0355336089758849E-2,4.4527342042203655E-2,5.6431497990423907E-2,5.1383287727785998E-2,5.0811705340336966E-2,4.542293555694088E-2,-0.12813934867224863,4.550338813029442E-2,4.8774912717465257E-2,4.682862875913929E-2,4.7566179917393425E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(S131=\"\",\"-\",IFERROR((S131/R131-1)*(R131/R$13),\"-\"))","v":"-"},-2.3193727858403807E-5,6.9128215658901889E-5,-3.951780817119733E-5,2.2437562949443279E-5,1.7836331604122694E-5,1.979807970616062E-5,1.832224531197092E-5,1.7440109820975433E-5,1.5548305200010264E-5,-4.3538143687784627E-5,1.2979993183796727E-5,1.3958375055333467E-5,1.3508304985313051E-5,1.3818140317400989E-5,null,"Rev","Trade Waste","Variable",5.0462557469613367E-2,5.0769377930429238E-2,5.0779959623062032E-2,4.970636323364408E-2,5.3904370242557453E-2,5.2872471919796604E-2,5.1005125888995417E-2]
[null,null,null,{"$f":"D129+1","v":22},"Price","Trade Waste","Trade waste quality charges","Suspended Solids >400mg/L ","Variable","$",null,null,null,null,null,null,null,null,0.21231931608133087,0.21231931608133087,0.21231931608133087,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-",0,0,3.2086296361590438E-2,-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S132=\"\",\"-\",IFERROR((S132/R132-1)*(R134/R$13),\"-\"))","v":"-"},0,0,6.5428254429911976E-7,-1.3748448921378297E-9,-2.6081459124849946E-9,1.5097120331045717E-9,-2.5398549371143918E-9,3.0620045454314965E-9,2.1020829137369094E-9,-5.2453386184900199E-9,4.6708705496661451E-9,-1.8330974679911103E-9,-3.1202004279101758E-9,9.1826867264531641E-10,null,{"$f":"AK132","v":"Price"},"Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Suspended Solids >400mg/L ","Variable","kg",null,null,null,null,null,null,null,null,4200,4000,7200,4824.6880000000001,5114.9186077401537,5343.150994319114,5644.9031290559342,5935.1204522355702,6236.4643877597155,6519.1823249071585,5684.7844161932817,5942.6154903276984,6233.3357389389712,6524.265808041303,6835.6672876052635,null,null,null,{"$f":"E133","v":"Qty"},{"$f":"F133","v":"Trade Waste"},{"$f":"I133","v":"Variable"},{"$f":"IF(S133=\"\",\"-\",IFERROR(S133/R133-1,\"-\"))","v":"-"},{"$f":"IF(T133=\"\",\"-\",IFERROR(T133/S133-1,\"-\"))","v":-4.7619047619047672E-2},{"$f":"IF(U133=\"\",\"-\",IFERROR(U133/T133-1,\"-\"))","v":0.8},{"$f":"IF(V133=\"\",\"-\",IFERROR(V133/U133-1,\"-\"))","v":-0.32990444444444444},{"$f":"IF(W133=\"\",\"-\",IFERROR(W133/V133-1,\"-\"))","v":6.0155311128958777E-2},{"$f":"IF(X133=\"\",\"-\",IFERROR(X133/W133-1,\"-\"))","v":4.4620922458783019E-2},{"$f":"IF(Y133=\"\",\"-\",IFERROR(Y133/X133-1,\"-\"))","v":5.6474566235849455E-2},{"$f":"IF(Z133=\"\",\"-\",IFERROR(Z133/Y133-1,\"-\"))","v":5.1412276977049309E-2},{"$f":"IF(AA133=\"\",\"-\",IFERROR(AA133/Z133-1,\"-\"))","v":5.0773010918529593E-2},{"$f":"IF(AB133=\"\",\"-\",IFERROR(AB133/AA133-1,\"-\"))","v":4.5333047632298173E-2},{"$f":"IF(AC133=\"\",\"-\",IFERROR(AC133/AB133-1,\"-\"))","v":-0.12799119078568799},{"$f":"IF(AD133=\"\",\"-\",IFERROR(AD133/AC133-1,\"-\"))","v":4.5354591354419105E-2},{"$f":"IF(AE133=\"\",\"-\",IFERROR(AE133/AD133-1,\"-\"))","v":4.8921261872731714E-2},{"$f":"IF(AF133=\"\",\"-\",IFERROR(AF133/AE133-1,\"-\"))","v":4.6673255105596612E-2},{"$f":"IF(AG133=\"\",\"-\",IFERROR(AG133/AF133-1,\"-\"))","v":4.7729735226322623E-2},null,"Qty","Trade Waste","Variable",{"$f":"IF(S133=\"\",\"-\",IFERROR((S133/R133-1)*(R134/R$13),\"-\"))","v":"-"},-5.9129074454471582E-7,1.0070425530689822E-5,-6.7271933430462004E-6,9.0865709005714875E-7,7.2604222301664999E-7,8.047634595023545E-7,7.4473405266369384E-7,7.0783454113553233E-7,6.303990480861104E-7,-1.7668047191167451E-6,5.2551098781809505E-7,5.6882549276225342E-7,5.4700673128400641E-7,5.6311281495241248E-7,null,"Qty","Trade Waste","Variable",5.053102568916823E-2,{"$f":"IF(Z133=\"\",\"-\",IFERROR((Z133/$W133)^(1/CA$65)-1,\"-\"))","v":5.0824694017961081E-2},{"$f":"IF(AA133=\"\",\"-\",IFERROR((AA133/$W133)^(1/CB$65)-1,\"-\"))","v":5.0811773004788785E-2},{"$f":"IF(AB133=\"\",\"-\",IFERROR((AB133/$W133)^(1/CC$65)-1,\"-\"))","v":4.9713735555850125E-2},5.394038221067099E-2,5.288353236685106E-2,5.099081362092428E-2]
[null,null,null,null,"Rev",{"$f":"+F132","v":"Trade Waste"},"Trade waste quality charges","Suspended Solids >400mg/L ","Variable","$m",0,0,0,0,0,0,0,0,8.9174112754158963E-4,8.4927726432532352E-4,1.5286990757855821E-3,1.0572428388612091E-3,1.1207395939221913E-3,1.1705603683207398E-3,1.2367982755761553E-3,1.3001568849911938E-3,1.3664698271700572E-3,1.4286319944348993E-3,1.2453063081990523E-3,1.3023114467160118E-3,1.3658068075974713E-3,1.4291728663303387E-3,1.4975034548441958E-3,null,null,null,"Rev","Trade Waste","Variable","-",-4.7619047619047561E-2,0.79999999999999982,-0.30840355985830414,6.0058817829758526E-2,4.4453479353034453E-2,5.6586493997263121E-2,5.1227925091926085E-2,5.1003800344688877E-2,4.5491064660812208E-2,-0.12832253998928689,4.5775997553083814E-2,4.8755895559064122E-2,4.6394598694621925E-2,4.7811283102028312E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(S134=\"\",\"-\",IFERROR((S134/R134-1)*(R134/R$13),\"-\"))","v":"-"},-5.9129074454471444E-7,1.0070425530689819E-5,-6.2887615180337765E-6,9.07199540942768E-7,7.2331769922764059E-7,8.0635843186767461E-7,7.4206361800106844E-7,7.1105201287118561E-7,6.3259642482470128E-7,-1.7713787005993799E-6,5.3039370379281157E-7,5.6690271785299303E-7,5.4374090094554521E-7,5.6407491234566808E-7,null,"Rev","Trade Waste","Variable",{"$f":"IF(Y134=\"\",\"-\",IFERROR((Y134/$W134)^(1/BZ$65)-1,\"-\"))","v":5.0502470198364513E-2},5.0744232852689031E-2,5.0809118715165802E-2,4.9743348206015225E-2,{"$f":"IF(Z134=\"\",\"-\",IFERROR((Z134/$X134)^(1/CD$65)-1,\"-\"))","v":5.3903803847815901E-2},{"$f":"IF(AA134=\"\",\"-\",IFERROR((AA134/$X134)^(1/CE$65)-1,\"-\"))","v":5.293624800276775E-2},{"$f":"IF(AB134=\"\",\"-\",IFERROR((AB134/$X134)^(1/CF$65)-1,\"-\"))","v":5.1069996337819834E-2}]
[null,null,null,{"$f":"D132+1","v":23},"Price","Trade Waste","Trade waste quality charges","Total Phosphorus >30mg/L ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.51196825182994454,0.51204515766515846,0.51202049000000005,0.51200000000000001,0.51202570869990238,0.5119826138597211,0.51196290526975552,0.51195925304533141,0.51197553392241213,0.51199858283118338,0.51202225312347449,0.51204080342253855,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",1.5021602401921186E-4,-4.8174784565646611E-5,-4.0017929751279269E-5,5.0212304496755067E-5,-8.4165383591239262E-5,-3.8494646951048317E-5,-7.1337676743610245E-6,3.1801118905327996E-5,4.5019551216940457E-5,4.6231167594612543E-5,3.6229478212801425E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S135=\"\",\"-\",IFERROR((S135/R135-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-4.4096365475643218E-5,-1.2661130379454377E-5,-3.0537673038844027E-5,-3.2129072886522003E-5,5.0961696911322463E-6,-2.4658566734059306E-5,-2.8117604736088708E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Total Phosphorus >30mg/L ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S136=\"\",\"-\",IFERROR((S136/R136-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"Trade Waste"},"Trade waste quality charges","Total Phosphorus >30mg/L ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S137=\"\",\"-\",IFERROR((S137/R137-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","Trade Waste","Trade waste quality charges","Total Combined Nitrogen >60mg/L ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.65855007602587801,0.65856829214479651,0.65864500000000004,0.65859999999999996,0.65855327468230695,0.65856240285744605,0.65861635387709971,0.6586047580645531,0.65862862542931844,0.65857208993372174,0.65862646267827585,0.65858361196560322,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",2.7660947256258339E-5,1.1647669060055321E-4,-6.8322085493788265E-5,-7.0946428322171684E-5,1.3860951710409353E-5,8.192241072313422E-5,-1.7606323436059057E-5,3.6239283839112346E-5,-8.5838199880616806E-5,8.2561568255368201E-5,-6.5060721214260653E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S138=\"\",\"-\",IFERROR((S138/R138-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",2.4073033832783253E-5,-7.6011234364514735E-6,-2.2356478327489882E-6,1.459539729942172E-5,-6.963425776895793E-5,-4.1803295899422999E-5,-1.0873304329916955E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Total Combined Nitrogen >60mg/L ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S139=\"\",\"-\",IFERROR((S139/R139-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"Trade Waste"},"Trade waste quality charges","Total Combined Nitrogen >60mg/L ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S140=\"\",\"-\",IFERROR((S140/R140-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","Trade Waste","Trade waste quality charges","Total Oxidisable Sulphur >100mg/L ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.95148647127541586,0.95150153819004535,0.95148870000000008,0.95150000000000001,0.95151739980449679,0.9515353189448168,0.9515430341728448,0.95152185127118494,0.95146705005426346,0.95145736573325856,0.95149374342940296,0.95145239332534548,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",1.5835132799457696E-5,-1.349255837224117E-5,1.1876126327026171E-5,1.8286709928316824E-5,1.8832173036109623E-5,8.1081888128053947E-6,-2.2261632841691359E-5,-5.7593230095798198E-5,-1.0178304129748739E-5,3.8233658653075153E-5,-4.3458093490378324E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S141=\"\",\"-\",IFERROR((S141/R141-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-8.0829646886826367E-7,5.5566651506744336E-6,8.8755255998052007E-6,8.7220581952429654E-6,1.5081412990669563E-5,1.6331664776103594E-5,1.4275789445461484E-5]
[null,null,null,null,"Qty",{"$f":"+F141","v":"Trade Waste"},"Trade waste quality charges","Total Oxidisable Sulphur >100mg/L ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S142=\"\",\"-\",IFERROR((S142/R142-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"Trade Waste"},"Trade waste quality charges","Total Oxidisable Sulphur >100mg/L ","Variable","$m",{"$f":"K141*K142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S143=\"\",\"-\",IFERROR((S143/R143-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","Trade Waste","Trade waste quality charges","Sodium >250mg/L ","Variable","$",null,null,null,null,null,null,null,null,0.1412398336414048,0.1412398336414048,0.1412398336414048,0.14573821916820703,0.14569708865158373,0.14571254000000003,0.1457,0.14565004887585534,0.14572424930412825,0.14571939221086658,0.14574114330257906,0.14568205795143563,0.14573930734519738,0.14571022530013739,0.14569230136390274,null,null,null,"Price","Trade Waste","Variable","-",0,0,3.1849269507235656E-2,-2.8222189661741837E-4,1.0605118166262528E-4,-8.6059854560449622E-5,-3.428354436832981E-4,5.0944320888057781E-4,-3.3330713898771513E-5,1.4926696702799447E-4,-4.0541297950957844E-4,3.9297491102741056E-4,-1.9954839630953458E-4,-1.2301083330101825E-4,null,"Price","Trade Waste","Variable",{"$f":"IF(S144=\"\",\"-\",IFERROR((S144/R144-1)*(R146/R$13),\"-\"))","v":"-"},0,0,4.320290100460747E-6,-2.80640418067628E-8,1.1357670404372669E-8,-8.0738753972026158E-9,-3.2689087122630863E-8,4.6741705243410288E-8,-3.0512725698342438E-9,1.3562127282727953E-8,-3.0934543054342473E-8,3.006634220089037E-8,-1.5397361257737807E-8,-9.5554730115115091E-9,null,"Price","Trade Waste","Variable",9.9910502657785116E-6,-1.0763161546134548E-4,4.6601401378243423E-5,3.0614467190659411E-5,-2.1445589260260522E-4,2.6785593271849706E-5,1.1756177666688572E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Sodium >250mg/L ","Variable","kg",null,null,null,null,null,null,null,null,52000,54000,72000,47756.75,50629.572154757901,52888.710367996719,55875.577344802812,58748.26800350636,61731.094456293096,64529.553101674137,56270.338759322585,58822.456979126393,61700.125800999733,64579.871512557205,67662.251680801492,null,null,null,"Qty","Trade Waste","Variable","-",3.8461538461538547E-2,0.33333333333333326,-0.33671180555555558,6.0155311128958777E-2,4.4620922458783019E-2,5.6474566235849455E-2,5.1412276977049309E-2,5.0773010918529593E-2,4.5333047632298396E-2,-0.12799119078568788,4.5354591354419105E-2,4.8921261872731714E-2,4.6673255105596834E-2,4.7729735226322623E-2,null,"Qty","Trade Waste","Variable",{"$f":"IF(S145=\"\",\"-\",IFERROR((S145/R145-1)*(R146/R$13),\"-\"))","v":"-"},3.9334059629886617E-6,3.7682355273116931E-5,-4.5674287126725069E-5,5.9818220579477502E-6,4.7787278036952911E-6,5.2982730824746613E-6,4.9021197552377476E-6,4.6584527368401627E-6,4.1500306644352897E-6,-1.1629048643949918E-5,3.4607267894150841E-6,3.7429448015380467E-6,3.6013567797392145E-6,3.7076425267817506E-6,null,"Qty","Trade Waste","Variable",5.053102568916823E-2,5.0824694017961081E-2,5.0811773004788785E-2,4.9713735555850125E-2,5.394038221067099E-2,5.288353236685106E-2,5.099081362092428E-2]
[null,null,null,null,"Rev",{"$f":"+F144","v":"Trade Waste"},"Trade waste quality charges","Sodium >250mg/L ","Variable","$m",0,0,0,0,0,0,0,0,7.3444713493530499E-3,7.6269510166358592E-3,1.0169268022181146E-2,6.9599836982612712E-3,7.3765812626235177E-3,7.7065483250451381E-3,8.1410716191377703E-3,8.5566881060825488E-3,8.995717398365544E-3,9.4032072576147943E-3,8.2009035048071013E-3,8.5693765864789211E-3,8.9921335973492424E-3,9.4099476279486359E-3,9.8578691628395665E-3,null,null,null,"Rev","Trade Waste","Variable","-",3.8461538461538325E-2,0.33333333333333348,-0.31558656108972671,5.9856112086343005E-2,4.4731705741999139E-2,5.6383646188332692E-2,5.1051815582577653E-2,5.1308320093017112E-2,4.5298205935558666E-2,-0.12786102867551463,4.4930791034894169E-2,4.9333461612290685E-2,4.6464393136080639E-2,4.7600853118518138E-2,null,"Rev","Trade Waste","Variable",{"$f":"IF(S146=\"\",\"-\",IFERROR((S146/R146-1)*(R146/R$13),\"-\"))","v":"-"},3.9334059629886396E-6,3.7682355273116958E-5,-4.2808689706514246E-5,5.9520698149745725E-6,4.7905922638300753E-6,5.289743238466588E-6,4.867750047713826E-6,4.7075676591942544E-6,4.1468410683806932E-6,-1.1617222349487681E-5,3.4283892228017821E-6,3.7744820271392846E-6,3.5852407735115575E-6,3.6976309735734341E-6,null,"Rev","Trade Waste","Variable",5.0541521597451844E-2,5.0711592058577226E-2,5.0860742305995466E-2,4.9745871982566969E-2,5.3714358485253966E-2,5.2911734476911665E-2,5.1003169255655179E-2]
[null,null,null,{"$f":"D144+1","v":27},"Price","Trade Waste","Trade waste quality charges","Arsenic >0.2g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S147=\"\",\"-\",IFERROR((S147/R147-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Arsenic >0.2g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK148","v":"Qty"},"Trade Waste","Variable",{"$f":"IF(S148=\"\",\"-\",IFERROR((S148/R148-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"Trade Waste"},"Trade waste quality charges","Arsenic >0.2g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S149=\"\",\"-\",IFERROR((S149/R149-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Cadmium >0.4g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S150=\"\",\"-\",IFERROR((S150/R150-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Cadmium >0.4g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S151=\"\",\"-\",IFERROR((S151/R151-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Cadmium >0.4g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S152=\"\",\"-\",IFERROR((S152/R152-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Chromium (III & VI) >100g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S153=\"\",\"-\",IFERROR((S153/R153-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Chromium (III & VI) >100g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S154=\"\",\"-\",IFERROR((S154/R154-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Chromium (III & VI) >100g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S155=\"\",\"-\",IFERROR((S155/R155-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Copper >100g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S156=\"\",\"-\",IFERROR((S156/R156-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Copper >100g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S157=\"\",\"-\",IFERROR((S157/R157-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Copper >100g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S158=\"\",\"-\",IFERROR((S158/R158-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Lead >100g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S159=\"\",\"-\",IFERROR((S159/R159-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty",{"$f":"+F159","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Lead >100g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S160=\"\",\"-\",IFERROR((S160/R160-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Lead >100g/day ","Variable","$m",{"$f":"K159*K160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S161=\"\",\"-\",IFERROR((S161/R161-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Mercury >0.2 g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S162=\"\",\"-\",IFERROR((S162/R162-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Mercury >0.2 g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S163=\"\",\"-\",IFERROR((S163/R163-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Mercury >0.2 g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S164=\"\",\"-\",IFERROR((S164/R164-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Nickel >10g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S165=\"\",\"-\",IFERROR((S165/R165-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Nickel >10g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S166=\"\",\"-\",IFERROR((S166/R166-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Nickel >10g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S167=\"\",\"-\",IFERROR((S167/R167-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Selenium >10g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S168=\"\",\"-\",IFERROR((S168/R168-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Selenium >10g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S169=\"\",\"-\",IFERROR((S169/R169-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Selenium >10g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S170=\"\",\"-\",IFERROR((S170/R170-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","Trade Waste","Trade waste quality charges","Heavy Metals — Zinc >100g/day ","Variable","$",null,null,null,null,null,null,null,null,0,0,0,0.21913185658040665,0.21911191161990953,0.21907679000000002,0.21909999999999999,0.21906158357771263,0.21910969777235034,0.21914281933436258,0.21905954861749186,0.21914785650117799,0.21911330703164672,0.21905497237234745,0.21907202206279638,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",-9.1018078376969846E-5,-1.6029078314294676E-4,1.0594458682722241E-4,-1.7533739063146925E-4,2.1963775597666491E-4,1.5116429053119163E-4,-3.799837800921857E-4,4.0312273189391234E-4,-1.5765369592413148E-4,-2.662305639468121E-4,7.7832930539312173E-5,null,"Price","Trade Waste","Variable",{"$f":"IF(S171=\"\",\"-\",IFERROR((S171/R171-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",-2.7181958557775943E-5,-7.6569541741844382E-5,-2.5259420299850177E-6,2.8210214996660099E-5,-3.470629218926824E-5,5.0067870088321698E-5,7.5341017132801724E-5]
[null,null,null,null,"Qty","Trade Waste","Trade waste quality charges","Heavy Metals — Zinc >100g/day ","Variable","kg",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S172=\"\",\"-\",IFERROR((S172/R172-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"Trade Waste"},"Trade waste quality charges","Heavy Metals — Zinc >100g/day ","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S173=\"\",\"-\",IFERROR((S173/R173-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","Trade Waste","Penalty units","1st Major Breach","Variable","$",null,null,null,null,null,null,null,null,0,0,0,180,180,180,180,180,180,180,180,180,180,180,180,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(S174=\"\",\"-\",IFERROR((S174/R174-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Penalty units","1st Major Breach","Variable","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S175=\"\",\"-\",IFERROR((S175/R175-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"Trade Waste"},"Penalty units","1st Major Breach","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S176=\"\",\"-\",IFERROR((S176/R176-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","Trade Waste","Penalty units","2nd Major Breach","Variable","$",null,null,null,null,null,null,null,null,0,0,0,380,380,380,380,380,380,380,380,380,380,380,380,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(S177=\"\",\"-\",IFERROR((S177/R177-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F177","v":"Trade Waste"},"Penalty units","2nd Major Breach","Variable","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S178=\"\",\"-\",IFERROR((S178/R178-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"Trade Waste"},"Penalty units","2nd Major Breach","Variable","$m",{"$f":"K177*K178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S179=\"\",\"-\",IFERROR((S179/R179-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","Trade Waste","Penalty units","3rd Major Breach","Variable","$",null,null,null,null,null,null,null,null,0,0,0,850,850,850,850,850,850,850,850,850,850,850,850,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(S180=\"\",\"-\",IFERROR((S180/R180-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Penalty units","3rd Major Breach","Variable","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S181=\"\",\"-\",IFERROR((S181/R181-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"Trade Waste"},"Penalty units","3rd Major Breach","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S182=\"\",\"-\",IFERROR((S182/R182-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","Trade Waste","Penalty units","4th Major Breach","Variable","$",null,null,null,null,null,null,null,null,0,0,0,1730,1730,1730,1730,1730,1730,1730,1730,1730,1730,1730,1730,null,null,null,"Price","Trade Waste","Variable","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",{"$f":"IF(S183=\"\",\"-\",IFERROR((S183/R183-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Trade Waste","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Trade Waste","Penalty units","4th Major Breach","Variable","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable",{"$f":"IF(S184=\"\",\"-\",IFERROR((S184/R184-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"Trade Waste"},"Penalty units","4th Major Breach","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable",{"$f":"IF(S185=\"\",\"-\",IFERROR((S185/R185-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Trade Waste","Variable","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","Water","Service - 20mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,256.14581954079694,268.13999629400752,220.78198081885398,237.38491983710412,237.38579100000004,234.34,209.53101661779084,212.6940250007406,215.89845491788063,215.90298571180548,215.89573838474683,215.90311227607793,215.90235324323035,215.90088598147349,null,null,null,"Price","Water","Fixed","-","-",4.6825580736445493E-2,-0.17661675292643353,7.5200607208395498E-2,3.6698325087680672E-6,-1.2830553114276499E-2,-0.10586747197324042,1.5095657120393957E-2,1.5065914132420311E-2,2.0985763546033098E-5,-3.3567516608212777E-5,3.4154872098346445E-5,-3.5156179064577131E-6,-6.7959507380477291E-6,null,"Price","Water","Fixed",{"$f":"IF(S186=\"\",\"-\",IFERROR((S186/R186-1)*(R188/R$13),\"-\"))","v":"-"},"-",9.5480489756371301E-3,-3.494422720490812E-2,1.3589096139194394E-2,7.5429963004775302E-7,-2.3160209676379487E-3,-1.9072379550350266E-2,1.9367552301001417E-3,1.958330244434777E-3,2.7480237471594794E-6,-4.4352312923804194E-6,4.5587299861141006E-6,-4.7352221058634044E-7,-9.2381997034693185E-7,null,"Price","Water","Fixed",-6.4341644197646319E-3,-4.0750169255962865E-2,-2.7083562564649721E-2,-1.8796064197961759E-2,-6.0499966399835681E-2,-3.5948599464997177E-2,-2.344051276916892E-2]
[null,null,null,null,"Qty","Water","Service - 20mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,53707.613644036181,55316.947264618611,57286.766328885322,59638.389407266201,62462.715235509946,65638.766340294344,57104.629939256025,60052.980654793755,62770.859144809088,65773.970222326883,69243.752171603526,72701.685047850318,76270.768919774622,79950.187570818627,null,null,null,"Qty","Water","Fixed","-","-",2.9964720295502012E-2,3.5609684945984599E-2,4.1050023052097817E-2,4.7357513445855037E-2,5.0847150861268009E-2,-0.13001670928418074,5.1630677209080655E-2,4.5258011515509677E-2,4.7842440241096185E-2,5.275311703928165E-2,4.9938554278184721E-2,4.9092175368084412E-2,4.8241530840133606E-2,null,"Qty","Water","Fixed",{"$f":"IF(S187=\"\",\"-\",IFERROR((S187/R187-1)*(R188/R$13),\"-\"))","v":"-"},"-",6.1100068044652976E-3,7.0454976712542921E-3,7.4179282651965894E-3,9.7338924288349737E-3,9.1783313229351158E-3,-2.3422945510423E-2,6.6241557635279349E-3,5.8828247642190535E-3,6.2648262292768729E-3,6.970199142047463E-3,6.6654146499400572E-3,6.6122758562833133E-3,6.5578005650796453E-3,null,"Qty","Water","Fixed",4.9100881201478597E-2,-1.4367220880745601E-2,1.7334254535628091E-3,1.0290881654901218E-2,-4.3851757128828384E-2,-1.302859637875553E-2,1.2310363349485876E-3]
[null,null,null,null,"Rev",{"$f":"+F186","v":"Water"},"Service - 20mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,13.756980712432135,14.832686034530644,12.647885744798129,14.157254288657887,14.827761064189284,15.381788504184577,11.96519116475505,12.772910168759694,13.5521315032322,14.20079655311976,14.949431003618759,15.696520069546082,16.467038493449976,17.261316330924732,null,null,null,"Rev","Water","Fixed","-","-",7.8193416461389553E-2,-0.14729633490834215,0.11933761691992961,4.7361357072506216E-2,3.7364200677156401E-2,-0.22211964093122527,6.7505733329516815E-2,6.1005778963226787E-2,4.7864430014780579E-2,5.2717778731541154E-2,4.9974414795217026E-2,4.9088487160847238E-2,4.8234407042328398E-2,null,"Rev","Water","Fixed",{"$f":"IF(S188=\"\",\"-\",IFERROR((S188/R188-1)*(R188/R$13),\"-\"))","v":"-"},"-",1.5944160397025151E-2,-2.914308245510153E-2,2.1564857114162072E-2,9.7346824502198993E-3,6.7445472877578237E-3,-4.0015597033417831E-2,8.6609069777463989E-3,7.9297851414076356E-3,6.2677057251859366E-3,6.9655299384796289E-3,6.6702010363109973E-3,6.6117790878373337E-3,6.5568321786197018E-3,null,"Rev","Water","Fixed",4.2350793638908479E-2,-5.4531923454080311E-2,-2.5397084447809637E-2,-8.6986106152997511E-3,-0.10169869369579632,-4.8508836050941695E-2,-2.2238332557149132E-2]
[null,null,null,{"$f":"D186+1","v":41},"Price","Water","Service - 25mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,400.24002137950663,418.98810767977534,344.98173102587799,370.92555351493223,370.91846500000003,366.16,345.08331378299124,350.29174087865704,355.56724844714932,355.57230881361568,355.56636457738284,355.57417469938986,355.57145412098106,355.57420117934197,null,null,null,"Price","Water","Fixed","-","-",4.6842107982229653E-2,-0.17663121052223041,7.5203467765973198E-2,-1.9110344016581848E-5,-1.2828870625246402E-2,-5.7561410905092814E-2,1.5093245276244005E-2,1.5060325302730382E-2,1.423181265547413E-5,-1.6717376706498754E-5,2.1965300391446618E-5,-7.651226108018605E-6,7.7257561850174739E-6,null,"Price","Water","Fixed",{"$f":"IF(S189=\"\",\"-\",IFERROR((S189/R189-1)*(R191/R$13),\"-\"))","v":"-"},"-",1.1711937669202314E-4,-4.2852750474755365E-4,1.5451658462474176E-4,-4.466170728806035E-8,-2.6329632937673706E-5,-1.1790542283227914E-4,2.8123458924836025E-5,2.8430673878299906E-5,2.7065489794005553E-8,-3.2079103476900118E-8,4.2578730107858178E-8,-1.4966793981677914E-8,1.5252301581590133E-8,null,"Price","Water","Fixed",-6.4446345598710986E-3,-2.3784417901578481E-2,-1.4206872629335399E-2,-8.421733019467581E-3,-3.5454424942414242E-2,-1.8891252303793404E-2,-1.0511333331234218E-2]
[null,null,null,null,"Qty","Water","Service - 25mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,421.46689824274631,434.09603596240305,416.85963680144476,433.97173450163319,454.52355675341528,477.63478461365628,503.56909788300158,529.56871142826662,553.53593826834083,580.01844831624294,610.61622940521227,641.10952112050506,672.58298216150126,705.02941483799464,null,null,null,"Qty","Water","Fixed","-","-",2.9964720295502012E-2,-3.970641916308848E-2,4.1050023052097817E-2,4.7357513445855037E-2,5.0847150861268009E-2,5.4297371348953849E-2,5.1630677209080433E-2,4.5258011515509899E-2,4.7842440241095963E-2,5.275311703928165E-2,4.9938554278184943E-2,4.9092175368083968E-2,4.824153084013405E-2,null,"Qty","Water","Fixed",{"$f":"IF(S190=\"\",\"-\",IFERROR((S190/R190-1)*(R191/R$13),\"-\"))","v":"-"},"-",7.4920824765003751E-5,-9.6332311125033287E-5,8.4343309546784027E-5,1.1067657398390828E-4,1.043573403467846E-4,1.1121955537426311E-4,9.620417631696922E-5,8.5437448389280595E-5,9.0984831617189712E-5,1.0122836435062689E-4,9.6803603260325145E-5,9.6030683771909943E-5,9.5239140287423077E-5,null,"Qty","Water","Fixed",4.9100881201478597E-2,5.0830192464918822E-2,5.1030256509420946E-2,4.9873263033707538E-2,5.2570847421955058E-2,5.2257363996613737E-2,5.050314405536116E-2]
[null,null,null,null,"Rev",{"$f":"+F189","v":"Water"},"Service - 25mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.16868792036343114,0.18188107665917894,0.14380895909858118,0.16097120582985353,0.16859117997731721,0.1748907527341364,0.17377329301617767,0.18550354584107467,0.19681925048668505,0.20623849882229731,0.21711459284156054,0.22796198886434463,0.23915130898419087,0.25069027098895885,null,null,null,"Rev","Water","Fixed","-","-",7.8210438941470617E-2,-0.20932423680303947,0.11934059490346227,4.7337498083464657E-2,3.7365968715959763E-2,-6.3894728594224848E-3,6.750319696021978E-2,6.0999937194218479E-2,4.7857352938398101E-2,5.273551776884533E-2,4.9961616493922056E-2,4.9084148526642224E-2,4.8249629298624308E-2,null,"Rev","Water","Fixed",{"$f":"IF(S191=\"\",\"-\",IFERROR((S191/R191-1)*(R191/R$13),\"-\"))","v":"-"},"-",1.9554965082078625E-4,-5.0784452314616812E-4,2.452028035323036E-4,1.1062979720921662E-4,7.6688920591006673E-5,-1.3087821985595663E-5,1.257796684715565E-4,1.1515483803335812E-4,9.1013191986062116E-5,1.0119459297445007E-4,9.6848308310657269E-5,9.6014982225453701E-5,9.5255128383381761E-5,null,"Rev","Water","Fixed",4.2339809405696149E-2,2.5836808023737001E-2,3.6098403525613998E-2,4.1031510708160246E-2,1.5252553315459938E-2,3.2378904644829065E-2,3.9460955342685677E-2]
[null,null,null,{"$f":"D189+1","v":42},"Price","Water","Service - 32mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,655.75797947438321,686.48710633333349,565.21536857670981,607.73224127239837,607.726675,599.92999999999995,585.47432062561097,594.30791243243152,603.27966422905888,603.27529982087208,603.26965011886705,603.27467708916186,603.27201620996584,603.26466322775241,null,null,null,"Price","Water","Fixed","-","-",4.6860469595171317E-2,-0.17665552147710473,7.522242858107675E-2,-9.1590868812607695E-6,-1.2829245976408776E-2,-2.4095610111828036E-2,1.5087923578580575E-2,1.5096133854094251E-2,-7.2344692612080763E-6,-9.3650477761553219E-6,8.3328745177357888E-6,-4.4107258220238421E-6,-1.2188502061860618E-5,null,"Price","Water","Fixed",{"$f":"IF(S192=\"\",\"-\",IFERROR((S192/R192-1)*(R194/R$13),\"-\"))","v":"-"},"-",6.896682678081455E-5,-2.5228264557406919E-4,8.2840801317012852E-5,-1.1473247454646389E-8,-1.4113320339511665E-5,-2.6455245721376755E-5,1.560419301885208E-5,1.5817651255507826E-5,-7.6366190389738604E-9,-9.974555376419983E-9,8.9656761522980393E-9,-4.788886389663547E-9,-1.3355890685505909E-8,null,"Price","Water","Fixed",-6.4398798055105289E-3,-1.2360332114972561E-2,-5.5686463285541388E-3,-1.4696220467578236E-3,-1.8478592989007003E-2,-7.4149317522664848E-3,-1.8344043881519667E-3]
[null,null,null,null,"Qty","Water","Service - 32mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,151.41945772107817,155.95669941898689,136.37403431323366,141.97219156549949,148.69564153650012,156.25639125411956,164.74070255569191,173.24637659254199,181.0871630993876,189.75081487839967,199.76076182397898,209.73652547097728,220.03294776049114,230.64767399572443,null,null,null,"Qty","Water","Fixed","-","-",2.9964720295502012E-2,-0.12556475726088068,4.1050023052097817E-2,4.7357513445854815E-2,5.0847150861268009E-2,5.4297371348953849E-2,5.1630677209080655E-2,4.5258011515509677E-2,4.7842440241096185E-2,5.2753117039281872E-2,4.9938554278184721E-2,4.909217536808419E-2,4.8241530840133828E-2,null,"Qty","Water","Fixed",{"$f":"IF(S193=\"\",\"-\",IFERROR((S193/R193-1)*(R194/R$13),\"-\"))","v":"-"},"-",4.4100532751989166E-5,-1.7931966625083024E-4,4.5207484893316847E-5,5.9322995582966158E-5,5.5936422902496416E-5,5.9614605913476845E-5,5.3397344483390798E-5,4.7421111232127511E-5,5.050190647366357E-5,5.6186460524721473E-5,5.3730906930039805E-5,5.3301170815310671E-5,5.2862001346204266E-5,null,"Qty","Water","Fixed",4.9100881201478597E-2,5.0830192464918822E-2,5.1030256509421168E-2,4.9873263033707538E-2,5.2570847421954836E-2,5.2257363996613959E-2,5.050314405536116E-2]
[null,null,null,null,"Rev",{"$f":"+F192","v":"Water"},"Service - 32mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,9.9294517648281025E-2,0.10706226329743777,7.7080700068647229E-2,8.6281078178455303E-2,9.0366307817969102E-2,9.374289680508395E-2,9.6451450908179567E-2,0.1029616924091965,0.10924620295079136,0.11447197973702135,0.12050960489303013,0.1265287346773066,0.13273972002809359,0.13914159137729512,null,null,null,"Rev","Water","Fixed","-","-",7.8229350755008475E-2,-0.28003857106491847,0.11936033406046276,4.7347920607393235E-2,3.7365574279260461E-2,2.8893432947004083E-2,6.7497600499702104E-2,6.1037366369412149E-2,4.7834859657171602E-2,5.2743257956044287E-2,4.9947303284409106E-2,4.9087548110136492E-2,4.8228754346073766E-2,null,"Rev","Water","Fixed",{"$f":"IF(S194=\"\",\"-\",IFERROR((S194/R194-1)*(R194/R$13),\"-\"))","v":"-"},"-",1.151339312069591E-4,-3.9992450267225865E-4,1.3144890301404756E-4,5.9310978991040673E-5,4.11054804345282E-5,3.1722909891038462E-5,6.9807192555107321E-5,6.3954637930305373E-5,5.0493904500134512E-5,5.6175959780457852E-5,5.3740320339097544E-5,5.3296146832070421E-5,5.2848001146906259E-5,null,"Rev","Water","Fixed",4.2344797622685837E-2,3.7841582289611875E-2,4.5177440730310492E-2,4.8330346140051716E-2,3.3120819140350477E-2,4.4454947456759042E-2,4.8576096478138542E-2]
[null,null,null,{"$f":"D192+1","v":43},"Price","Water","Service - 40mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,1024.6157537552181,1072.6347682340825,883.14901340110907,949.59130721266979,949.58369600000003,937.41,932.5026686217011,946.57717587376953,960.87447449260003,960.86546262883337,960.87205317201528,960.8716867382476,960.87324356387535,960.87135946639228,null,null,null,"Price","Water","Fixed","-","-",4.686538763714565E-2,-0.17665449642745656,7.5233389613021062E-2,-8.0152509948083761E-6,-1.2820034770268496E-2,-5.2349893624975552E-3,1.5093262170360777E-2,1.5104208070126912E-2,-9.3788148253226566E-6,6.8589656285755751E-6,-3.8135542235195885E-7,1.6202221890804225E-6,-1.960817928581271E-6,null,"Price","Water","Fixed",{"$f":"IF(S195=\"\",\"-\",IFERROR((S195/R195-1)*(R197/R$13),\"-\"))","v":"-"},"-",1.2313107838060847E-4,-4.3726670466819663E-4,1.6707388647084717E-4,-1.9448456651823881E-8,-2.424659217003829E-5,-9.4214071162260884E-6,2.4745694988066589E-5,2.385797493617444E-5,-1.4278813000532225E-8,1.0055541986739005E-8,-5.3650105692271868E-10,2.190730153129362E-9,-2.5506054521553084E-9,null,"Price","Water","Fixed",-6.4346761613843784E-3,-6.0349414060397732E-3,-7.9448013484251234E-4,2.3652110424128292E-3,-9.0347692209967745E-3,-1.0564976205454935E-3,2.9593971329477942E-3]
[null,null,null,null,"Qty",{"$f":"+F195","v":"Water"},"Service - 40mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,173,173,176,176,163.60882527156753,163.92110862187187,163.96961743415821,163.97551529796647,163.9794363164352,163.98341222643569,163.98667139925885,163.98858059836209,163.99034929846849,163.99105669653068,null,null,null,"Qty","Water","Fixed","-","-",0,1.7341040462427681E-2,0,-7.0404401866093647E-2,1.9087194702729349E-3,2.9592779535336788E-4,3.5969247843326002E-5,2.3912219221378095E-5,2.4246393875992922E-5,1.9875015276893393E-5,1.1642404147638175E-5,1.0785507746691181E-5,4.3136566585388891E-6,null,"Qty","Water","Fixed",{"$f":"IF(S196=\"\",\"-\",IFERROR((S196/R196-1)*(R197/R$13),\"-\"))","v":"-"},"-",0,4.2923671754018692E-5,0,-1.7083145102719842E-4,3.6099701281660496E-6,5.3258107017454706E-7,5.8972276903068024E-8,3.7770740723591856E-8,3.6914016380597652E-8,2.9137636988769256E-8,1.6378847039349668E-8,1.4583269626061064E-8,5.6111462628027054E-9,null,{"$f":"AK196","v":"Qty"},"Water","Fixed",-3.4924906884679419E-2,-2.3324623709012005E-2,-1.7536139214615942E-2,-1.4048971726166704E-2,1.1019988536489222E-3,7.4652944724773462E-4,5.6582620217660029E-4]
[null,null,null,null,"Rev",{"$f":"+F195","v":"Water"},"Service - 40mm","Residential service","Fixed","$m",{"$f":"K195*K196/10^6","v":0},0,0,0,0,0,0,0,0,0.17725852539965273,0.18556581490449628,0.15543422635859519,0.16712807006942987,0.15536027299959329,0.15366128643322891,0.15290210583023195,0.15521548018319517,0.15756365469814743,0.15756599725240883,0.15757020964025045,0.15757198404535924,0.1575739388435923,0.15757430958832563,null,null,null,{"$f":"E197","v":"Rev"},{"$f":"F197","v":"Water"},{"$f":"I197","v":"Fixed"},{"$f":"IF(S197=\"\",\"-\",IFERROR(S197/R197-1,\"-\"))","v":"-"},{"$f":"IF(T197=\"\",\"-\",IFERROR(T197/S197-1,\"-\"))","v":"-"},{"$f":"IF(U197=\"\",\"-\",IFERROR(U197/T197-1,\"-\"))","v":4.686538763714565E-2},{"$f":"IF(V197=\"\",\"-\",IFERROR(V197/U197-1,\"-\"))","v":-0.16237682873544723},{"$f":"IF(W197=\"\",\"-\",IFERROR(W197/V197-1,\"-\"))","v":7.523338961302084E-2},{"$f":"IF(X197=\"\",\"-\",IFERROR(X197/W197-1,\"-\"))","v":-7.0411852808136222E-2},{"$f":"IF(Y197=\"\",\"-\",IFERROR(Y197/X197-1,\"-\"))","v":-1.0935785149970956E-2},{"$f":"IF(Z197=\"\",\"-\",IFERROR(Z197/Y197-1,\"-\"))","v":-4.9406107460049364E-3},{"$f":"IF(AA197=\"\",\"-\",IFERROR(AA197/Z197-1,\"-\"))","v":1.5129774311491762E-2},{"$f":"IF(AB197=\"\",\"-\",IFERROR(AB197/AA197-1,\"-\"))","v":1.5128481464482757E-2},{"$f":"IF(AC197=\"\",\"-\",IFERROR(AC197/AB197-1,\"-\"))","v":1.486735164846209E-5},{"$f":"IF(AD197=\"\",\"-\",IFERROR(AD197/AC197-1,\"-\"))","v":2.6734117227533716E-5},{"$f":"IF(AE197=\"\",\"-\",IFERROR(AE197/AD197-1,\"-\"))","v":1.1261044285282296E-5},{"$f":"IF(AF197=\"\",\"-\",IFERROR(AF197/AE197-1,\"-\"))","v":1.2405747410682011E-5},{"$f":"IF(AG197=\"\",\"-\",IFERROR(AG197/AF197-1,\"-\"))","v":2.352830271723505E-6},null,"Rev","Water","Fixed",{"$f":"IF(S197=\"\",\"-\",IFERROR((S197/R197-1)*(R197/R$13),\"-\"))","v":"-"},"-",1.2313107838060847E-4,-4.0192569253270167E-4,1.6707388647084668E-4,-1.7084953022689214E-4,-2.0682901984434594E-5,-8.8916141022885861E-6,2.4805557349005554E-5,2.3896316174024773E-5,2.2634857170691758E-8,3.9193378829585392E-8,1.5842339736110114E-8,1.6774023407315882E-8,3.0605298082908138E-9,null,"Rev","Water","Fixed",-4.1134852580294257E-2,{"$f":"IF(Z197=\"\",\"-\",IFERROR((Z197/$W197)^(1/CA$65)-1,\"-\"))","v":-2.9218802377649844E-2},{"$f":"IF(AA197=\"\",\"-\",IFERROR((AA197/$W197)^(1/CB$65)-1,\"-\"))","v":-1.8316687235210627E-2},{"$f":"IF(AB197=\"\",\"-\",IFERROR((AB197/$W197)^(1/CC$65)-1,\"-\"))","v":-1.1716989466815209E-2},-7.9427266726723733E-3,-3.1075687988257883E-4,3.5268978395648354E-3]
[null,null,null,{"$f":"D195+1","v":44},"Price","Water","Service - 50mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,1600.9709107153699,1676.0058471891386,1379.9374691663584,1483.7538419239822,1483.7447910000001,1464.73,1474.7311827956992,1496.9962609731792,1519.5976703015692,1519.6001467192555,1519.6024085018171,1519.6046610450135,1519.5967039928023,1519.5963038305051,null,null,null,"Price","Water","Fixed","-","-",4.6868394654491663E-2,-0.17665116056684538,7.5232664578881892E-2,-6.1000172174585643E-6,-1.2815405395414814E-2,6.8280043391608647E-3,1.5097719799530784E-2,1.5097839532142165E-2,1.6296535159110448E-6,1.4884063854747609E-6,1.482324049950634E-6,-5.2362646779657851E-6,-2.6333453873039758E-7,null,"Price","Water","Fixed",{"$f":"IF(S198=\"\",\"-\",IFERROR((S198/R198-1)*(R200/R$13),\"-\"))","v":"-"},"-",9.8983285084447705E-5,-3.5148417099344829E-4,1.0234490609189248E-4,-9.0669375916212983E-9,-1.4847599160494726E-5,7.5276284202856177E-6,1.534712759075466E-5,1.478602831658342E-5,1.5382885522902845E-9,1.3529182279530496E-9,1.2929586765228803E-9,-4.3897273276450269E-9,-2.1237945629454582E-10,null,"Price","Water","Fixed",{"$f":"IF(Y198=\"\",\"-\",IFERROR((Y198/$W198)^(1/BZ$65)-1,\"-\"))","v":-6.4313950403015463E-3},-2.0311118422879915E-3,2.2238068693658519E-3,4.7854846232191495E-3,{"$f":"IF(Z198=\"\",\"-\",IFERROR((Z198/$X198)^(1/CD$65)-1,\"-\"))","v":-3.0420794737131551E-3},{"$f":"IF(AA198=\"\",\"-\",IFERROR((AA198/$X198)^(1/CE$65)-1,\"-\"))","v":2.9682136211763854E-3},{"$f":"IF(AB198=\"\",\"-\",IFERROR((AB198/$X198)^(1/CF$65)-1,\"-\"))","v":5.9869639048517609E-3}]
[null,null,null,null,"Qty","Water","Service - 50mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,89,89,69,69,64.142096271239538,64.264525539256582,64.283543198618844,64.285855429316399,64.287392646784255,64.28895138422763,64.290229128118526,64.290977620948766,64.291671031785938,64.291948363980779,null,null,null,"Qty","Water","Fixed","-","-",0,-0.2247191011235955,0,-7.0404401866093647E-2,1.9087194702731569E-3,2.9592779535336788E-4,3.5969247843326002E-5,2.3912219221378095E-5,2.4246393875992922E-5,1.9875015276893393E-5,1.164240414741613E-5,1.0785507746691181E-5,4.3136566585388891E-6,null,"Qty","Water","Fixed",{"$f":"IF(S199=\"\",\"-\",IFERROR((S199/R199-1)*(R200/R$13),\"-\"))","v":"-"},"-",0,-4.4712532151710139E-4,0,-1.0464762559494091E-4,2.211393298146254E-6,3.2624971690165125E-7,3.6563444236934191E-8,2.3418367228432242E-8,2.288704302454749E-8,1.8065812342223632E-8,1.0155098986951582E-8,9.0418344010391863E-9,3.4789665654901971E-9,null,"Qty","Water","Fixed",-3.4924906884679419E-2,-2.3324623709012005E-2,-1.7536139214615942E-2,-1.4048971726166704E-2,1.1019988536489222E-3,7.4652944724773462E-4,5.6582620217660029E-4]
[null,null,null,null,"Rev",{"$f":"+F198","v":"Water"},"Service - 50mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.14248641105366791,0.14916452039983333,9.5215685372478723E-2,0.10237901509275478,9.5170501226272186E-2,9.4130178493115294E-2,9.4800945695597591E-2,9.6235685211149002E-2,9.7690972095815579E-2,9.7693499955899391E-2,9.7695587026222594E-2,9.769686925593439E-2,9.7697411394091438E-2,9.769780709996688E-2,null,null,null,"Rev","Water","Fixed","-","-",4.6868394654491663E-2,-0.36167337167541946,7.5232664578882114E-2,-7.041007241524766E-2,-1.0931146938939373E-2,7.125952730784979E-3,1.513423210099929E-2,1.5122112774212049E-2,2.5876086905185502E-5,2.136345124448269E-5,1.3124745454895503E-5,5.5491865929013784E-6,4.0503209839393151E-6,null,"Rev","Water","Fixed",{"$f":"IF(S200=\"\",\"-\",IFERROR((S200/R200-1)*(R200/R$13),\"-\"))","v":"-"},"-",9.8983285084447705E-5,-7.1962428554572984E-4,1.0234490609189279E-4,-1.0465605418021482E-4,-1.2664545763952971E-5,7.8561057716699183E-6,1.5384243059627428E-5,1.4809800250562219E-5,2.4425368874845023E-8,1.941875745946066E-8,1.1448072716371649E-8,4.6520597279135002E-9,3.2665861931165098E-9,null,"Rev","Water","Fixed",-4.1131686052059968E-2,-2.5308360631867699E-2,-1.5351329332097707E-2,-9.33071824111531E-3,-1.9434329881570234E-3,3.7169589272980641E-3,6.5561776880771472E-3]
[null,null,null,{"$f":"D198+1","v":45},"Price","Water","Service - 80mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,4098.5063158102466,4290.6138559943829,3532.6487789186694,3798.4478334334844,3798.4462470000003,3798.52,3873.9198435972635,3932.408944233749,3991.7834159869112,3991.7808594298144,3991.7777623577831,3991.7724228943111,3991.7708024871085,3991.7689767466277,null,null,null,"Price","Water","Fixed","-","-",4.6872573904075621E-2,-0.17665655836559757,7.5240724778808943E-2,-4.1765309244379267E-7,1.9416623325385629E-5,1.984979507736262E-2,1.5098170070078964E-2,1.509875310405473E-2,-6.4045486203312407E-7,-7.7586223801162646E-7,-1.3376154159860931E-6,-4.0593676964295611E-7,-4.573760797876858E-7,null,"Price","Water","Fixed",{"$f":"IF(S201=\"\",\"-\",IFERROR((S201/R201-1)*(R203/R$13),\"-\"))","v":"-"},"-",0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Fixed",9.4994359420841334E-6,6.5796700479052728E-3,8.7025697393940948E-3,9.9785740463291805E-3,9.8859327254152696E-3,1.1620364662446869E-2,1.248884274738904E-2]
[null,null,null,null,"Qty","Water","Service - 80mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed",{"$f":"IF(S202=\"\",\"-\",IFERROR((S202/R202-1)*(R203/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","Water","Fixed","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"Water"},"Service - 80mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed",{"$f":"IF(S203=\"\",\"-\",IFERROR((S203/R203-1)*(R203/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","Water","Fixed","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","Water","Service - 100mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,0,6704.108855108615,5519.7815118539738,5935.1082978515851,5935.1007600000003,5859.04,5993.4017595307923,6083.9021183359473,6175.7560605390718,6175.7554122692372,6175.7579864365862,6175.7625771762059,6175.757101905554,6175.7564182949636,null,null,null,"Price","Water","Fixed","-","-","-",-0.17665693813312244,7.5243338002723315E-2,-1.2700444889102158E-6,-1.2815411747112537E-2,2.2932384747465839E-2,1.5099998704615425E-2,1.5097866536394555E-2,-1.0497011670995704E-7,4.1681821527639329E-7,7.4334836797085302E-7,-8.8657401953184944E-7,-1.1069259675533516E-7,null,"Price","Water","Fixed",{"$f":"IF(S204=\"\",\"-\",IFERROR((S204/R204-1)*(R206/R$13),\"-\"))","v":"-"},"-","-",-9.4786556685765529E-5,2.3735655104668323E-5,-4.377500375084779E-10,-3.4429937895740809E-6,5.862642219307442E-6,3.616296915723009E-6,3.4835713777055503E-6,-2.3344287595987622E-11,8.926236200652262E-11,1.5275839205530398E-10,-1.7510632328541813E-10,-2.1032748076595355E-11,null,"Price","Water","Fixed",-6.4289987703235463E-3,3.2632736374251792E-3,6.2094518790436481E-3,7.9808865881145774E-3,4.899539778714157E-3,8.2882525237673033E-3,9.9863614027897452E-3]
[null,null,null,null,"Qty","Water","Service - 100mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,6,6,4,4,3.7183823925356254,3.7254797414061787,3.7265822144126863,3.7267162567719652,3.7268053708280728,3.7268957324189924,3.7269698045286104,3.7270131954173205,3.7270533931470111,3.7270694703756977,null,null,null,"Qty","Water","Fixed","-","-",0,-0.33333333333333337,0,-7.0404401866093647E-2,1.9087194702731569E-3,2.9592779535336788E-4,3.5969247843326002E-5,2.3912219221378095E-5,2.4246393875770877E-5,1.9875015277115438E-5,1.1642404147638175E-5,1.0785507746469136E-5,4.3136566587609337E-6,null,"Qty","Water","Fixed",{"$f":"IF(S205=\"\",\"-\",IFERROR((S205/R205-1)*(R206/R$13),\"-\"))","v":"-"},"-",0,-1.7885240868063676E-4,0,-2.4266496037544076E-5,5.1279735773376858E-7,7.565365774254881E-8,8.6142709400986759E-9,5.5173306941224072E-9,5.3921516860416944E-9,4.2562698642491937E-9,2.3925187891459043E-9,2.1302345485466364E-9,8.1963976320100073E-10,null,"Qty","Water","Fixed",-3.4924906884679419E-2,-2.3324623709012005E-2,-1.7536139214615942E-2,-1.4048971726166704E-2,1.1019988536489222E-3,7.4652944724773462E-4,5.6582620217660029E-4]
[null,null,null,null,"Rev",{"$f":"+F204","v":"Water"},"Service - 100mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0,4.022465313065169E-2,2.2079126047415895E-2,2.374043319140634E-2,2.2068974163908808E-2,2.1827734824088455E-2,2.2334904400897151E-2,2.2672976929011969E-2,2.3015840855341033E-2,2.3016396490449714E-2,2.3016863535525567E-2,2.3017148616900199E-2,2.3017376461908847E-2,2.3017473203103926E-2,null,null,null,"Rev","Water","Fixed","-","-","-",-0.45110462542208163,7.5243338002723315E-2,-7.0405582493860086E-2,-1.0931153302760732E-2,2.3235098872879778E-2,1.5136511088054583E-2,1.5122139779110366E-2,2.4141421213874636E-5,2.0291841776653996E-5,1.2385761170019549E-5,9.8989241648084203E-6,4.2029635844986757E-6,null,"Rev","Water","Fixed",{"$f":"IF(S206=\"\",\"-\",IFERROR((S206/R206-1)*(R206/R$13),\"-\"))","v":"-"},"-","-",-2.4204344647114711E-4,2.3735655104668323E-5,-2.4266902968052067E-5,-2.9367681411225207E-6,5.9400307958369108E-6,3.6250412621431422E-6,3.489172008322139E-6,5.3688068324221337E-9,4.3455340003451908E-9,2.5452789596860916E-9,1.955126336654975E-9,7.986069243931089E-10,null,"Rev","Water","Fixed",-4.1129373471587738E-2,-2.0137464701239227E-2,-1.1435577148169673E-2,-6.1802083880783121E-3,6.0069379195826222E-3,9.0409693955901815E-3,1.0557838149912513E-2]
[null,null,null,{"$f":"D204+1","v":47},"Price","Water","Service - 150mm","Residential service","Fixed","$",null,null,null,null,null,null,null,null,0,14408.813972819735,15084.276973876405,12419.468857685768,13354.042716637106,13354.037508000001,13182.9,13524.516129032259,13728.735658543626,13936.037370370945,13936.040129836025,13936.039790675401,13936.035838425478,13936.042179716587,13936.038820020633,null,null,null,"Price","Water","Fixed","-","-",4.6878459415940821E-2,-0.17666130904422306,7.5250710771981089E-2,-3.9004196827896465E-7,-1.2815413158565603E-2,2.5913579639704531E-2,1.5099950901236392E-2,1.5099839998617082E-2,1.9800930539659589E-7,-2.4336943682534695E-8,-2.8359921344645045E-7,4.5502832968224993E-7,-2.4107963447761449E-7,null,"Price","Water","Fixed",{"$f":"IF(S207=\"\",\"-\",IFERROR((S207/R207-1)*(R209/R$13),\"-\"))","v":"-"},"-",1.0011747836381233E-5,-3.5545913748791894E-5,1.3352571718090115E-5,-7.5621052720948307E-11,-1.9366930372743663E-6,3.7264567460541621E-6,2.0400981400868622E-6,1.9654853470362144E-6,2.4842181067346351E-11,-2.9402010704931599E-12,-3.2878108606464042E-11,5.0700697818328719E-11,-2.5842065500475802E-11,null,"Price","Water","Fixed",-6.4285623076641984E-3,4.237246460351507E-3,6.941975895957464E-3,8.5682869182710508E-3,6.3627940517467785E-3,9.2667917247946097E-3,1.0721903901673047E-2]
[null,null,null,null,"Qty","Water","Service - 150mm","Residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,1,1,1,1,0.92959559813390635,0.93136993535154466,0.93164555360317158,0.93167906419299129,0.93170134270701821,0.9317239331047481,0.93174245113215259,0.93175329885433011,0.93176334828675278,0.93176736759392442,null,null,null,"Qty","Water","Fixed","-","-",0,0,0,-7.0404401866093647E-2,1.9087194702731569E-3,2.9592779535336788E-4,3.5969247843326002E-5,2.3912219221378095E-5,2.4246393875770877E-5,1.9875015277115438E-5,1.1642404147638175E-5,1.0785507746469136E-5,4.3136566587609337E-6,null,"Qty","Water","Fixed",{"$f":"IF(S208=\"\",\"-\",IFERROR((S208/R208-1)*(R209/R$13),\"-\"))","v":"-"},"-",0,0,0,-1.3649954154407415E-5,2.8844982697395858E-7,4.2555376164621118E-8,4.8596711410157163E-9,3.1125572521987501E-9,3.0419444464272784E-9,2.401145433712757E-9,1.3497224599273171E-9,1.2017554367501318E-9,4.6239408884044319E-10,null,"Qty","Water","Fixed",-3.4924906884679419E-2,-2.3324623709012005E-2,-1.7536139214615942E-2,-1.4048971726166704E-2,1.1019988536489222E-3,7.4652944724773462E-4,5.6582620217660029E-4]
[null,null,null,null,"Rev",{"$f":"+F207","v":"Water"},"Service - 150mm","Residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,1.4408813972819734E-2,1.5084276973876405E-2,1.2419468857685767E-2,1.3354042716637107E-2,1.2413854484751881E-2,1.2278156720745878E-2,1.2600055316247282E-2,1.2790775590904876E-2,1.2984224729989792E-2,1.2984542121676426E-2,1.2984799873639109E-2,1.2984947365405109E-2,1.2985093323238142E-2,1.2985146206017366E-2,null,null,null,"Rev","Water","Fixed","-","-",4.6878459415940821E-2,-0.17666130904422306,7.5250710771981311E-2,-7.0404764447390522E-2,-1.0931154716907865E-2,2.6217175983550112E-2,1.5136463282956258E-2,1.51241132885227E-2,2.4444407982437966E-5,1.9850677849708731E-5,1.1358801632388449E-5,1.1240540983781244E-5,4.0725759844484344E-6,null,"Rev","Water","Fixed",{"$f":"IF(S209=\"\",\"-\",IFERROR((S209/R209-1)*(R209/R$13),\"-\"))","v":"-"},"-",1.0011747836381233E-5,-3.5545913748791894E-5,1.3352571718090156E-5,-1.3650024451405166E-5,-1.6519398140086065E-6,3.7701148843480826E-6,2.0450311920235238E-6,1.9686449034049059E-6,3.066787229860411E-9,2.3982051742024555E-9,1.3168439685375394E-9,1.2524566813921244E-9,4.3655191187687652E-10,null,"Rev","Water","Fixed",-4.1128952252346029E-2,-1.9186209427910605E-2,-1.0715898774394383E-2,-5.6010604285521293E-3,7.4718046971467E-3,1.0020239104946427E-2,1.1293796838014458E-2]
[null,null,null,{"$f":"D207+1","v":48},"Price","Water","Service - 20mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,256.14581954079694,268.13999629400752,220.78501830607453,237.38491983710412,237.38579100000004,234.34,240.9677419354839,244.60905076686842,248.30087131169051,248.29734691512124,248.29342871736415,248.28632688196052,248.29196883943106,248.28735863629726,null,null,null,"Price","Water","Fixed","-","-",4.6825580736445493E-2,-0.17660542493634435,7.5185814954242591E-2,3.6698325087680672E-6,-1.2830553114276499E-2,2.8282589124707158E-2,1.5111187921408309E-2,1.5092738936878902E-2,-1.4194056390803844E-5,-1.578026429105428E-5,-2.8602591056525739E-5,2.2723593124940322E-5,-1.8567669165303613E-5,null,"Price","Water","Fixed",{"$f":"IF(S210=\"\",\"-\",IFERROR((S210/R210-1)*(R212/R$13),\"-\"))","v":"-"},"-",3.7213657406334885E-4,-1.3160110836600983E-3,4.7525214843518581E-4,2.5697525881855521E-8,-7.7135444502582866E-5,1.6548367832864701E-4,8.6148906516704248E-5,8.6663884576222472E-5,-8.1893091959666588E-8,-9.1614275239865074E-8,-1.6761467559936972E-7,1.3458813391064789E-7,-1.1116677229742634E-7,null,"Price","Water","Fixed",-6.4341644197646319E-3,5.0058595421296204E-3,7.5227212808890442E-3,9.0321950338634327E-3,7.516329767640384E-3,1.0041614376221419E-2,1.1302034256744031E-2]
[null,null,null,null,"Qty","Water","Service - 20mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,2093.2619212163095,2083.3880442294403,2003.8595877090627,2031.7642940490086,2080.3306066106829,2131.8373811655947,2206.4250621397737,2306.7311687130909,2404.7747315291163,2512.9997412529597,2643.473097923516,2779.9799046135195,2921.0117988181096,3072.9793211829478,null,null,null,"Qty","Water","Fixed","-","-",-4.7169811320754151E-3,-3.8172656668859717E-2,1.3925479864508983E-2,2.3903517107729533E-2,2.4758937060887387E-2,3.4987509663329863E-2,4.5460916980357924E-2,4.2503246215172652E-2,4.5004219440972992E-2,5.1919367331690891E-2,5.1639188912961265E-2,5.0731263909692403E-2,5.2025644821539929E-2,null,"Qty","Water","Fixed",{"$f":"IF(S211=\"\",\"-\",IFERROR((S211/R211-1)*(R212/R$13),\"-\"))","v":"-"},"-",-3.7487227511217204E-5,-2.8445128051461546E-4,8.8023442023293084E-5,1.6738127641401768E-4,1.4884717740484658E-4,2.0471470165328635E-4,2.5917276043904247E-4,2.4405751928206445E-4,2.5965337742637324E-4,3.0142430578311959E-4,3.0261195151009949E-4,3.0047299751376932E-4,3.1148352332290903E-4,null,"Qty","Water","Fixed",2.4331137789055601E-2,2.7871014572658614E-2,3.2240548448528861E-2,3.428497368990735E-2,2.9860524670155986E-2,3.5034616900743831E-2,3.6896742985523812E-2]
[null,null,null,null,"Rev",{"$f":"+F210","v":"Water"},"Service - 20mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.53618029032349468,0.5586396624586617,0.44242217575514836,0.48231020407071434,0.49384092659178691,0.49957477190234545,0.53167726497368095,0.56424732155325819,0.59710766114701619,0.62397116855149604,0.65635699920554225,0.6902309993221537,0.72526377053175661,0.76298191880047594,null,null,null,"Rev","Water","Fixed","-","-",4.1887724223537814E-2,-0.20803658335325093,9.0158293370993681E-2,2.3907274662142486E-2,1.1610713089598157E-2,6.4259636148341626E-2,6.1259073361336069E-2,5.8237475551147E-2,4.4989386592153791E-2,5.1902767766061286E-2,5.1609109307301892E-2,5.0755140299417301E-2,5.2006111157413493E-2,null,{"$f":"AK212","v":"Rev"},"Water","Fixed",{"$f":"IF(S212=\"\",\"-\",IFERROR((S212/R212-1)*(R212/R$13),\"-\"))","v":"-"},"-",3.3289398535371985E-4,-1.5502267249057429E-3,5.6989370468207834E-4,1.6740758820114931E-4,6.980194128666079E-5,3.7598824177657983E-4,3.492380752428518E-4,3.3440490028239318E-4,2.5956779879973333E-4,3.0132793495266937E-4,3.0243568134860296E-4,3.0061441347382147E-4,3.1136657302760029E-4,null,"Rev","Water","Fixed",1.7740422828236291E-2,3.301639249903543E-2,4.0005806389339149E-2,4.3626837292868759E-2,3.7601295988252126E-2,4.5428035389701193E-2,4.8615785495452535E-2]
[null,null,null,{"$f":"D210+1","v":49},"Price","Water","Service - 25mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,400.24002137950663,418.98810767977534,344.98650834836144,370.92555351493223,370.91846500000003,366.16,376.5200391006843,382.20676664478486,387.98032427699445,387.97753945587101,387.97512963037127,387.97866469175449,387.9825412582199,387.98067383416571,null,null,null,"Price","Water","Fixed","-","-",4.6842107982229653E-2,-0.17661980847430614,7.5188578506316439E-2,-1.9110344016581848E-5,-1.2828870625246402E-2,2.8293748909450134E-2,1.5103386150929099E-2,1.5105848812916101E-2,-7.1777380170612304E-6,-6.211250020093928E-6,9.1115669877961381E-6,9.9917001066263111E-6,-4.8131651700922262E-6,null,"Price","Water","Fixed",{"$f":"IF(S213=\"\",\"-\",IFERROR((S213/R213-1)*(R215/R$13),\"-\"))","v":"-"},"-",1.1297844647201747E-4,-3.9943099100372016E-4,1.8115732283478919E-4,-5.1007088249311273E-8,-2.9397073514170503E-5,6.3100718145424816E-5,3.2819957013957311E-5,3.3061641047763457E-5,-1.5784947253562223E-8,-1.374503106781925E-8,2.0352685853064999E-8,2.2558360341946944E-8,-1.0984523312164805E-8,null,"Price","Water","Fixed",-6.4446345598710986E-3,5.0024347501365085E-3,7.5182103904900544E-3,9.0311872114205993E-3,7.522655546733148E-3,1.0043254508010468E-2,1.1306531108340456E-2]
[null,null,null,null,"Qty",{"$f":"+F213","v":"Water"},"Service - 25mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,406.56530753282658,404.64754664823772,488.82185919875531,495.62893815635948,507.47621295866577,520.040784575207,538.23571655085755,562.70440577683962,586.62116968193516,613.02159753102103,644.84929103549405,678.14878539566519,712.55213039760986,749.62311445050761,null,null,null,"Qty","Water","Fixed","-","-",-4.7169811320756372E-3,0.20801883824020995,1.3925479864509205E-2,2.3903517107729311E-2,2.4758937060887609E-2,3.4987509663329641E-2,4.5460916980358146E-2,4.2503246215172874E-2,4.500421944097277E-2,5.1919367331690891E-2,5.1639188912961487E-2,5.0731263909692181E-2,5.2025644821540151E-2,null,"Qty","Water","Fixed",{"$f":"IF(S214=\"\",\"-\",IFERROR((S214/R214-1)*(R215/R$13),\"-\"))","v":"-"},"-",-1.1376883391795581E-5,4.7044083799817425E-4,3.3551673692465452E-5,6.3800463535608842E-5,5.6734557091821488E-5,7.8029143219642588E-5,9.8787472305914188E-5,9.3025363032180704E-5,9.8971184010188798E-5,1.1489367111079829E-4,1.1534746888875061E-4,1.1453647724257558E-4,1.1873203768772053E-4,null,"Qty","Water","Fixed",2.4331137789055601E-2,2.7871014572658614E-2,3.2240548448528861E-2,3.428497368990735E-2,2.9860524670155986E-2,3.5034616900743831E-2,3.6896742985523812E-2]
[null,null,null,null,"Rev",{"$f":"+F213","v":"Water"},"Service - 25mm","Non-residential service","Fixed","$m",{"$f":"K213*K214/10^6","v":0},0,0,0,0,0,0,0,0,0.16272370737910419,0.16954250984740873,0.16863694640933294,0.18384143822366575,0.18823229793464141,0.19041813368005781,0.20265653304111372,0.21506943150874089,0.22759747164094699,0.23783861104339279,0.25018548728154882,0.26310726022014536,0.27645778633062312,0.29083928106617385,null,null,null,"Rev","Water","Fixed","-","-",4.190417351061515E-2,-5.3412176031298886E-3,9.0161095406856573E-2,2.3883949959277562E-2,1.1612437235268613E-2,6.4271186386160917E-2,6.1250916915216891E-2,5.8251142639473397E-2,4.4996718674458869E-2,5.191283359749943E-2,5.1648770993878212E-2,5.0741762501373744E-2,5.2020581248348519E-2,null,"Rev","Water","Fixed",{"$f":"IF(S215=\"\",\"-\",IFERROR((S215/R215-1)*(R215/R$13),\"-\"))","v":"-"},"-",1.0106864587988206E-4,-1.2079323711275854E-5,2.1723169917869925E-4,6.374823719855286E-5,2.6609643284739698E-5,1.4333759835094334E-4,1.3309945466098187E-4,1.2749223114967464E-4,9.8954688673705114E-5,1.1487921244641352E-4,1.1536887257079322E-4,1.1456018001704921E-4,1.1872048168750014E-4,null,"Rev","Water","Fixed",1.7729697937708178E-2,3.30128722546148E-2,4.0001150065359647E-2,4.3625794917260263E-2,3.7607810658427443E-2,4.5429732982879001E-2,4.862044826622669E-2]
[null,null,null,{"$f":"D213+1","v":50},"Price","Water","Service - 32mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,655.75797947438321,686.48710633333349,565.22868797418118,607.73224127239826,607.726675,599.92999999999995,616.91127077223859,626.2329381985594,635.68274005890396,635.68053046312752,635.67841517185548,635.67789169504454,635.68163180616659,635.67947259710388,null,null,null,"Price","Water","Fixed","-","-",4.6860469595171317E-2,-0.17663611922271638,7.5197091376505876E-2,-9.1590868810387249E-6,-1.2829245976408776E-2,2.8305420252760616E-2,1.5110223897598862E-2,1.5089915084198768E-2,-3.4759411216001013E-6,-3.3276011623950552E-6,-8.2349313501595134E-7,5.8836576997123302E-6,-3.3966831110010531E-6,null,"Price","Water","Fixed",{"$f":"IF(S216=\"\",\"-\",IFERROR((S216/R216-1)*(R218/R$13),\"-\"))","v":"-"},"-",6.8399000088424473E-5,-2.4175386671255189E-4,9.9784510409218314E-5,-1.3464049919933786E-8,-1.6191334088468927E-5,3.4767949488424416E-5,1.8084444558524279E-5,1.8190288502926502E-5,-4.2101216537433695E-9,-4.0557043751441897E-9,-1.0131137310156294E-9,7.3161193967466002E-9,-4.2694206294730525E-9,null,"Price","Water","Fixed",-6.4398798055104178E-3,5.0094434296474866E-3,7.5251767217052734E-3,9.033600928705976E-3,7.5281817782881788E-3,1.0049215766335218E-2,1.1307039076663417E-2]
[null,null,null,null,"Qty","Water","Service - 32mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,150.17277125086383,149.46440912232202,164.31855309218204,166.60676779463247,170.58925551887495,174.81286415953045,180.92913093358638,189.15433513428647,197.19400841316636,206.06857084023753,216.76752066520837,227.96121961503334,239.5259804084989,251.98747399076262,null,null,null,"Qty","Water","Fixed","-","-",-4.7169811320754151E-3,9.9382482137960748E-2,1.3925479864508983E-2,2.3903517107729311E-2,2.4758937060887609E-2,3.4987509663329863E-2,4.5460916980357924E-2,4.2503246215172874E-2,4.500421944097277E-2,5.1919367331690891E-2,5.1639188912961487E-2,5.0731263909692181E-2,5.2025644821540151E-2,null,"Qty","Water","Fixed",{"$f":"IF(S217=\"\",\"-\",IFERROR((S217/R217-1)*(R218/R$13),\"-\"))","v":"-"},"-",-6.8850524900238861E-6,1.3602030799855368E-4,1.8478735880036955E-5,3.5138671767240543E-5,3.1247372009654344E-5,4.2975654762863815E-5,5.4409215792070546E-5,5.1235961677114054E-5,5.4509910309135616E-5,6.3279700590769929E-5,6.3529820859062723E-5,6.308252499619695E-5,6.5393018425336576E-5,null,"Qty","Water","Fixed",2.4331137789055601E-2,2.7871014572658614E-2,3.2240548448528861E-2,3.428497368990735E-2,2.9860524670155986E-2,3.5034616900743831E-2,3.6896742985523812E-2]
[null,null,null,null,"Rev",{"$f":"+F216","v":"Water"},"Service - 32mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,9.8476993047535211E-2,0.10260538971820435,9.2877560174109891E-2,0.10125230440298201,0.10367164104721127,0.10487548159522708,0.11161722008395551,0.11845467506413922,0.12535282759128014,0.13099377842350077,0.13779443399719207,0.14490990747311541,0.15226226608604645,0.16018326456752444,null,null,null,"Rev","Water","Fixed","-","-",4.1922448512175192E-2,-9.4808173048326116E-2,9.0169726822848073E-2,2.389413908645821E-2,1.1612052590810107E-2,6.4283266080708446E-2,6.125806551212043E-2,5.8234531675561252E-2,4.5000587067834275E-2,5.1915866963581303E-2,5.1638322895309008E-2,5.0737446052783408E-2,5.202207142380022E-2,null,"Rev","Water","Fixed",{"$f":"IF(S218=\"\",\"-\",IFERROR((S218/R218-1)*(R218/R$13),\"-\"))","v":"-"},"-",6.1191310805530527E-5,-1.2975965805434156E-4,1.1965279347974877E-4,3.5124885879172852E-5,1.465515769955699E-5,7.8960048219988511E-5,7.3315795783306125E-5,7.0199396491005294E-5,5.4505510714243222E-5,6.3275434316789408E-5,6.3528755428960481E-5,6.3090212271577602E-5,6.5388526885346054E-5,null,"Rev","Water","Fixed",1.7734568380652238E-2,3.3020076273134746E-2,4.0008340994913905E-2,4.3628291388779106E-2,3.7613501906156088E-2,4.5435903091605612E-2,4.862097497692619E-2]
[null,null,null,{"$f":"D216+1","v":51},"Price","Water","Service - 40mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,1024.6157537552181,1072.6347682340825,883.16512731723299,949.59130721266979,949.58369600000003,937.41,963.93961876832861,978.49220163989742,993.25689088641002,993.2598238321491,993.25974350463252,993.26490134413029,993.26138761903803,993.25616883574389,null,null,null,"Price","Water","Fixed","-","-",4.686538763714565E-2,-0.17663947368476618,7.5213771287842679E-2,-8.0152509948083761E-6,-1.2820034770268496E-2,2.8300976913334219E-2,1.5096985940014962E-2,1.5089225260832784E-2,2.9528571772186041E-6,-8.0872612273630295E-8,5.1928405750967244E-6,-3.5375508462553995E-6,-5.2541892388013878E-6,null,"Price","Water","Fixed",{"$f":"IF(S219=\"\",\"-\",IFERROR((S219/R219-1)*(R221/R$13),\"-\"))","v":"-"},"-",1.188606363558475E-4,-4.2206548982344711E-4,1.4330703635684783E-4,-1.6685891786507989E-8,-2.2377982432174112E-5,4.6918428694144833E-5,2.3562431306763764E-5,2.268829412383451E-5,4.2792639457781169E-9,-1.1285625708297748E-10,6.9536257692353882E-9,-4.5528153229217308E-9,-6.5053075610262462E-9,null,"Price","Water","Fixed",-6.4346761613843784E-3,5.0115049328431915E-3,7.5234419374206052E-3,9.0320738818570057E-3,7.530705554428474E-3,1.0046511814146175E-2,1.1304836773541105E-2]
[null,null,null,null,"Qty","Water","Service - 40mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,167,167,151,151,151,151,151,151,151,151,151,151,151,151,null,null,null,"Qty","Water","Fixed","-","-",0,-9.5808383233532912E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(S220=\"\",\"-\",IFERROR((S220/R220-1)*(R221/R$13),\"-\"))","v":"-"},"-",0,-2.2892624935476712E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F219","v":"Water"},"Service - 40mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.17111083087712142,0.17913000629509176,0.13335793422490219,0.14338828738911313,0.14338713809600001,0.14154891,0.1455548824340176,0.14775232244762451,0.14998179052384791,0.14998223339865452,0.14998222126919949,0.14998300010296367,0.14998246953047475,0.1499816814941973,null,null,null,"Rev","Water","Fixed","-","-",4.6865387637145428E-2,-0.25552431452933944,7.5213771287842457E-2,-8.0152509946973538E-6,-1.2820034770268496E-2,2.8300976913333997E-2,1.5096985940015184E-2,1.5089225260832784E-2,2.9528571772186041E-6,-8.0872612384652598E-8,5.192840575318769E-6,-3.5375508461443772E-6,-5.2541892390234324E-6,null,"Rev","Water","Fixed",{"$f":"IF(S221=\"\",\"-\",IFERROR((S221/R221-1)*(R221/R$13),\"-\"))","v":"-"},"-",1.1886063635584693E-4,-6.1055432697956064E-4,1.433070363568474E-4,-1.6685891786276865E-8,-2.2377982432174112E-5,4.6918428694144467E-5,2.356243130676411E-5,2.268829412383451E-5,4.2792639457781169E-9,-1.1285625723790707E-10,6.9536257695327233E-9,-4.5528153227788461E-9,-6.5053075613011638E-9,null,"Rev","Water","Fixed",-6.4346761613843784E-3,5.0115049328429695E-3,7.5234419374206052E-3,9.0320738818570057E-3,7.530705554428252E-3,1.0046511814146175E-2,1.1304836773541105E-2]
[null,null,null,{"$f":"D219+1","v":52},"Price","Water","Service - 50mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,1600.9709107153699,1676.0058471891386,1379.9710874863808,1483.7538419239822,1483.7447910000001,1464.73,1506.177908113392,1528.920842136243,1552.000086695379,1552.0045079225711,1552.0000988344345,1551.9966002644139,1552.0033765069268,1551.9994499143843,null,null,null,"Price","Water","Fixed","-","-",4.6868394654491663E-2,-0.17663110197332743,7.5206470178039719E-2,-6.1000172174585643E-6,-1.2815405395414814E-2,2.8297302651950851E-2,1.5099766037159679E-2,1.509512063874352E-2,2.8487287018208463E-6,-2.840899052780621E-6,-2.2542331171715446E-6,4.3661452040488768E-6,-2.530015463797497E-6,null,"Price","Water","Fixed",{"$f":"IF(S222=\"\",\"-\",IFERROR((S222/R222-1)*(R224/R$13),\"-\"))","v":"-"},"-",1.679379331208045E-4,-5.9627059886106695E-4,2.5948635865408241E-4,-2.2995856210633724E-8,-4.0508963756016716E-5,8.4952500757258409E-5,4.2676383896330011E-5,4.1101741488086986E-5,7.4759946187872637E-9,-7.1791195211652037E-9,-5.4663213896217187E-9,1.0175653172555712E-8,-5.6725131257168253E-9,null,"Price","Water","Fixed",-6.4313950403015463E-3,5.0125205263473749E-3,7.5248953748308089E-3,9.0344104112158874E-3,7.5312679274299743E-3,1.0047809753497061E-2,1.1307279788641544E-2]
[null,null,null,null,"Qty","Water","Service - 50mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,151,151,175,175,175,175,175,175,175,175,175,175,175,175,null,null,null,"Qty","Water","Fixed","-","-",0,0.1589403973509933,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(S223=\"\",\"-\",IFERROR((S223/R223-1)*(R224/R$13),\"-\"))","v":"-"},"-",0,5.3655038582052159E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F222","v":"Water"},"Service - 50mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.24174660751802085,0.25307688292555997,0.24149494031011665,0.2596569223366969,0.25965533842500005,0.25632775000000002,0.26358113391984361,0.26756114737384257,0.2716000151716913,0.27160078888644995,0.27160001729602606,0.27159940504627245,0.27160059088871219,0.27159990373501725,null,null,null,"Rev","Water","Fixed","-","-",4.6868394654491663E-2,-4.576452215451865E-2,7.5206470178039719E-2,-6.100017217347542E-6,-1.2815405395414925E-2,2.8297302651950851E-2,1.5099766037159901E-2,1.5095120638743298E-2,2.8487287018208463E-6,-2.840899052780621E-6,-2.2542331171715446E-6,4.3661452040488768E-6,-2.5300154639085193E-6,null,"Rev","Water","Fixed",{"$f":"IF(S224=\"\",\"-\",IFERROR((S224/R224-1)*(R224/R$13),\"-\"))","v":"-"},"-",1.679379331208045E-4,-1.5449169895223827E-4,2.5948635865408241E-4,-2.2995856210215194E-8,-4.0508963756017068E-5,8.4952500757258409E-5,4.2676383896330641E-5,4.1101741488086383E-5,7.4759946187872637E-9,-7.1791195211652037E-9,-5.4663213896217187E-9,1.0175653172555712E-8,-5.6725131259657462E-9,null,"Rev","Water","Fixed",-6.4313950403015463E-3,5.0125205263473749E-3,7.5248953748308089E-3,9.0344104112156653E-3,7.5312679274297523E-3,1.0047809753497061E-2,1.1307279788641322E-2]
[null,null,null,{"$f":"D222+1","v":53},"Price","Water","Service - 80mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,4098.5063158102466,4290.6138559943829,3532.7356715477363,3798.4478334334849,3798.4462470000003,3749.77,3855.8848778103625,3914.1012483075015,3973.1963531330407,3973.2019065498048,3973.1974796111094,3973.2015468739173,3973.2002334912381,3973.1997666352245,null,null,null,"Price","Water","Fixed","-","-",4.6872573904075621E-2,-0.17663630657133622,7.5214277712811972E-2,-4.1765309255481498E-7,-1.2814778421162298E-2,2.8299036423663937E-2,1.5098057214352867E-2,1.5098001067573863E-2,1.3977201906989478E-6,-1.1141992779517551E-6,1.0236749692360547E-6,-3.3056029591360669E-7,-1.1750125494813801E-7,null,"Price","Water","Fixed",{"$f":"IF(S225=\"\",\"-\",IFERROR((S225/R225-1)*(R227/R$13),\"-\"))","v":"-"},"-",8.2575411468408175E-5,-2.9317109174573834E-4,1.100932572155927E-4,-6.6794158710314073E-10,-1.7184488625439345E-5,3.6042074399714333E-5,1.8102818482391882E-5,1.7440144975353671E-5,1.5561317502476211E-9,-1.1944991924308808E-9,1.0530931225402648E-9,-3.2683201336609519E-10,-1.1176416520855086E-10,null,"Price","Water","Fixed",-6.4282566025355425E-3,5.0152017543358962E-3,7.5264873032130364E-3,9.0362585080656643E-3,7.5324372550991114E-3,1.0048024478704454E-2,1.1308158452823847E-2]
[null,null,null,null,"Qty","Water","Service - 80mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,29,29,29,28.999999999999996,29,29,29,29,29.000000000000004,29,29,29,29,29,null,null,null,"Qty","Water","Fixed","-","-",0,0,-1.1102230246251565E-16,2.2204460492503131E-16,0,0,0,2.2204460492503131E-16,-1.1102230246251565E-16,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(S226=\"\",\"-\",IFERROR((S226/R226-1)*(R227/R$13),\"-\"))","v":"-"},"-",0,0,-1.6250647182098829E-19,3.5511008649325378E-19,0,0,0,2.5649025215693382E-19,-1.2360508991511509E-19,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F225","v":"Water"},"Service - 80mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.11885668315849715,0.1244278018238371,0.10244933447488436,0.11015498716957105,0.11015494116300001,0.10874333,0.11182066145650052,0.11350893620091754,0.1152226942408582,0.11522285528994435,0.11522272690872218,0.1152228448593436,0.1152228067712459,0.1152227932324215,null,null,null,"Rev","Water","Fixed","-","-",4.6872573904075621E-2,-0.17663630657133611,7.521427771281175E-2,-4.1765309244379267E-7,-1.2814778421162298E-2,2.8299036423664159E-2,1.5098057214352867E-2,1.5098001067574085E-2,1.3977201904769032E-6,-1.1141992779517551E-6,1.0236749692360547E-6,-3.30560296024629E-7,-1.1750125494813801E-7,null,"Rev","Water","Fixed",{"$f":"IF(S227=\"\",\"-\",IFERROR((S227/R227-1)*(R227/R$13),\"-\"))","v":"-"},"-",8.2575411468408175E-5,-2.9317109174573818E-4,1.1009325721559238E-4,-6.6794158692558568E-10,-1.7184488625439345E-5,3.6042074399714618E-5,1.8102818482391882E-5,1.7440144975353929E-5,1.5561317500004109E-9,-1.1944991924308808E-9,1.0530931225402648E-9,-3.2683201347586531E-10,-1.1176416520855086E-10,null,"Rev","Water","Fixed",-6.4282566025354315E-3,5.0152017543361183E-3,7.5264873032130364E-3,9.0362585080656643E-3,7.5324372550991114E-3,1.0048024478704454E-2,1.1308158452823847E-2]
[null,null,null,{"$f":"D225+1","v":54},"Price","Water","Service - 100mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,6403.9161184535096,6704.108855108615,5519.9177554027692,5935.1082978515842,5935.1007600000003,5859.04,6024.8387096774204,6115.8175887051402,6208.1597958049524,6208.1623817893724,6208.1589009303179,6208.1583425550525,6208.1581890427924,6208.164554235258,null,null,null,"Price","Water","Fixed","-","-",4.6876431718096745E-2,-0.17663661573804512,7.5216798663791051E-2,-1.2700444887991935E-6,-1.2815411747112537E-2,2.8297931005321741E-2,1.5100633130906038E-2,1.5098914537665875E-2,4.1654604676644169E-7,-5.6069072296160982E-7,-8.9942167158518771E-8,-2.4727503933341666E-8,1.0252948252631455E-6,null,"Price","Water","Fixed",{"$f":"IF(S228=\"\",\"-\",IFERROR((S228/R228-1)*(R230/R$13),\"-\"))","v":"-"},"-",3.960030437688235E-4,-1.4058388462745721E-3,5.3980901689851149E-4,-9.9588133524473091E-9,-8.4260412667667707E-5,1.7670874450075681E-4,8.8773848319250023E-5,8.5514985889770153E-5,2.2738164047472871E-9,-2.9472174867911177E-9,-4.5366378055089588E-10,-1.1987255556884544E-10,4.7816144552394362E-9,null,"Price","Water","Fixed",-6.4289987703235463E-3,5.0143411477587829E-3,7.5264794100866617E-3,9.0364337870816325E-3,7.5315725180946647E-3,1.0048300913892305E-2,1.1308593552756152E-2]
[null,null,null,null,"Qty","Water","Service - 100mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,89,89,91,91,91,91,91,91,91,91,91,91,91,91,null,null,null,"Qty","Water","Fixed","-","-",0,2.2471910112359605E-2,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(S229=\"\",\"-\",IFERROR((S229/R229-1)*(R230/R$13),\"-\"))","v":"-"},"-",0,1.788524086806372E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F228","v":"Water"},"Service - 100mm","Non-residential service","Fixed","$m",0,0,0,0,0,0,0,0,0,0.56994853454236227,0.5966656881046668,0.50231251574165203,0.54009485510449418,0.54009416916000008,0.53317263999999998,0.54826032258064517,0.55653940057216766,0.56494254141825062,0.56494277674283289,0.56494245998465897,0.56494240917250982,0.56494239520289413,0.56494297443540853,null,null,null,"Rev","Water","Fixed","-","-",4.6876431718096967E-2,-0.15813406777710226,7.5216798663790829E-2,-1.2700444886881712E-6,-1.2815411747112648E-2,2.8297931005321741E-2,1.5100633130906038E-2,1.5098914537665875E-2,4.1654604676644169E-7,-5.6069072296160982E-7,-8.9942167158518771E-8,-2.4727504044363968E-8,1.0252948252631455E-6,null,"Rev","Water","Fixed",{"$f":"IF(S230=\"\",\"-\",IFERROR((S230/R230-1)*(R230/R$13),\"-\"))","v":"-"},"-",3.9600304376882534E-4,-1.2585783217798803E-3,5.3980901689850986E-4,-9.9588133515767494E-9,-8.4260412667668439E-5,1.7670874450075681E-4,8.8773848319250023E-5,8.5514985889770153E-5,2.2738164047472871E-9,-2.9472174867911177E-9,-4.5366378055089588E-10,-1.1987255610705291E-10,4.7816144552394362E-9,null,"Rev","Water","Fixed",-6.4289987703235463E-3,5.0143411477587829E-3,7.5264794100866617E-3,9.0364337870814104E-3,7.5315725180944426E-3,1.0048300913892083E-2,1.1308593552756152E-2]
[null,null,null,{"$f":"D228+1","v":55},"Price","Water","Service - 150mm","Non-residential service","Fixed","$",null,null,null,null,null,null,null,null,0,14408.813972819735,15084.276973876405,12419.856706477789,13354.042716637106,13354.037508000001,13182.9,13555.973079178888,13760.661128912818,13968.441105636826,13968.436229917221,13968.440705169131,13968.442879190809,13968.436209935902,13968.440282531874,null,null,null,"Price","Water","Fixed","-","-",4.6878459415940821E-2,-0.17663559692075215,7.5217132712334545E-2,-3.9004196827896465E-7,-1.2815413158565603E-2,2.8299773128741545E-2,1.5099473017419651E-2,1.5099563514970882E-2,-3.4905252266348441E-7,3.2038317221427803E-7,1.5563810773500109E-7,-4.7745156450673676E-7,2.9155704406313987E-7,null,"Price","Water","Fixed",{"$f":"IF(S231=\"\",\"-\",IFERROR((S231/R231-1)*(R233/R$13),\"-\"))","v":"-"},"-",4.0046991345524932E-5,-1.4216296091273061E-4,4.0041091175025834E-5,-2.2686315816284491E-10,-6.2501146987855784E-6,1.310842968952091E-5,6.5844092416266493E-6,6.3434501824444655E-6,-1.4133446387335212E-10,1.24917445925928E-10,5.8230654094652253E-11,-1.7168560317401334E-10,1.0085889492408473E-10,null,"Price","Water","Fixed",-6.4285623076641984E-3,5.0152356114354646E-3,7.5268640699772682E-3,9.0368709964554483E-3,7.5324742583919857E-3,1.004851879547175E-2,1.1308918806336221E-2]
[null,null,null,null,"Qty",{"$f":"+F231","v":"Water"},"Service - 150mm","Non-residential service","Fixed","cust",null,null,null,null,null,null,null,null,0,4,3.9999999999999996,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,"Qty","Water","Fixed","-","-",-1.1102230246251565E-16,-0.24999999999999989,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",{"$f":"IF(S232=\"\",\"-\",IFERROR((S232/R232-1)*(R233/R$13),\"-\"))","v":"-"},"-",-9.4843329778126953E-20,-2.0120938727955301E-4,0,0,0,0,0,0,0,0,0,0,0,null,"Qty","Water","Fixed",0,0,0,0,0,0,0]
[null,null,null,null,"Rev",{"$f":"+F231","v":"Water"},"Service - 150mm","Non-residential service","Fixed","$m",{"$f":"K231*K232/10^6","v":0},0,0,0,0,0,0,0,0,5.7635255891278936E-2,6.0337107895505615E-2,3.7259570119433365E-2,4.0062128149911315E-2,4.0062112524000007E-2,3.9548699999999999E-2,4.0667919237536661E-2,4.1281983386738448E-2,4.1905323316910478E-2,4.1905308689751661E-2,4.190532211550739E-2,4.1905328637572424E-2,4.1905308629807708E-2,4.1905320847595622E-2,null,null,null,"Rev","Water","Fixed","-","-",4.6878459415940821E-2,-0.38247669769056414,7.5217132712334545E-2,-3.9004196805692004E-7,-1.2815413158565714E-2,2.8299773128741545E-2,1.5099473017419651E-2,1.5099563514970882E-2,-3.4905252266348441E-7,3.2038317221427803E-7,1.5563810773500109E-7,-4.7745156439571446E-7,2.9155704406313987E-7,null,"Rev","Water","Fixed",{"$f":"IF(S233=\"\",\"-\",IFERROR((S233/R233-1)*(R233/R$13),\"-\"))","v":"-"},"-",4.0046991345524932E-5,-3.078316079641011E-4,4.0041091175025834E-5,-2.2686315803369536E-10,-6.2501146987856326E-6,1.310842968952091E-5,6.5844092416266493E-6,6.3434501824444655E-6,-1.4133446387335212E-10,1.24917445925928E-10,5.8230654094652253E-11,-1.7168560313409113E-10,1.0085889492408473E-10,null,"Rev","Water","Fixed",-6.4285623076640874E-3,5.0152356114354646E-3,7.5268640699772682E-3,9.0368709964556704E-3,7.5324742583919857E-3,1.0048518795471528E-2,1.1308918806335999E-2]
[null,null,null,{"$f":"D231+1","v":56},"Price","Water","Water Service - 20mm","Residential - Landlord & Vacant Land","Fixed","$",null,null,null,null,null,null,null,null,0,0,0,0,0,237.38579100000004,234.34,240.9677419354839,240.12312357325982,239.24810344065963,234.82325581997463,230.39002382055619,225.95577596040283,221.52796630892675,217.10246838045896,null,null,null,"Price","Water","Fixed","-","-","-","-","-","-",-1.2830553114276499E-2,2.8282589124707158E-2,-3.5051096692030326E-3,-3.6440477684075434E-3,-1.8494807511744815E-2,-1.887901598135211E-2,-1.9246700818986273E-2,-1.9595912663246229E-2,-1.9977152330718839E-2,null,"Price","Water","Fixed",{"$f":"IF(S234=\"\",\"-\",IFERROR((S234/R234-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-",-1.7775411262532315E-4,3.8040905729558848E-4,-1.5757704504477927E-4,-1.6288192017791905E-4,-8.1725928206688122E-4,-8.2597853934831395E-4,-8.3440493968720963E-4,-8.4062052494164184E-4,-8.4781250437297544E-4,null,"Price","Water","Fixed","-","-","-","-",7.516329767640384E-3,3.8290383974390885E-3,1.9555284026191444E-3]
[null,null,null,null,"Qty","Water","Water Service - 20mm","Residential - Landlord & Vacant Land","Fixed","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,4794,4900.6056468368479,17399.203204580372,18291.70756215763,19114.962194485597,20024.604607352576,21076.105222763312,22124.615923223289,23206.842377704197,24323.13476448529,null,null,null,"Qty","Water","Fixed","-","-","-","-","-","-",2.2237306390664902E-2,2.5504189601158558,5.1295702859674996E-2,4.5006986336865396E-2,4.7587978653151453E-2,5.2510430843895284E-2,4.9748788468161997E-2,4.8915039168880625E-2,4.8101864467936517E-2,null,"Qty","Water","Fixed",{"$f":"IF(S235=\"\",\"-\",IFERROR((S235/R235-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-",3.0807500108875544E-4,3.4303877486199327E-2,2.30606915131431E-3,2.0117256473763481E-3,2.1028452036816873E-3,2.2973914006870263E-3,2.1567662547307591E-3,2.0983450278795894E-3,2.0414001707771564E-3,null,"Qty","Water","Fixed","-","-","-","-",0.90509073651287753,0.56261530351022926,0.41308684512999627]
[null,null,null,null,"Rev",{"$f":"+F234","v":"Water"},"Water Service - 20mm","Residential - Landlord & Vacant Land","Fixed","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,1.1380274820540002,1.1484079272797469,4.1926467076843679,4.3922619553139075,4.5732184523705888,4.7022428504061971,4.8557243843169884,4.9991847587578029,5.1409645963846291,5.2806125961203101,null,null,null,"Rev","Water","Fixed","-","-","-","-","-","-",9.1214363356246775E-3,2.650834000785383,4.7610796126389854E-2,4.1198930960334446E-2,2.8213040636343667E-2,3.2640069599453536E-2,2.9544587601421979E-2,2.8360591670161694E-2,2.7163773863350116E-2,null,"Rev","Water","Fixed",{"$f":"IF(S236=\"\",\"-\",IFERROR((S236/R236-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-",1.2636811579878418E-4,3.565448901582139E-2,2.1404090809894038E-3,1.8415129028424679E-3,1.2466942043457213E-3,1.4280403723697188E-3,1.2808506802022613E-3,1.21660551703426E-3,1.1528063042246098E-3,null,"Rev","Water","Fixed","-","-","-","-",0.91941002672578565,0.56859861750779594,0.41585017659101542]
[null,null,null,{"$f":"D234+1","v":57},"Price","Sewerage","Sewerage Service","Residential - Landlord & Vacant Land","Fixed","$",null,null,null,null,null,null,null,null,0,0,0,0,0,547.90144300000009,540.88,556.17790811339205,554.09768704928399,551.98116979582903,541.65098850549487,531.31784261512757,520.98544627284934,510.65624660774205,500.32544813494599,null,null,null,"Price","Sewerage","Fixed","-","-","-","-","-","-",-1.2815156977055264E-2,2.8283368054637048E-2,-3.7402080049607767E-3,-3.8197547164038337E-3,-1.8714734950388223E-2,-1.9077129202474397E-2,-1.9446733223605905E-2,-1.9826272958300084E-2,-2.0230435917357181E-2,null,"Price","Sewerage","Fixed",{"$f":"IF(S237=\"\",\"-\",IFERROR((S237/R237-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-",-3.829357539638319E-4,8.2233388744852359E-4,-3.8176391544898373E-4,-3.8760082167339386E-4,-1.8773297234445201E-3,-1.8988675460612685E-3,-1.919514839034355E-3,-1.9363473722454002E-3,-1.9567757826763244E-3,null,"Price","Sewerage","Fixed","-","-","-","-",7.5245680756979016E-3,3.7555609734511997E-3,1.8563485789802048E-3]
[null,null,null,null,"Qty","Sewerage","Sewerage Service","Residential - Landlord & Vacant Land","Fixed","cust",null,null,null,null,null,null,null,null,0,0,0,0,0,4480,4589.6612936736956,17115.213204580374,17995.432562157628,18808.0821944856,19750.484607352577,20807.690222763315,21846.470923223293,22944.867377704195,24052.584764485291,null,null,null,"Qty","Sewerage","Fixed","-","-","-","-","-","-",2.4477967337878548E-2,2.7290797968407099,5.1429061797587883E-2,4.5158660650196358E-2,5.0106247044330976E-2,5.3528084825684052E-2,4.9922922214766796E-2,5.0277981205343325E-2,4.8277349724735297E-2,null,"Qty","Sewerage","Fixed",{"$f":"IF(S238=\"\",\"-\",IFERROR((S238/R238-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-",7.3143769481834819E-4,7.9347508901978517E-2,5.2493764982252094E-3,4.5823711921913765E-3,5.0263039875232292E-3,5.3279894474438294E-3,4.927706309195405E-3,4.9104356120555246E-3,4.6695953156454988E-3,null,"Qty","Sewerage","Fixed","-","-","-","-",0.95457414551306274,0.58962527269862841,0.4314184972784223]
[null,null,null,null,"Rev",{"$f":"+F237","v":"Sewerage"},"Sewerage Service","Residential - Landlord & Vacant Land","Fixed","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,2.4545984646400005,2.4824560005222285,9.5191034770382181,9.9712275601429123,10.381707211328264,10.697869511035085,11.055497078962489,11.381693403422315,11.716939854010848,12.034120251094878,null,null,null,"Rev","Sewerage","Fixed","-","-","-","-","-","-",1.1349121366909021E-2,2.8345507332398667,4.7496498404004051E-2,4.1166410926787522E-2,3.0453786961149643E-2,3.3429793433029209E-2,2.9505351241107425E-2,2.9454883267873821E-2,2.7070241977512177E-2,null,"Rev","Sewerage","Fixed",{"$f":"IF(S239=\"\",\"-\",IFERROR((S239/R239-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-",3.3912845197648012E-4,8.2414057587920295E-2,4.8479788227765016E-3,4.1772668365443032E-3,3.0549083171721543E-3,3.3274791583042681E-3,2.9123636801618403E-3,2.8767326030213541E-3,2.6183515841760323E-3,null,"Rev","Sewerage","Fixed","-","-","-","-",0.96928147172997492,0.59559520733518712,0.43407570897177106]
[null,null,null,{"$f":"D237+1","v":58},"Price","Recycled Water","Miscellaneous Charges","Recycled Water tapping","Variable","$",null,null,null,null,null,null,null,null,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,null,null,null,"Price","Recycled Water","Variable","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Recycled Water","Variable",{"$f":"IF(S240=\"\",\"-\",IFERROR((S240/R240-1)*(R242/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Recycled Water","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Miscellaneous Charges","Recycled Water tapping","Variable","cust",null,null,null,null,null,null,null,null,232.15567664970706,253.40539200457877,572.811696608425,1121.3526107533678,834.95421983965082,853.93045210873379,870.53465534418149,1131.4578490440724,604.86740357701979,619.09957777883199,400,400,400,400,400,null,null,null,"Qty","Recycled Water","Variable","-",9.1532180739800628E-2,1.2604558335446741,0.95762868913608501,-0.25540440015679233,2.2727272727272707E-2,1.9444444444444597E-2,0.29972752043596729,-0.46540880503144655,2.3529411764705799E-2,-0.35390038314176242,0,0,0,0,null,"Qty","Recycled Water","Variable",{"$f":"IF(S241=\"\",\"-\",IFERROR((S241/R241-1)*(R242/R$13),\"-\"))","v":"-"},1.2880518321284673E-4,2.0608693747459429E-3,3.1851611522175343E-3,-1.7812320780028921E-3,1.1992983877111414E-4,8.7990991879617424E-5,1.3302915491950076E-3,-2.4579593256728238E-3,6.3047878903842197E-5,-9.2156990432419627E-4,0,0,0,0,null,"Qty","Recycled Water","Variable",2.1084539283421133E-2,0.10660315781472707,-7.7429891526493044E-2,-5.8067962141108764E-2,0.15108644332213395,-0.10858645979343939,-7.7249048607198612E-2]
[null,null,null,null,"Rev",{"$f":"+F240","v":"Recycled Water"},"Miscellaneous Charges","Recycled Water tapping","Variable","$m",0,0,0,0,0,0,0,0,0.10105968760238399,0.11030990119351318,0.24935065965061348,0.48813600498704857,0.3634639214383984,0.37172446510745288,0.37895244081787566,0.49253491626737517,0.2633048294511125,0.26950023720290339,0.174124,0.174124,0.174124,0.174124,0.174124,null,null,null,"Rev","Recycled Water","Variable","-",9.1532180739800628E-2,1.2604558335446741,0.95762868913608501,-0.25540440015679244,2.2727272727272707E-2,1.9444444444444597E-2,0.29972752043596729,-0.46540880503144655,2.3529411764706021E-2,-0.35390038314176253,0,0,0,0,null,"Rev","Recycled Water","Variable",{"$f":"IF(S242=\"\",\"-\",IFERROR((S242/R242-1)*(R242/R$13),\"-\"))","v":"-"},1.2880518321284673E-4,2.0608693747459429E-3,3.1851611522175343E-3,-1.781232078002893E-3,1.1992983877111414E-4,8.7990991879617424E-5,1.3302915491950076E-3,-2.4579593256728238E-3,6.3047878903842779E-5,-9.2156990432419649E-4,0,0,0,0,null,"Rev","Recycled Water","Variable",2.1084539283421133E-2,0.10660315781472707,-7.7429891526493044E-2,-5.8067962141108764E-2,0.15108644332213395,-0.10858645979343939,-7.7249048607198612E-2]
[null,null,null,{"$f":"D240+1","v":59},"Price","Recycled Water","Miscellaneous Charges","Recycled Water inspection","Variable","$",null,null,null,null,null,null,null,null,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,360.83,null,null,null,"Price","Recycled Water","Variable","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Recycled Water","Variable",{"$f":"IF(S243=\"\",\"-\",IFERROR((S243/R243-1)*(R245/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Recycled Water","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Recycled Water","Miscellaneous Charges","Recycled Water inspection","Variable","cust",null,null,null,null,null,null,null,null,307.56478931177566,271.20959664726598,689.26933335048182,1158.7591168482609,835.59879811131782,852.76863642867363,869.93847474602956,1130.3476892259264,603.80598082701385,618.11417942481046,400,400,400,400,400,null,null,null,"Qty","Recycled Water","Variable","-",-0.1182033637395884,1.5414636571542211,0.68114126188615942,-0.27888481224287165,2.0547945205479312E-2,2.0134228187919545E-2,0.29934210526315774,-0.46582278481012662,2.369668246445511E-2,-0.35287037037037039,0,0,0,0,null,"Qty","Recycled Water","Variable",{"$f":"IF(S244=\"\",\"-\",IFERROR((S244/R244-1)*(R245/R$13),\"-\"))","v":"-"},-1.8266303431306932E-4,2.235884258677118E-3,2.2597090490113969E-3,-1.6659883351629926E-3,8.9947161422335918E-5,7.5420667678039423E-5,1.100511254930548E-3,-2.0372226194929292E-3,5.2539771949710209E-5,-7.6045695624911685E-4,0,0,0,0,null,"Qty","Recycled Water","Variable",2.0341065728004093E-2,0.10595659158042059,-7.8012780465674614E-2,-5.8513320277799541E-2,0.15130506630723128,-0.10870378192432939,-7.7302440822170637E-2]
[null,null,null,null,"Rev",{"$f":"+F243","v":"Recycled Water"},"Miscellaneous Charges","Recycled Water inspection","Variable","$m",0,0,0,0,0,0,0,0,0.110978602927368,9.7860558758232977E-2,0.24870905355285433,0.41811505213235794,0.30150911432250682,0.30770450708255831,0.31389989984260985,0.40786335670339102,0.2178713120618114,0.22303413936185434,0.14433199999999999,0.14433199999999999,0.14433199999999999,0.14433199999999999,0.14433199999999999,null,null,null,"Rev","Recycled Water","Variable","-",-0.11820336373958829,1.5414636571542211,0.68114126188615942,-0.27888481224287165,2.0547945205479312E-2,2.0134228187919545E-2,0.29934210526315774,-0.46582278481012662,2.369668246445511E-2,-0.35287037037037039,0,0,0,0,null,"Rev","Recycled Water","Variable",{"$f":"IF(S245=\"\",\"-\",IFERROR((S245/R245-1)*(R245/R$13),\"-\"))","v":"-"},-1.8266303431306913E-4,2.235884258677118E-3,2.2597090490113969E-3,-1.6659883351629926E-3,8.9947161422335918E-5,7.5420667678039423E-5,1.100511254930548E-3,-2.0372226194929292E-3,5.2539771949710209E-5,-7.6045695624911685E-4,0,0,0,0,null,"Rev","Recycled Water","Variable",2.0341065728003871E-2,0.10595659158042037,-7.8012780465674614E-2,-5.8513320277799541E-2,0.15130506630723106,-0.10870378192432939,-7.7302440822170748E-2]
[null,null,null,{"$f":"D243+1","v":60},"Price","Water","Miscellaneous Charges","Water Tapping Fee","Variable","$",null,null,null,null,null,null,null,null,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,435.31,null,null,null,"Price","Water","Variable","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(S246=\"\",\"-\",IFERROR((S246/R246-1)*(R248/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Miscellaneous Charges","Water Tapping Fee","Variable","cust",null,null,null,null,null,null,null,null,1694.4548835954365,1780.3034360753477,2400.4589565239949,2852.4361615080811,2727.8333886806777,2685.136866075241,2732.5774467479482,2796.6222306561035,3019.5929598178282,3325.5847051567912,3500,3500,3500,3500,3500,null,null,null,"Qty","Water","Variable","-",5.0664407362532193E-2,0.34834259592048578,0.18828782877361738,-4.3682931281282755E-2,-1.5652173913043521E-2,1.7667844522968101E-2,2.34375E-2,7.9728583545377374E-2,0.10133542812254515,5.2446504992867293E-2,0,0,0,0,null,"Qty","Water","Variable",{"$f":"IF(S247=\"\",\"-\",IFERROR((S247/R247-1)*(R248/R$13),\"-\"))","v":"-"},5.2037113655725113E-4,4.001359714102707E-3,2.624453705968735E-3,-7.7495706334168568E-4,-2.6984213723500787E-4,2.5140283394176082E-4,3.2652610752968361E-4,1.0407575523119156E-3,1.3555293964326112E-3,7.3362024797503562E-4,0,0,0,0,null,"Qty","Water","Variable",8.6918747395881013E-4,8.3361132234285318E-3,2.5729015379988729E-2,4.0423216426186404E-2,2.0548594937534137E-2,3.990578038414494E-2,5.4934260018517644E-2]
[null,null,null,null,"Rev",{"$f":"+F246","v":"Water"},"Miscellaneous Charges","Water Tapping Fee","Variable","$m",0,0,0,0,0,0,0,0,0.73761315537792949,0.77498388875795954,1.0449437883644603,1.2416939854660829,1.1874531524265859,1.1688669291712133,1.1895182883438493,1.2173976232269086,1.3144590113382986,1.4476602780018026,1.523585,1.523585,1.523585,1.523585,1.523585,null,null,null,"Rev","Water","Variable","-",5.0664407362531971E-2,0.348342595920486,0.18828782877361738,-4.3682931281282755E-2,-1.565217391304341E-2,1.7667844522968101E-2,2.3437500000000222E-2,7.972858354537693E-2,0.10133542812254537,5.2446504992867293E-2,0,0,0,0,null,"Rev","Water","Variable",{"$f":"IF(S248=\"\",\"-\",IFERROR((S248/R248-1)*(R248/R$13),\"-\"))","v":"-"},5.2037113655724885E-4,4.0013597141027096E-3,2.624453705968735E-3,-7.7495706334168568E-4,-2.6984213723500592E-4,2.5140283394176082E-4,3.265261075296867E-4,1.0407575523119098E-3,1.3555293964326142E-3,7.3362024797503562E-4,0,0,0,0,null,"Rev","Water","Variable",8.6918747395881013E-4,8.3361132234285318E-3,2.5729015379988729E-2,4.0423216426186404E-2,2.0548594937534137E-2,3.990578038414494E-2,5.4934260018517644E-2]
[null,null,null,{"$f":"D246+1","v":61},"Price","Sewerage","Miscellaneous Charges","Sewer Connection Fee","Variable","$",null,null,null,null,null,null,null,null,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,217.54,null,null,null,"Price","Sewerage","Variable","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Variable",{"$f":"IF(S249=\"\",\"-\",IFERROR((S249/R249-1)*(R251/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Sewerage","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty",{"$f":"+F249","v":"Sewerage"},"Miscellaneous Charges","Sewer Connection Fee","Variable","cust",null,null,null,null,null,null,null,null,1472.8755606046225,1591.2866024393716,2173.232083531087,2899.5960723716607,2648.4408372490389,2591.4851203189519,2638.948217760691,2700.6502444349517,2933.2194218994732,3260.7147942474726,3500,3500,3500,3500,3500,null,null,null,"Qty","Sewerage","Variable","-",8.0394464408208854E-2,0.36570752257928829,0.33423213026579801,-8.661731801740058E-2,-2.1505376344086113E-2,1.831501831501825E-2,2.3381294964028632E-2,8.6115992970123179E-2,0.11165048543689315,7.3384279475982472E-2,0,0,0,0,null,"Qty","Sewerage","Variable",{"$f":"IF(S250=\"\",\"-\",IFERROR((S250/R250-1)*(R251/R$13),\"-\"))","v":"-"},3.586847440931769E-4,1.8764187403488598E-3,2.10774064029622E-3,-7.806073738072304E-4,-1.7988504763522532E-4,1.2569463174646442E-4,1.5720778763399047E-4,5.4249326909317863E-4,7.250114699588042E-4,5.0297114602062686E-4,0,0,0,0,null,"Qty","Sewerage","Variable",-1.7937234171891969E-3,6.5283747930671154E-3,2.5861116723784106E-2,4.2472260775731518E-2,2.0845013762883724E-2,4.2154106425138949E-2,5.9109890188738801E-2]
[null,null,null,null,"Rev",{"$f":"+F249","v":"Sewerage"},"Miscellaneous Charges","Sewer Connection Fee","Variable","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,0,0.32040934945392957,0.34616848749466089,0.47276490745135263,0.63077812958373103,0.57614181973515588,0.56375167307418483,0.57407679529166067,0.58749945417437932,0.63809255304001145,0.70933589634059524,0.76139000000000001,0.76139000000000001,0.76139000000000001,0.76139000000000001,0.76139000000000001,null,null,null,"Rev","Sewerage","Variable","-",8.0394464408208854E-2,0.36570752257928829,0.33423213026579801,-8.661731801740058E-2,-2.1505376344085891E-2,1.831501831501825E-2,2.3381294964028632E-2,8.6115992970123401E-2,0.11165048543689315,7.3384279475982472E-2,0,0,0,0,null,"Rev","Sewerage","Variable",{"$f":"IF(S251=\"\",\"-\",IFERROR((S251/R251-1)*(R251/R$13),\"-\"))","v":"-"},3.586847440931769E-4,1.8764187403488598E-3,2.10774064029622E-3,-7.806073738072304E-4,-1.7988504763522345E-4,1.2569463174646442E-4,1.5720778763399047E-4,5.4249326909318004E-4,7.250114699588042E-4,5.0297114602062686E-4,0,0,0,0,null,"Rev","Sewerage","Variable",-1.7937234171891969E-3,6.5283747930671154E-3,2.5861116723784106E-2,4.2472260775731518E-2,2.0845013762883502E-2,4.2154106425138949E-2,5.9109890188738801E-2]
[null,null,null,{"$f":"D249+1","v":62},"Price","Water","Miscellaneous Charges","Information Statements","Variable","$",null,null,null,null,null,null,null,null,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,66.86,null,null,null,"Price","Water","Variable","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(S252=\"\",\"-\",IFERROR((S252/R252-1)*(R254/R$13),\"-\"))","v":"-"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Miscellaneous Charges","Information Statements","Variable","cust",null,null,null,null,null,null,null,null,5452.2738630684662,5425.4052842592828,6223.6826507452333,7429.8328602964357,8153.1809759110556,8214.9474984558365,8539.2217418159344,8894.379246448425,9403.9530574428645,10037.059913526868,10438.542310067942,10856.084002470659,11290.327362569486,11741.940457072265,12211.618075355156,null,null,null,"Qty","Water","Variable","-",-4.9279584048740332E-3,0.14713690953226877,0.19380008224017908,9.7357252742527933E-2,7.575757575757569E-3,3.9473684210526105E-2,4.1591320072332794E-2,5.7291666666666519E-2,6.7323481116584594E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,null,"Qty","Water","Variable",{"$f":"IF(S253=\"\",\"-\",IFERROR((S253/R253-1)*(R254/R$13),\"-\"))","v":"-"},-2.5014547231219863E-5,7.9109479217756259E-4,1.0757008436084326E-3,6.9097926754711357E-4,5.9956758055691718E-5,2.6393704845756018E-4,2.7811401242374101E-4,3.6532260438446051E-4,4.3076853618178641E-4,2.59370738821612E-4,2.597470202456809E-4,2.5921856491700019E-4,2.5910047249271928E-4,2.5923155245737473E-4,null,"Qty","Water","Variable",2.3400451850830839E-2,2.9428498400178693E-2,3.6324683709022532E-2,4.2451567769625775E-2,4.0531963428944051E-2,4.6088802698113662E-2,5.1357533743199735E-2]
[null,null,null,null,"Rev",{"$f":"+F252","v":"Water"},"Miscellaneous Charges","Information Statements","Variable","$m",0,0,0,0,0,0,0,0,0.36453903048475761,0.36274259730557562,0.41611542202882634,0.4967586250394197,0.54512168004941308,0.54925138974675725,0.57093236565781336,0.59467819641754172,0.62874830142062998,0.67107782581840647,0.69792093885114248,0.72583777640518821,0.75487128746139587,0.78506613895985167,0.81646878451824567,null,null,null,"Rev","Water","Variable","-",-4.9279584048740332E-3,0.14713690953226899,0.19380008224017908,9.7357252742527711E-2,7.5757575757577911E-3,3.9473684210526105E-2,4.1591320072333016E-2,5.7291666666666519E-2,6.7323481116584594E-2,3.9999999999999591E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.9999999999999813E-2,null,"Rev","Water","Variable",{"$f":"IF(S254=\"\",\"-\",IFERROR((S254/R254-1)*(R254/R$13),\"-\"))","v":"-"},-2.5014547231219863E-5,7.9109479217756378E-4,1.0757008436084326E-3,6.9097926754711205E-4,5.9956758055693473E-5,2.6393704845756018E-4,2.7811401242374247E-4,3.6532260438446051E-4,4.3076853618178641E-4,2.5937073882160912E-4,2.597470202456809E-4,2.5921856491700166E-4,2.5910047249271928E-4,2.5923155245737332E-4,null,"Rev","Water","Variable",2.3400451850830839E-2,2.9428498400178693E-2,3.6324683709022532E-2,4.2451567769625775E-2,4.0531963428944051E-2,4.6088802698113662E-2,5.1357533743199735E-2]
[null,null,null,{"$f":"D252+1","v":63},"Price","Water","Miscellaneous Charges","Special Meter Reads","Variable","$",null,null,null,null,null,null,null,null,0,0,0,27.04,27.04,27.04,27.04,27.04,27.04,27.04,27.04,27.04,27.04,27.04,27.04,null,null,null,"Price","Water","Variable","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",{"$f":"IF(S255=\"\",\"-\",IFERROR((S255/R255-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-",0,0,0,0,0,0,0,0,0,0,0,null,"Price","Water","Variable",0,0,0,0,0,0,0]
[null,null,null,null,"Qty","Water","Miscellaneous Charges","Special Meter Reads","Variable","cust",null,null,null,null,null,null,null,null,0,0,0,6739.5161631697028,5992.3664122137407,5648.8549618320612,5725.1908396946565,5877.8625954198478,6335.8778625954201,7022.9007633587789,7725.1908396946574,8497.7099236641243,9347.4809160305376,10282.229007633592,11310.451908396952,null,null,null,"Qty","Water","Variable","-","-","-","-",-0.11086103703393535,-5.7324840764331197E-2,1.3513513513513375E-2,2.6666666666666838E-2,7.7922077922077948E-2,0.10843373493975905,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,null,"Qty","Water","Variable",{"$f":"IF(S256=\"\",\"-\",IFERROR((S256/R256-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-",-2.8864605975652426E-4,-1.3485483556195392E-4,2.5127941972605256E-5,4.8350491130412594E-5,1.3279744367137862E-4,1.8905078567554355E-4,1.8348954254756558E-4,1.9435703218852686E-4,2.0515170584041489E-4,2.1688852804973262E-4,2.2951738279352999E-4,null,"Qty","Water","Variable",-2.2547181323388066E-2,-6.4104325882112789E-3,1.4033047389744313E-2,3.2247011297944939E-2,2.0068890095438885E-2,3.8999784664209836E-2,5.5939477809478833E-2]
[null,null,null,null,"Rev",{"$f":"+F255","v":"Water"},"Miscellaneous Charges","Special Meter Reads","Variable","$m",0,0,0,0,0,0,0,0,0,0,0,0.18223651705210878,0.16203358778625954,0.15274503816793894,0.1548091603053435,0.15893740458015268,0.17132213740458016,0.18989923664122138,0.20888916030534355,0.22977807633587791,0.25275588396946574,0.27803147236641235,0.30583461960305353,null,null,null,"Rev","Water","Variable","-","-","-","-",-0.11086103703393546,-5.7324840764331086E-2,1.3513513513513375E-2,2.6666666666666838E-2,7.7922077922077948E-2,0.10843373493975905,0.10000000000000009,0.10000000000000009,0.10000000000000031,0.10000000000000009,9.9999999999999867E-2,null,"Rev","Water","Variable",{"$f":"IF(S257=\"\",\"-\",IFERROR((S257/R257-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-",-2.8864605975652459E-4,-1.3485483556195367E-4,2.5127941972605256E-5,4.8350491130412594E-5,1.3279744367137862E-4,1.8905078567554355E-4,1.8348954254756558E-4,1.9435703218852686E-4,2.0515170584041535E-4,2.1688852804973262E-4,2.2951738279352948E-4,null,"Rev","Water","Variable",-2.2547181323388066E-2,-6.4104325882112789E-3,1.4033047389744313E-2,3.2247011297944939E-2,2.0068890095438885E-2,3.8999784664209836E-2,5.5939477809478833E-2]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S258=\"\",\"-\",IFERROR((S258/R258-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S259=\"\",\"-\",IFERROR((S259/R259-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S260=\"\",\"-\",IFERROR((S260/R260-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK260","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[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,{"$f":"E261","v":"Price"},{"$f":"F261","v":"[Service]"},{"$f":"I261","v":"[Price]"},{"$f":"IF(S261=\"\",\"-\",IFERROR(S261/R261-1,\"-\"))","v":"-"},{"$f":"IF(T261=\"\",\"-\",IFERROR(T261/S261-1,\"-\"))","v":"-"},{"$f":"IF(U261=\"\",\"-\",IFERROR(U261/T261-1,\"-\"))","v":"-"},{"$f":"IF(V261=\"\",\"-\",IFERROR(V261/U261-1,\"-\"))","v":"-"},{"$f":"IF(W261=\"\",\"-\",IFERROR(W261/V261-1,\"-\"))","v":"-"},{"$f":"IF(X261=\"\",\"-\",IFERROR(X261/W261-1,\"-\"))","v":"-"},{"$f":"IF(Y261=\"\",\"-\",IFERROR(Y261/X261-1,\"-\"))","v":"-"},{"$f":"IF(Z261=\"\",\"-\",IFERROR(Z261/Y261-1,\"-\"))","v":"-"},{"$f":"IF(AA261=\"\",\"-\",IFERROR(AA261/Z261-1,\"-\"))","v":"-"},{"$f":"IF(AB261=\"\",\"-\",IFERROR(AB261/AA261-1,\"-\"))","v":"-"},{"$f":"IF(AC261=\"\",\"-\",IFERROR(AC261/AB261-1,\"-\"))","v":"-"},{"$f":"IF(AD261=\"\",\"-\",IFERROR(AD261/AC261-1,\"-\"))","v":"-"},{"$f":"IF(AE261=\"\",\"-\",IFERROR(AE261/AD261-1,\"-\"))","v":"-"},{"$f":"IF(AF261=\"\",\"-\",IFERROR(AF261/AE261-1,\"-\"))","v":"-"},{"$f":"IF(AG261=\"\",\"-\",IFERROR(AG261/AF261-1,\"-\"))","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IF(S261=\"\",\"-\",IFERROR((S261/R261-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-",{"$f":"IF(Z261=\"\",\"-\",IFERROR((Z261/$W261)^(1/CA$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA261=\"\",\"-\",IFERROR((AA261/$W261)^(1/CB$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB261=\"\",\"-\",IFERROR((AB261/$W261)^(1/CC$65)-1,\"-\"))","v":"-"},"-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S262=\"\",\"-\",IFERROR((S262/R262-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(Y262=\"\",\"-\",IFERROR((Y262/$W262)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z262=\"\",\"-\",IFERROR((Z262/$X262)^(1/CD$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA262=\"\",\"-\",IFERROR((AA262/$X262)^(1/CE$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB262=\"\",\"-\",IFERROR((AB262/$X262)^(1/CF$65)-1,\"-\"))","v":"-"}]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S263=\"\",\"-\",IFERROR((S263/R263-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S264=\"\",\"-\",IFERROR((S264/R264-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S265=\"\",\"-\",IFERROR((S265/R265-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S266=\"\",\"-\",IFERROR((S266/R266-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S267=\"\",\"-\",IFERROR((S267/R267-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S268=\"\",\"-\",IFERROR((S268/R268-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S269=\"\",\"-\",IFERROR((S269/R269-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S270=\"\",\"-\",IFERROR((S270/R270-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S271=\"\",\"-\",IFERROR((S271/R271-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S272=\"\",\"-\",IFERROR((S272/R272-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S273=\"\",\"-\",IFERROR((S273/R273-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S274=\"\",\"-\",IFERROR((S274/R274-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S275=\"\",\"-\",IFERROR((S275/R275-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK276","v":"Price"},"[Service]","[Price]",{"$f":"IF(S276=\"\",\"-\",IFERROR((S276/R276-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S277=\"\",\"-\",IFERROR((S277/R277-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S278=\"\",\"-\",IFERROR((S278/R278-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S279=\"\",\"-\",IFERROR((S279/R279-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S280=\"\",\"-\",IFERROR((S280/R280-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S281=\"\",\"-\",IFERROR((S281/R281-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S282=\"\",\"-\",IFERROR((S282/R282-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S283=\"\",\"-\",IFERROR((S283/R283-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S284=\"\",\"-\",IFERROR((S284/R284-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S285=\"\",\"-\",IFERROR((S285/R285-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S286=\"\",\"-\",IFERROR((S286/R286-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S287=\"\",\"-\",IFERROR((S287/R287-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S288=\"\",\"-\",IFERROR((S288/R288-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S289=\"\",\"-\",IFERROR((S289/R289-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S290=\"\",\"-\",IFERROR((S290/R290-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S291=\"\",\"-\",IFERROR((S291/R291-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S292=\"\",\"-\",IFERROR((S292/R292-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S293=\"\",\"-\",IFERROR((S293/R293-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S294=\"\",\"-\",IFERROR((S294/R294-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S295=\"\",\"-\",IFERROR((S295/R295-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S296=\"\",\"-\",IFERROR((S296/R296-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S297=\"\",\"-\",IFERROR((S297/R297-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S298=\"\",\"-\",IFERROR((S298/R298-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S299=\"\",\"-\",IFERROR((S299/R299-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S300=\"\",\"-\",IFERROR((S300/R300-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S301=\"\",\"-\",IFERROR((S301/R301-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S302=\"\",\"-\",IFERROR((S302/R302-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S303=\"\",\"-\",IFERROR((S303/R303-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S304=\"\",\"-\",IFERROR((S304/R304-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S305=\"\",\"-\",IFERROR((S305/R305-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S306=\"\",\"-\",IFERROR((S306/R306-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S307=\"\",\"-\",IFERROR((S307/R307-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S308=\"\",\"-\",IFERROR((S308/R308-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S309=\"\",\"-\",IFERROR((S309/R309-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S310=\"\",\"-\",IFERROR((S310/R310-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S311=\"\",\"-\",IFERROR((S311/R311-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S312=\"\",\"-\",IFERROR((S312/R312-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S313=\"\",\"-\",IFERROR((S313/R313-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S314=\"\",\"-\",IFERROR((S314/R314-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S315=\"\",\"-\",IFERROR((S315/R315-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S316=\"\",\"-\",IFERROR((S316/R316-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S317=\"\",\"-\",IFERROR((S317/R317-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S318=\"\",\"-\",IFERROR((S318/R318-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S319=\"\",\"-\",IFERROR((S319/R319-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S320=\"\",\"-\",IFERROR((S320/R320-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S321=\"\",\"-\",IFERROR((S321/R321-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S322=\"\",\"-\",IFERROR((S322/R322-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S323=\"\",\"-\",IFERROR((S323/R323-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S324=\"\",\"-\",IFERROR((S324/R324-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK324","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[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,{"$f":"E325","v":"Qty"},{"$f":"F325","v":"[Service]"},{"$f":"I325","v":"[Price]"},{"$f":"IF(S325=\"\",\"-\",IFERROR(S325/R325-1,\"-\"))","v":"-"},{"$f":"IF(T325=\"\",\"-\",IFERROR(T325/S325-1,\"-\"))","v":"-"},{"$f":"IF(U325=\"\",\"-\",IFERROR(U325/T325-1,\"-\"))","v":"-"},{"$f":"IF(V325=\"\",\"-\",IFERROR(V325/U325-1,\"-\"))","v":"-"},{"$f":"IF(W325=\"\",\"-\",IFERROR(W325/V325-1,\"-\"))","v":"-"},{"$f":"IF(X325=\"\",\"-\",IFERROR(X325/W325-1,\"-\"))","v":"-"},{"$f":"IF(Y325=\"\",\"-\",IFERROR(Y325/X325-1,\"-\"))","v":"-"},{"$f":"IF(Z325=\"\",\"-\",IFERROR(Z325/Y325-1,\"-\"))","v":"-"},{"$f":"IF(AA325=\"\",\"-\",IFERROR(AA325/Z325-1,\"-\"))","v":"-"},{"$f":"IF(AB325=\"\",\"-\",IFERROR(AB325/AA325-1,\"-\"))","v":"-"},{"$f":"IF(AC325=\"\",\"-\",IFERROR(AC325/AB325-1,\"-\"))","v":"-"},{"$f":"IF(AD325=\"\",\"-\",IFERROR(AD325/AC325-1,\"-\"))","v":"-"},{"$f":"IF(AE325=\"\",\"-\",IFERROR(AE325/AD325-1,\"-\"))","v":"-"},{"$f":"IF(AF325=\"\",\"-\",IFERROR(AF325/AE325-1,\"-\"))","v":"-"},{"$f":"IF(AG325=\"\",\"-\",IFERROR(AG325/AF325-1,\"-\"))","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IF(S325=\"\",\"-\",IFERROR((S325/R325-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-",{"$f":"IF(Z325=\"\",\"-\",IFERROR((Z325/$W325)^(1/CA$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA325=\"\",\"-\",IFERROR((AA325/$W325)^(1/CB$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB325=\"\",\"-\",IFERROR((AB325/$W325)^(1/CC$65)-1,\"-\"))","v":"-"},"-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S326=\"\",\"-\",IFERROR((S326/R326-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(Y326=\"\",\"-\",IFERROR((Y326/$W326)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z326=\"\",\"-\",IFERROR((Z326/$X326)^(1/CD$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA326=\"\",\"-\",IFERROR((AA326/$X326)^(1/CE$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB326=\"\",\"-\",IFERROR((AB326/$X326)^(1/CF$65)-1,\"-\"))","v":"-"}]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S327=\"\",\"-\",IFERROR((S327/R327-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S328=\"\",\"-\",IFERROR((S328/R328-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S329=\"\",\"-\",IFERROR((S329/R329-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S330=\"\",\"-\",IFERROR((S330/R330-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S331=\"\",\"-\",IFERROR((S331/R331-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S332=\"\",\"-\",IFERROR((S332/R332-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S333=\"\",\"-\",IFERROR((S333/R333-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S334=\"\",\"-\",IFERROR((S334/R334-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S335=\"\",\"-\",IFERROR((S335/R335-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S336=\"\",\"-\",IFERROR((S336/R336-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S337=\"\",\"-\",IFERROR((S337/R337-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S338=\"\",\"-\",IFERROR((S338/R338-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S339=\"\",\"-\",IFERROR((S339/R339-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK340","v":"Qty"},"[Service]","[Price]",{"$f":"IF(S340=\"\",\"-\",IFERROR((S340/R340-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S341=\"\",\"-\",IFERROR((S341/R341-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S342=\"\",\"-\",IFERROR((S342/R342-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S343=\"\",\"-\",IFERROR((S343/R343-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S344=\"\",\"-\",IFERROR((S344/R344-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S345=\"\",\"-\",IFERROR((S345/R345-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S346=\"\",\"-\",IFERROR((S346/R346-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S347=\"\",\"-\",IFERROR((S347/R347-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S348=\"\",\"-\",IFERROR((S348/R348-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S349=\"\",\"-\",IFERROR((S349/R349-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S350=\"\",\"-\",IFERROR((S350/R350-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S351=\"\",\"-\",IFERROR((S351/R351-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S352=\"\",\"-\",IFERROR((S352/R352-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S353=\"\",\"-\",IFERROR((S353/R353-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S354=\"\",\"-\",IFERROR((S354/R354-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S355=\"\",\"-\",IFERROR((S355/R355-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S356=\"\",\"-\",IFERROR((S356/R356-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S357=\"\",\"-\",IFERROR((S357/R357-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S358=\"\",\"-\",IFERROR((S358/R358-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S359=\"\",\"-\",IFERROR((S359/R359-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S360=\"\",\"-\",IFERROR((S360/R360-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S361=\"\",\"-\",IFERROR((S361/R361-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S362=\"\",\"-\",IFERROR((S362/R362-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S363=\"\",\"-\",IFERROR((S363/R363-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S364=\"\",\"-\",IFERROR((S364/R364-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S365=\"\",\"-\",IFERROR((S365/R365-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S366=\"\",\"-\",IFERROR((S366/R366-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S367=\"\",\"-\",IFERROR((S367/R367-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S368=\"\",\"-\",IFERROR((S368/R368-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S369=\"\",\"-\",IFERROR((S369/R369-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S370=\"\",\"-\",IFERROR((S370/R370-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S371=\"\",\"-\",IFERROR((S371/R371-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S372=\"\",\"-\",IFERROR((S372/R372-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S373=\"\",\"-\",IFERROR((S373/R373-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S374=\"\",\"-\",IFERROR((S374/R374-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S375=\"\",\"-\",IFERROR((S375/R375-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S376=\"\",\"-\",IFERROR((S376/R376-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S377=\"\",\"-\",IFERROR((S377/R377-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S378=\"\",\"-\",IFERROR((S378/R378-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S379=\"\",\"-\",IFERROR((S379/R379-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S380=\"\",\"-\",IFERROR((S380/R380-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S381=\"\",\"-\",IFERROR((S381/R381-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S382=\"\",\"-\",IFERROR((S382/R382-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S383=\"\",\"-\",IFERROR((S383/R383-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S384=\"\",\"-\",IFERROR((S384/R384-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S385=\"\",\"-\",IFERROR((S385/R385-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},{"$f":"L384*L385/10^6","v":0},{"$f":"M384*M385/10^6","v":0},{"$f":"N384*N385/10^6","v":0},{"$f":"O384*O385/10^6","v":0},{"$f":"P384*P385/10^6","v":0},{"$f":"Q384*Q385/10^6","v":0},{"$f":"R384*R385/10^6","v":0},{"$f":"S384*S385/10^6","v":0},{"$f":"T384*T385/10^6","v":0},{"$f":"U384*U385/10^6","v":0},{"$f":"V384*V385/10^6","v":0},{"$f":"W384*W385/10^6","v":0},{"$f":"X384*X385/10^6","v":0},{"$f":"Y384*Y385/10^6","v":0},{"$f":"Z384*Z385/10^6","v":0},{"$f":"AA384*AA385/10^6","v":0},{"$f":"AB384*AB385/10^6","v":0},{"$f":"AC384*AC385/10^6","v":0},{"$f":"AD384*AD385/10^6","v":0},{"$f":"AE384*AE385/10^6","v":0},{"$f":"AF384*AF385/10^6","v":0},{"$f":"AG384*AG385/10^6","v":0},null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S386=\"\",\"-\",IFERROR((S386/R386-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S387=\"\",\"-\",IFERROR((S387/R387-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S388=\"\",\"-\",IFERROR((S388/R388-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK388","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E389","v":"Rev"},{"$f":"F389","v":"[Service]"},{"$f":"I389","v":"[Price]"},{"$f":"IF(S389=\"\",\"-\",IFERROR(S389/R389-1,\"-\"))","v":"-"},{"$f":"IF(T389=\"\",\"-\",IFERROR(T389/S389-1,\"-\"))","v":"-"},{"$f":"IF(U389=\"\",\"-\",IFERROR(U389/T389-1,\"-\"))","v":"-"},{"$f":"IF(V389=\"\",\"-\",IFERROR(V389/U389-1,\"-\"))","v":"-"},{"$f":"IF(W389=\"\",\"-\",IFERROR(W389/V389-1,\"-\"))","v":"-"},{"$f":"IF(X389=\"\",\"-\",IFERROR(X389/W389-1,\"-\"))","v":"-"},{"$f":"IF(Y389=\"\",\"-\",IFERROR(Y389/X389-1,\"-\"))","v":"-"},{"$f":"IF(Z389=\"\",\"-\",IFERROR(Z389/Y389-1,\"-\"))","v":"-"},{"$f":"IF(AA389=\"\",\"-\",IFERROR(AA389/Z389-1,\"-\"))","v":"-"},{"$f":"IF(AB389=\"\",\"-\",IFERROR(AB389/AA389-1,\"-\"))","v":"-"},{"$f":"IF(AC389=\"\",\"-\",IFERROR(AC389/AB389-1,\"-\"))","v":"-"},{"$f":"IF(AD389=\"\",\"-\",IFERROR(AD389/AC389-1,\"-\"))","v":"-"},{"$f":"IF(AE389=\"\",\"-\",IFERROR(AE389/AD389-1,\"-\"))","v":"-"},{"$f":"IF(AF389=\"\",\"-\",IFERROR(AF389/AE389-1,\"-\"))","v":"-"},{"$f":"IF(AG389=\"\",\"-\",IFERROR(AG389/AF389-1,\"-\"))","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IF(S389=\"\",\"-\",IFERROR((S389/R389-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-",{"$f":"IF(Z389=\"\",\"-\",IFERROR((Z389/$W389)^(1/CA$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA389=\"\",\"-\",IFERROR((AA389/$W389)^(1/CB$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB389=\"\",\"-\",IFERROR((AB389/$W389)^(1/CC$65)-1,\"-\"))","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S390=\"\",\"-\",IFERROR((S390/R390-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(Y390=\"\",\"-\",IFERROR((Y390/$W390)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z390=\"\",\"-\",IFERROR((Z390/$X390)^(1/CD$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA390=\"\",\"-\",IFERROR((AA390/$X390)^(1/CE$65)-1,\"-\"))","v":"-"},{"$f":"IF(AB390=\"\",\"-\",IFERROR((AB390/$X390)^(1/CF$65)-1,\"-\"))","v":"-"}]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S391=\"\",\"-\",IFERROR((S391/R391-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S392=\"\",\"-\",IFERROR((S392/R392-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S393=\"\",\"-\",IFERROR((S393/R393-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S394=\"\",\"-\",IFERROR((S394/R394-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S395=\"\",\"-\",IFERROR((S395/R395-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S396=\"\",\"-\",IFERROR((S396/R396-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S397=\"\",\"-\",IFERROR((S397/R397-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S398=\"\",\"-\",IFERROR((S398/R398-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S399=\"\",\"-\",IFERROR((S399/R399-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S400=\"\",\"-\",IFERROR((S400/R400-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S401=\"\",\"-\",IFERROR((S401/R401-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S402=\"\",\"-\",IFERROR((S402/R402-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S403=\"\",\"-\",IFERROR((S403/R403-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(S404=\"\",\"-\",IFERROR((S404/R404-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S405=\"\",\"-\",IFERROR((S405/R405-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S406=\"\",\"-\",IFERROR((S406/R406-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S407=\"\",\"-\",IFERROR((S407/R407-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S408=\"\",\"-\",IFERROR((S408/R408-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(S409=\"\",\"-\",IFERROR(S409/R409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S409=\"\",\"-\",IFERROR((S409/R409-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S410=\"\",\"-\",IFERROR((S410/R410-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S411=\"\",\"-\",IFERROR((S411/R411-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S412=\"\",\"-\",IFERROR((S412/R412-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S413=\"\",\"-\",IFERROR((S413/R413-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S414=\"\",\"-\",IFERROR((S414/R414-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S415=\"\",\"-\",IFERROR((S415/R415-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S416=\"\",\"-\",IFERROR((S416/R416-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S417=\"\",\"-\",IFERROR((S417/R417-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S418=\"\",\"-\",IFERROR((S418/R418-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S419=\"\",\"-\",IFERROR((S419/R419-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S420=\"\",\"-\",IFERROR((S420/R420-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S421=\"\",\"-\",IFERROR((S421/R421-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S422=\"\",\"-\",IFERROR((S422/R422-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S423=\"\",\"-\",IFERROR((S423/R423-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S424=\"\",\"-\",IFERROR((S424/R424-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S425=\"\",\"-\",IFERROR((S425/R425-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(S426=\"\",\"-\",IFERROR(S426/R426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S426=\"\",\"-\",IFERROR((S426/R426-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S427=\"\",\"-\",IFERROR((S427/R427-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S428=\"\",\"-\",IFERROR((S428/R428-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S429=\"\",\"-\",IFERROR((S429/R429-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$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,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S430=\"\",\"-\",IFERROR((S430/R430-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S431=\"\",\"-\",IFERROR((S431/R431-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S432=\"\",\"-\",IFERROR((S432/R432-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S433=\"\",\"-\",IFERROR((S433/R433-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S434=\"\",\"-\",IFERROR((S434/R434-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S435=\"\",\"-\",IFERROR((S435/R435-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S436=\"\",\"-\",IFERROR((S436/R436-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S437=\"\",\"-\",IFERROR((S437/R437-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S438=\"\",\"-\",IFERROR((S438/R438-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S439=\"\",\"-\",IFERROR((S439/R439-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S440=\"\",\"-\",IFERROR((S440/R440-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S441=\"\",\"-\",IFERROR((S441/R441-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty","[Service]",0,0,"[Price]","[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S442=\"\",\"-\",IFERROR((S442/R442-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(S443=\"\",\"-\",IFERROR(S443/R443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S443=\"\",\"-\",IFERROR((S443/R443-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,70.580466249093732,41.681424155988985,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":47.508393787207581},43.755307520253481,41.078942815195518,44.008867763317312,45.698548666862806,53.80127954666105,56.676602239043945,59.46663725007442,61.74322500727375,64.016493049690595,66.325859857797838,68.630979717091506,70.986510814624083]
[null,null,null,null,null,null,null,null,"Sewerage",null,0,0,0,0,0,0,0,0,0.32040934945392957,30.59984770834193,31.929956586326789,30.398871719012135,32.144333553010163,36.158442868290692,37.556993570972658,36.988893813953425,39.416680979852352,41.762706428640911,43.710182472208416,45.897062426906601,48.051320982533305,50.274499815285324,52.544793122591223]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0.21203829052975198,0.33847494199793154,0.66359289339550209,1.0966663561191379,0.9700718945400002,1.1372691043349599,1.2408167911876724,1.5401081242918631,1.1961381948981038,1.2447006562974012,1.09152772781443,1.1134959213072551,1.1354836972902427,1.1575982492804464,1.1773973533900646]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,0,0.70262458846580389,0.69939580741219964,0.80444240861367833,0.77618278886747338,0.81103414321773459,0.83991660422236647,0.88528194902492685,0.93004403065719821,0.97570438432828988,1.0191760440148359,0.93209196953367324,0.9769289709547242,1.0245660122160964,1.0743580771879144,1.1266732187050228]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K448:K453)","v":0},{"$f":"SUM(L448:L453)","v":0},0,0,0,0,0,0,71.815538477543214,73.31914261374105,80.906385675543561,76.027028384252233,75.004382405963426,82.144496340165333,85.381640978048068,93.260325515563537,98.265125798122682,103.49322037902758,107.47702717683026,112.00398036885919,116.53723054983747,121.13743585884518,125.8353745093104]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R65","v":0},{"$f":"+S13-S65","v":71.815538477543228},73.31914261374105,80.906385675543561,76.027028384252233,75.00438240596344,82.144496340165333,85.381640978048083,93.260325515563565,98.265125798122725,103.49322037902753,107.47702717683025,112.00398036885923,116.53723054983753,121.13743585884519,125.83537450931037]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K455-K454","v":0},{"$f":"+L455-L454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K454=K463","v":true},true,true,true,true,true,true,{"$f":"ROUND(R454,2)=ROUND(R463,2)","v":true},{"$f":"ROUND(S454,2)=ROUND(S463,2)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - Fixed vs. Variable"]
[null,null,null,null,null,null,null,null,"Fixed",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0.1861003695194085,46.887788687688563,{"$f":"+SUMIFS(U$69:U$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":49.377033630100428},45.036479232811892,42.410098510747183,48.111563523698507,49.83402067864521,55.932737475715498,59.493440156786001,62.866637707155846,65.629943945810552,68.823740699806137,71.97447904967467,75.220506229575989,78.537864507083142]
[null,null,null,null,null,null,null,null,"Variable",null,0,0,0,0,0,0,0,0,2.151124044792764,26.431353926052484,31.529352045443115,30.990549151440334,32.594283895216243,34.032932816466825,35.547620299402865,37.327588039848045,38.771685641336688,40.626582671871724,41.847083231019703,43.18023966905303,44.562751500162797,45.916929629269205,47.297510002227256]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K461:K462)","v":0},{"$f":"SUM(L461:L462)","v":0},0,0,0,0,0,0,2.3372244143121725,73.31914261374105,80.906385675543547,76.027028384252219,75.004382405963426,82.144496340165333,85.381640978048068,93.260325515563551,98.265125798122682,103.49322037902758,107.47702717683026,112.00398036885917,116.53723054983746,121.13743585884519,125.8353745093104]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K461/K463,\"\")","v":""},{"$f":"IFERROR(L461/L463,\"\")","v":""},"","","","","","",7.9624518886508566E-2,0.63950268669537225,0.61029834935545957,0.59237458296003154,0.56543494060388733,0.58569430293254965,0.58366201571901999,0.59974846931433112,0.60543798904822244,0.607446917555727,0.61064160099842213,0.61447584695785884,0.61760931429458155,0.62095177841824489,0.6241318453840039]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K462/K463,\"\")","v":""},{"$f":"IFERROR(L462/L463,\"\")","v":""},"","","","","","",0.92037548111349143,0.36049731330462764,0.38970165064454038,0.40762541703996852,0.43456505939611267,0.41430569706745041,0.41633798428098012,0.40025153068566882,0.39456201095177762,0.39255308244427295,0.38935839900157782,0.3855241530421411,0.38239068570541856,0.37904822158175516,0.3758681546159961]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"4 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,{"$f":"SUM(K472:K473)","v":0},0,0,0,0,0,0,{"$f":"SUM(R472:R473)","v":0},1.102152185862687,41.681424155988992,47.508393787207595,43.755307520253474,41.078942815195518,44.008867763317305,45.69854866686282,53.801279546661064,56.676602239043959,59.466637250074427,61.74322500727375,64.016493049690609,66.325859857797823,68.63097971709152,70.986510814624069]
[null,null,null,null,null,null,null,null,{"$f":"I461","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":0},0,0,0,0,0,0,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":0},0,16.315795803607401,17.55609368896506,14.874734887811114,10.329185116906345,11.853575663589275,12.088244279652351,18.666536565334045,19.764967498345563,20.81638042647036,21.651467838931733,22.622036713804377,23.583367655963208,24.568805332841286,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$471,$I$69:$I$445,$I472)","v":25.580692663687525}]
[null,null,null,null,null,null,null,null,{"$f":"I462","v":"Variable"},null,0,0,0,0,0,0,0,0,1.102152185862687,25.365628352381588,29.952300098242532,28.880572632442362,30.749757698289169,32.15529209972803,33.610304387210469,35.134742981327015,36.911634740698396,38.650256823604067,40.091757168342014,41.394456335886233,42.742492201834615,44.062174384250234,45.405818150936547]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K471-K448","v":0},0,0,0,0,0,0,{"$f":"R471-R448","v":0},{"$f":"S471-S448","v":-69.478314063231039},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,{"$f":"SUM(K476:K477)","v":0},0,0,0,0,0,0,{"$f":"SUM(R476:R477)","v":0},0.32040934945392957,30.59984770834193,31.929956586326789,30.398871719012135,32.144333553010163,36.158442868290692,37.556993570972658,36.988893813953425,39.416680979852352,41.762706428640911,43.710182472208416,45.897062426906601,48.051320982533305,50.274499815285324,52.544793122591223]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":0},0,0,0,0,0,0,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":0},0,30.253679220847268,31.457191678875436,29.768093589428403,31.568191733275011,35.594691195216505,36.982916775680998,36.401394359779047,38.778588426812341,41.053370532300313,42.948792472208417,45.135672426906602,47.289930982533306,49.513109815285326,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$475,$I$69:$I$445,$I476)","v":51.783403122591224}]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,0,0,0,0,0,0,0,0,0.32040934945392957,0.34616848749466089,0.47276490745135263,0.63077812958373103,0.57614181973515588,0.56375167307418483,0.57407679529166067,0.58749945417437932,0.63809255304001145,0.70933589634059524,0.76139000000000001,0.76139000000000001,0.76139000000000001,0.76139000000000001,0.76139000000000001]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K475-K449","v":0},0,0,0,0,0,0,{"$f":"R475-R449","v":0},{"$f":"S475-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,{"$f":"SUM(K480:K481)","v":0},0,0,0,0,0,0,{"$f":"SUM(R480:R481)","v":0},0.21203829052975198,0.3384749419979316,0.66359289339550209,1.0966663561191377,0.97007189454000009,1.1372691043349596,1.2408167911876724,1.5401081242918631,1.1961381948981038,1.2447006562974015,1.09152772781443,1.1134959213072553,1.1354836972902427,1.1575982492804466,1.1773973533900646]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0,0,0,0,0,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0},0,0.13022744879766604,0.1653295300788015,0.19011904707356747,0.30476217384818105,0.45758406846400007,0.54758123999999997,0.63916946236559147,0.71434758138570464,0.75144955080810827,0.77228910390670935,0.79424034861820869,0.81621320997039315,0.83831750758319601,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$479,$I$69:$I$445,$I480)","v":0.85811104086028855}]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,0,0,0,0,0,0,0,0,0.21203829052975198,0.20824749320026553,0.49826336331670062,0.90654730904557024,0.66530972069181904,0.67968503587095963,0.69323555118767244,0.90093866192627159,0.48179061351239916,0.49325110548929318,0.31923862390772068,0.31925557268904647,0.31927048731984964,0.31928074169725051,0.31928631252977607]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K479-K450","v":0},0,0,0,0,0,0,{"$f":"R479-R450","v":0},{"$f":"S479-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,{"$f":"SUM(K484:K485)","v":0},0,0,0,0,0,0,{"$f":"SUM(R484:R485)","v":0},0.702624588465804,0.69939580741219964,0.80444240861367822,0.77618278886747327,0.81103414321773459,0.83991660422236647,0.88528194902492685,0.93004403065719832,0.97570438432828988,1.0191760440148356,0.93209196953367324,0.9769289709547242,1.0245660122160962,1.0743580771879147,1.1266732187050232]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$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,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0},0.1861003695194085,0.18808621443622922,0.19841873218114606,0.20353170849880226,0.20795948671764286,0.20571259642872031,0.21527838331186852,0.22563708823681924,0.23553665024240725,0.24543719757706894,0.25739453076369678,0.27179121047696742,0.28496720120775476,0.30027357386619652,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$483,$I$69:$I$445,$I484)","v":0.31565767994408717}]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,0,0,0,0,0,0,0,0,0.51652421894639544,0.51130959297597045,0.60602367643253219,0.57265108036867107,0.60307465650009173,0.63420400779364616,0.6700035657130583,0.70440694242037905,0.74016773408588266,0.7737388464377668,0.67469743876997645,0.70513776047775678,0.73959881100834157,0.77408450332171808,0.81101553876093602]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K483-K451","v":0},0,0,0,0,0,0,{"$f":"R483-R451","v":0},{"$f":"S483-S451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,{"$f":"SUM(K488:K489)","v":0},0,0,0,0,0,0,{"$f":"SUM(R488:R489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$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,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$487,$I$69:$I$445,$I488)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K487-K452","v":0},0,0,0,0,0,0,{"$f":"R487-R452","v":0},{"$f":"S487-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,{"$f":"SUM(K492:K493)","v":0},0,0,0,0,0,0,{"$f":"SUM(R492:R493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,{"$f":"+SUMIFS(K$69:K$445,$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,{"$f":"+SUMIFS(R$69:R$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$445,$E$69:$E$445,$E$71,$F$69:$F$445,$I$491,$I$69:$I$445,$I492)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K491-K453","v":0},0,0,0,0,0,0,{"$f":"R491-R453","v":0},{"$f":"S491-S453","v":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,{"$f":"SUM(K472:K473,K476:K477,K480:K481,K484:K485,K488:K489,K492:K493)","v":0},0,0,0,0,0,0,{"$f":"SUM(R472:R473,R476:R477,R480:R481,R484:R485,R488:R489,R492:R493)","v":0},2.3372244143121725,73.31914261374105,80.906385675543547,76.027028384252219,75.004382405963426,82.144496340165318,85.381640978048068,93.260325515563551,98.26512579812271,103.49322037902756,107.47702717683028,112.00398036885919,116.53723054983747,121.13743585884522,125.83537450931038]
[null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"R495-R455","v":0},{"$f":"S495-S455","v":-69.478314063231053},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I471","v":"Water"},null,{"$f":"IFERROR(K471/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S471/S$495,\"-\")","v":0.47156455285747223},{"$f":"IFERROR(T471/T$495,\"-\")","v":0.56849306565918978},0.58720202849907399,0.57552305344761689,0.547687235031875,0.53574943817384824,0.5352268724679593,0.57689354234221013,0.5767722961600964,0.57459451964377251,0.57447834787697083,0.57155551828486006,0.56913880263726868,0.5665546676839307,0.56412206099781481]
[null,null,null,null,null,null,null,null,{"$f":"I472","v":"Fixed"},null,{"$f":"IFERROR(K472/K$471,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S472/S$471,\"-\")","v":0},{"$f":"IFERROR(T472/T$471,\"-\")","v":0.39144045900511937},0.36953667109015842,0.33995269901659109,0.2514471991982587,0.26934516305528727,0.26452140455869322,0.34695339446610801,0.34873239957087032,0.35005141351664887,0.3506695323475742,0.35337825669776685,0.35556821587425752,0.35798418489897782,0.36035991021575325]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Variable"},null,{"$f":"IFERROR(K473/K$471,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S473/S$471,\"-\")","v":1},{"$f":"IFERROR(T473/T$471,\"-\")","v":0.60855954099488052},0.63046332890984147,0.66004730098340891,0.74855280080174125,0.73065483694471267,0.73547859544130678,0.65304660553389193,0.65126760042912968,0.64994858648335108,0.64933046765242575,0.6466217433022331,0.64443178412574242,0.64201581510102224,0.6396400897842468]
[]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Sewerage"},null,{"$f":"IFERROR(K475/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S475/S$495,\"-\")","v":0.13708968103014774},{"$f":"IFERROR(T475/T$495,\"-\")","v":0.417351412161864},0.39465310827719502,0.39984295539438414,0.42856607203333819,0.44018095525908879,0.43987200457565223,0.39661982316135719,0.40112583848750727,0.40353084265511885,0.40669325920499022,0.40978063704303408,0.41232592156018349,0.41502033998695026,0.41756774140409547]
[null,null,null,null,null,null,null,null,{"$f":"I476","v":"Fixed"},null,{"$f":"IFERROR(K476/K$475,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S476/S$475,\"-\")","v":0},{"$f":"IFERROR(T476/T$475,\"-\")","v":0.98868724802835239},0.98519368774670357,0.97924994929370257,0.98207641111037436,0.98440885092514396,0.98471451677283994,0.98411686877879134,0.9838116112981159,0.98301508793371362,0.98258094665964613,0.98341092087946691,0.98415464997774438,0.98485534410491526,0.98550969649412046]
[null,null,null,null,null,null,null,null,{"$f":"I477","v":"Variable"},null,{"$f":"IFERROR(K477/K$475,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S477/S$475,\"-\")","v":1},{"$f":"IFERROR(T477/T$475,\"-\")","v":1.1312751971647581E-2},1.4806312253296407E-2,2.0750050706297374E-2,1.7923588889625711E-2,1.5591149074856024E-2,1.5285483227160057E-2,1.5883131221208761E-2,1.6188388701884094E-2,1.6984912066286294E-2,1.7419053340353888E-2,1.658907912053309E-2,1.5845350022255702E-2,1.5144655895084789E-2,1.4490303505879563E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Recycled Water"},null,{"$f":"IFERROR(K479/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S479/S$495,\"-\")","v":9.0722264080128248E-2},{"$f":"IFERROR(T479/T$495,\"-\")","v":4.6164607213300471E-3},8.2019841555731922E-3,1.4424690526853402E-2,1.2933536193784749E-2,1.3844738905275645E-2,1.4532594794080977E-2,1.6514076224566097E-2,1.2172560561876929E-2,1.2026881101379221E-2,1.0155916631547284E-2,9.9415745551203992E-3,9.7435273854791834E-3,9.5560735710910373E-3,9.3566483827085562E-3]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Fixed"},null,{"$f":"IFERROR(K480/K$479,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S480/S$479,\"-\")","v":0},{"$f":"IFERROR(T480/T$479,\"-\")","v":0.38474768037174772},0.24914300879992232,0.17336088228908306,0.31416452281889551,0.40235338032116974,0.44130708408279334,0.41501596692081577,0.59721158009385211,0.6037190926237942,0.70753044950407873,0.71328536855865865,0.71882424372823006,0.72418691726968931,0.72882025629626301]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Variable"},null,{"$f":"IFERROR(K481/K$479,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S481/S$479,\"-\")","v":1},{"$f":"IFERROR(T481/T$479,\"-\")","v":0.61525231962825222},0.75085699120007776,0.82663911771091703,0.68583547718110449,0.59764661967883037,0.55869291591720671,0.58498403307918423,0.40278841990614783,0.39628090737620586,0.29246955049592133,0.28671463144134129,0.28117575627177011,0.27581308273031058,0.2711797437037371]
[]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Trade Waste"},null,{"$f":"IFERROR(K483/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S483/S$495,\"-\")","v":0.30062350203225185},{"$f":"IFERROR(T483/T$495,\"-\")","v":9.5390614576161582E-3},9.9428790681579757E-3,1.0209300631145635E-2,1.0813156741001992E-2,1.022486766178736E-2,1.0368528162307586E-2,9.9725582718665287E-3,9.929304790519386E-3,9.8477565997295707E-3,8.6724762864915945E-3,8.7222701169854377E-3,8.7917484170686351E-3,8.868918758027906E-3,8.9535492153811035E-3]
[null,null,null,null,null,null,null,null,{"$f":"I484","v":"Fixed"},null,{"$f":"IFERROR(K484/K$483,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S484/S$483,\"-\")","v":0.26486458426648957},{"$f":"IFERROR(T484/T$483,\"-\")","v":0.26892671137414714},0.24665374432843182,0.26222136256818446,0.25641273978007229,0.24492026398165864,0.24317493827698833,0.24260903871118553,0.24140165200196284,0.24081923728330515,0.27614713909880756,0.27820979677913921,0.2781345445876951,0.27949114940537284,0.28016790911822514]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Variable"},null,{"$f":"IFERROR(K485/K$483,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S485/S$483,\"-\")","v":0.73513541573351038},{"$f":"IFERROR(T485/T$483,\"-\")","v":0.73107328862585286},0.75334625567156821,0.7377786374318156,0.74358726021992771,0.75507973601834133,0.75682506172301167,0.75739096128881445,0.75859834799803716,0.75918076271669499,0.72385286090119239,0.72179020322086074,0.72186545541230507,0.7205088505946271,0.7198320908817748]
[]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Rural Water"},null,{"$f":"IFERROR(K487/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S487/S$495,\"-\")","v":0},{"$f":"IFERROR(T487/T$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Fixed"},null,{"$f":"IFERROR(K488/K$487,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S488/S$487,\"-\")","v":"-"},{"$f":"IFERROR(T488/T$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Variable"},null,{"$f":"IFERROR(K489/K$487,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S489/S$487,\"-\")","v":"-"},{"$f":"IFERROR(T489/T$487,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Bulk Water"},null,{"$f":"IFERROR(K491/K$495,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S491/S$495,\"-\")","v":0},{"$f":"IFERROR(T491/T$495,\"-\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Fixed"},null,{"$f":"IFERROR(K492/K$491,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S492/S$491,\"-\")","v":"-"},{"$f":"IFERROR(T492/T$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Variable"},null,{"$f":"IFERROR(K493/K$491,\"-\")","v":"-"},"-","-","-","-","-","-","-",{"$f":"IFERROR(S493/S$491,\"-\")","v":"-"},{"$f":"IFERROR(T493/T$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"RevenueTariffBasket_FO","index":12,"n_rows":564,"n_cols":84,"rows_kept":564,"cut":false,"hidden":false,"merged":[[53,39,53,53],[66,39,66,44],[66,45,66,53],[471,8,471,32],[2,2,2,6],[3,28,3,32],[33,24,33,26],[33,29,33,31],[28,18,28,22],[33,7,33,8],[3,23,3,24],[3,25,3,27],[65,39,65,43],[65,44,65,45],[65,46,65,48],[65,49,65,53],[54,39,54,43],[54,44,54,45],[54,46,54,48],[54,49,54,53],[54,58,54,62],[66,58,66,63],[66,64,66,72],[66,77,66,80],[66,81,66,83],[53,58,53,72],[54,63,54,64],[54,65,54,67],[54,68,54,72],[65,63,65,64],[65,65,65,67],[65,68,65,72],[65,77,65,83],[65,58,65,62]]}
["FO",null,"Revenue forecast (tariff basket)"]
[null,null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,"Straight Line",null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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"]
[]
[]
[null,null,null,null,"Revenue Summary"]
[]
[null,null,null,null,null,"Non-tariff revenue",null,null,null,null,{"$f":"+K57","v":0},0,0,0,0,0,0,0,{"$f":"+S57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC57","v":0},0,0,0,0]
[null,null,null,null,null,"Tariff revenue",null,null,null,null,{"$f":"+SUMIF($E$69:$E$65539,$E$71,K$69:K$65539)","v":0},0,0,0,0,0,0,{"$f":"+SUMIF($E$69:$E$65539,$E$71,R$69:R$65539)+R65","v":0},{"$f":"+SUMIF($E$69:$E$65539,$E$71,S$69:S$65539)+S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total prescribed revenue",null,null,null,null,{"$f":"+K12+K13","v":0},0,0,0,0,0,0,0,{"$f":"+S12+S13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AC12+AC13","v":0},0,0,0,0]
[null,null,null,null,null,"Revenue not collected",null,null,null,null,{"$f":"+K59","v":0},0,0,0,0,0,0,0,{"$f":"+S59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Net prescribed revenue",null,null,null,null,{"$f":"+K14-K15","v":0},0,0,0,0,0,0,0,{"$f":"+S14-S15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Revenue requirement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!P3","v":87.353683574320982},{"$f":"+Determination_Lookup!Q3","v":71.808324208367395},{"$f":"+Determination_Lookup!R3","v":75.479082085038684},{"$f":"+Determination_Lookup!S3","v":77.98049867418365},{"$f":"+Determination_Lookup!T3","v":95.245586399282402},{"$f":"+Determination_Lookup!U3","v":100.22493837459284},{"$f":"+Determination_Lookup!V3","v":83.303136431523711},{"$f":"+Determination_Lookup!W3","v":87.249987801196411},{"$f":"+'Rev&RAV_FO'!Z23","v":97.241431405608637},{"$f":"+'Rev&RAV_FO'!AA23","v":100.63413626422081},{"$f":"+'Rev&RAV_FO'!AB23","v":104.46398875183485},{"$f":"+'Rev&RAV_FO'!AC23","v":105.92569191703372},{"$f":"+'Rev&RAV_FO'!AD23","v":114.62236625233275},{"$f":"+'Rev&RAV_FO'!AE23","v":120.16831198793771},{"$f":"+'Rev&RAV_FO'!AF23","v":125.75010281841664},{"$f":"+'Rev&RAV_FO'!AG23","v":131.36713899655112}]
[]
[null,null,null,null,null,"Non-prescribed revenue",null,null,null,null,{"$f":"+NotPres_FO!K12","v":0},{"$f":"+NotPres_FO!L12","v":0},{"$f":"+NotPres_FO!M12","v":0},{"$f":"+NotPres_FO!N12","v":0},{"$f":"+NotPres_FO!O12","v":0},{"$f":"+NotPres_FO!P12","v":0},{"$f":"+NotPres_FO!Q12","v":0},{"$f":"+NotPres_FO!R12","v":0},{"$f":"+NotPres_FO!S12","v":0},{"$f":"+NotPres_FO!T12","v":0},{"$f":"+NotPres_FO!U12","v":0},{"$f":"+NotPres_FO!V12","v":0},{"$f":"+NotPres_FO!W12","v":0},{"$f":"+NotPres_FO!X12","v":0},{"$f":"+NotPres_FO!Y12","v":0},{"$f":"+NotPres_FO!Z12","v":0},{"$f":"+NotPres_FO!AA12","v":0},{"$f":"+NotPres_FO!AB12","v":0},{"$f":"+NotPres_FO!AC12","v":0},{"$f":"+NotPres_FO!AD12","v":0},{"$f":"+NotPres_FO!AE12","v":0},{"$f":"+NotPres_FO!AF12","v":0},{"$f":"+NotPres_FO!AG12","v":0}]
[]
[null,null,null,null,null,"TOTAL REVENUE",null,null,null,null,{"$f":"+K17+K20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price control - Fourth period (B) [3 Years: 2020-21 to 2022-23]",null,null,null,null,"Price control - Fifth period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,Z17:AB17)*(1+RRR)^0.5","v":0},null,null,null,"NPV Net Prescribed Revenue",{"$f":"+NPV(RRR,AC17:AG17)*(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,"NPV Revenue Requirement",{"$f":"+NPV(RRR,Z18:AB18)*(1+RRR)^0.5","v":286.59560184456535},null,null,null,"NPV Revenue Requirement",{"$f":"+NPV(RRR,AC18:AG18)*(1+RRR)^0.5","v":545.91615995605912}]
[null,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",{"$f":"+AA30-AA31","v":-286.59560184456535},null,null,null,"Variance",{"$f":"+AF30-AF31","v":-545.91615995605912}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA30+AA31=0,\"\",IF(AA30<(AA31*0.9975),\"INSUFFICIENT\",IF(AA30>(AA31*1.005),\"BREACH\",\"PRICE CONTROL OK\")))","v":"INSUFFICIENT"},null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Revenue cap*\")","v":0},0,0,0,0]
[null,null,"Revenue forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price cap services",{"$f":"+SUMIFS(X$69:X$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},{"$f":"+SUMIFS(Y$69:Y$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,{"$f":"+SUMIFS(AC$69:AC$444,$E$69:$E$444,$E$71,$I$69:$I$444,\"*Price cap*\")","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total tariff revenue",{"$f":"+X39+X40","v":0},{"$f":"+Y39+Y40","v":0},0,0,0,{"$f":"+AC39+AC40","v":0},{"$f":"+AD39+AD40","v":0},{"$f":"+AE39+AE40","v":0},{"$f":"+AF39+AF40","v":0},{"$f":"+AG39+AG40","v":0}]
[null,null,null,null,"Non-tariff revenue",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+X41-X13","v":0},{"$f":"+Y41-Y13","v":0},0,0,0,{"$f":"+AC41-AC13","v":0},{"$f":"+AD41-AD13","v":0},{"$f":"+AE41-AE13","v":0},{"$f":"+AF41-AF13","v":0},{"$f":"+AG41-AG13","v":0}]
[]
[null,null,null,null,null,"Contract revenue"]
[null,null,null,null,null,"Trade Waste Contract Revenue"]
[null,null,null,null,null,"Sewerage Contract Revenue"]
[null,null,null,null,null,"Water Contract Revenue"]
[null,null,null,null,null,"Recycled Water Contract Revenue"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F44)","v":"Total Contract revenue"},null,null,null,null,{"$f":"+SUM(K45:K48)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(S45:S48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Other non-scheduled tariff revenue"]
[null,null,null,null,null,"Miscellaneous Services"]
[null,null,null,null,null,"Government contribution to operations"]
[null,null,null,null,null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Simple Moving Averages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 - Revenue-Weighted Moving Averages"]
[null,null,null,null,null,{"$f":"+CONCATENATE(\"Total \",F51)","v":"Total Other non-scheduled tariff revenue"},null,null,null,null,{"$f":"+SUM(K52:K54)","v":0},{"$f":"+SUM(L52:L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD",null,null,null,null,null,null,null,null,"THIRD REG PERIOD",null,null,null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK68","v":"PQR"},null,null,{"$f":"AN68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"BD68","v":"PQR"},null,null,{"$f":"BG68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,{"$f":"+CONCATENATE(\"Total \",E42)","v":"Total Non-tariff revenue"},null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,{"$f":"+K49+K55","v":0},{"$f":"+L49+L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Price",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$69,AN$69:AN$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$69,BG$69:BG$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$70,AN$69:AN$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Quantity",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$70,BG$69:BG$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue not collected",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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,null,"Revenue",null,null,{"$f":"IFERROR(AVERAGEIF($AK$69:$AK$65549,$AK$71,AN$69:AN$65549),\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Revenue",null,null,{"$f":"SUMIF($BD$69:$BD$65549,$BD$71,BG$69:BG$65549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price - Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AN57:AR57),\"-\")","v":"-"},null,{"$f":"IFERROR(AVERAGE(AS57:AT57),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU57:AW57),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX57:BB57),\"-\")","v":"-"},null,"Price - Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG57:BK57),\"-\")","v":0},null,{"$f":"IFERROR(AVERAGE(BL57:BM57),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN57:BP57),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ57:BU57),\"-\")","v":0}]
[null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},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,{"$f":"IFERROR(AVERAGE(AN58:AR58),\"-\")","v":"-"},null,{"$f":"IFERROR(AVERAGE(AS58:AT58),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU58:AW58),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(AVERAGE(AX58:BB58),\"-\")","v":"-"},null,"Quantity -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG58:BK58),\"-\")","v":0},null,{"$f":"IFERROR(AVERAGE(BL58:BM58),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN58:BP58),\"-\")","v":0},null,null,null,null,{"$f":"IFERROR(AVERAGE(BQ58:BU58),\"-\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X61>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(Y61>0,\"CHECK\",\"\")","v":""},"","","","","","","","",null,null,null,"Revenue -  Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AN59:AR59),\"-\")","v":"-"},null,{"$f":"IFERROR(AVERAGE(AS59:AT59),\"-\")","v":"-"},null,null,{"$f":"IFERROR(AVERAGE(AU59:AW59),\"-\")","v":"-"},null,null,null,null,"-",null,"Revenue -  Wgt. Avg. YoY Growth for each Reg Period",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(BG59:BK59),\"-\")","v":0},null,{"$f":"IFERROR(AVERAGE(BL59:BM59),\"-\")","v":0},null,null,{"$f":"IFERROR(AVERAGE(BN59:BP59),\"-\")","v":0},null,null,null,null,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,"Check",{"$f":"IFERROR((S13/R13-1)-BG59,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,"Tariff revenue efficiency rebate",null,null,null,"Enter negative figures only>>>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"BZ65+1","v":3},4,5,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R65>0,\"CHECK\",\"\")","v":""},{"$f":"+IF(S65>0,\"CHECK\",\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN55","v":"THIRD REG PERIOD"},null,null,null,null,{"$f":"AS55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"AU55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"AX55","v":"FIFTH REG PERIOD"},null,null,null,null,null,null,null,null,{"$f":"BG55","v":"THIRD REG PERIOD"},null,null,null,null,{"$f":"BL55","v":"FOURTH REG PERIOD (A)"},null,{"$f":"BN55","v":"FOURTH REG PERIOD (B)"},null,null,{"$f":"BQ55","v":"FIFTH REG PERIOD"},null,null,null,null,null,null,null,null,"3 - Compound Annual Growth Rate (CAGR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,"FOURTH REG PERIOD (A+B) - Base Period: 2017-18",null,null,null,"FOURTH REG PERIOD (B) - Base Period: 2018-19"]
[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",null,null,null,"PQR","Service","Type",{"$f":"S68","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,{"$f":"AK68","v":"PQR"},"Service","Type","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",{"$f":"BA68","v":"2026-27"},"2027-28",null,{"$f":"AK68","v":"PQR"},"Service","Type",{"$f":"Y68","v":"2019-20"},{"$f":"Z68","v":"2020-21"},"2021-22","2022-23",{"$f":"Z68","v":"2020-21"},{"$f":"AA68","v":"2021-22"},"2022-23"]
[null,null,null,1,"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E69","v":"Price"},{"$f":"F69","v":"[Service]"},{"$f":"I69","v":"[Price]"},{"$f":"IF(S69=\"\",\"-\",IFERROR(S69/R69-1,\"-\"))","v":"-"},{"$f":"IF(T69=\"\",\"-\",IFERROR(T69/S69-1,\"-\"))","v":"-"},{"$f":"IF(U69=\"\",\"-\",IFERROR(U69/T69-1,\"-\"))","v":"-"},{"$f":"IF(V69=\"\",\"-\",IFERROR(V69/U69-1,\"-\"))","v":"-"},{"$f":"IF(W69=\"\",\"-\",IFERROR(W69/V69-1,\"-\"))","v":"-"},{"$f":"IF(X69=\"\",\"-\",IFERROR(X69/W69-1,\"-\"))","v":"-"},{"$f":"IF(Y69=\"\",\"-\",IFERROR(Y69/X69-1,\"-\"))","v":"-"},{"$f":"IF(Z69=\"\",\"-\",IFERROR(Z69/Y69-1,\"-\"))","v":"-"},{"$f":"IF(AA69=\"\",\"-\",IFERROR(AA69/Z69-1,\"-\"))","v":"-"},{"$f":"IF(AB69=\"\",\"-\",IFERROR(AB69/AA69-1,\"-\"))","v":"-"},{"$f":"IF(AC69=\"\",\"-\",IFERROR(AC69/AB69-1,\"-\"))","v":"-"},{"$f":"IF(AD69=\"\",\"-\",IFERROR(AD69/AC69-1,\"-\"))","v":"-"},{"$f":"IF(AE69=\"\",\"-\",IFERROR(AE69/AD69-1,\"-\"))","v":"-"},{"$f":"IF(AF69=\"\",\"-\",IFERROR(AF69/AE69-1,\"-\"))","v":"-"},{"$f":"IF(AG69=\"\",\"-\",IFERROR(AG69/AF69-1,\"-\"))","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IF(S69=\"\",\"-\",IFERROR((S69/R69-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(Y69=\"\",\"-\",IFERROR((Y69/$W69)^(1/BZ$65)-1,\"-\"))","v":"-"},{"$f":"IF(Z69=\"\",\"-\",IFERROR((Z69/$W69)^(1/CA$65)-1,\"-\"))","v":"-"},"-","-",{"$f":"IF(Z69=\"\",\"-\",IFERROR((Z69/$X69)^(1/CD$65)-1,\"-\"))","v":"-"},{"$f":"IF(AA69=\"\",\"-\",IFERROR((AA69/$X69)^(1/CE$65)-1,\"-\"))","v":"-"},"-"]
[null,null,null,null,"Qty",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S70=\"\",\"-\",IFERROR((S70/R70-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(Y70=\"\",\"-\",IFERROR((Y70/$W70)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z70=\"\",\"-\",IFERROR((Z70/$X70)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F69","v":"[Service]"},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":"[Price]"},"$m",{"$f":"K69*K70/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S71=\"\",\"-\",IFERROR((S71/R71-1)*(R71/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D69+1","v":2},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S72=\"\",\"-\",IFERROR((S72/R72-1)*(R74/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F72","v":"[Service]"},{"$f":"+G72","v":0},{"$f":"+H72","v":0},{"$f":"+I72","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S73=\"\",\"-\",IFERROR((S73/R73-1)*(R74/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F72","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K72*K73/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S74=\"\",\"-\",IFERROR((S74/R74-1)*(R74/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D72+1","v":3},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S75=\"\",\"-\",IFERROR((S75/R75-1)*(R77/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F75","v":"[Service]"},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S76=\"\",\"-\",IFERROR((S76/R76-1)*(R77/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F75","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K75*K76/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S77=\"\",\"-\",IFERROR((S77/R77-1)*(R77/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D75+1","v":4},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S78=\"\",\"-\",IFERROR((S78/R78-1)*(R80/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F78","v":"[Service]"},{"$f":"+G78","v":0},{"$f":"+H78","v":0},{"$f":"+I78","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S79=\"\",\"-\",IFERROR((S79/R79-1)*(R80/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F78","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K78*K79/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S80=\"\",\"-\",IFERROR((S80/R80-1)*(R80/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D78+1","v":5},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S81=\"\",\"-\",IFERROR((S81/R81-1)*(R83/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F81","v":"[Service]"},{"$f":"+G81","v":0},{"$f":"+H81","v":0},{"$f":"+I81","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S82=\"\",\"-\",IFERROR((S82/R82-1)*(R83/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F81","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K81*K82/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S83=\"\",\"-\",IFERROR((S83/R83-1)*(R83/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D81+1","v":6},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK84","v":"Price"},"[Service]","[Price]",{"$f":"IF(S84=\"\",\"-\",IFERROR((S84/R84-1)*(R86/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F84","v":"[Service]"},{"$f":"+G84","v":0},{"$f":"+H84","v":0},{"$f":"+I84","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S85=\"\",\"-\",IFERROR((S85/R85-1)*(R86/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F84","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K84*K85/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S86=\"\",\"-\",IFERROR((S86/R86-1)*(R86/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D84+1","v":7},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S87=\"\",\"-\",IFERROR((S87/R87-1)*(R89/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F87","v":"[Service]"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S88=\"\",\"-\",IFERROR((S88/R88-1)*(R89/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F87","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K87*K88/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S89=\"\",\"-\",IFERROR((S89/R89-1)*(R89/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D87+1","v":8},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S90=\"\",\"-\",IFERROR((S90/R90-1)*(R92/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F90","v":"[Service]"},{"$f":"+G90","v":0},{"$f":"+H90","v":0},{"$f":"+I90","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S91=\"\",\"-\",IFERROR((S91/R91-1)*(R92/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F90","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K90*K91/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S92=\"\",\"-\",IFERROR((S92/R92-1)*(R92/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D90+1","v":9},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S93=\"\",\"-\",IFERROR((S93/R93-1)*(R95/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F93","v":"[Service]"},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S94=\"\",\"-\",IFERROR((S94/R94-1)*(R95/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F93","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K93*K94/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S95=\"\",\"-\",IFERROR((S95/R95-1)*(R95/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D93+1","v":10},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S96=\"\",\"-\",IFERROR((S96/R96-1)*(R98/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F96","v":"[Service]"},{"$f":"+G96","v":0},{"$f":"+H96","v":0},{"$f":"+I96","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S97=\"\",\"-\",IFERROR((S97/R97-1)*(R98/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F96","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K96*K97/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S98=\"\",\"-\",IFERROR((S98/R98-1)*(R98/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D96+1","v":11},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S99=\"\",\"-\",IFERROR((S99/R99-1)*(R101/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F99","v":"[Service]"},{"$f":"+G99","v":0},{"$f":"+H99","v":0},{"$f":"+I99","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S100=\"\",\"-\",IFERROR((S100/R100-1)*(R101/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F99","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K99*K100/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S101=\"\",\"-\",IFERROR((S101/R101-1)*(R101/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D99+1","v":12},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S102=\"\",\"-\",IFERROR((S102/R102-1)*(R104/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F102","v":"[Service]"},{"$f":"+G102","v":0},{"$f":"+H102","v":0},{"$f":"+I102","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S103=\"\",\"-\",IFERROR((S103/R103-1)*(R104/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F102","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K102*K103/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S104=\"\",\"-\",IFERROR((S104/R104-1)*(R104/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D102+1","v":13},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S105=\"\",\"-\",IFERROR((S105/R105-1)*(R107/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F105","v":"[Service]"},{"$f":"+G105","v":0},{"$f":"+H105","v":0},{"$f":"+I105","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S106=\"\",\"-\",IFERROR((S106/R106-1)*(R107/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F105","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K105*K106/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S107=\"\",\"-\",IFERROR((S107/R107-1)*(R107/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D105+1","v":14},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S108=\"\",\"-\",IFERROR((S108/R108-1)*(R110/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F108","v":"[Service]"},{"$f":"+G108","v":0},{"$f":"+H108","v":0},{"$f":"+I108","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S109=\"\",\"-\",IFERROR((S109/R109-1)*(R110/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F108","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K108*K109/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S110=\"\",\"-\",IFERROR((S110/R110-1)*(R110/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D108+1","v":15},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S111=\"\",\"-\",IFERROR((S111/R111-1)*(R113/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F111","v":"[Service]"},{"$f":"+G111","v":0},{"$f":"+H111","v":0},{"$f":"+I111","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S112=\"\",\"-\",IFERROR((S112/R112-1)*(R113/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F111","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K111*K112/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S113=\"\",\"-\",IFERROR((S113/R113-1)*(R113/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D111+1","v":16},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S114=\"\",\"-\",IFERROR((S114/R114-1)*(R116/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F114","v":"[Service]"},{"$f":"+G114","v":0},{"$f":"+H114","v":0},{"$f":"+I114","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S115=\"\",\"-\",IFERROR((S115/R115-1)*(R116/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F114","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K114*K115/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S116=\"\",\"-\",IFERROR((S116/R116-1)*(R116/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D114+1","v":17},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S117=\"\",\"-\",IFERROR((S117/R117-1)*(R119/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F117","v":"[Service]"},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S118=\"\",\"-\",IFERROR((S118/R118-1)*(R119/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F117","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K117*K118/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S119=\"\",\"-\",IFERROR((S119/R119-1)*(R119/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D117+1","v":18},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S120=\"\",\"-\",IFERROR((S120/R120-1)*(R122/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F120","v":"[Service]"},{"$f":"+G120","v":0},{"$f":"+H120","v":0},{"$f":"+I120","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S121=\"\",\"-\",IFERROR((S121/R121-1)*(R122/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F120","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K120*K121/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S122=\"\",\"-\",IFERROR((S122/R122-1)*(R122/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D120+1","v":19},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S123=\"\",\"-\",IFERROR((S123/R123-1)*(R125/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F123","v":"[Service]"},{"$f":"+G123","v":0},{"$f":"+H123","v":0},{"$f":"+I123","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S124=\"\",\"-\",IFERROR((S124/R124-1)*(R125/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F123","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K123*K124/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S125=\"\",\"-\",IFERROR((S125/R125-1)*(R125/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D123+1","v":20},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S126=\"\",\"-\",IFERROR((S126/R126-1)*(R128/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F126","v":"[Service]"},{"$f":"+G126","v":0},{"$f":"+H126","v":0},{"$f":"+I126","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S127=\"\",\"-\",IFERROR((S127/R127-1)*(R128/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F126","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K126*K127/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S128=\"\",\"-\",IFERROR((S128/R128-1)*(R128/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D126+1","v":21},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S129=\"\",\"-\",IFERROR((S129/R129-1)*(R131/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F129","v":"[Service]"},{"$f":"+G129","v":0},{"$f":"+H129","v":0},{"$f":"+I129","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S130=\"\",\"-\",IFERROR((S130/R130-1)*(R131/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F129","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K129*K130/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S131=\"\",\"-\",IFERROR((S131/R131-1)*(R131/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D129+1","v":22},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S132=\"\",\"-\",IFERROR((S132/R132-1)*(R134/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK132","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[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,{"$f":"E133","v":"Qty"},{"$f":"F133","v":"[Service]"},{"$f":"I133","v":"[Price]"},{"$f":"IF(S133=\"\",\"-\",IFERROR(S133/R133-1,\"-\"))","v":"-"},{"$f":"IF(T133=\"\",\"-\",IFERROR(T133/S133-1,\"-\"))","v":"-"},{"$f":"IF(U133=\"\",\"-\",IFERROR(U133/T133-1,\"-\"))","v":"-"},{"$f":"IF(V133=\"\",\"-\",IFERROR(V133/U133-1,\"-\"))","v":"-"},{"$f":"IF(W133=\"\",\"-\",IFERROR(W133/V133-1,\"-\"))","v":"-"},{"$f":"IF(X133=\"\",\"-\",IFERROR(X133/W133-1,\"-\"))","v":"-"},{"$f":"IF(Y133=\"\",\"-\",IFERROR(Y133/X133-1,\"-\"))","v":"-"},{"$f":"IF(Z133=\"\",\"-\",IFERROR(Z133/Y133-1,\"-\"))","v":"-"},{"$f":"IF(AA133=\"\",\"-\",IFERROR(AA133/Z133-1,\"-\"))","v":"-"},{"$f":"IF(AB133=\"\",\"-\",IFERROR(AB133/AA133-1,\"-\"))","v":"-"},{"$f":"IF(AC133=\"\",\"-\",IFERROR(AC133/AB133-1,\"-\"))","v":"-"},{"$f":"IF(AD133=\"\",\"-\",IFERROR(AD133/AC133-1,\"-\"))","v":"-"},{"$f":"IF(AE133=\"\",\"-\",IFERROR(AE133/AD133-1,\"-\"))","v":"-"},{"$f":"IF(AF133=\"\",\"-\",IFERROR(AF133/AE133-1,\"-\"))","v":"-"},{"$f":"IF(AG133=\"\",\"-\",IFERROR(AG133/AF133-1,\"-\"))","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IF(S133=\"\",\"-\",IFERROR((S133/R133-1)*(R134/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F132","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K132*K133/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S134=\"\",\"-\",IFERROR((S134/R134-1)*(R134/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(Y134=\"\",\"-\",IFERROR((Y134/$W134)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z134=\"\",\"-\",IFERROR((Z134/$X134)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,{"$f":"D132+1","v":23},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S135=\"\",\"-\",IFERROR((S135/R135-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F135","v":"[Service]"},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S136=\"\",\"-\",IFERROR((S136/R136-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F135","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K135*K136/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S137=\"\",\"-\",IFERROR((S137/R137-1)*(R137/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D135+1","v":24},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S138=\"\",\"-\",IFERROR((S138/R138-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F138","v":"[Service]"},{"$f":"+G138","v":0},{"$f":"+H138","v":0},{"$f":"+I138","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S139=\"\",\"-\",IFERROR((S139/R139-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F138","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K138*K139/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S140=\"\",\"-\",IFERROR((S140/R140-1)*(R140/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D138+1","v":25},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S141=\"\",\"-\",IFERROR((S141/R141-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F141","v":"[Service]"},{"$f":"+G141","v":0},{"$f":"+H141","v":0},{"$f":"+I141","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S142=\"\",\"-\",IFERROR((S142/R142-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F141","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K141*K142/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S143=\"\",\"-\",IFERROR((S143/R143-1)*(R143/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D141+1","v":26},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S144=\"\",\"-\",IFERROR((S144/R144-1)*(R146/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F144","v":"[Service]"},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S145=\"\",\"-\",IFERROR((S145/R145-1)*(R146/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F144","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K144*K145/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S146=\"\",\"-\",IFERROR((S146/R146-1)*(R146/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D144+1","v":27},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S147=\"\",\"-\",IFERROR((S147/R147-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F147","v":"[Service]"},{"$f":"+G147","v":0},{"$f":"+H147","v":0},{"$f":"+I147","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK148","v":"Qty"},"[Service]","[Price]",{"$f":"IF(S148=\"\",\"-\",IFERROR((S148/R148-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F147","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K147*K148/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S149=\"\",\"-\",IFERROR((S149/R149-1)*(R149/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D147+1","v":28},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S150=\"\",\"-\",IFERROR((S150/R150-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F150","v":"[Service]"},{"$f":"+G150","v":0},{"$f":"+H150","v":0},{"$f":"+I150","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S151=\"\",\"-\",IFERROR((S151/R151-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F150","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K150*K151/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S152=\"\",\"-\",IFERROR((S152/R152-1)*(R152/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D150+1","v":29},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S153=\"\",\"-\",IFERROR((S153/R153-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F153","v":"[Service]"},{"$f":"+G153","v":0},{"$f":"+H153","v":0},{"$f":"+I153","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S154=\"\",\"-\",IFERROR((S154/R154-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F153","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K153*K154/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S155=\"\",\"-\",IFERROR((S155/R155-1)*(R155/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D153+1","v":30},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S156=\"\",\"-\",IFERROR((S156/R156-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F156","v":"[Service]"},{"$f":"+G156","v":0},{"$f":"+H156","v":0},{"$f":"+I156","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S157=\"\",\"-\",IFERROR((S157/R157-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F156","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K156*K157/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S158=\"\",\"-\",IFERROR((S158/R158-1)*(R158/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D156+1","v":31},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S159=\"\",\"-\",IFERROR((S159/R159-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F159","v":"[Service]"},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S160=\"\",\"-\",IFERROR((S160/R160-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F159","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K159*K160/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S161=\"\",\"-\",IFERROR((S161/R161-1)*(R161/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D159+1","v":32},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S162=\"\",\"-\",IFERROR((S162/R162-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F162","v":"[Service]"},{"$f":"+G162","v":0},{"$f":"+H162","v":0},{"$f":"+I162","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S163=\"\",\"-\",IFERROR((S163/R163-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F162","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K162*K163/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S164=\"\",\"-\",IFERROR((S164/R164-1)*(R164/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D162+1","v":33},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S165=\"\",\"-\",IFERROR((S165/R165-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F165","v":"[Service]"},{"$f":"+G165","v":0},{"$f":"+H165","v":0},{"$f":"+I165","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S166=\"\",\"-\",IFERROR((S166/R166-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F165","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K165*K166/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S167=\"\",\"-\",IFERROR((S167/R167-1)*(R167/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D165+1","v":34},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S168=\"\",\"-\",IFERROR((S168/R168-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F168","v":"[Service]"},{"$f":"+G168","v":0},{"$f":"+H168","v":0},{"$f":"+I168","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S169=\"\",\"-\",IFERROR((S169/R169-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F168","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K168*K169/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S170=\"\",\"-\",IFERROR((S170/R170-1)*(R170/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D168+1","v":35},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S171=\"\",\"-\",IFERROR((S171/R171-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F171","v":"[Service]"},{"$f":"+G171","v":0},{"$f":"+H171","v":0},{"$f":"+I171","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S172=\"\",\"-\",IFERROR((S172/R172-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F171","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K171*K172/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S173=\"\",\"-\",IFERROR((S173/R173-1)*(R173/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D171+1","v":36},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S174=\"\",\"-\",IFERROR((S174/R174-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F174","v":"[Service]"},{"$f":"+G174","v":0},{"$f":"+H174","v":0},{"$f":"+I174","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S175=\"\",\"-\",IFERROR((S175/R175-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F174","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K174*K175/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S176=\"\",\"-\",IFERROR((S176/R176-1)*(R176/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D174+1","v":37},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S177=\"\",\"-\",IFERROR((S177/R177-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F177","v":"[Service]"},{"$f":"+G177","v":0},{"$f":"+H177","v":0},{"$f":"+I177","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S178=\"\",\"-\",IFERROR((S178/R178-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F177","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K177*K178/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S179=\"\",\"-\",IFERROR((S179/R179-1)*(R179/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D177+1","v":38},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S180=\"\",\"-\",IFERROR((S180/R180-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F180","v":"[Service]"},{"$f":"+G180","v":0},{"$f":"+H180","v":0},{"$f":"+I180","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S181=\"\",\"-\",IFERROR((S181/R181-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F180","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K180*K181/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S182=\"\",\"-\",IFERROR((S182/R182-1)*(R182/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D180+1","v":39},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S183=\"\",\"-\",IFERROR((S183/R183-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F183","v":"[Service]"},{"$f":"+G183","v":0},{"$f":"+H183","v":0},{"$f":"+I183","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S184=\"\",\"-\",IFERROR((S184/R184-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F183","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K183*K184/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S185=\"\",\"-\",IFERROR((S185/R185-1)*(R185/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D183+1","v":40},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S186=\"\",\"-\",IFERROR((S186/R186-1)*(R188/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F186","v":"[Service]"},{"$f":"+G186","v":0},{"$f":"+H186","v":0},{"$f":"+I186","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S187=\"\",\"-\",IFERROR((S187/R187-1)*(R188/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F186","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K186*K187/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S188=\"\",\"-\",IFERROR((S188/R188-1)*(R188/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D186+1","v":41},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S189=\"\",\"-\",IFERROR((S189/R189-1)*(R191/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F189","v":"[Service]"},{"$f":"+G189","v":0},{"$f":"+H189","v":0},{"$f":"+I189","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S190=\"\",\"-\",IFERROR((S190/R190-1)*(R191/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F189","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K189*K190/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S191=\"\",\"-\",IFERROR((S191/R191-1)*(R191/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D189+1","v":42},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S192=\"\",\"-\",IFERROR((S192/R192-1)*(R194/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F192","v":"[Service]"},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S193=\"\",\"-\",IFERROR((S193/R193-1)*(R194/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F192","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K192*K193/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S194=\"\",\"-\",IFERROR((S194/R194-1)*(R194/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D192+1","v":43},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S195=\"\",\"-\",IFERROR((S195/R195-1)*(R197/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F195","v":"[Service]"},{"$f":"+G195","v":0},{"$f":"+H195","v":0},{"$f":"+I195","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S196=\"\",\"-\",IFERROR((S196/R196-1)*(R197/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK196","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F195","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K195*K196/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E197","v":"Rev"},{"$f":"F197","v":"[Service]"},{"$f":"I197","v":"[Price]"},{"$f":"IF(S197=\"\",\"-\",IFERROR(S197/R197-1,\"-\"))","v":"-"},{"$f":"IF(T197=\"\",\"-\",IFERROR(T197/S197-1,\"-\"))","v":"-"},{"$f":"IF(U197=\"\",\"-\",IFERROR(U197/T197-1,\"-\"))","v":"-"},{"$f":"IF(V197=\"\",\"-\",IFERROR(V197/U197-1,\"-\"))","v":"-"},{"$f":"IF(W197=\"\",\"-\",IFERROR(W197/V197-1,\"-\"))","v":"-"},{"$f":"IF(X197=\"\",\"-\",IFERROR(X197/W197-1,\"-\"))","v":"-"},{"$f":"IF(Y197=\"\",\"-\",IFERROR(Y197/X197-1,\"-\"))","v":"-"},{"$f":"IF(Z197=\"\",\"-\",IFERROR(Z197/Y197-1,\"-\"))","v":"-"},{"$f":"IF(AA197=\"\",\"-\",IFERROR(AA197/Z197-1,\"-\"))","v":"-"},{"$f":"IF(AB197=\"\",\"-\",IFERROR(AB197/AA197-1,\"-\"))","v":"-"},{"$f":"IF(AC197=\"\",\"-\",IFERROR(AC197/AB197-1,\"-\"))","v":"-"},{"$f":"IF(AD197=\"\",\"-\",IFERROR(AD197/AC197-1,\"-\"))","v":"-"},{"$f":"IF(AE197=\"\",\"-\",IFERROR(AE197/AD197-1,\"-\"))","v":"-"},{"$f":"IF(AF197=\"\",\"-\",IFERROR(AF197/AE197-1,\"-\"))","v":"-"},{"$f":"IF(AG197=\"\",\"-\",IFERROR(AG197/AF197-1,\"-\"))","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IF(S197=\"\",\"-\",IFERROR((S197/R197-1)*(R197/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-",{"$f":"IF(AB197=\"\",\"-\",IFERROR((AB197/$W197)^(1/CC$65)-1,\"-\"))","v":"-"},"-","-","-"]
[null,null,null,{"$f":"D195+1","v":44},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S198=\"\",\"-\",IFERROR((S198/R198-1)*(R200/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(Y198=\"\",\"-\",IFERROR((Y198/$W198)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z198=\"\",\"-\",IFERROR((Z198/$X198)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,null,"Qty",{"$f":"+F198","v":"[Service]"},{"$f":"+G198","v":0},{"$f":"+H198","v":0},{"$f":"+I198","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S199=\"\",\"-\",IFERROR((S199/R199-1)*(R200/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F198","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K198*K199/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S200=\"\",\"-\",IFERROR((S200/R200-1)*(R200/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D198+1","v":45},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S201=\"\",\"-\",IFERROR((S201/R201-1)*(R203/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F201","v":"[Service]"},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S202=\"\",\"-\",IFERROR((S202/R202-1)*(R203/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F201","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K201*K202/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S203=\"\",\"-\",IFERROR((S203/R203-1)*(R203/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D201+1","v":46},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S204=\"\",\"-\",IFERROR((S204/R204-1)*(R206/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F204","v":"[Service]"},{"$f":"+G204","v":0},{"$f":"+H204","v":0},{"$f":"+I204","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S205=\"\",\"-\",IFERROR((S205/R205-1)*(R206/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F204","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K204*K205/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S206=\"\",\"-\",IFERROR((S206/R206-1)*(R206/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D204+1","v":47},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S207=\"\",\"-\",IFERROR((S207/R207-1)*(R209/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F207","v":"[Service]"},{"$f":"+G207","v":0},{"$f":"+H207","v":0},{"$f":"+I207","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S208=\"\",\"-\",IFERROR((S208/R208-1)*(R209/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F207","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K207*K208/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S209=\"\",\"-\",IFERROR((S209/R209-1)*(R209/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D207+1","v":48},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S210=\"\",\"-\",IFERROR((S210/R210-1)*(R212/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F210","v":"[Service]"},{"$f":"+G210","v":0},{"$f":"+H210","v":0},{"$f":"+I210","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S211=\"\",\"-\",IFERROR((S211/R211-1)*(R212/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F210","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K210*K211/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK212","v":"Rev"},"[Service]","[Price]",{"$f":"IF(S212=\"\",\"-\",IFERROR((S212/R212-1)*(R212/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D210+1","v":49},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S213=\"\",\"-\",IFERROR((S213/R213-1)*(R215/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F213","v":"[Service]"},{"$f":"+G213","v":0},{"$f":"+H213","v":0},{"$f":"+I213","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S214=\"\",\"-\",IFERROR((S214/R214-1)*(R215/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F213","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K213*K214/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S215=\"\",\"-\",IFERROR((S215/R215-1)*(R215/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D213+1","v":50},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S216=\"\",\"-\",IFERROR((S216/R216-1)*(R218/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F216","v":"[Service]"},{"$f":"+G216","v":0},{"$f":"+H216","v":0},{"$f":"+I216","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S217=\"\",\"-\",IFERROR((S217/R217-1)*(R218/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F216","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K216*K217/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S218=\"\",\"-\",IFERROR((S218/R218-1)*(R218/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D216+1","v":51},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S219=\"\",\"-\",IFERROR((S219/R219-1)*(R221/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F219","v":"[Service]"},{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S220=\"\",\"-\",IFERROR((S220/R220-1)*(R221/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F219","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K219*K220/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S221=\"\",\"-\",IFERROR((S221/R221-1)*(R221/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D219+1","v":52},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S222=\"\",\"-\",IFERROR((S222/R222-1)*(R224/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F222","v":"[Service]"},{"$f":"+G222","v":0},{"$f":"+H222","v":0},{"$f":"+I222","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S223=\"\",\"-\",IFERROR((S223/R223-1)*(R224/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F222","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K222*K223/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S224=\"\",\"-\",IFERROR((S224/R224-1)*(R224/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D222+1","v":53},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S225=\"\",\"-\",IFERROR((S225/R225-1)*(R227/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F225","v":"[Service]"},{"$f":"+G225","v":0},{"$f":"+H225","v":0},{"$f":"+I225","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S226=\"\",\"-\",IFERROR((S226/R226-1)*(R227/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F225","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K225*K226/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S227=\"\",\"-\",IFERROR((S227/R227-1)*(R227/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D225+1","v":54},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S228=\"\",\"-\",IFERROR((S228/R228-1)*(R230/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F228","v":"[Service]"},{"$f":"+G228","v":0},{"$f":"+H228","v":0},{"$f":"+I228","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S229=\"\",\"-\",IFERROR((S229/R229-1)*(R230/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F228","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K228*K229/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S230=\"\",\"-\",IFERROR((S230/R230-1)*(R230/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D228+1","v":55},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S231=\"\",\"-\",IFERROR((S231/R231-1)*(R233/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F231","v":"[Service]"},{"$f":"+G231","v":0},{"$f":"+H231","v":0},{"$f":"+I231","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S232=\"\",\"-\",IFERROR((S232/R232-1)*(R233/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F231","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K231*K232/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S233=\"\",\"-\",IFERROR((S233/R233-1)*(R233/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D231+1","v":56},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S234=\"\",\"-\",IFERROR((S234/R234-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F234","v":"[Service]"},{"$f":"+G234","v":0},{"$f":"+H234","v":0},{"$f":"+I234","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S235=\"\",\"-\",IFERROR((S235/R235-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F234","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K234*K235/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S236=\"\",\"-\",IFERROR((S236/R236-1)*(R236/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D234+1","v":57},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S237=\"\",\"-\",IFERROR((S237/R237-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F237","v":"[Service]"},{"$f":"+G237","v":0},{"$f":"+H237","v":0},{"$f":"+I237","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S238=\"\",\"-\",IFERROR((S238/R238-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F237","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K237*K238/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S239=\"\",\"-\",IFERROR((S239/R239-1)*(R239/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D237+1","v":58},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S240=\"\",\"-\",IFERROR((S240/R240-1)*(R242/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F240","v":"[Service]"},{"$f":"+G240","v":0},{"$f":"+H240","v":0},{"$f":"+I240","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S241=\"\",\"-\",IFERROR((S241/R241-1)*(R242/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F240","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K240*K241/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S242=\"\",\"-\",IFERROR((S242/R242-1)*(R242/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D240+1","v":59},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S243=\"\",\"-\",IFERROR((S243/R243-1)*(R245/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F243","v":"[Service]"},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S244=\"\",\"-\",IFERROR((S244/R244-1)*(R245/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F243","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K243*K244/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S245=\"\",\"-\",IFERROR((S245/R245-1)*(R245/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D243+1","v":60},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S246=\"\",\"-\",IFERROR((S246/R246-1)*(R248/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F246","v":"[Service]"},{"$f":"+G246","v":0},{"$f":"+H246","v":0},{"$f":"+I246","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S247=\"\",\"-\",IFERROR((S247/R247-1)*(R248/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F246","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K246*K247/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S248=\"\",\"-\",IFERROR((S248/R248-1)*(R248/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D246+1","v":61},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S249=\"\",\"-\",IFERROR((S249/R249-1)*(R251/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F249","v":"[Service]"},{"$f":"+G249","v":0},{"$f":"+H249","v":0},{"$f":"+I249","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S250=\"\",\"-\",IFERROR((S250/R250-1)*(R251/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F249","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K249*K250/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S251=\"\",\"-\",IFERROR((S251/R251-1)*(R251/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D249+1","v":62},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S252=\"\",\"-\",IFERROR((S252/R252-1)*(R254/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F252","v":"[Service]"},{"$f":"+G252","v":0},{"$f":"+H252","v":0},{"$f":"+I252","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S253=\"\",\"-\",IFERROR((S253/R253-1)*(R254/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F252","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K252*K253/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S254=\"\",\"-\",IFERROR((S254/R254-1)*(R254/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D252+1","v":63},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S255=\"\",\"-\",IFERROR((S255/R255-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F255","v":"[Service]"},{"$f":"+G255","v":0},{"$f":"+H255","v":0},{"$f":"+I255","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S256=\"\",\"-\",IFERROR((S256/R256-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F255","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K255*K256/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S257=\"\",\"-\",IFERROR((S257/R257-1)*(R257/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D255+1","v":64},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S258=\"\",\"-\",IFERROR((S258/R258-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F258","v":"[Service]"},{"$f":"+G258","v":0},{"$f":"+H258","v":0},{"$f":"+I258","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S259=\"\",\"-\",IFERROR((S259/R259-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F258","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K258*K259/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S260=\"\",\"-\",IFERROR((S260/R260-1)*(R260/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK260","v":"Rev"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[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,{"$f":"E261","v":"Price"},{"$f":"F261","v":"[Service]"},{"$f":"I261","v":"[Price]"},{"$f":"IF(S261=\"\",\"-\",IFERROR(S261/R261-1,\"-\"))","v":"-"},{"$f":"IF(T261=\"\",\"-\",IFERROR(T261/S261-1,\"-\"))","v":"-"},{"$f":"IF(U261=\"\",\"-\",IFERROR(U261/T261-1,\"-\"))","v":"-"},{"$f":"IF(V261=\"\",\"-\",IFERROR(V261/U261-1,\"-\"))","v":"-"},{"$f":"IF(W261=\"\",\"-\",IFERROR(W261/V261-1,\"-\"))","v":"-"},{"$f":"IF(X261=\"\",\"-\",IFERROR(X261/W261-1,\"-\"))","v":"-"},{"$f":"IF(Y261=\"\",\"-\",IFERROR(Y261/X261-1,\"-\"))","v":"-"},{"$f":"IF(Z261=\"\",\"-\",IFERROR(Z261/Y261-1,\"-\"))","v":"-"},{"$f":"IF(AA261=\"\",\"-\",IFERROR(AA261/Z261-1,\"-\"))","v":"-"},{"$f":"IF(AB261=\"\",\"-\",IFERROR(AB261/AA261-1,\"-\"))","v":"-"},{"$f":"IF(AC261=\"\",\"-\",IFERROR(AC261/AB261-1,\"-\"))","v":"-"},{"$f":"IF(AD261=\"\",\"-\",IFERROR(AD261/AC261-1,\"-\"))","v":"-"},{"$f":"IF(AE261=\"\",\"-\",IFERROR(AE261/AD261-1,\"-\"))","v":"-"},{"$f":"IF(AF261=\"\",\"-\",IFERROR(AF261/AE261-1,\"-\"))","v":"-"},{"$f":"IF(AG261=\"\",\"-\",IFERROR(AG261/AF261-1,\"-\"))","v":"-"},null,"Price","[Service]","[Price]",{"$f":"IF(S261=\"\",\"-\",IFERROR((S261/R261-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F261","v":"[Service]"},{"$f":"+G261","v":0},{"$f":"+H261","v":0},{"$f":"+I261","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S262=\"\",\"-\",IFERROR((S262/R262-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(Y262=\"\",\"-\",IFERROR((Y262/$W262)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z262=\"\",\"-\",IFERROR((Z262/$X262)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,null,"Rev",{"$f":"+F261","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K261*K262/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S263=\"\",\"-\",IFERROR((S263/R263-1)*(R263/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D261+1","v":66},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S264=\"\",\"-\",IFERROR((S264/R264-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F264","v":"[Service]"},{"$f":"+G264","v":0},{"$f":"+H264","v":0},{"$f":"+I264","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S265=\"\",\"-\",IFERROR((S265/R265-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F264","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K264*K265/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S266=\"\",\"-\",IFERROR((S266/R266-1)*(R266/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D264+1","v":67},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S267=\"\",\"-\",IFERROR((S267/R267-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F267","v":"[Service]"},{"$f":"+G267","v":0},{"$f":"+H267","v":0},{"$f":"+I267","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S268=\"\",\"-\",IFERROR((S268/R268-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F267","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K267*K268/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S269=\"\",\"-\",IFERROR((S269/R269-1)*(R269/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D267+1","v":68},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S270=\"\",\"-\",IFERROR((S270/R270-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F270","v":"[Service]"},{"$f":"+G270","v":0},{"$f":"+H270","v":0},{"$f":"+I270","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S271=\"\",\"-\",IFERROR((S271/R271-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F270","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K270*K271/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S272=\"\",\"-\",IFERROR((S272/R272-1)*(R272/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D270+1","v":69},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S273=\"\",\"-\",IFERROR((S273/R273-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F273","v":"[Service]"},{"$f":"+G273","v":0},{"$f":"+H273","v":0},{"$f":"+I273","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S274=\"\",\"-\",IFERROR((S274/R274-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F273","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K273*K274/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S275=\"\",\"-\",IFERROR((S275/R275-1)*(R275/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D273+1","v":70},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK276","v":"Price"},"[Service]","[Price]",{"$f":"IF(S276=\"\",\"-\",IFERROR((S276/R276-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F276","v":"[Service]"},{"$f":"+G276","v":0},{"$f":"+H276","v":0},{"$f":"+I276","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S277=\"\",\"-\",IFERROR((S277/R277-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F276","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K276*K277/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S278=\"\",\"-\",IFERROR((S278/R278-1)*(R278/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D276+1","v":71},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S279=\"\",\"-\",IFERROR((S279/R279-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F279","v":"[Service]"},{"$f":"+G279","v":0},{"$f":"+H279","v":0},{"$f":"+I279","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S280=\"\",\"-\",IFERROR((S280/R280-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F279","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K279*K280/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S281=\"\",\"-\",IFERROR((S281/R281-1)*(R281/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D279+1","v":72},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S282=\"\",\"-\",IFERROR((S282/R282-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F282","v":"[Service]"},{"$f":"+G282","v":0},{"$f":"+H282","v":0},{"$f":"+I282","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S283=\"\",\"-\",IFERROR((S283/R283-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F282","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K282*K283/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S284=\"\",\"-\",IFERROR((S284/R284-1)*(R284/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D282+1","v":73},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S285=\"\",\"-\",IFERROR((S285/R285-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F285","v":"[Service]"},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S286=\"\",\"-\",IFERROR((S286/R286-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F285","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K285*K286/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S287=\"\",\"-\",IFERROR((S287/R287-1)*(R287/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D285+1","v":74},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S288=\"\",\"-\",IFERROR((S288/R288-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F288","v":"[Service]"},{"$f":"+G288","v":0},{"$f":"+H288","v":0},{"$f":"+I288","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S289=\"\",\"-\",IFERROR((S289/R289-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F288","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K288*K289/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S290=\"\",\"-\",IFERROR((S290/R290-1)*(R290/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D288+1","v":75},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S291=\"\",\"-\",IFERROR((S291/R291-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F291","v":"[Service]"},{"$f":"+G291","v":0},{"$f":"+H291","v":0},{"$f":"+I291","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S292=\"\",\"-\",IFERROR((S292/R292-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F291","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K291*K292/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S293=\"\",\"-\",IFERROR((S293/R293-1)*(R293/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D291+1","v":76},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S294=\"\",\"-\",IFERROR((S294/R294-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F294","v":"[Service]"},{"$f":"+G294","v":0},{"$f":"+H294","v":0},{"$f":"+I294","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S295=\"\",\"-\",IFERROR((S295/R295-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F294","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K294*K295/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S296=\"\",\"-\",IFERROR((S296/R296-1)*(R296/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D294+1","v":77},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S297=\"\",\"-\",IFERROR((S297/R297-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F297","v":"[Service]"},{"$f":"+G297","v":0},{"$f":"+H297","v":0},{"$f":"+I297","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S298=\"\",\"-\",IFERROR((S298/R298-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F297","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K297*K298/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S299=\"\",\"-\",IFERROR((S299/R299-1)*(R299/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D297+1","v":78},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S300=\"\",\"-\",IFERROR((S300/R300-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F300","v":"[Service]"},{"$f":"+G300","v":0},{"$f":"+H300","v":0},{"$f":"+I300","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S301=\"\",\"-\",IFERROR((S301/R301-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F300","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K300*K301/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S302=\"\",\"-\",IFERROR((S302/R302-1)*(R302/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D300+1","v":79},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S303=\"\",\"-\",IFERROR((S303/R303-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F303","v":"[Service]"},{"$f":"+G303","v":0},{"$f":"+H303","v":0},{"$f":"+I303","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S304=\"\",\"-\",IFERROR((S304/R304-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F303","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K303*K304/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S305=\"\",\"-\",IFERROR((S305/R305-1)*(R305/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D303+1","v":80},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S306=\"\",\"-\",IFERROR((S306/R306-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F306","v":"[Service]"},{"$f":"+G306","v":0},{"$f":"+H306","v":0},{"$f":"+I306","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S307=\"\",\"-\",IFERROR((S307/R307-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F306","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K306*K307/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S308=\"\",\"-\",IFERROR((S308/R308-1)*(R308/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D306+1","v":81},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S309=\"\",\"-\",IFERROR((S309/R309-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F309","v":"[Service]"},{"$f":"+G309","v":0},{"$f":"+H309","v":0},{"$f":"+I309","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S310=\"\",\"-\",IFERROR((S310/R310-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F309","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K309*K310/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S311=\"\",\"-\",IFERROR((S311/R311-1)*(R311/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D309+1","v":82},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S312=\"\",\"-\",IFERROR((S312/R312-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F312","v":"[Service]"},{"$f":"+G312","v":0},{"$f":"+H312","v":0},{"$f":"+I312","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S313=\"\",\"-\",IFERROR((S313/R313-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F312","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K312*K313/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S314=\"\",\"-\",IFERROR((S314/R314-1)*(R314/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D312+1","v":83},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S315=\"\",\"-\",IFERROR((S315/R315-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F315","v":"[Service]"},{"$f":"+G315","v":0},{"$f":"+H315","v":0},{"$f":"+I315","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S316=\"\",\"-\",IFERROR((S316/R316-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F315","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K315*K316/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S317=\"\",\"-\",IFERROR((S317/R317-1)*(R317/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D315+1","v":84},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S318=\"\",\"-\",IFERROR((S318/R318-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F318","v":"[Service]"},{"$f":"+G318","v":0},{"$f":"+H318","v":0},{"$f":"+I318","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S319=\"\",\"-\",IFERROR((S319/R319-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F318","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K318*K319/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S320=\"\",\"-\",IFERROR((S320/R320-1)*(R320/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D318+1","v":85},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S321=\"\",\"-\",IFERROR((S321/R321-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F321","v":"[Service]"},{"$f":"+G321","v":0},{"$f":"+H321","v":0},{"$f":"+I321","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S322=\"\",\"-\",IFERROR((S322/R322-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F321","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K321*K322/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S323=\"\",\"-\",IFERROR((S323/R323-1)*(R323/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D321+1","v":86},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S324=\"\",\"-\",IFERROR((S324/R324-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK324","v":"Price"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[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,{"$f":"E325","v":"Qty"},{"$f":"F325","v":"[Service]"},{"$f":"I325","v":"[Price]"},{"$f":"IF(S325=\"\",\"-\",IFERROR(S325/R325-1,\"-\"))","v":"-"},{"$f":"IF(T325=\"\",\"-\",IFERROR(T325/S325-1,\"-\"))","v":"-"},{"$f":"IF(U325=\"\",\"-\",IFERROR(U325/T325-1,\"-\"))","v":"-"},{"$f":"IF(V325=\"\",\"-\",IFERROR(V325/U325-1,\"-\"))","v":"-"},{"$f":"IF(W325=\"\",\"-\",IFERROR(W325/V325-1,\"-\"))","v":"-"},{"$f":"IF(X325=\"\",\"-\",IFERROR(X325/W325-1,\"-\"))","v":"-"},{"$f":"IF(Y325=\"\",\"-\",IFERROR(Y325/X325-1,\"-\"))","v":"-"},{"$f":"IF(Z325=\"\",\"-\",IFERROR(Z325/Y325-1,\"-\"))","v":"-"},{"$f":"IF(AA325=\"\",\"-\",IFERROR(AA325/Z325-1,\"-\"))","v":"-"},{"$f":"IF(AB325=\"\",\"-\",IFERROR(AB325/AA325-1,\"-\"))","v":"-"},{"$f":"IF(AC325=\"\",\"-\",IFERROR(AC325/AB325-1,\"-\"))","v":"-"},{"$f":"IF(AD325=\"\",\"-\",IFERROR(AD325/AC325-1,\"-\"))","v":"-"},{"$f":"IF(AE325=\"\",\"-\",IFERROR(AE325/AD325-1,\"-\"))","v":"-"},{"$f":"IF(AF325=\"\",\"-\",IFERROR(AF325/AE325-1,\"-\"))","v":"-"},{"$f":"IF(AG325=\"\",\"-\",IFERROR(AG325/AF325-1,\"-\"))","v":"-"},null,"Qty","[Service]","[Price]",{"$f":"IF(S325=\"\",\"-\",IFERROR((S325/R325-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-",{"$f":"IF(AB325=\"\",\"-\",IFERROR((AB325/$W325)^(1/CC$65)-1,\"-\"))","v":"-"},"-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F324","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K324*K325/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S326=\"\",\"-\",IFERROR((S326/R326-1)*(R326/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(Y326=\"\",\"-\",IFERROR((Y326/$W326)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z326=\"\",\"-\",IFERROR((Z326/$X326)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,{"$f":"D324+1","v":87},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S327=\"\",\"-\",IFERROR((S327/R327-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F327","v":"[Service]"},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S328=\"\",\"-\",IFERROR((S328/R328-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F327","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K327*K328/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S329=\"\",\"-\",IFERROR((S329/R329-1)*(R329/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D327+1","v":88},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S330=\"\",\"-\",IFERROR((S330/R330-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F330","v":"[Service]"},{"$f":"+G330","v":0},{"$f":"+H330","v":0},{"$f":"+I330","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S331=\"\",\"-\",IFERROR((S331/R331-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F330","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K330*K331/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S332=\"\",\"-\",IFERROR((S332/R332-1)*(R332/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D330+1","v":89},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S333=\"\",\"-\",IFERROR((S333/R333-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F333","v":"[Service]"},{"$f":"+G333","v":0},{"$f":"+H333","v":0},{"$f":"+I333","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S334=\"\",\"-\",IFERROR((S334/R334-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F333","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K333*K334/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S335=\"\",\"-\",IFERROR((S335/R335-1)*(R335/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D333+1","v":90},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S336=\"\",\"-\",IFERROR((S336/R336-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F336","v":"[Service]"},{"$f":"+G336","v":0},{"$f":"+H336","v":0},{"$f":"+I336","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S337=\"\",\"-\",IFERROR((S337/R337-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F336","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K336*K337/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S338=\"\",\"-\",IFERROR((S338/R338-1)*(R338/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D336+1","v":91},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S339=\"\",\"-\",IFERROR((S339/R339-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F339","v":"[Service]"},{"$f":"+G339","v":0},{"$f":"+H339","v":0},{"$f":"+I339","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK340","v":"Qty"},"[Service]","[Price]",{"$f":"IF(S340=\"\",\"-\",IFERROR((S340/R340-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F339","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K339*K340/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S341=\"\",\"-\",IFERROR((S341/R341-1)*(R341/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D339+1","v":92},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S342=\"\",\"-\",IFERROR((S342/R342-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F342","v":"[Service]"},{"$f":"+G342","v":0},{"$f":"+H342","v":0},{"$f":"+I342","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S343=\"\",\"-\",IFERROR((S343/R343-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F342","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K342*K343/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S344=\"\",\"-\",IFERROR((S344/R344-1)*(R344/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D342+1","v":93},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S345=\"\",\"-\",IFERROR((S345/R345-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F345","v":"[Service]"},{"$f":"+G345","v":0},{"$f":"+H345","v":0},{"$f":"+I345","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S346=\"\",\"-\",IFERROR((S346/R346-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F345","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K345*K346/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S347=\"\",\"-\",IFERROR((S347/R347-1)*(R347/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D345+1","v":94},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S348=\"\",\"-\",IFERROR((S348/R348-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F348","v":"[Service]"},{"$f":"+G348","v":0},{"$f":"+H348","v":0},{"$f":"+I348","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S349=\"\",\"-\",IFERROR((S349/R349-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F348","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K348*K349/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S350=\"\",\"-\",IFERROR((S350/R350-1)*(R350/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D348+1","v":95},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S351=\"\",\"-\",IFERROR((S351/R351-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F351","v":"[Service]"},{"$f":"+G351","v":0},{"$f":"+H351","v":0},{"$f":"+I351","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S352=\"\",\"-\",IFERROR((S352/R352-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F351","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K351*K352/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S353=\"\",\"-\",IFERROR((S353/R353-1)*(R353/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D351+1","v":96},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S354=\"\",\"-\",IFERROR((S354/R354-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F354","v":"[Service]"},{"$f":"+G354","v":0},{"$f":"+H354","v":0},{"$f":"+I354","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S355=\"\",\"-\",IFERROR((S355/R355-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F354","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K354*K355/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S356=\"\",\"-\",IFERROR((S356/R356-1)*(R356/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D354+1","v":97},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S357=\"\",\"-\",IFERROR((S357/R357-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F357","v":"[Service]"},{"$f":"+G357","v":0},{"$f":"+H357","v":0},{"$f":"+I357","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S358=\"\",\"-\",IFERROR((S358/R358-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F357","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K357*K358/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S359=\"\",\"-\",IFERROR((S359/R359-1)*(R359/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D357+1","v":98},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S360=\"\",\"-\",IFERROR((S360/R360-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F360","v":"[Service]"},{"$f":"+G360","v":0},{"$f":"+H360","v":0},{"$f":"+I360","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S361=\"\",\"-\",IFERROR((S361/R361-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F360","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K360*K361/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S362=\"\",\"-\",IFERROR((S362/R362-1)*(R362/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D360+1","v":99},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S363=\"\",\"-\",IFERROR((S363/R363-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F363","v":"[Service]"},{"$f":"+G363","v":0},{"$f":"+H363","v":0},{"$f":"+I363","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S364=\"\",\"-\",IFERROR((S364/R364-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F363","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K363*K364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S365=\"\",\"-\",IFERROR((S365/R365-1)*(R365/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D363+1","v":100},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S366=\"\",\"-\",IFERROR((S366/R366-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F366","v":"[Service]"},{"$f":"+G366","v":0},{"$f":"+H366","v":0},{"$f":"+I366","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S367=\"\",\"-\",IFERROR((S367/R367-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F366","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K366*K367/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S368=\"\",\"-\",IFERROR((S368/R368-1)*(R368/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D366+1","v":101},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S369=\"\",\"-\",IFERROR((S369/R369-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F369","v":"[Service]"},{"$f":"+G369","v":0},{"$f":"+H369","v":0},{"$f":"+I369","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S370=\"\",\"-\",IFERROR((S370/R370-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F369","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K369*K370/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S371=\"\",\"-\",IFERROR((S371/R371-1)*(R371/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D369+1","v":102},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S372=\"\",\"-\",IFERROR((S372/R372-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F372","v":"[Service]"},{"$f":"+G372","v":0},{"$f":"+H372","v":0},{"$f":"+I372","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S373=\"\",\"-\",IFERROR((S373/R373-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F372","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K372*K373/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S374=\"\",\"-\",IFERROR((S374/R374-1)*(R374/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D372+1","v":103},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S375=\"\",\"-\",IFERROR((S375/R375-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F375","v":"[Service]"},{"$f":"+G375","v":0},{"$f":"+H375","v":0},{"$f":"+I375","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S376=\"\",\"-\",IFERROR((S376/R376-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F375","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K375*K376/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S377=\"\",\"-\",IFERROR((S377/R377-1)*(R377/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D375+1","v":104},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S378=\"\",\"-\",IFERROR((S378/R378-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F378","v":"[Service]"},{"$f":"+G378","v":0},{"$f":"+H378","v":0},{"$f":"+I378","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S379=\"\",\"-\",IFERROR((S379/R379-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F378","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K378*K379/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S380=\"\",\"-\",IFERROR((S380/R380-1)*(R380/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D378+1","v":105},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S381=\"\",\"-\",IFERROR((S381/R381-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F381","v":"[Service]"},{"$f":"+G381","v":0},{"$f":"+H381","v":0},{"$f":"+I381","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S382=\"\",\"-\",IFERROR((S382/R382-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F381","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K381*K382/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S383=\"\",\"-\",IFERROR((S383/R383-1)*(R383/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D381+1","v":106},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S384=\"\",\"-\",IFERROR((S384/R384-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F384","v":"[Service]"},{"$f":"+G384","v":0},{"$f":"+H384","v":0},{"$f":"+I384","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S385=\"\",\"-\",IFERROR((S385/R385-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F384","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K384*K385/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S386=\"\",\"-\",IFERROR((S386/R386-1)*(R386/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D384+1","v":107},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S387=\"\",\"-\",IFERROR((S387/R387-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F387","v":"[Service]"},{"$f":"+G387","v":0},{"$f":"+H387","v":0},{"$f":"+I387","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S388=\"\",\"-\",IFERROR((S388/R388-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK388","v":"Qty"},"[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F387","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K387*K388/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E389","v":"Rev"},{"$f":"F389","v":"[Service]"},{"$f":"I389","v":"[Price]"},{"$f":"IF(S389=\"\",\"-\",IFERROR(S389/R389-1,\"-\"))","v":"-"},{"$f":"IF(T389=\"\",\"-\",IFERROR(T389/S389-1,\"-\"))","v":"-"},{"$f":"IF(U389=\"\",\"-\",IFERROR(U389/T389-1,\"-\"))","v":"-"},{"$f":"IF(V389=\"\",\"-\",IFERROR(V389/U389-1,\"-\"))","v":"-"},{"$f":"IF(W389=\"\",\"-\",IFERROR(W389/V389-1,\"-\"))","v":"-"},{"$f":"IF(X389=\"\",\"-\",IFERROR(X389/W389-1,\"-\"))","v":"-"},{"$f":"IF(Y389=\"\",\"-\",IFERROR(Y389/X389-1,\"-\"))","v":"-"},{"$f":"IF(Z389=\"\",\"-\",IFERROR(Z389/Y389-1,\"-\"))","v":"-"},{"$f":"IF(AA389=\"\",\"-\",IFERROR(AA389/Z389-1,\"-\"))","v":"-"},{"$f":"IF(AB389=\"\",\"-\",IFERROR(AB389/AA389-1,\"-\"))","v":"-"},{"$f":"IF(AC389=\"\",\"-\",IFERROR(AC389/AB389-1,\"-\"))","v":"-"},{"$f":"IF(AD389=\"\",\"-\",IFERROR(AD389/AC389-1,\"-\"))","v":"-"},{"$f":"IF(AE389=\"\",\"-\",IFERROR(AE389/AD389-1,\"-\"))","v":"-"},{"$f":"IF(AF389=\"\",\"-\",IFERROR(AF389/AE389-1,\"-\"))","v":"-"},{"$f":"IF(AG389=\"\",\"-\",IFERROR(AG389/AF389-1,\"-\"))","v":"-"},null,"Rev","[Service]","[Price]",{"$f":"IF(S389=\"\",\"-\",IFERROR((S389/R389-1)*(R389/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D387+1","v":108},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S390=\"\",\"-\",IFERROR((S390/R390-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(Y390=\"\",\"-\",IFERROR((Y390/$W390)^(1/BZ$65)-1,\"-\"))","v":"-"},"-","-","-",{"$f":"IF(Z390=\"\",\"-\",IFERROR((Z390/$X390)^(1/CD$65)-1,\"-\"))","v":"-"},"-","-"]
[null,null,null,null,"Qty",{"$f":"+F390","v":"[Service]"},{"$f":"+G390","v":0},{"$f":"+H390","v":0},{"$f":"+I390","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S391=\"\",\"-\",IFERROR((S391/R391-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F390","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K390*K391/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S392=\"\",\"-\",IFERROR((S392/R392-1)*(R392/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D390+1","v":109},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S393=\"\",\"-\",IFERROR((S393/R393-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F393","v":"[Service]"},{"$f":"+G393","v":0},{"$f":"+H393","v":0},{"$f":"+I393","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S394=\"\",\"-\",IFERROR((S394/R394-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F393","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K393*K394/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S395=\"\",\"-\",IFERROR((S395/R395-1)*(R395/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D393+1","v":110},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S396=\"\",\"-\",IFERROR((S396/R396-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F396","v":"[Service]"},{"$f":"+G396","v":0},{"$f":"+H396","v":0},{"$f":"+I396","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S397=\"\",\"-\",IFERROR((S397/R397-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F396","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K396*K397/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S398=\"\",\"-\",IFERROR((S398/R398-1)*(R398/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D396+1","v":111},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S399=\"\",\"-\",IFERROR((S399/R399-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F399","v":"[Service]"},{"$f":"+G399","v":0},{"$f":"+H399","v":0},{"$f":"+I399","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S400=\"\",\"-\",IFERROR((S400/R400-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F399","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K399*K400/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S401=\"\",\"-\",IFERROR((S401/R401-1)*(R401/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D399+1","v":112},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S402=\"\",\"-\",IFERROR((S402/R402-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F402","v":"[Service]"},{"$f":"+G402","v":0},{"$f":"+H402","v":0},{"$f":"+I402","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S403=\"\",\"-\",IFERROR((S403/R403-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F402","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K402*K403/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"AK404","v":"Rev"},"[Service]","[Price]",{"$f":"IF(S404=\"\",\"-\",IFERROR((S404/R404-1)*(R404/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D402+1","v":113},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S405=\"\",\"-\",IFERROR((S405/R405-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F405","v":"[Service]"},{"$f":"+G405","v":0},{"$f":"+H405","v":0},{"$f":"+I405","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S406=\"\",\"-\",IFERROR((S406/R406-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F405","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K405*K406/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S407=\"\",\"-\",IFERROR((S407/R407-1)*(R407/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D405+1","v":114},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S408=\"\",\"-\",IFERROR((S408/R408-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F408","v":"[Service]"},{"$f":"+G408","v":0},{"$f":"+H408","v":0},{"$f":"+I408","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]",{"$f":"IF(S409=\"\",\"-\",IFERROR(S409/R409-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S409=\"\",\"-\",IFERROR((S409/R409-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F408","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K408*K409/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S410=\"\",\"-\",IFERROR((S410/R410-1)*(R410/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D408+1","v":115},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S411=\"\",\"-\",IFERROR((S411/R411-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F411","v":"[Service]"},{"$f":"+G411","v":0},{"$f":"+H411","v":0},{"$f":"+I411","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S412=\"\",\"-\",IFERROR((S412/R412-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F411","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K411*K412/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S413=\"\",\"-\",IFERROR((S413/R413-1)*(R413/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D411+1","v":116},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S414=\"\",\"-\",IFERROR((S414/R414-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F414","v":"[Service]"},{"$f":"+G414","v":0},{"$f":"+H414","v":0},{"$f":"+I414","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S415=\"\",\"-\",IFERROR((S415/R415-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F414","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K414*K415/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S416=\"\",\"-\",IFERROR((S416/R416-1)*(R416/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D414+1","v":117},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S417=\"\",\"-\",IFERROR((S417/R417-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F417","v":"[Service]"},{"$f":"+G417","v":0},{"$f":"+H417","v":0},{"$f":"+I417","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S418=\"\",\"-\",IFERROR((S418/R418-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F417","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K417*K418/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S419=\"\",\"-\",IFERROR((S419/R419-1)*(R419/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D417+1","v":118},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S420=\"\",\"-\",IFERROR((S420/R420-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F420","v":"[Service]"},{"$f":"+G420","v":0},{"$f":"+H420","v":0},{"$f":"+I420","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S421=\"\",\"-\",IFERROR((S421/R421-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F420","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K420*K421/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S422=\"\",\"-\",IFERROR((S422/R422-1)*(R422/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D420+1","v":119},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S423=\"\",\"-\",IFERROR((S423/R423-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F423","v":"[Service]"},{"$f":"+G423","v":0},{"$f":"+H423","v":0},{"$f":"+I423","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S424=\"\",\"-\",IFERROR((S424/R424-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F423","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K423*K424/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S425=\"\",\"-\",IFERROR((S425/R425-1)*(R425/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D423+1","v":120},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]",{"$f":"IF(S426=\"\",\"-\",IFERROR(S426/R426-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S426=\"\",\"-\",IFERROR((S426/R426-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F426","v":"[Service]"},{"$f":"+G426","v":0},{"$f":"+H426","v":0},{"$f":"+I426","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S427=\"\",\"-\",IFERROR((S427/R427-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F426","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K426*K427/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S428=\"\",\"-\",IFERROR((S428/R428-1)*(R428/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D426+1","v":121},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S429=\"\",\"-\",IFERROR((S429/R429-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F429","v":"[Service]"},{"$f":"+G429","v":0},{"$f":"+H429","v":0},{"$f":"+I429","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S430=\"\",\"-\",IFERROR((S430/R430-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F429","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K429*K430/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S431=\"\",\"-\",IFERROR((S431/R431-1)*(R431/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D429+1","v":122},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S432=\"\",\"-\",IFERROR((S432/R432-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F432","v":"[Service]"},{"$f":"+G432","v":0},{"$f":"+H432","v":0},{"$f":"+I432","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S433=\"\",\"-\",IFERROR((S433/R433-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F432","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K432*K433/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S434=\"\",\"-\",IFERROR((S434/R434-1)*(R434/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D432+1","v":123},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S435=\"\",\"-\",IFERROR((S435/R435-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F435","v":"[Service]"},{"$f":"+G435","v":0},{"$f":"+H435","v":0},{"$f":"+I435","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S436=\"\",\"-\",IFERROR((S436/R436-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F435","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K435*K436/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S437=\"\",\"-\",IFERROR((S437/R437-1)*(R437/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D435+1","v":124},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S438=\"\",\"-\",IFERROR((S438/R438-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F438","v":"[Service]"},{"$f":"+G438","v":0},{"$f":"+H438","v":0},{"$f":"+I438","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S439=\"\",\"-\",IFERROR((S439/R439-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F438","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K438*K439/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S440=\"\",\"-\",IFERROR((S440/R440-1)*(R440/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"D438+1","v":125},"Price","[Service]",null,null,"[Price]","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]",{"$f":"IF(S441=\"\",\"-\",IFERROR((S441/R441-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Price","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Qty",{"$f":"+F441","v":"[Service]"},{"$f":"+G441","v":0},{"$f":"+H441","v":0},{"$f":"+I441","v":"[Price]"},"[Pricing Unit]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]",{"$f":"IF(S442=\"\",\"-\",IFERROR((S442/R442-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Qty","[Service]","[Price]","-","-","-","-","-","-","-"]
[null,null,null,null,"Rev",{"$f":"+F441","v":"[Service]"},0,0,"[Price]","$m",{"$f":"K441*K442/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Rev","[Service]","[Price]",{"$f":"IF(S443=\"\",\"-\",IFERROR(S443/R443-1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]",{"$f":"IF(S443=\"\",\"-\",IFERROR((S443/R443-1)*(R443/R$13),\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"Rev","[Service]","[Price]","-","-","-","-","-","-","-"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Tariff Revenue - By Service"]
[null,null,null,null,null,null,null,null,"Water",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},{"$f":"+SUMIFS(L$69:L$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Sewerage",null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Recycled Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Trade Waste",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Rural Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Bulk Water",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(AG$69:AG$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I453)","v":0}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K448:K453)","v":0},{"$f":"SUM(L448:L453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"+K13","v":0},{"$f":"+L13","v":0},0,0,0,0,0,{"$f":"+R13-R65","v":0},{"$f":"+S13-S65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+K455-K454","v":0},{"$f":"+L455-L454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K454=K465","v":true},{"$f":"+L454=L465","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[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,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$I$69:$I$444,$I461)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIFS(U$69:U$444,$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]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K461:K464)","v":0},{"$f":"SUM(L461:L464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR((K461+K463)/K465,\"\")","v":""},{"$f":"IFERROR((L461+L463)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR((K462+K464)/K465,\"\")","v":""},{"$f":"IFERROR((L462+L464)/L465,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[]
[]
["ESC ASSESSMENT"]
[]
[null,null,null,null,null,null,null,null,"4 - Tariff Revenue - By Service and Type"]
[null,null,null,null,null,null,null,null,{"$f":"I448","v":"Water"},null,{"$f":"SUM(K474:K477)","v":0},0,0,{"$f":"SUM(N474:N477)","v":0},0,0,0,0,{"$f":"SUM(S474:S477)","v":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$461","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$473,$I$69:$I$444,$I474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$462","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$463","v":"Revenue cap - Fixed "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"$I$464","v":"Revenue cap - Variable"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K473-K448","v":0},0,0,{"$f":"N473-N448","v":0},0,0,0,0,{"$f":"S473-S448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I449","v":"Sewerage"},null,{"$f":"SUM(K480:K483)","v":0},0,0,{"$f":"SUM(N480:N483)","v":0},0,0,0,0,{"$f":"SUM(S480:S483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$479,$I$69:$I$444,$I480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I475","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K479-K449","v":0},0,0,{"$f":"N479-N449","v":0},0,0,0,0,{"$f":"S479-S449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I450","v":"Recycled Water"},null,{"$f":"SUM(K486:K489)","v":0},0,0,{"$f":"SUM(N486:N489)","v":0},0,0,0,0,{"$f":"SUM(S486:S489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$485,$I$69:$I$444,$I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K485-K450","v":0},0,0,{"$f":"N485-N450","v":0},0,0,0,0,{"$f":"S485-S450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I451","v":"Trade Waste"},null,{"$f":"SUM(K492:K495)","v":0},0,0,{"$f":"SUM(N492:N495)","v":0},0,0,0,0,{"$f":"SUM(S492:S495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$491,$I$69:$I$444,$I492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K491-K451","v":0},0,0,{"$f":"N491-N451","v":0},0,0,0,0,{"$f":"S491-S451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I452","v":"Rural Water"},null,{"$f":"SUM(K498:K501)","v":0},0,0,{"$f":"SUM(N498:N501)","v":0},0,0,0,0,{"$f":"SUM(S498:S501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$497,$I$69:$I$444,$I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K497-K452","v":0},0,0,{"$f":"N497-N452","v":0},0,0,0,0,{"$f":"S497-S452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I453","v":"Bulk Water"},null,{"$f":"SUM(K504:K507)","v":0},0,0,{"$f":"SUM(N504:N507)","v":0},0,0,0,0,{"$f":"SUM(S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,{"$f":"+SUMIFS(K$69:K$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,{"$f":"+SUMIFS(N$69:N$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,{"$f":"+SUMIFS(S$69:S$444,$E$69:$E$444,$E$71,$F$69:$F$444,$I$503,$I$69:$I$444,$I504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K503-K453","v":0},0,0,{"$f":"N503-N453","v":0},0,0,0,0,{"$f":"S503-S453","v":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,{"$f":"SUM(K474:K477,K480:K483,K486:K489,K492:K495,K498:K501,K504:K507)","v":0},0,0,{"$f":"SUM(N474:N477,N480:N483,N486:N489,N492:N495,N498:N501,N504:N507)","v":0},0,0,0,0,{"$f":"SUM(S474:S477,S480:S483,S486:S489,S492:S495,S498:S501,S504:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Check",null,{"$f":"K509-K455","v":0},0,0,0,0,0,0,{"$f":"R509-R455","v":0},{"$f":"S509-S455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"I473","v":"Water"},null,{"$f":"IFERROR(K473/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R473/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S473/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I474","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K474/K$473,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R474/R$473,\"-\")","v":"-"},{"$f":"IFERROR(S474/S$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Price cap - Variable ",null,{"$f":"IFERROR(K475/K$473,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R475/R$473,\"-\")","v":"-"},{"$f":"IFERROR(S475/S$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Revenue cap - Fixed ",null,{"$f":"IFERROR(K476/K$473,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R476/R$473,\"-\")","v":"-"},{"$f":"IFERROR(S476/S$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Revenue cap - Variable",null,{"$f":"IFERROR(K477/K$473,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R477/R$473,\"-\")","v":"-"},{"$f":"IFERROR(S477/S$473,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K513+K515,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R513+R515,\"-\")","v":"-"},{"$f":"IFERROR(S513+S515,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K514+K516,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R514+R516,\"-\")","v":"-"},{"$f":"IFERROR(S514+S516,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I479","v":"Sewerage"},null,{"$f":"IFERROR(K479/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R479/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S479/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I480","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K480/K$479,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R480/R$479,\"-\")","v":"-"},{"$f":"IFERROR(S480/S$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I481","v":"Price cap - Variable "},null,{"$f":"IFERROR(K481/K$479,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R481/R$479,\"-\")","v":"-"},{"$f":"IFERROR(S481/S$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I482","v":"Revenue cap - Fixed "},null,{"$f":"IFERROR(K482/K$479,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R482/R$479,\"-\")","v":"-"},{"$f":"IFERROR(S482/S$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I483","v":"Revenue cap - Variable"},null,{"$f":"IFERROR(K483/K$479,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R483/R$479,\"-\")","v":"-"},{"$f":"IFERROR(S483/S$479,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K522+K524,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R522+R524,\"-\")","v":"-"},{"$f":"IFERROR(S522+S524,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K523+K525,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R523+R525,\"-\")","v":"-"},{"$f":"IFERROR(S523+S525,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I485","v":"Recycled Water"},null,{"$f":"IFERROR(K485/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R485/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S485/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I486","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K486/K$485,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R486/R$485,\"-\")","v":"-"},{"$f":"IFERROR(S486/S$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I487","v":"Price cap - Variable "},null,{"$f":"IFERROR(K487/K$485,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R487/R$485,\"-\")","v":"-"},{"$f":"IFERROR(S487/S$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I488","v":"Revenue cap - Fixed "},null,{"$f":"IFERROR(K488/K$485,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R488/R$485,\"-\")","v":"-"},{"$f":"IFERROR(S488/S$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I489","v":"Revenue cap - Variable"},null,{"$f":"IFERROR(K489/K$485,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R489/R$485,\"-\")","v":"-"},{"$f":"IFERROR(S489/S$485,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K531+K533,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R531+R533,\"-\")","v":"-"},{"$f":"IFERROR(S531+S533,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K532+K534,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R532+R534,\"-\")","v":"-"},{"$f":"IFERROR(S532+S534,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I491","v":"Trade Waste"},null,{"$f":"IFERROR(K491/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R491/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S491/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I492","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K492/K$491,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R492/R$491,\"-\")","v":"-"},{"$f":"IFERROR(S492/S$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I493","v":"Price cap - Variable "},null,{"$f":"IFERROR(K493/K$491,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R493/R$491,\"-\")","v":"-"},{"$f":"IFERROR(S493/S$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I494","v":"Revenue cap - Fixed "},null,{"$f":"IFERROR(K494/K$491,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R494/R$491,\"-\")","v":"-"},{"$f":"IFERROR(S494/S$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I495","v":"Revenue cap - Variable"},null,{"$f":"IFERROR(K495/K$491,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R495/R$491,\"-\")","v":"-"},{"$f":"IFERROR(S495/S$491,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K540+K542,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R540+R542,\"-\")","v":"-"},{"$f":"IFERROR(S540+S542,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K541+K543,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R541+R543,\"-\")","v":"-"},{"$f":"IFERROR(S541+S543,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I497","v":"Rural Water"},null,{"$f":"IFERROR(K497/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R497/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S497/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I498","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K498/K$497,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R498/R$497,\"-\")","v":"-"},{"$f":"IFERROR(S498/S$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I499","v":"Price cap - Variable "},null,{"$f":"IFERROR(K499/K$497,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R499/R$497,\"-\")","v":"-"},{"$f":"IFERROR(S499/S$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I500","v":"Revenue cap - Fixed "},null,{"$f":"IFERROR(K500/K$497,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R500/R$497,\"-\")","v":"-"},{"$f":"IFERROR(S500/S$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I501","v":"Revenue cap - Variable"},null,{"$f":"IFERROR(K501/K$497,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R501/R$497,\"-\")","v":"-"},{"$f":"IFERROR(S501/S$497,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K549+K551,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R549+R551,\"-\")","v":"-"},{"$f":"IFERROR(S549+S551,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K550+K552,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R550+R552,\"-\")","v":"-"},{"$f":"IFERROR(S550+S552,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I503","v":"Bulk Water"},null,{"$f":"IFERROR(K503/K$509,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R503/R$509,\"-\")","v":"-"},{"$f":"IFERROR(S503/S$509,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I504","v":"Price cap - Fixed"},null,{"$f":"IFERROR(K504/K$503,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R504/R$503,\"-\")","v":"-"},{"$f":"IFERROR(S504/S$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I505","v":"Price cap - Variable "},null,{"$f":"IFERROR(K505/K$503,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R505/R$503,\"-\")","v":"-"},{"$f":"IFERROR(S505/S$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I506","v":"Revenue cap - Fixed "},null,{"$f":"IFERROR(K506/K$503,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R506/R$503,\"-\")","v":"-"},{"$f":"IFERROR(S506/S$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"I507","v":"Revenue cap - Variable"},null,{"$f":"IFERROR(K507/K$503,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R507/R$503,\"-\")","v":"-"},{"$f":"IFERROR(S507/S$503,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,"Fixed %",null,{"$f":"IFERROR(K558+K560,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R558+R560,\"-\")","v":"-"},{"$f":"IFERROR(S558+S560,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,"Variable %",null,{"$f":"IFERROR(K559+K561,\"-\")","v":"-"},"-","-","-","-","-","-",{"$f":"IFERROR(R559+R561,\"-\")","v":"-"},{"$f":"IFERROR(S559+S561,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"NotPres_FO","index":13,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[208,3,208,7],[223,3,223,7],[238,3,238,7],[178,3,178,7],[133,3,133,7],[3,28,3,32],[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],[3,23,3,24],[3,25,3,27]]}
[80,"Non Prescribed Services"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"},null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,"Non Prescribed Services summary"]
[]
[null,null,null,null,"Revenue",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E12,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E14,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Gross capital expenditure",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E16,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E16,U$31:U$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer contributions",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capital expenditure - non-prescribed",null,null,null,null,null,{"$f":"+K16-K17-K18","v":0},{"$f":"+L16-L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X16-X17-X18","v":0},{"$f":"+Y16-Y17-Y18","v":0},{"$f":"+Z16-Z17-Z18","v":0},{"$f":"+AA16-AA17-AA18","v":0},{"$f":"+AB16-AB17-AB18","v":0},{"$f":"+AC16-AC17-AC18","v":0},0,0,0,0]
[]
[null,null,null,null,"Gifted Assets",null,null,null,null,null,{"$f":"+SUMIF($D$31:$G$1989,$E21,K$31:K$1989)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($D$31:$G$1989,$E21,U$31:U$1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Proceeds from disposals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total Non Prescribed Services"]
[]
[]
[null,null,null,"[Not prescribed service 1]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K35-K36-K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X35-X36-X37","v":0},{"$f":"+Y35-Y36-Y37","v":0},{"$f":"+Z35-Z36-Z37","v":0},{"$f":"+AA35-AA36-AA37","v":0},{"$f":"+AB35-AB36-AB37","v":0},{"$f":"+AC35-AC36-AC37","v":0},{"$f":"+AD35-AD36-AD37","v":0},{"$f":"+AE35-AE36-AE37","v":0},{"$f":"+AF35-AF36-AF37","v":0},{"$f":"+AG35-AG36-AG37","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,{"$f":"+K50-K51-K52","v":0},0,0,{"$f":"+N50-N51-N52","v":0},{"$f":"+O50-O51-O52","v":0},{"$f":"+P50-P51-P52","v":0},{"$f":"+Q50-Q51-Q52","v":0},{"$f":"+R50-R51-R52","v":0},{"$f":"+S50-S51-S52","v":0},0,0,0,0,{"$f":"+X50-X51-X52","v":0},{"$f":"+Y50-Y51-Y52","v":0},{"$f":"+Z50-Z51-Z52","v":0},{"$f":"+AA50-AA51-AA52","v":0},{"$f":"+AB50-AB51-AB52","v":0},{"$f":"+AC50-AC51-AC52","v":0},{"$f":"+AD50-AD51-AD52","v":0},{"$f":"+AE50-AE51-AE52","v":0},{"$f":"+AF50-AF51-AF52","v":0},{"$f":"+AG50-AG51-AG52","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 3]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K65-K66-K67","v":0},0,0,{"$f":"+N65-N66-N67","v":0},{"$f":"+O65-O66-O67","v":0},{"$f":"+P65-P66-P67","v":0},{"$f":"+Q65-Q66-Q67","v":0},{"$f":"+R65-R66-R67","v":0},{"$f":"+S65-S66-S67","v":0},0,0,0,0,{"$f":"+X65-X66-X67","v":0},{"$f":"+Y65-Y66-Y67","v":0},{"$f":"+Z65-Z66-Z67","v":0},{"$f":"+AA65-AA66-AA67","v":0},{"$f":"+AB65-AB66-AB67","v":0},{"$f":"+AC65-AC66-AC67","v":0},{"$f":"+AD65-AD66-AD67","v":0},{"$f":"+AE65-AE66-AE67","v":0},{"$f":"+AF65-AF66-AF67","v":0},{"$f":"+AG65-AG66-AG67","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,{"$f":"+K80-K81-K82","v":0},0,0,{"$f":"+N80-N81-N82","v":0},{"$f":"+O80-O81-O82","v":0},{"$f":"+P80-P81-P82","v":0},{"$f":"+Q80-Q81-Q82","v":0},{"$f":"+R80-R81-R82","v":0},{"$f":"+S80-S81-S82","v":0},0,0,0,0,{"$f":"+X80-X81-X82","v":0},{"$f":"+Y80-Y81-Y82","v":0},{"$f":"+Z80-Z81-Z82","v":0},{"$f":"+AA80-AA81-AA82","v":0},{"$f":"+AB80-AB81-AB82","v":0},{"$f":"+AC80-AC81-AC82","v":0},{"$f":"+AD80-AD81-AD82","v":0},{"$f":"+AE80-AE81-AE82","v":0},{"$f":"+AF80-AF81-AF82","v":0},{"$f":"+AG80-AG81-AG82","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 5]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K95-K96-K97","v":0},0,0,{"$f":"+N95-N96-N97","v":0},{"$f":"+O95-O96-O97","v":0},{"$f":"+P95-P96-P97","v":0},{"$f":"+Q95-Q96-Q97","v":0},{"$f":"+R95-R96-R97","v":0},{"$f":"+S95-S96-S97","v":0},0,0,0,0,{"$f":"+X95-X96-X97","v":0},{"$f":"+Y95-Y96-Y97","v":0},{"$f":"+Z95-Z96-Z97","v":0},{"$f":"+AA95-AA96-AA97","v":0},{"$f":"+AB95-AB96-AB97","v":0},{"$f":"+AC95-AC96-AC97","v":0},{"$f":"+AD95-AD96-AD97","v":0},{"$f":"+AE95-AE96-AE97","v":0},{"$f":"+AF95-AF96-AF97","v":0},{"$f":"+AG95-AG96-AG97","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,{"$f":"+K110-K111-K112","v":0},0,0,{"$f":"+N110-N111-N112","v":0},{"$f":"+O110-O111-O112","v":0},{"$f":"+P110-P111-P112","v":0},{"$f":"+Q110-Q111-Q112","v":0},{"$f":"+R110-R111-R112","v":0},{"$f":"+S110-S111-S112","v":0},0,0,0,0,{"$f":"+X110-X111-X112","v":0},{"$f":"+Y110-Y111-Y112","v":0},{"$f":"+Z110-Z111-Z112","v":0},{"$f":"+AA110-AA111-AA112","v":0},{"$f":"+AB110-AB111-AB112","v":0},{"$f":"+AC110-AC111-AC112","v":0},{"$f":"+AD110-AD111-AD112","v":0},{"$f":"+AE110-AE111-AE112","v":0},{"$f":"+AF110-AF111-AF112","v":0},{"$f":"+AG110-AG111-AG112","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 7]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K125-K126-K127","v":0},0,0,{"$f":"+N125-N126-N127","v":0},{"$f":"+O125-O126-O127","v":0},{"$f":"+P125-P126-P127","v":0},{"$f":"+Q125-Q126-Q127","v":0},{"$f":"+R125-R126-R127","v":0},{"$f":"+S125-S126-S127","v":0},0,0,0,0,{"$f":"+X125-X126-X127","v":0},{"$f":"+Y125-Y126-Y127","v":0},{"$f":"+Z125-Z126-Z127","v":0},{"$f":"+AA125-AA126-AA127","v":0},{"$f":"+AB125-AB126-AB127","v":0},{"$f":"+AC125-AC126-AC127","v":0},{"$f":"+AD125-AD126-AD127","v":0},{"$f":"+AE125-AE126-AE127","v":0},{"$f":"+AF125-AF126-AF127","v":0},{"$f":"+AG125-AG126-AG127","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,{"$f":"+K140-K141-K142","v":0},0,0,{"$f":"+N140-N141-N142","v":0},{"$f":"+O140-O141-O142","v":0},{"$f":"+P140-P141-P142","v":0},{"$f":"+Q140-Q141-Q142","v":0},{"$f":"+R140-R141-R142","v":0},{"$f":"+S140-S141-S142","v":0},0,0,0,0,{"$f":"+X140-X141-X142","v":0},{"$f":"+Y140-Y141-Y142","v":0},{"$f":"+Z140-Z141-Z142","v":0},{"$f":"+AA140-AA141-AA142","v":0},{"$f":"+AB140-AB141-AB142","v":0},{"$f":"+AC140-AC141-AC142","v":0},{"$f":"+AD140-AD141-AD142","v":0},{"$f":"+AE140-AE141-AE142","v":0},{"$f":"+AF140-AF141-AF142","v":0},{"$f":"+AG140-AG141-AG142","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 9]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K155-K156-K157","v":0},0,0,{"$f":"+N155-N156-N157","v":0},{"$f":"+O155-O156-O157","v":0},{"$f":"+P155-P156-P157","v":0},{"$f":"+Q155-Q156-Q157","v":0},{"$f":"+R155-R156-R157","v":0},{"$f":"+S155-S156-S157","v":0},0,0,0,0,{"$f":"+X155-X156-X157","v":0},{"$f":"+Y155-Y156-Y157","v":0},{"$f":"+Z155-Z156-Z157","v":0},{"$f":"+AA155-AA156-AA157","v":0},{"$f":"+AB155-AB156-AB157","v":0},{"$f":"+AC155-AC156-AC157","v":0},{"$f":"+AD155-AD156-AD157","v":0},{"$f":"+AE155-AE156-AE157","v":0},{"$f":"+AF155-AF156-AF157","v":0},{"$f":"+AG155-AG156-AG157","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,{"$f":"+K170-K171-K172","v":0},0,0,{"$f":"+N170-N171-N172","v":0},{"$f":"+O170-O171-O172","v":0},{"$f":"+P170-P171-P172","v":0},{"$f":"+Q170-Q171-Q172","v":0},{"$f":"+R170-R171-R172","v":0},{"$f":"+S170-S171-S172","v":0},0,0,0,0,{"$f":"+X170-X171-X172","v":0},{"$f":"+Y170-Y171-Y172","v":0},{"$f":"+Z170-Z171-Z172","v":0},{"$f":"+AA170-AA171-AA172","v":0},{"$f":"+AB170-AB171-AB172","v":0},{"$f":"+AC170-AC171-AC172","v":0},{"$f":"+AD170-AD171-AD172","v":0},{"$f":"+AE170-AE171-AE172","v":0},{"$f":"+AF170-AF171-AF172","v":0},{"$f":"+AG170-AG171-AG172","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 11]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K185-K186-K187","v":0},0,0,{"$f":"+N185-N186-N187","v":0},{"$f":"+O185-O186-O187","v":0},{"$f":"+P185-P186-P187","v":0},{"$f":"+Q185-Q186-Q187","v":0},{"$f":"+R185-R186-R187","v":0},{"$f":"+S185-S186-S187","v":0},0,0,0,0,{"$f":"+X185-X186-X187","v":0},{"$f":"+Y185-Y186-Y187","v":0},{"$f":"+Z185-Z186-Z187","v":0},{"$f":"+AA185-AA186-AA187","v":0},{"$f":"+AB185-AB186-AB187","v":0},{"$f":"+AC185-AC186-AC187","v":0},{"$f":"+AD185-AD186-AD187","v":0},{"$f":"+AE185-AE186-AE187","v":0},{"$f":"+AF185-AF186-AF187","v":0},{"$f":"+AG185-AG186-AG187","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,{"$f":"+K200-K201-K202","v":0},0,0,{"$f":"+N200-N201-N202","v":0},{"$f":"+O200-O201-O202","v":0},{"$f":"+P200-P201-P202","v":0},{"$f":"+Q200-Q201-Q202","v":0},{"$f":"+R200-R201-R202","v":0},{"$f":"+S200-S201-S202","v":0},0,0,0,0,{"$f":"+X200-X201-X202","v":0},{"$f":"+Y200-Y201-Y202","v":0},{"$f":"+Z200-Z201-Z202","v":0},{"$f":"+AA200-AA201-AA202","v":0},{"$f":"+AB200-AB201-AB202","v":0},{"$f":"+AC200-AC201-AC202","v":0},{"$f":"+AD200-AD201-AD202","v":0},{"$f":"+AE200-AE201-AE202","v":0},{"$f":"+AF200-AF201-AF202","v":0},{"$f":"+AG200-AG201-AG202","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 13]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K215-K216-K217","v":0},0,0,{"$f":"+N215-N216-N217","v":0},{"$f":"+O215-O216-O217","v":0},{"$f":"+P215-P216-P217","v":0},{"$f":"+Q215-Q216-Q217","v":0},{"$f":"+R215-R216-R217","v":0},{"$f":"+S215-S216-S217","v":0},0,0,0,0,{"$f":"+X215-X216-X217","v":0},{"$f":"+Y215-Y216-Y217","v":0},{"$f":"+Z215-Z216-Z217","v":0},{"$f":"+AA215-AA216-AA217","v":0},{"$f":"+AB215-AB216-AB217","v":0},{"$f":"+AC215-AC216-AC217","v":0},{"$f":"+AD215-AD216-AD217","v":0},{"$f":"+AE215-AE216-AE217","v":0},{"$f":"+AF215-AF216-AF217","v":0},{"$f":"+AG215-AG216-AG217","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,{"$f":"+K230-K231-K232","v":0},0,0,{"$f":"+N230-N231-N232","v":0},{"$f":"+O230-O231-O232","v":0},{"$f":"+P230-P231-P232","v":0},{"$f":"+Q230-Q231-Q232","v":0},{"$f":"+R230-R231-R232","v":0},{"$f":"+S230-S231-S232","v":0},0,0,0,0,{"$f":"+X230-X231-X232","v":0},{"$f":"+Y230-Y231-Y232","v":0},{"$f":"+Z230-Z231-Z232","v":0},{"$f":"+AA230-AA231-AA232","v":0},{"$f":"+AB230-AB231-AB232","v":0},{"$f":"+AC230-AC231-AC232","v":0},{"$f":"+AD230-AD231-AD232","v":0},{"$f":"+AE230-AE231-AE232","v":0},{"$f":"+AF230-AF231-AF232","v":0},{"$f":"+AG230-AG231-AG232","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]
[]
[]
[null,null,null,"[Not prescribed service 15]"]
[]
[null,null,null,"Revenue"]
[]
[null,null,null,"Operating expenditure"]
[]
[null,null,null,"Gross capital expenditure"]
[null,null,null,"Government contributions"]
[null,null,null,"Customer contributions"]
[null,null,null,"Net capital expenditure",null,null,null,null,null,null,{"$f":"+K245-K246-K247","v":0},0,0,{"$f":"+N245-N246-N247","v":0},{"$f":"+O245-O246-O247","v":0},{"$f":"+P245-P246-P247","v":0},{"$f":"+Q245-Q246-Q247","v":0},{"$f":"+R245-R246-R247","v":0},{"$f":"+S245-S246-S247","v":0},0,0,0,0,{"$f":"+X245-X246-X247","v":0},{"$f":"+Y245-Y246-Y247","v":0},{"$f":"+Z245-Z246-Z247","v":0},{"$f":"+AA245-AA246-AA247","v":0},{"$f":"+AB245-AB246-AB247","v":0},{"$f":"+AC245-AC246-AC247","v":0},{"$f":"+AD245-AD246-AD247","v":0},{"$f":"+AE245-AE246-AE247","v":0},{"$f":"+AF245-AF246-AF247","v":0},{"$f":"+AG245-AG246-AG247","v":0}]
[]
[null,null,null,"Gifted Assets"]
[null,null,null,"Proceeds from disposals"]

{"sheet":"Finance&Tax_FO","index":14,"n_rows":146,"n_cols":33,"rows_kept":146,"cut":false,"hidden":false,"merged":[[3,28,3,32],[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],[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],[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],[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],[87,3,87,7],[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],[3,23,3,24],[3,25,3,27],[73,3,73,7],[72,3,72,7],[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]]}
[80,"Cash, debt and tax assumptions"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[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,"Finance and tax summary"]
[]
[null,null,null,null,"Opening cash balance",null,null,null,null,null,{"$f":"+K26","v":0},0,0,0,0,0,0,0,13.561678471230454,10.693454691783668,21.709521752621725,8.0273899170508596,1.6490597994547436,{"$f":"+X26","v":6.1172921000000002},3.1657766499999997,0.76074100039316972,2.6133909498757548,1.2793498830776244,0.87742338930485808,1.4010317755344888,0.98545076158509037,1.1052664470237827,1.2039657648270714]
[null,null,null,null,"Interest earned",null,null,null,null,null,{"$f":"+K27","v":0},0,0,0,0,0,0,0,{"$f":"+S27","v":0.12869404775390625},0.10933449316888046,0.24347735567865922,1.6087706054685767E-2,9.9125499366515858E-3,5.0896731577000004E-2,1.2E-2,1.1730205278592377E-2,1.1466476323159705E-2,1.1208676757731873E-2,6.8479207952907338E-3,6.6939597216918219E-3,6.5434601385061814E-3,6.3963442214136678E-3,6.2525358958100373E-3]
[null,null,null,null,"Opening debt balance",null,null,null,null,null,{"$f":"+K29","v":0},0,0,0,0,0,0,0,188.30557636718748,188.35843377609106,193.36762153558055,190.86563752310536,220.19284104072401,{"$f":"+X29","v":250.43709500000003},289.89999999999998,336.75464320625616,403.52441260586193,459.36893578771122,513.4114484255972,554.25986495608288,588.82416633037622,627.86514877396564,661.35156348614703]
[null,null,null,null,"Interest incurred",null,null,null,null,null,{"$f":"+K30","v":0},0,0,0,0,0,0,0,11.954618513867185,11.573218479886147,11.868252918236182,12.177912649621446,13.588453871493215,14.447141621445001,16.101225492731352,17.623087253444744,19.421457196200194,21.481867680021857,23.394398266222161,25.264999743322015,26.743108714281941,28.348188491980075,29.739045177171242]
[]
[null,null,null,null,"Book depreciation",null,null,null,null,null,{"$f":"+K37","v":0},0,0,0,0,0,0,0,17.3081,18.234000000000002,18.810105620000002,21.955463849999997,22.716000000000001,{"$f":"+X37","v":26.018528899999996},{"$f":"+Y37","v":27.868606988930008},{"$f":"+Z37","v":32.347846947107186},{"$f":"+AA37","v":34.119961693204097},{"$f":"+AB37","v":37.669956172258189},{"$f":"+AC37","v":40.919968181563554},{"$f":"+AD37","v":44.222947173170077},48.311751384529018,50.38499441355556,51.028527988727475]
[null,null,null,null,"Tax depreciation - existing assets",null,null,null,null,null,{"$f":"+K39","v":0},0,0,0,0,0,0,0,21.838483180000001,21.325217049999999,20.639414760000001,18.503376390000003,{"$f":"+W39","v":23.514647437777089},23.290328217195761,30.629471696846178,30.481330426587043,28.215947978964497,26.194748612016731,{"$f":"+AC39","v":22.680884645681051},20.241760151575463,19.135775865979838,18.021591264040076,17.120729062672901]
[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,{"$f":"Z42+Z45","v":1.2173415411254431},4.0416844346430008,7.6346656985317543,11.082506158192727,13.843945652617467,16.28054256502945,18.444231794796782,20.384125687149194]
[null,null,null,null,"Tax losses brought forward",null,null,null,null,null,{"$f":"K35","v":0},null,null,{"$f":"+N35","v":0},null,null,null,null,{"$f":"+S35","v":0},null,null,null,null,{"$f":"+X35","v":3.3333333333333333E-2},null,{"$f":"+Z35","v":0}]
[]
[]
[]
[null,null,"Cash and Debt",null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"}]
[]
[null,null,null,"Opening cash balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.561678471230454,10.693454691783668,21.709521752621725,8.0273899170508596,1.6490597994547436,6.1172921000000002,3.1657766499999997,0.76074100039316972,2.6133909498757548,1.2793498830776244,0.87742338930485808,1.4010317755344888,0.98545076158509037,1.1052664470237827,1.2039657648270714]
[null,null,null,"Interest earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12869404775390625,0.10933449316888046,0.24347735567865922,1.6087706054685767E-2,9.9125499366515858E-3,5.0896731577000004E-2,1.2E-2,1.1730205278592377E-2,1.1466476323159705E-2,1.1208676757731873E-2,6.8479207952907338E-3,6.6939597216918219E-3,6.5434601385061814E-3,6.3963442214136678E-3,6.2525358958100373E-3]
[]
[null,null,null,"Opening debt balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.30557636718748,188.35843377609106,193.36762153558055,190.86563752310536,220.19284104072401,250.43709500000003,289.89999999999998,336.75464320625616,403.52441260586193,459.36893578771122,513.4114484255972,554.25986495608288,588.82416633037622,627.86514877396564,661.35156348614703]
[null,null,null,"Interest incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.954618513867185,11.573218479886147,11.868252918236182,12.177912649621446,13.588453871493215,14.447141621445001,16.101225492731352,17.623087253444744,19.421457196200194,21.481867680021857,23.394398266222161,25.264999743322015,26.743108714281941,28.348188491980075,29.739045177171242]
[]
[]
[null,null,"Depreciation",null,null,null,"$m, MOD"]
[]
[null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<< enter positive values >>>",null,null,3.3333333333333333E-2,null,null,"<<< enter positive value"]
[]
[null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.3081,18.234000000000002,18.810105620000002,21.955463849999997,22.716000000000001,26.018528899999996,27.868606988930008,32.347846947107186,34.119961693204097,37.669956172258189,40.919968181563554,44.222947173170077,48.311751384529018,50.38499441355556,51.028527988727475]
[]
[null,null,null,"Tax depreciation - existing assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.838483180000001,21.325217049999999,20.639414760000001,18.503376390000003,23.514647437777089,23.290328217195761,30.629471696846178,30.481330426587043,28.215947978964497,26.194748612016731,22.680884645681051,20.241760151575463,19.135775865979838,18.021591264040076,17.120729062672901]
[]
[]
[null,null,null,"Tax depreciation - new assets (incl non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Prescribed Tax Depreciation - new assets"]
[]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C41","v":"Project/program Name"},null,null,null,null,{"$f":"+'Capex_FO input'!N41","v":"Asset life (Tax)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z46:Z1052)","v":1.2173415411254431},4.0416844346430008,7.6346656985317543,11.082506158192727,13.843945652617467,16.28054256502945,18.444231794796782,20.384125687149194]
[null,null,null,{"$f":"+'Capex_FO input'!C42","v":"Parwan-Balliang Irrigation District network (WIN Stage 1)  "},null,null,null,null,{"$f":"+'Capex_FO input'!N42","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB42","v":0},{"$f":"+'Capex_FO input'!CC42","v":0.14300046576919381},{"$f":"+'Capex_FO input'!CD42","v":0.41372297149021453},{"$f":"+'Capex_FO input'!CE42","v":0.65583642362950356},{"$f":"+'Capex_FO input'!CF42","v":0.75890095587848083},{"$f":"+'Capex_FO input'!CG42","v":0.73658033952911373},{"$f":"+'Capex_FO input'!CH42","v":0.71491621189590449},{"$f":"+'Capex_FO input'!CI42","v":0.69388926448720145}]
[null,null,null,{"$f":"+'Capex_FO input'!C43","v":"Melton RWP - Additional on-site recycled water storage - Stage 1  "},null,null,null,null,{"$f":"+'Capex_FO input'!N43","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB43","v":0},{"$f":"+'Capex_FO input'!CC43","v":0.15305593769456946},{"$f":"+'Capex_FO input'!CD43","v":0.3818796367683468},{"$f":"+'Capex_FO input'!CE43","v":0.46469768615442975},{"$f":"+'Capex_FO input'!CF43","v":0.46481050395305035},{"$f":"+'Capex_FO input'!CG43","v":0.45113960677796067},{"$f":"+'Capex_FO input'!CH43","v":0.43787079481390295},{"$f":"+'Capex_FO input'!CI43","v":0.4249922420252587}]
[null,null,null,{"$f":"+'Capex_FO input'!C44","v":"Melton RWP and Bacchus Marsh RWP Interconnection  "},null,null,null,null,{"$f":"+'Capex_FO input'!N44","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB44","v":0},{"$f":"+'Capex_FO input'!CC44","v":0},{"$f":"+'Capex_FO input'!CD44","v":0.22135608218282976},{"$f":"+'Capex_FO input'!CE44","v":0.4362016913602822},{"$f":"+'Capex_FO input'!CF44","v":0.4233722298496857},{"$f":"+'Capex_FO input'!CG44","v":0.41092010544234192},{"$f":"+'Capex_FO input'!CH44","v":0.39883421998815544},{"$f":"+'Capex_FO input'!CI44","v":0.38710380175320963}]
[null,null,null,{"$f":"+'Capex_FO input'!C45","v":"Derrimut Diversion SPS/RM  "},null,null,null,null,{"$f":"+'Capex_FO input'!N45","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB45","v":5.4566172365779417E-3},{"$f":"+'Capex_FO input'!CC45","v":4.3542230890406763E-2},{"$f":"+'Capex_FO input'!CD45","v":0.20704539069553668},{"$f":"+'Capex_FO input'!CE45","v":0.33771918840164589},{"$f":"+'Capex_FO input'!CF45","v":0.33255531062105431},{"$f":"+'Capex_FO input'!CG45","v":0.32277427207337622},{"$f":"+'Capex_FO input'!CH45","v":0.31328091113004164},{"$f":"+'Capex_FO input'!CI45","v":0.30406676668504046}]
[null,null,null,{"$f":"+'Capex_FO input'!C46","v":"Gisborne RWP - Stage 1 Bioreactor  "},null,null,null,null,{"$f":"+'Capex_FO input'!N46","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB46","v":0},{"$f":"+'Capex_FO input'!CC46","v":0},{"$f":"+'Capex_FO input'!CD46","v":0.16312662125911787},{"$f":"+'Capex_FO input'!CE46","v":0.35736035231508562},{"$f":"+'Capex_FO input'!CF46","v":0.38275470531617173},{"$f":"+'Capex_FO input'!CG46","v":0.37149721398334312},{"$f":"+'Capex_FO input'!CH46","v":0.3605708253367742},{"$f":"+'Capex_FO input'!CI46","v":0.34996580106216324}]
[null,null,null,{"$f":"+'Capex_FO input'!C47","v":"SSPS - Sewer Relining Program  "},null,null,null,null,{"$f":"+'Capex_FO input'!N47","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB47","v":1.057523669543429E-2},{"$f":"+'Capex_FO input'!CC47","v":6.054377359766494E-2},{"$f":"+'Capex_FO input'!CD47","v":0.17438155904290439},{"$f":"+'Capex_FO input'!CE47","v":0.2669002122572679},{"$f":"+'Capex_FO input'!CF47","v":0.2807835805238767},{"$f":"+'Capex_FO input'!CG47","v":0.27252523992023331},{"$f":"+'Capex_FO input'!CH47","v":0.26450979168728528},{"$f":"+'Capex_FO input'!CI47","v":0.25673009193177687}]
[null,null,null,{"$f":"+'Capex_FO input'!C48","v":"Grant Street SPS Upgrade  "},null,null,null,null,{"$f":"+'Capex_FO input'!N48","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB48","v":3.9472494523131521E-2},{"$f":"+'Capex_FO input'!CC48","v":0.11511444694455772},{"$f":"+'Capex_FO input'!CD48","v":0.18451569903532294},{"$f":"+'Capex_FO input'!CE48","v":0.24718691536853338},{"$f":"+'Capex_FO input'!CF48","v":0.30381514751305927},{"$f":"+'Capex_FO input'!CG48","v":0.35899059092264546},{"$f":"+'Capex_FO input'!CH48","v":0.41406562549769937},{"$f":"+'Capex_FO input'!CI48","v":0.46921379518977036}]
[null,null,null,{"$f":"+'Capex_FO input'!C49","v":"Beattys Rd East Trunk Water Main  "},null,null,null,null,{"$f":"+'Capex_FO input'!N49","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB49","v":0},{"$f":"+'Capex_FO input'!CC49","v":9.3324524673413567E-2},{"$f":"+'Capex_FO input'!CD49","v":0.18390421038584437},{"$f":"+'Capex_FO input'!CE49","v":0.17849526302155486},{"$f":"+'Capex_FO input'!CF49","v":0.17324540234445027},{"$f":"+'Capex_FO input'!CG49","v":0.1681499493343194},{"$f":"+'Capex_FO input'!CH49","v":0.16320436258919233},{"$f":"+'Capex_FO input'!CI49","v":0.1584042342777455}]
[null,null,null,{"$f":"+'Capex_FO input'!C50","v":"Sunbury Outfall Sewer Duplication  "},null,null,null,null,{"$f":"+'Capex_FO input'!N50","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB50","v":0},{"$f":"+'Capex_FO input'!CC50","v":7.9158203320772308E-2},{"$f":"+'Capex_FO input'!CD50","v":0.16396497519035352},{"$f":"+'Capex_FO input'!CE50","v":0.16711922691946887},{"$f":"+'Capex_FO input'!CF50","v":0.16220395553948444},{"$f":"+'Capex_FO input'!CG50","v":0.15743325096479374},{"$f":"+'Capex_FO input'!CH50","v":0.15280286123053508},{"$f":"+'Capex_FO input'!CI50","v":0.148308659429637}]
[null,null,null,{"$f":"+'Capex_FO input'!C51","v":"Melton RWP - Convert Aeration tank 5 & 6 to IFAS  "},null,null,null,null,{"$f":"+'Capex_FO input'!N51","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB51","v":0},{"$f":"+'Capex_FO input'!CC51","v":0},{"$f":"+'Capex_FO input'!CD51","v":8.5537904921939731E-2},{"$f":"+'Capex_FO input'!CE51","v":0.16855998911088124},{"$f":"+'Capex_FO input'!CF51","v":0.16360234237232593},{"$f":"+'Capex_FO input'!CG51","v":0.15879050877313983},{"$f":"+'Capex_FO input'!CH51","v":0.15412019969157692},{"$f":"+'Capex_FO input'!CI51","v":0.14958725264182465}]
[]
[null,null,null,{"$f":"+'Capex_FO input'!C53","v":"Water infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N53","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB53","v":1.9765425113743875E-2},{"$f":"+'Capex_FO input'!CC53","v":5.6667066764011509E-2},{"$f":"+'Capex_FO input'!CD53","v":9.1553512141058779E-2},{"$f":"+'Capex_FO input'!CE53","v":0.12993346773121975},{"$f":"+'Capex_FO input'!CF53","v":0.16840975627539223},{"$f":"+'Capex_FO input'!CG53","v":0.19513636552242192},{"$f":"+'Capex_FO input'!CH53","v":0.23581107706002036},{"$f":"+'Capex_FO input'!CI53","v":0.3520085856328854}]
[null,null,null,{"$f":"+'Capex_FO input'!C54","v":"Water infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N54","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB54","v":0.1202476706141871},{"$f":"+'Capex_FO input'!CC54","v":0.31836606701001036},{"$f":"+'Capex_FO input'!CD54","v":0.466023405991141},{"$f":"+'Capex_FO input'!CE54","v":0.6869599809902297},{"$f":"+'Capex_FO input'!CF54","v":1.0131108863286364},{"$f":"+'Capex_FO input'!CG54","v":1.3659233566375},{"$f":"+'Capex_FO input'!CH54","v":1.8311613183819402},{"$f":"+'Capex_FO input'!CI54","v":2.4008179755752153}]
[null,null,null,{"$f":"+'Capex_FO input'!C55","v":"Water infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N55","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB55","v":3.2150069320830716E-3},{"$f":"+'Capex_FO input'!CC55","v":1.7959733999947151E-2},{"$f":"+'Capex_FO input'!CD55","v":6.9139400969328052E-2},{"$f":"+'Capex_FO input'!CE55","v":0.14229328261627089},{"$f":"+'Capex_FO input'!CF55","v":0.23055994750001896},{"$f":"+'Capex_FO input'!CG55","v":0.33122722168411228},{"$f":"+'Capex_FO input'!CH55","v":0.41921729163409088},{"$f":"+'Capex_FO input'!CI55","v":0.47409698925928911}]
[null,null,null,{"$f":"+'Capex_FO input'!C56","v":"Water infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N56","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB56","v":2.5473786767077181E-2},{"$f":"+'Capex_FO input'!CC56","v":7.3045108644825926E-2},{"$f":"+'Capex_FO input'!CD56","v":0.12097919104500804},{"$f":"+'Capex_FO input'!CE56","v":0.15162435888730341},{"$f":"+'Capex_FO input'!CF56","v":0.16221615988062882},{"$f":"+'Capex_FO input'!CG56","v":0.17737638044808782},{"$f":"+'Capex_FO input'!CH56","v":0.19937384157500671},{"$f":"+'Capex_FO input'!CI56","v":0.22473638790223738}]
[null,null,null,{"$f":"+'Capex_FO input'!C57","v":"Water infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N57","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB57","v":9.3406185142879596E-3},{"$f":"+'Capex_FO input'!CC57","v":2.6044448044162821E-2},{"$f":"+'Capex_FO input'!CD57","v":3.884341342927055E-2},{"$f":"+'Capex_FO input'!CE57","v":6.4084442531295957E-2},{"$f":"+'Capex_FO input'!CF57","v":0.10264246123864602},{"$f":"+'Capex_FO input'!CG57","v":0.14187411252236051},{"$f":"+'Capex_FO input'!CH57","v":0.18242252787460736},{"$f":"+'Capex_FO input'!CI57","v":0.22335829763319853}]
[null,null,null,{"$f":"+'Capex_FO input'!C58","v":"Water infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N58","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB58","v":4.438005413480931E-3},{"$f":"+'Capex_FO input'!CC58","v":1.1142352661892268E-2},{"$f":"+'Capex_FO input'!CD58","v":2.2399045521551801E-2},{"$f":"+'Capex_FO input'!CE58","v":4.8871513792403343E-2},{"$f":"+'Capex_FO input'!CF58","v":8.8754941569974932E-2},{"$f":"+'Capex_FO input'!CG58","v":0.11712687884243209},{"$f":"+'Capex_FO input'!CH58","v":0.12478397177866367},{"$f":"+'Capex_FO input'!CI58","v":0.12814033125265728}]
[null,null,null,{"$f":"+'Capex_FO input'!C59","v":"Water infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N59","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB59","v":1.0413826285111619E-2},{"$f":"+'Capex_FO input'!CC59","v":2.5859226716144445E-2},{"$f":"+'Capex_FO input'!CD59","v":3.398084932927245E-2},{"$f":"+'Capex_FO input'!CE59","v":3.8051085533290063E-2},{"$f":"+'Capex_FO input'!CF59","v":3.9401038994956311E-2},{"$f":"+'Capex_FO input'!CG59","v":3.9407164538254005E-2},{"$f":"+'Capex_FO input'!CH59","v":3.8686533986857223E-2},{"$f":"+'Capex_FO input'!CI59","v":3.7979081455185811E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C60","v":"Water infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N60","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB60","v":1.8397907636478486E-2},{"$f":"+'Capex_FO input'!CC60","v":4.0369074429526031E-2},{"$f":"+'Capex_FO input'!CD60","v":4.6863770121008022E-2},{"$f":"+'Capex_FO input'!CE60","v":5.2691237921851847E-2},{"$f":"+'Capex_FO input'!CF60","v":5.8192676395653717E-2},{"$f":"+'Capex_FO input'!CG60","v":6.3435191963999396E-2},{"$f":"+'Capex_FO input'!CH60","v":6.8728404718146008E-2},{"$f":"+'Capex_FO input'!CI60","v":7.4079044798147975E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C61","v":"Water infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N61","v":82.026423515915894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB61","v":1.8852047860697111E-2},{"$f":"+'Capex_FO input'!CC61","v":4.8541810437907021E-2},{"$f":"+'Capex_FO input'!CD61","v":7.0179247851997917E-2},{"$f":"+'Capex_FO input'!CE61","v":9.2398120875389123E-2},{"$f":"+'Capex_FO input'!CF61","v":0.10964442088631964},{"$f":"+'Capex_FO input'!CG61","v":0.12134801740898829},{"$f":"+'Capex_FO input'!CH61","v":0.13642833259260403},{"$f":"+'Capex_FO input'!CI61","v":0.15500754352752344}]
[null,null,null,{"$f":"+'Capex_FO input'!C62","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB62","v":0},{"$f":"+'Capex_FO input'!CC62","v":0},{"$f":"+'Capex_FO input'!CD62","v":0},{"$f":"+'Capex_FO input'!CE62","v":0},{"$f":"+'Capex_FO input'!CF62","v":0},{"$f":"+'Capex_FO input'!CG62","v":0},{"$f":"+'Capex_FO input'!CH62","v":0},{"$f":"+'Capex_FO input'!CI62","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C63","v":"Sewer infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N63","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB63","v":0},{"$f":"+'Capex_FO input'!CC63","v":0},{"$f":"+'Capex_FO input'!CD63","v":0},{"$f":"+'Capex_FO input'!CE63","v":2.2109085963051387E-3},{"$f":"+'Capex_FO input'!CF63","v":4.3803626564295562E-3},{"$f":"+'Capex_FO input'!CG63","v":4.2982308566215021E-3},{"$f":"+'Capex_FO input'!CH63","v":4.2176390280598483E-3},{"$f":"+'Capex_FO input'!CI63","v":4.1385582962837264E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C64","v":"Sewer infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N64","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB64","v":0.1051656595036236},{"$f":"+'Capex_FO input'!CC64","v":0.33235424487737208},{"$f":"+'Capex_FO input'!CD64","v":0.5789315319270576},{"$f":"+'Capex_FO input'!CE64","v":0.89808915406451217},{"$f":"+'Capex_FO input'!CF64","v":1.357021390336981},{"$f":"+'Capex_FO input'!CG64","v":1.8769734826345046},{"$f":"+'Capex_FO input'!CH64","v":2.2959131633747956},{"$f":"+'Capex_FO input'!CI64","v":2.6173814228914938}]
[null,null,null,{"$f":"+'Capex_FO input'!C65","v":"Sewer infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N65","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB65","v":8.9233786125392386E-2},{"$f":"+'Capex_FO input'!CC65","v":0.25283293686557928},{"$f":"+'Capex_FO input'!CD65","v":0.42316997014879421},{"$f":"+'Capex_FO input'!CE65","v":0.59912217372405774},{"$f":"+'Capex_FO input'!CF65","v":0.76968673824553024},{"$f":"+'Capex_FO input'!CG65","v":0.9813606623170863},{"$f":"+'Capex_FO input'!CH65","v":1.2165789809032517},{"$f":"+'Capex_FO input'!CI65","v":1.4119763147828011}]
[null,null,null,{"$f":"+'Capex_FO input'!C66","v":"Sewer infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N66","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB66","v":3.062517754850527E-3},{"$f":"+'Capex_FO input'!CC66","v":8.9683931583310738E-3},{"$f":"+'Capex_FO input'!CD66","v":1.4079640596749331E-2},{"$f":"+'Capex_FO input'!CE66","v":3.3586665587947387E-2},{"$f":"+'Capex_FO input'!CF66","v":6.9583822496811831E-2},{"$f":"+'Capex_FO input'!CG66","v":0.10788053150212207},{"$f":"+'Capex_FO input'!CH66","v":0.14664481075716945},{"$f":"+'Capex_FO input'!CI66","v":0.18545938940088819}]
[null,null,null,{"$f":"+'Capex_FO input'!C67","v":"Sewer infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N67","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB67","v":1.9581230176037728E-2},{"$f":"+'Capex_FO input'!CC67","v":4.9841518320622856E-2},{"$f":"+'Capex_FO input'!CD67","v":7.1074561685305598E-2},{"$f":"+'Capex_FO input'!CE67","v":9.7626117518565453E-2},{"$f":"+'Capex_FO input'!CF67","v":0.12861017788955195},{"$f":"+'Capex_FO input'!CG67","v":0.1591225419731547},{"$f":"+'Capex_FO input'!CH67","v":0.1898446151797446},{"$f":"+'Capex_FO input'!CI67","v":0.22086007103104704}]
[null,null,null,{"$f":"+'Capex_FO input'!C68","v":"Sewer infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N68","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB68","v":1.7822890949011943E-2},{"$f":"+'Capex_FO input'!CC68","v":4.2285316642595321E-2},{"$f":"+'Capex_FO input'!CD68","v":5.513701978119219E-2},{"$f":"+'Capex_FO input'!CE68","v":7.3332222771690769E-2},{"$f":"+'Capex_FO input'!CF68","v":9.1497717118693672E-2},{"$f":"+'Capex_FO input'!CG68","v":0.11385519324847626},{"$f":"+'Capex_FO input'!CH68","v":0.14726004379907501},{"$f":"+'Capex_FO input'!CI68","v":0.23291700675245586}]
[null,null,null,{"$f":"+'Capex_FO input'!C69","v":"Sewer infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N69","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB69","v":3.9611302953750002E-4},{"$f":"+'Capex_FO input'!CC69","v":1.1900225689880344E-3},{"$f":"+'Capex_FO input'!CD69","v":3.5310597521661605E-3},{"$f":"+'Capex_FO input'!CE69","v":6.1190747818020749E-3},{"$f":"+'Capex_FO input'!CF69","v":6.7004380525025244E-3},{"$f":"+'Capex_FO input'!CG69","v":6.5748048390181025E-3},{"$f":"+'Capex_FO input'!CH69","v":6.4515272482865123E-3},{"$f":"+'Capex_FO input'!CI69","v":6.3305611123811402E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C70","v":"Sewer infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N70","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB70","v":2.9941869863713016E-4},{"$f":"+'Capex_FO input'!CC70","v":1.1386258425448294E-3},{"$f":"+'Capex_FO input'!CD70","v":2.596895027637742E-3},{"$f":"+'Capex_FO input'!CE70","v":4.5426148182918817E-3},{"$f":"+'Capex_FO input'!CF70","v":6.6022166888213673E-3},{"$f":"+'Capex_FO input'!CG70","v":8.6725308699409902E-3},{"$f":"+'Capex_FO input'!CH70","v":1.0754491092277428E-2},{"$f":"+'Capex_FO input'!CI70","v":1.2849039674496453E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C71","v":"Sewer infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N71","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB71","v":9.3748892805044174E-3},{"$f":"+'Capex_FO input'!CC71","v":2.8278031621086733E-2},{"$f":"+'Capex_FO input'!CD71","v":4.2959964879431697E-2},{"$f":"+'Capex_FO input'!CE71","v":5.1135883766208326E-2},{"$f":"+'Capex_FO input'!CF71","v":5.6135214448495521E-2},{"$f":"+'Capex_FO input'!CG71","v":5.783971297671596E-2},{"$f":"+'Capex_FO input'!CH71","v":5.7702820780329532E-2},{"$f":"+'Capex_FO input'!CI71","v":6.0278609185735924E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C72","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB72","v":0},{"$f":"+'Capex_FO input'!CC72","v":0},{"$f":"+'Capex_FO input'!CD72","v":0},{"$f":"+'Capex_FO input'!CE72","v":0},{"$f":"+'Capex_FO input'!CF72","v":0},{"$f":"+'Capex_FO input'!CG72","v":0},{"$f":"+'Capex_FO input'!CH72","v":0},{"$f":"+'Capex_FO input'!CI72","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C73","v":"Recycled infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N73","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB73","v":0},{"$f":"+'Capex_FO input'!CC73","v":0},{"$f":"+'Capex_FO input'!CD73","v":0},{"$f":"+'Capex_FO input'!CE73","v":0},{"$f":"+'Capex_FO input'!CF73","v":0},{"$f":"+'Capex_FO input'!CG73","v":0},{"$f":"+'Capex_FO input'!CH73","v":0},{"$f":"+'Capex_FO input'!CI73","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C74","v":"Recycled infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N74","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB74","v":3.0983123391729737E-2},{"$f":"+'Capex_FO input'!CC74","v":8.8092006296008635E-2},{"$f":"+'Capex_FO input'!CD74","v":0.13102404032525189},{"$f":"+'Capex_FO input'!CE74","v":0.18452532405737621},{"$f":"+'Capex_FO input'!CF74","v":0.26237543655247447},{"$f":"+'Capex_FO input'!CG74","v":0.38997141167535659},{"$f":"+'Capex_FO input'!CH74","v":0.50905598897234983},{"$f":"+'Capex_FO input'!CI74","v":0.57985221409741838}]
[null,null,null,{"$f":"+'Capex_FO input'!C75","v":"Recycled infrastructure - Growth"},null,null,null,null,{"$f":"+'Capex_FO input'!N75","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB75","v":0},{"$f":"+'Capex_FO input'!CC75","v":0},{"$f":"+'Capex_FO input'!CD75","v":5.0851787621301555E-4},{"$f":"+'Capex_FO input'!CE75","v":1.0075010422470371E-3},{"$f":"+'Capex_FO input'!CF75","v":9.8861039770490526E-4},{"$f":"+'Capex_FO input'!CG75","v":9.7007395274793817E-4},{"$f":"+'Capex_FO input'!CH75","v":9.5188506613391429E-4},{"$f":"+'Capex_FO input'!CI75","v":9.3403722114390319E-4}]
[null,null,null,{"$f":"+'Capex_FO input'!C76","v":"Recycled infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N76","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB76","v":0},{"$f":"+'Capex_FO input'!CC76","v":0},{"$f":"+'Capex_FO input'!CD76","v":0},{"$f":"+'Capex_FO input'!CE76","v":0},{"$f":"+'Capex_FO input'!CF76","v":0},{"$f":"+'Capex_FO input'!CG76","v":0},{"$f":"+'Capex_FO input'!CH76","v":0},{"$f":"+'Capex_FO input'!CI76","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C77","v":"Recycled infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N77","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB77","v":4.1939521409767869E-4},{"$f":"+'Capex_FO input'!CC77","v":1.2275623746104275E-3},{"$f":"+'Capex_FO input'!CD77","v":1.9830786381804851E-3},{"$f":"+'Capex_FO input'!CE77","v":2.7365418615596573E-3},{"$f":"+'Capex_FO input'!CF77","v":3.4853884502415713E-3},{"$f":"+'Capex_FO input'!CG77","v":4.6863946774093109E-3},{"$f":"+'Capex_FO input'!CH77","v":6.3556724399738409E-3},{"$f":"+'Capex_FO input'!CI77","v":8.0584293700281407E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C78","v":"Recycled infrastructure - Renewal"},null,null,null,null,{"$f":"+'Capex_FO input'!N78","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB78","v":2.7664706305929876E-3},{"$f":"+'Capex_FO input'!CC78","v":6.9814763309960868E-3},{"$f":"+'Capex_FO input'!CD78","v":1.0844165730696248E-2},{"$f":"+'Capex_FO input'!CE78","v":1.4514144563266674E-2},{"$f":"+'Capex_FO input'!CF78","v":1.694369828992523E-2},{"$f":"+'Capex_FO input'!CG78","v":1.8907492687060396E-2},{"$f":"+'Capex_FO input'!CH78","v":2.0462050820840787E-2},{"$f":"+'Capex_FO input'!CI78","v":2.2018692397332874E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C79","v":"Recycled infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N79","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB79","v":0},{"$f":"+'Capex_FO input'!CC79","v":0},{"$f":"+'Capex_FO input'!CD79","v":0},{"$f":"+'Capex_FO input'!CE79","v":0},{"$f":"+'Capex_FO input'!CF79","v":0},{"$f":"+'Capex_FO input'!CG79","v":0},{"$f":"+'Capex_FO input'!CH79","v":0},{"$f":"+'Capex_FO input'!CI79","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C80","v":"Recycled infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N80","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB80","v":3.9611303544004404E-4},{"$f":"+'Capex_FO input'!CC80","v":4.2697222146600069E-3},{"$f":"+'Capex_FO input'!CD80","v":7.8404056978759636E-3},{"$f":"+'Capex_FO input'!CE80","v":8.4867807071139483E-3},{"$f":"+'Capex_FO input'!CF80","v":9.331126294360682E-3},{"$f":"+'Capex_FO input'!CG80","v":1.0188838200919807E-2},{"$f":"+'Capex_FO input'!CH80","v":1.1047958614927453E-2},{"$f":"+'Capex_FO input'!CI80","v":1.1921529042314059E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C81","v":"Recycled infrastructure - Imp/Com"},null,null,null,null,{"$f":"+'Capex_FO input'!N81","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB81","v":1.4731174374904971E-3},{"$f":"+'Capex_FO input'!CC81","v":4.4256130615808256E-3},{"$f":"+'Capex_FO input'!CD81","v":6.8827740960518639E-3},{"$f":"+'Capex_FO input'!CE81","v":7.786864222573792E-3},{"$f":"+'Capex_FO input'!CF81","v":8.1730392228758636E-3},{"$f":"+'Capex_FO input'!CG81","v":8.5519734419222723E-3},{"$f":"+'Capex_FO input'!CH81","v":8.9485643873020923E-3},{"$f":"+'Capex_FO input'!CI81","v":9.3377192524560417E-3}]
[null,null,null,{"$f":"+'Capex_FO input'!C82","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB82","v":0},{"$f":"+'Capex_FO input'!CC82","v":0},{"$f":"+'Capex_FO input'!CD82","v":0},{"$f":"+'Capex_FO input'!CE82","v":0},{"$f":"+'Capex_FO input'!CF82","v":0},{"$f":"+'Capex_FO input'!CG82","v":0},{"$f":"+'Capex_FO input'!CH82","v":0},{"$f":"+'Capex_FO input'!CI82","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C83","v":"Water - Corp - IT"},null,null,null,null,{"$f":"+'Capex_FO input'!N83","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB83","v":0.24052754040705365},{"$f":"+'Capex_FO input'!CC83","v":0.66379901137703412},{"$f":"+'Capex_FO input'!CD83","v":1.0506321873472413},{"$f":"+'Capex_FO input'!CE83","v":1.4901528440561513},{"$f":"+'Capex_FO input'!CF83","v":1.923251563246906},{"$f":"+'Capex_FO input'!CG83","v":2.1956115984857183},{"$f":"+'Capex_FO input'!CH83","v":2.4205431936263566},{"$f":"+'Capex_FO input'!CI83","v":2.6318901437609261}]
[null,null,null,{"$f":"+'Capex_FO input'!C84","v":"Water - Corp - Motor vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!N84","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB84","v":2.7994952405860862E-2},{"$f":"+'Capex_FO input'!CC84","v":7.7344467906596187E-2},{"$f":"+'Capex_FO input'!CD84","v":0.1202700113917636},{"$f":"+'Capex_FO input'!CE84","v":0.16523060501530931},{"$f":"+'Capex_FO input'!CF84","v":0.20961568086198082},{"$f":"+'Capex_FO input'!CG84","v":0.24600411219608992},{"$f":"+'Capex_FO input'!CH84","v":0.28858433002683098},{"$f":"+'Capex_FO input'!CI84","v":0.34100068136893619}]
[null,null,null,{"$f":"+'Capex_FO input'!C85","v":"Water - Corp - Plant & Equip"},null,null,null,null,{"$f":"+'Capex_FO input'!N85","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB85","v":0},{"$f":"+'Capex_FO input'!CC85","v":0},{"$f":"+'Capex_FO input'!CD85","v":0},{"$f":"+'Capex_FO input'!CE85","v":0},{"$f":"+'Capex_FO input'!CF85","v":0},{"$f":"+'Capex_FO input'!CG85","v":0},{"$f":"+'Capex_FO input'!CH85","v":0},{"$f":"+'Capex_FO input'!CI85","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C86","v":"Water - Corp - Other"},null,null,null,null,{"$f":"+'Capex_FO input'!N86","v":43.023221215550272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB86","v":2.8513815470735084E-2},{"$f":"+'Capex_FO input'!CC86","v":8.2541775437081799E-2},{"$f":"+'Capex_FO input'!CD86","v":0.1369977064831496},{"$f":"+'Capex_FO input'!CE86","v":0.18395641380942757},{"$f":"+'Capex_FO input'!CF86","v":0.21939554786963542},{"$f":"+'Capex_FO input'!CG86","v":0.25100820099399096},{"$f":"+'Capex_FO input'!CH86","v":0.28542935832517619},{"$f":"+'Capex_FO input'!CI86","v":0.32571018594796114}]
[null,null,null,{"$f":"+'Capex_FO input'!C87","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB87","v":0},{"$f":"+'Capex_FO input'!CC87","v":0},{"$f":"+'Capex_FO input'!CD87","v":0},{"$f":"+'Capex_FO input'!CE87","v":0},{"$f":"+'Capex_FO input'!CF87","v":0},{"$f":"+'Capex_FO input'!CG87","v":0},{"$f":"+'Capex_FO input'!CH87","v":0},{"$f":"+'Capex_FO input'!CI87","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C88","v":"Water - Corp - IT"},null,null,null,null,{"$f":"+'Capex_FO input'!N88","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB88","v":0.24966308048528402},{"$f":"+'Capex_FO input'!CC88","v":0.76715591750542245},{"$f":"+'Capex_FO input'!CD88","v":1.3070763436790205},{"$f":"+'Capex_FO input'!CE88","v":1.8610206386817558},{"$f":"+'Capex_FO input'!CF88","v":2.4000442942897751},{"$f":"+'Capex_FO input'!CG88","v":2.8072600466519577},{"$f":"+'Capex_FO input'!CH88","v":2.9991889672240486},{"$f":"+'Capex_FO input'!CI88","v":3.0219596349325681}]
[null,null,null,{"$f":"+'Capex_FO input'!C89","v":"Water - Corp - Motor vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!N89","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB89","v":2.9058236091625406E-2},{"$f":"+'Capex_FO input'!CC89","v":8.8907883226273104E-2},{"$f":"+'Capex_FO input'!CD89","v":0.14835635225822308},{"$f":"+'Capex_FO input'!CE89","v":0.20518921855744907},{"$f":"+'Capex_FO input'!CF89","v":0.2605696719743047},{"$f":"+'Capex_FO input'!CG89","v":0.31362050964594029},{"$f":"+'Capex_FO input'!CH89","v":0.35561240379337544},{"$f":"+'Capex_FO input'!CI89","v":0.38692684826038376}]
[null,null,null,{"$f":"+'Capex_FO input'!C90","v":"Water - Corp - Plant & Equip"},null,null,null,null,{"$f":"+'Capex_FO input'!N90","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB90","v":0},{"$f":"+'Capex_FO input'!CC90","v":0},{"$f":"+'Capex_FO input'!CD90","v":0},{"$f":"+'Capex_FO input'!CE90","v":0},{"$f":"+'Capex_FO input'!CF90","v":0},{"$f":"+'Capex_FO input'!CG90","v":0},{"$f":"+'Capex_FO input'!CH90","v":0},{"$f":"+'Capex_FO input'!CI90","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C91","v":"Water - Corp - Other"},null,null,null,null,{"$f":"+'Capex_FO input'!N91","v":43.023221215550272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB91","v":2.9596806231690479E-2},{"$f":"+'Capex_FO input'!CC91","v":9.5143317187479814E-2},{"$f":"+'Capex_FO input'!CD91","v":0.16909520250467738},{"$f":"+'Capex_FO input'!CE91","v":0.22888639990795095},{"$f":"+'Capex_FO input'!CF91","v":0.27306246216775537},{"$f":"+'Capex_FO input'!CG91","v":0.31767491030679712},{"$f":"+'Capex_FO input'!CH91","v":0.35442192502179487},{"$f":"+'Capex_FO input'!CI91","v":0.38339790582944888}]
[null,null,null,{"$f":"+'Capex_FO input'!C92","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB92","v":0},{"$f":"+'Capex_FO input'!CC92","v":0},{"$f":"+'Capex_FO input'!CD92","v":0},{"$f":"+'Capex_FO input'!CE92","v":0},{"$f":"+'Capex_FO input'!CF92","v":0},{"$f":"+'Capex_FO input'!CG92","v":0},{"$f":"+'Capex_FO input'!CH92","v":0},{"$f":"+'Capex_FO input'!CI92","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C93","v":"Water - Corp - IT"},null,null,null,null,{"$f":"+'Capex_FO input'!N93","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB93","v":3.6733654417208529E-2},{"$f":"+'Capex_FO input'!CC93","v":0.11223909807306509},{"$f":"+'Capex_FO input'!CD93","v":0.17031575011995329},{"$f":"+'Capex_FO input'!CE93","v":0.22304968252438279},{"$f":"+'Capex_FO input'!CF93","v":0.28315053245631022},{"$f":"+'Capex_FO input'!CG93","v":0.35694375172770249},{"$f":"+'Capex_FO input'!CH93","v":0.40255606808314787},{"$f":"+'Capex_FO input'!CI93","v":0.39566493761736571}]
[null,null,null,{"$f":"+'Capex_FO input'!C94","v":"Water - Corp - Motor vehicles"},null,null,null,null,{"$f":"+'Capex_FO input'!N94","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB94","v":4.2754227036237392E-3},{"$f":"+'Capex_FO input'!CC94","v":1.3011206979619E-2},{"$f":"+'Capex_FO input'!CD94","v":1.9632203463642202E-2},{"$f":"+'Capex_FO input'!CE94","v":2.5110824509577401E-2},{"$f":"+'Capex_FO input'!CF94","v":3.1277832536991221E-2},{"$f":"+'Capex_FO input'!CG94","v":4.0524015941374392E-2},{"$f":"+'Capex_FO input'!CH94","v":4.8191941864104824E-2},{"$f":"+'Capex_FO input'!CI94","v":5.0979042904429894E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C95","v":"Water - Corp - Plant & Equip"},null,null,null,null,{"$f":"+'Capex_FO input'!N95","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB95","v":0},{"$f":"+'Capex_FO input'!CC95","v":0},{"$f":"+'Capex_FO input'!CD95","v":0},{"$f":"+'Capex_FO input'!CE95","v":0},{"$f":"+'Capex_FO input'!CF95","v":0},{"$f":"+'Capex_FO input'!CG95","v":0},{"$f":"+'Capex_FO input'!CH95","v":0},{"$f":"+'Capex_FO input'!CI95","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C96","v":"Water - Corp - Other"},null,null,null,null,{"$f":"+'Capex_FO input'!N96","v":43.023221215550272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB96","v":4.3546640931240348E-3},{"$f":"+'Capex_FO input'!CC96","v":1.3921815176447319E-2},{"$f":"+'Capex_FO input'!CD96","v":2.2329427749432453E-2},{"$f":"+'Capex_FO input'!CE96","v":2.8103119629295709E-2},{"$f":"+'Capex_FO input'!CF96","v":3.3086267090540987E-2},{"$f":"+'Capex_FO input'!CG96","v":4.0385775937402134E-2},{"$f":"+'Capex_FO input'!CH96","v":4.6724290904425106E-2},{"$f":"+'Capex_FO input'!CI96","v":4.9796565498928816E-2}]
[null,null,null,{"$f":"+'Capex_FO input'!C97","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB97","v":0},{"$f":"+'Capex_FO input'!CC97","v":0},{"$f":"+'Capex_FO input'!CD97","v":0},{"$f":"+'Capex_FO input'!CE97","v":0},{"$f":"+'Capex_FO input'!CF97","v":0},{"$f":"+'Capex_FO input'!CG97","v":0},{"$f":"+'Capex_FO input'!CH97","v":0},{"$f":"+'Capex_FO input'!CI97","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C98","v":0},null,null,null,null,{"$f":"+'Capex_FO input'!N98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB98","v":0},{"$f":"+'Capex_FO input'!CC98","v":0},{"$f":"+'Capex_FO input'!CD98","v":0},{"$f":"+'Capex_FO input'!CE98","v":0},{"$f":"+'Capex_FO input'!CF98","v":0},{"$f":"+'Capex_FO input'!CG98","v":0},{"$f":"+'Capex_FO input'!CH98","v":0},{"$f":"+'Capex_FO input'!CI98","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C99","v":"tank"},null,null,null,null,{"$f":"+'Capex_FO input'!N99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB99","v":0},{"$f":"+'Capex_FO input'!CC99","v":0},{"$f":"+'Capex_FO input'!CD99","v":0},{"$f":"+'Capex_FO input'!CE99","v":0},{"$f":"+'Capex_FO input'!CF99","v":0},{"$f":"+'Capex_FO input'!CG99","v":0},{"$f":"+'Capex_FO input'!CH99","v":0},{"$f":"+'Capex_FO input'!CI99","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C100","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB100","v":0},{"$f":"+'Capex_FO input'!CC100","v":0},{"$f":"+'Capex_FO input'!CD100","v":0},{"$f":"+'Capex_FO input'!CE100","v":0},{"$f":"+'Capex_FO input'!CF100","v":0},{"$f":"+'Capex_FO input'!CG100","v":0},{"$f":"+'Capex_FO input'!CH100","v":0},{"$f":"+'Capex_FO input'!CI100","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C101","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB101","v":0},{"$f":"+'Capex_FO input'!CC101","v":0},{"$f":"+'Capex_FO input'!CD101","v":0},{"$f":"+'Capex_FO input'!CE101","v":0},{"$f":"+'Capex_FO input'!CF101","v":0},{"$f":"+'Capex_FO input'!CG101","v":0},{"$f":"+'Capex_FO input'!CH101","v":0},{"$f":"+'Capex_FO input'!CI101","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C102","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB102","v":0},{"$f":"+'Capex_FO input'!CC102","v":0},{"$f":"+'Capex_FO input'!CD102","v":0},{"$f":"+'Capex_FO input'!CE102","v":0},{"$f":"+'Capex_FO input'!CF102","v":0},{"$f":"+'Capex_FO input'!CG102","v":0},{"$f":"+'Capex_FO input'!CH102","v":0},{"$f":"+'Capex_FO input'!CI102","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C103","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB103","v":0},{"$f":"+'Capex_FO input'!CC103","v":0},{"$f":"+'Capex_FO input'!CD103","v":0},{"$f":"+'Capex_FO input'!CE103","v":0},{"$f":"+'Capex_FO input'!CF103","v":0},{"$f":"+'Capex_FO input'!CG103","v":0},{"$f":"+'Capex_FO input'!CH103","v":0},{"$f":"+'Capex_FO input'!CI103","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C104","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB104","v":0},{"$f":"+'Capex_FO input'!CC104","v":0},{"$f":"+'Capex_FO input'!CD104","v":0},{"$f":"+'Capex_FO input'!CE104","v":0},{"$f":"+'Capex_FO input'!CF104","v":0},{"$f":"+'Capex_FO input'!CG104","v":0},{"$f":"+'Capex_FO input'!CH104","v":0},{"$f":"+'Capex_FO input'!CI104","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C105","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB105","v":0},{"$f":"+'Capex_FO input'!CC105","v":0},{"$f":"+'Capex_FO input'!CD105","v":0},{"$f":"+'Capex_FO input'!CE105","v":0},{"$f":"+'Capex_FO input'!CF105","v":0},{"$f":"+'Capex_FO input'!CG105","v":0},{"$f":"+'Capex_FO input'!CH105","v":0},{"$f":"+'Capex_FO input'!CI105","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C106","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB106","v":0},{"$f":"+'Capex_FO input'!CC106","v":0},{"$f":"+'Capex_FO input'!CD106","v":0},{"$f":"+'Capex_FO input'!CE106","v":0},{"$f":"+'Capex_FO input'!CF106","v":0},{"$f":"+'Capex_FO input'!CG106","v":0},{"$f":"+'Capex_FO input'!CH106","v":0},{"$f":"+'Capex_FO input'!CI106","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C107","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB107","v":0},{"$f":"+'Capex_FO input'!CC107","v":0},{"$f":"+'Capex_FO input'!CD107","v":0},{"$f":"+'Capex_FO input'!CE107","v":0},{"$f":"+'Capex_FO input'!CF107","v":0},{"$f":"+'Capex_FO input'!CG107","v":0},{"$f":"+'Capex_FO input'!CH107","v":0},{"$f":"+'Capex_FO input'!CI107","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C108","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB108","v":0},{"$f":"+'Capex_FO input'!CC108","v":0},{"$f":"+'Capex_FO input'!CD108","v":0},{"$f":"+'Capex_FO input'!CE108","v":0},{"$f":"+'Capex_FO input'!CF108","v":0},{"$f":"+'Capex_FO input'!CG108","v":0},{"$f":"+'Capex_FO input'!CH108","v":0},{"$f":"+'Capex_FO input'!CI108","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C109","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB109","v":0},{"$f":"+'Capex_FO input'!CC109","v":0},{"$f":"+'Capex_FO input'!CD109","v":0},{"$f":"+'Capex_FO input'!CE109","v":0},{"$f":"+'Capex_FO input'!CF109","v":0},{"$f":"+'Capex_FO input'!CG109","v":0},{"$f":"+'Capex_FO input'!CH109","v":0},{"$f":"+'Capex_FO input'!CI109","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C110","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB110","v":0},{"$f":"+'Capex_FO input'!CC110","v":0},{"$f":"+'Capex_FO input'!CD110","v":0},{"$f":"+'Capex_FO input'!CE110","v":0},{"$f":"+'Capex_FO input'!CF110","v":0},{"$f":"+'Capex_FO input'!CG110","v":0},{"$f":"+'Capex_FO input'!CH110","v":0},{"$f":"+'Capex_FO input'!CI110","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C111","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB111","v":0},{"$f":"+'Capex_FO input'!CC111","v":0},{"$f":"+'Capex_FO input'!CD111","v":0},{"$f":"+'Capex_FO input'!CE111","v":0},{"$f":"+'Capex_FO input'!CF111","v":0},{"$f":"+'Capex_FO input'!CG111","v":0},{"$f":"+'Capex_FO input'!CH111","v":0},{"$f":"+'Capex_FO input'!CI111","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C112","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB112","v":0},{"$f":"+'Capex_FO input'!CC112","v":0},{"$f":"+'Capex_FO input'!CD112","v":0},{"$f":"+'Capex_FO input'!CE112","v":0},{"$f":"+'Capex_FO input'!CF112","v":0},{"$f":"+'Capex_FO input'!CG112","v":0},{"$f":"+'Capex_FO input'!CH112","v":0},{"$f":"+'Capex_FO input'!CI112","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C113","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB113","v":0},{"$f":"+'Capex_FO input'!CC113","v":0},{"$f":"+'Capex_FO input'!CD113","v":0},{"$f":"+'Capex_FO input'!CE113","v":0},{"$f":"+'Capex_FO input'!CF113","v":0},{"$f":"+'Capex_FO input'!CG113","v":0},{"$f":"+'Capex_FO input'!CH113","v":0},{"$f":"+'Capex_FO input'!CI113","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C114","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB114","v":0},{"$f":"+'Capex_FO input'!CC114","v":0},{"$f":"+'Capex_FO input'!CD114","v":0},{"$f":"+'Capex_FO input'!CE114","v":0},{"$f":"+'Capex_FO input'!CF114","v":0},{"$f":"+'Capex_FO input'!CG114","v":0},{"$f":"+'Capex_FO input'!CH114","v":0},{"$f":"+'Capex_FO input'!CI114","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C115","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB115","v":0},{"$f":"+'Capex_FO input'!CC115","v":0},{"$f":"+'Capex_FO input'!CD115","v":0},{"$f":"+'Capex_FO input'!CE115","v":0},{"$f":"+'Capex_FO input'!CF115","v":0},{"$f":"+'Capex_FO input'!CG115","v":0},{"$f":"+'Capex_FO input'!CH115","v":0},{"$f":"+'Capex_FO input'!CI115","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C116","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB116","v":0},{"$f":"+'Capex_FO input'!CC116","v":0},{"$f":"+'Capex_FO input'!CD116","v":0},{"$f":"+'Capex_FO input'!CE116","v":0},{"$f":"+'Capex_FO input'!CF116","v":0},{"$f":"+'Capex_FO input'!CG116","v":0},{"$f":"+'Capex_FO input'!CH116","v":0},{"$f":"+'Capex_FO input'!CI116","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C117","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB117","v":0},{"$f":"+'Capex_FO input'!CC117","v":0},{"$f":"+'Capex_FO input'!CD117","v":0},{"$f":"+'Capex_FO input'!CE117","v":0},{"$f":"+'Capex_FO input'!CF117","v":0},{"$f":"+'Capex_FO input'!CG117","v":0},{"$f":"+'Capex_FO input'!CH117","v":0},{"$f":"+'Capex_FO input'!CI117","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C118","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB118","v":0},{"$f":"+'Capex_FO input'!CC118","v":0},{"$f":"+'Capex_FO input'!CD118","v":0},{"$f":"+'Capex_FO input'!CE118","v":0},{"$f":"+'Capex_FO input'!CF118","v":0},{"$f":"+'Capex_FO input'!CG118","v":0},{"$f":"+'Capex_FO input'!CH118","v":0},{"$f":"+'Capex_FO input'!CI118","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C119","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB119","v":0},{"$f":"+'Capex_FO input'!CC119","v":0},{"$f":"+'Capex_FO input'!CD119","v":0},{"$f":"+'Capex_FO input'!CE119","v":0},{"$f":"+'Capex_FO input'!CF119","v":0},{"$f":"+'Capex_FO input'!CG119","v":0},{"$f":"+'Capex_FO input'!CH119","v":0},{"$f":"+'Capex_FO input'!CI119","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C120","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB120","v":0},{"$f":"+'Capex_FO input'!CC120","v":0},{"$f":"+'Capex_FO input'!CD120","v":0},{"$f":"+'Capex_FO input'!CE120","v":0},{"$f":"+'Capex_FO input'!CF120","v":0},{"$f":"+'Capex_FO input'!CG120","v":0},{"$f":"+'Capex_FO input'!CH120","v":0},{"$f":"+'Capex_FO input'!CI120","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C121","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB121","v":0},{"$f":"+'Capex_FO input'!CC121","v":0},{"$f":"+'Capex_FO input'!CD121","v":0},{"$f":"+'Capex_FO input'!CE121","v":0},{"$f":"+'Capex_FO input'!CF121","v":0},{"$f":"+'Capex_FO input'!CG121","v":0},{"$f":"+'Capex_FO input'!CH121","v":0},{"$f":"+'Capex_FO input'!CI121","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C122","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB122","v":0},{"$f":"+'Capex_FO input'!CC122","v":0},{"$f":"+'Capex_FO input'!CD122","v":0},{"$f":"+'Capex_FO input'!CE122","v":0},{"$f":"+'Capex_FO input'!CF122","v":0},{"$f":"+'Capex_FO input'!CG122","v":0},{"$f":"+'Capex_FO input'!CH122","v":0},{"$f":"+'Capex_FO input'!CI122","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C123","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB123","v":0},{"$f":"+'Capex_FO input'!CC123","v":0},{"$f":"+'Capex_FO input'!CD123","v":0},{"$f":"+'Capex_FO input'!CE123","v":0},{"$f":"+'Capex_FO input'!CF123","v":0},{"$f":"+'Capex_FO input'!CG123","v":0},{"$f":"+'Capex_FO input'!CH123","v":0},{"$f":"+'Capex_FO input'!CI123","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C124","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB124","v":0},{"$f":"+'Capex_FO input'!CC124","v":0},{"$f":"+'Capex_FO input'!CD124","v":0},{"$f":"+'Capex_FO input'!CE124","v":0},{"$f":"+'Capex_FO input'!CF124","v":0},{"$f":"+'Capex_FO input'!CG124","v":0},{"$f":"+'Capex_FO input'!CH124","v":0},{"$f":"+'Capex_FO input'!CI124","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C125","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB125","v":0},{"$f":"+'Capex_FO input'!CC125","v":0},{"$f":"+'Capex_FO input'!CD125","v":0},{"$f":"+'Capex_FO input'!CE125","v":0},{"$f":"+'Capex_FO input'!CF125","v":0},{"$f":"+'Capex_FO input'!CG125","v":0},{"$f":"+'Capex_FO input'!CH125","v":0},{"$f":"+'Capex_FO input'!CI125","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C126","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB126","v":0},{"$f":"+'Capex_FO input'!CC126","v":0},{"$f":"+'Capex_FO input'!CD126","v":0},{"$f":"+'Capex_FO input'!CE126","v":0},{"$f":"+'Capex_FO input'!CF126","v":0},{"$f":"+'Capex_FO input'!CG126","v":0},{"$f":"+'Capex_FO input'!CH126","v":0},{"$f":"+'Capex_FO input'!CI126","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C127","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB127","v":0},{"$f":"+'Capex_FO input'!CC127","v":0},{"$f":"+'Capex_FO input'!CD127","v":0},{"$f":"+'Capex_FO input'!CE127","v":0},{"$f":"+'Capex_FO input'!CF127","v":0},{"$f":"+'Capex_FO input'!CG127","v":0},{"$f":"+'Capex_FO input'!CH127","v":0},{"$f":"+'Capex_FO input'!CI127","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C128","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB128","v":0},{"$f":"+'Capex_FO input'!CC128","v":0},{"$f":"+'Capex_FO input'!CD128","v":0},{"$f":"+'Capex_FO input'!CE128","v":0},{"$f":"+'Capex_FO input'!CF128","v":0},{"$f":"+'Capex_FO input'!CG128","v":0},{"$f":"+'Capex_FO input'!CH128","v":0},{"$f":"+'Capex_FO input'!CI128","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C129","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB129","v":0},{"$f":"+'Capex_FO input'!CC129","v":0},{"$f":"+'Capex_FO input'!CD129","v":0},{"$f":"+'Capex_FO input'!CE129","v":0},{"$f":"+'Capex_FO input'!CF129","v":0},{"$f":"+'Capex_FO input'!CG129","v":0},{"$f":"+'Capex_FO input'!CH129","v":0},{"$f":"+'Capex_FO input'!CI129","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C130","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB130","v":0},{"$f":"+'Capex_FO input'!CC130","v":0},{"$f":"+'Capex_FO input'!CD130","v":0},{"$f":"+'Capex_FO input'!CE130","v":0},{"$f":"+'Capex_FO input'!CF130","v":0},{"$f":"+'Capex_FO input'!CG130","v":0},{"$f":"+'Capex_FO input'!CH130","v":0},{"$f":"+'Capex_FO input'!CI130","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C131","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB131","v":0},{"$f":"+'Capex_FO input'!CC131","v":0},{"$f":"+'Capex_FO input'!CD131","v":0},{"$f":"+'Capex_FO input'!CE131","v":0},{"$f":"+'Capex_FO input'!CF131","v":0},{"$f":"+'Capex_FO input'!CG131","v":0},{"$f":"+'Capex_FO input'!CH131","v":0},{"$f":"+'Capex_FO input'!CI131","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C132","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB132","v":0},{"$f":"+'Capex_FO input'!CC132","v":0},{"$f":"+'Capex_FO input'!CD132","v":0},{"$f":"+'Capex_FO input'!CE132","v":0},{"$f":"+'Capex_FO input'!CF132","v":0},{"$f":"+'Capex_FO input'!CG132","v":0},{"$f":"+'Capex_FO input'!CH132","v":0},{"$f":"+'Capex_FO input'!CI132","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C133","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB133","v":0},{"$f":"+'Capex_FO input'!CC133","v":0},{"$f":"+'Capex_FO input'!CD133","v":0},{"$f":"+'Capex_FO input'!CE133","v":0},{"$f":"+'Capex_FO input'!CF133","v":0},{"$f":"+'Capex_FO input'!CG133","v":0},{"$f":"+'Capex_FO input'!CH133","v":0},{"$f":"+'Capex_FO input'!CI133","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C134","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB134","v":0},{"$f":"+'Capex_FO input'!CC134","v":0},{"$f":"+'Capex_FO input'!CD134","v":0},{"$f":"+'Capex_FO input'!CE134","v":0},{"$f":"+'Capex_FO input'!CF134","v":0},{"$f":"+'Capex_FO input'!CG134","v":0},{"$f":"+'Capex_FO input'!CH134","v":0},{"$f":"+'Capex_FO input'!CI134","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C135","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB135","v":0},{"$f":"+'Capex_FO input'!CC135","v":0},{"$f":"+'Capex_FO input'!CD135","v":0},{"$f":"+'Capex_FO input'!CE135","v":0},{"$f":"+'Capex_FO input'!CF135","v":0},{"$f":"+'Capex_FO input'!CG135","v":0},{"$f":"+'Capex_FO input'!CH135","v":0},{"$f":"+'Capex_FO input'!CI135","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C136","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB136","v":0},{"$f":"+'Capex_FO input'!CC136","v":0},{"$f":"+'Capex_FO input'!CD136","v":0},{"$f":"+'Capex_FO input'!CE136","v":0},{"$f":"+'Capex_FO input'!CF136","v":0},{"$f":"+'Capex_FO input'!CG136","v":0},{"$f":"+'Capex_FO input'!CH136","v":0},{"$f":"+'Capex_FO input'!CI136","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C137","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB137","v":0},{"$f":"+'Capex_FO input'!CC137","v":0},{"$f":"+'Capex_FO input'!CD137","v":0},{"$f":"+'Capex_FO input'!CE137","v":0},{"$f":"+'Capex_FO input'!CF137","v":0},{"$f":"+'Capex_FO input'!CG137","v":0},{"$f":"+'Capex_FO input'!CH137","v":0},{"$f":"+'Capex_FO input'!CI137","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C138","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB138","v":0},{"$f":"+'Capex_FO input'!CC138","v":0},{"$f":"+'Capex_FO input'!CD138","v":0},{"$f":"+'Capex_FO input'!CE138","v":0},{"$f":"+'Capex_FO input'!CF138","v":0},{"$f":"+'Capex_FO input'!CG138","v":0},{"$f":"+'Capex_FO input'!CH138","v":0},{"$f":"+'Capex_FO input'!CI138","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C139","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB139","v":0},{"$f":"+'Capex_FO input'!CC139","v":0},{"$f":"+'Capex_FO input'!CD139","v":0},{"$f":"+'Capex_FO input'!CE139","v":0},{"$f":"+'Capex_FO input'!CF139","v":0},{"$f":"+'Capex_FO input'!CG139","v":0},{"$f":"+'Capex_FO input'!CH139","v":0},{"$f":"+'Capex_FO input'!CI139","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C140","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB140","v":0},{"$f":"+'Capex_FO input'!CC140","v":0},{"$f":"+'Capex_FO input'!CD140","v":0},{"$f":"+'Capex_FO input'!CE140","v":0},{"$f":"+'Capex_FO input'!CF140","v":0},{"$f":"+'Capex_FO input'!CG140","v":0},{"$f":"+'Capex_FO input'!CH140","v":0},{"$f":"+'Capex_FO input'!CI140","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C141","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB141","v":0},{"$f":"+'Capex_FO input'!CC141","v":0},{"$f":"+'Capex_FO input'!CD141","v":0},{"$f":"+'Capex_FO input'!CE141","v":0},{"$f":"+'Capex_FO input'!CF141","v":0},{"$f":"+'Capex_FO input'!CG141","v":0},{"$f":"+'Capex_FO input'!CH141","v":0},{"$f":"+'Capex_FO input'!CI141","v":0}]
[null,null,null,{"$f":"+'Capex_FO input'!C142","v":"[Capex Item - Significant Project / Capital Program / Other Capex]"},null,null,null,null,{"$f":"+'Capex_FO input'!N142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Capex_FO input'!CB142","v":0},{"$f":"+'Capex_FO input'!CC142","v":0},{"$f":"+'Capex_FO input'!CD142","v":0},{"$f":"+'Capex_FO input'!CE142","v":0},{"$f":"+'Capex_FO input'!CF142","v":0},{"$f":"+'Capex_FO input'!CG142","v":0},{"$f":"+'Capex_FO input'!CH142","v":0},{"$f":"+'Capex_FO input'!CI142","v":0}]

{"sheet":"Rev&RAV_FO","index":15,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[3,23,3,24],[3,25,3,27]]}
[80,"Revenue requirement detail"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,"2004-05",{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[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,{"$f":"ExpSummary_FO!Z15","v":62.010003531305898},{"$f":"ExpSummary_FO!AA15","v":64.299588146200009},{"$f":"ExpSummary_FO!AB15","v":65.736593613504027},{"$f":"ExpSummary_FO!AC15","v":68.064385051393501},{"$f":"ExpSummary_FO!AD15","v":70.356577607918453},{"$f":"ExpSummary_FO!AE15","v":71.208839508342493},{"$f":"ExpSummary_FO!AF15","v":72.441643864849567},{"$f":"ExpSummary_FO!AG15","v":73.742537719750757}]
[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,{"$f":"+Z47+Z64","v":20.22715125877237},22.501632291746517,25.033749263168229,27.609659132279319,29.975033641872908,32.208822397961647,34.335448879825165,36.344242369224048]
[null,null,null,null,null,"Regulatory depreciation of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!Z17","v":7.3514916309239622},{"$f":"RollForward_FO!AA17","v":8.982831982774039},{"$f":"RollForward_FO!AB17","v":11.254750665036443},{"$f":"RollForward_FO!AC17","v":7.527193811269953},{"$f":"RollForward_FO!AD17","v":9.4404450777316296},{"$f":"RollForward_FO!AE17","v":11.205214856445789},{"$f":"RollForward_FO!AF17","v":12.845149416712943},{"$f":"RollForward_FO!AG17","v":14.366030780365694}]
[null,null,null,null,null,"Adjustments from last period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PrevPerAdj_FO!Z14","v":0},{"$f":"+PrevPerAdj_FO!AA14","v":0},{"$f":"+PrevPerAdj_FO!AB14","v":0},{"$f":"+PrevPerAdj_FO!AC14","v":0},{"$f":"+PrevPerAdj_FO!AD14","v":0},{"$f":"+PrevPerAdj_FO!AE14","v":0},{"$f":"+PrevPerAdj_FO!AF14","v":0},{"$f":"+PrevPerAdj_FO!AG14","v":0}]
[null,null,null,null,null,"Non-prescribed revenue offset of revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RevenuePriceCap_FO!Z61+RevenueTariffBasket_FO!Z61","v":-6.172778103616814E-2},{"$f":"+RevenuePriceCap_FO!AA61+RevenueTariffBasket_FO!AA61","v":-6.1725494467902958E-2},{"$f":"+RevenuePriceCap_FO!AB61+RevenueTariffBasket_FO!AB61","v":-6.1724492262751798E-2},{"$f":"+RevenuePriceCap_FO!AC61+RevenueTariffBasket_FO!AC61","v":-6.1724492262751798E-2},{"$f":"+RevenuePriceCap_FO!AD61+RevenueTariffBasket_FO!AD61","v":-6.1724492262751798E-2},{"$f":"+RevenuePriceCap_FO!AE61+RevenueTariffBasket_FO!AE61","v":-6.1724492262751784E-2},{"$f":"+RevenuePriceCap_FO!AF61+RevenueTariffBasket_FO!AF61","v":-6.1724492262751805E-2},{"$f":"+RevenuePriceCap_FO!AG61+RevenueTariffBasket_FO!AG61","v":-6.1724492262751819E-2}]
[null,null,null,null,null,"Tax liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z122","v":7.7145127656425743},4.9118093379681493,2.5006197023889043,2.7861784143536954,4.9120344170725234,5.6071597174505277,6.1895851492917178,6.9760526194733652]
[]
[]
[null,null,null,"Total revenue requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!P3","v":87.353683574320982},{"$f":"+Determination_Lookup!Q3","v":71.808324208367395},{"$f":"+Determination_Lookup!R3","v":75.479082085038684},{"$f":"+Determination_Lookup!S3","v":77.98049867418365},{"$f":"+Determination_Lookup!T3","v":95.245586399282402},{"$f":"+Determination_Lookup!U3","v":100.22493837459284},{"$f":"+Determination_Lookup!V3","v":83.303136431523711},{"$f":"+Determination_Lookup!W3","v":87.249987801196411},{"$f":"+SUM(Z15:Z22)","v":97.241431405608637},100.63413626422081,104.46398875183485,105.92569191703372,114.62236625233275,120.16831198793771,125.75010281841664,131.36713899655112]
[]
[]
[]
[]
[null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"<< Now data entry field"]
[]
[]
[]
[null,null,null,"Revenue requirement detail"]
[]
[]
[null,null,null,null,"Existing assets detail"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R24","v":309.4526879597903},{"$f":"+RollForward_FO!S24","v":302.40647309873617},{"$f":"+RollForward_FO!T24","v":313.60901765304618},{"$f":"+RollForward_FO!U24","v":320.72098227216105},{"$f":"+RollForward_FO!V24","v":344.46650765882015},{"$f":"+RollForward_FO!W24","v":416.79975664831113},{"$f":"+RollForward_FO!X24","v":458.39638531495171},{"$f":"+RollForward_FO!Y24","v":501.688836526817},{"$f":"Y43","v":532.01821761097835},{"$f":"Z43","v":524.48421761097836},{"$f":"AA43","v":516.95021761097837},{"$f":"AB43","v":509.41621761097838},507.89721761097837,506.37821761097837,504.85921761097836,503.34021761097836]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R25","v":0},{"$f":"+RollForward_FO!S25","v":21.721995333007815},{"$f":"+RollForward_FO!T25","v":18.98414858121442},{"$f":"+RollForward_FO!U25","v":38.013296737453189},{"$f":"+RollForward_FO!V25","v":73.303847056211097},{"$f":"+RollForward_FO!W25","v":64.774383606877848},{"$f":"+RollForward_FO!X25","v":70.961399000000014},{"$f":"+RollForward_FO!Y25","v":74.700130328689255}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R27","v":0},{"$f":"+RollForward_FO!S27","v":3.0730578675781248},{"$f":"+RollForward_FO!T27","v":6.2472213869070217},{"$f":"+RollForward_FO!U27","v":8.1086201516853915},{"$f":"+RollForward_FO!V27","v":14.456226656377078},{"$f":"+RollForward_FO!W27","v":15.248805985882356},{"$f":"+RollForward_FO!X27","v":20.387596000000002},{"$f":"+RollForward_FO!Y27","v":35.272144422706567}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R26","v":0},{"$f":"+RollForward_FO!S26","v":2.1393296249999998},{"$f":"+RollForward_FO!T26","v":0},{"$f":"+RollForward_FO!U26","v":0.10042296367041201},{"$f":"+RollForward_FO!V26","v":6.1161364510166363E-2},{"$f":"+RollForward_FO!W26","v":0},{"$f":"+RollForward_FO!X26","v":0},{"$f":"+RollForward_FO!Y26","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"RollForward_FO!R17","v":7.0462148610541462},{"$f":"RollForward_FO!S17","v":4.8323995255728303},{"$f":"RollForward_FO!T17","v":5.1432412934088374},{"$f":"RollForward_FO!U17","v":5.5657039494734066},{"$f":"RollForward_FO!V17","v":6.3652505898747949},{"$f":"RollForward_FO!W17","v":7.4481057676135425},{"$f":"RollForward_FO!X17","v":6.7390269099556894},{"$f":"RollForward_FO!Y17","v":8.2646048218213597},{"$f":"+RollForward_FO!Z15","v":6.7},{"$f":"+RollForward_FO!AA15","v":6.7},{"$f":"+RollForward_FO!AB15","v":6.7},{"$f":"+RollForward_FO!AC15","v":0.68500000000000005},{"$f":"+RollForward_FO!AD15","v":0.68500000000000005},{"$f":"+RollForward_FO!AE15","v":0.68500000000000005},{"$f":"+RollForward_FO!AF15","v":0.68500000000000005},{"$f":"+RollForward_FO!AG15","v":0.68500000000000005}]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!R25","v":0},{"$f":"ExpSummary_FO!S25","v":0.47466376054687498},{"$f":"ExpSummary_FO!T25","v":0.48172128178368118},{"$f":"ExpSummary_FO!U25","v":0.49302428596485215},{"$f":"ExpSummary_FO!V25","v":0.35333342080036961},{"$f":"ExpSummary_FO!W25","v":0.48084318674138471},{"$f":"ExpSummary_FO!X25","v":0.5423248781790001},{"$f":"ExpSummary_FO!Y25","v":0.83399999999999996},{"$f":"ExpSummary_FO!Z25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AA25","v":0.83400000000000019},{"$f":"ExpSummary_FO!AB25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AC25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AD25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AE25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AF25","v":0.83400000000000007},{"$f":"ExpSummary_FO!AG25","v":0.83400000000000019}]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R37:R38)-SUM(R39:R42)","v":302.40647309873617},{"$f":"+SUM(S37:S38)-SUM(S39:S42)","v":313.60901765304618},320.72098227216105,344.46650765882015,396.53438268346883,458.39638531495171,501.688836526817,532.01821761097835,524.48421761097836,516.95021761097837,509.41621761097838,{"$f":"+SUM(AC37:AC38)-SUM(AC39:AC42)","v":507.89721761097837},506.37821761097837,504.85921761097836,503.34021761097836,501.82121761097835]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(R37,R43)","v":305.92958052926326},308.0077453758912,317.16499996260359,332.5937449654906,370.50044517114452,437.59807098163139,480.04261092088439,516.85352706889762,528.2512176109783,520.71721761097842,513.18321761097832,{"$f":"+AVERAGE(AC37,AC43)","v":508.65671761097838},507.13771761097837,505.61871761097836,504.09971761097836,502.58071761097835]
[]
[null,null,null,null,null,"Return on assets (existing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Determination_Lookup!G3","v":10.306644852180616},{"$f":"+Determination_Lookup!H3","v":14.640297931657098},{"$f":"+Determination_Lookup!I3","v":15.455694590054335},{"$f":"+Determination_Lookup!J3","v":16.664110059184083},{"$f":"+Determination_Lookup!K3","v":18.708896452589286},{"$f":"+Determination_Lookup!L3","v":21.172133347766518},{"$f":"+Determination_Lookup!M3","v":19.450366477887123},{"$f":"+Determination_Lookup!N3","v":21.450845191577709},{"$f":"+Z45*RRR","v":19.017043833995217},18.74581983399522,18.474595833995217,18.311641833995221,18.256957833995219,18.202273833995221,18.14758983399522,18.092905833995218]
[]
[null,null,null,null,"Return on and of existing assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R47+R41","v":17.352859713234764},19.472697457229927,20.598935883463174,22.229814008657488,25.07414704246408,28.620239115380059,26.189393387842813,29.715450013399071,25.717043833995216,25.44581983399522,25.174595833995216,{"$f":"+AC47+AC41","v":18.99664183399522},18.941957833995218,18.88727383399522,18.832589833995218,18.777905833995217]
[]
[]
[null,null,null,null,"New capital expenditure"]
[]
[null,null,null,null,null,"Opening asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y60","v":0},67.22819026539743,141.42805738745238,{"$f":"+AB60","v":222.9693553443816},{"$f":"+AC60","v":293.58716122695722},{"$f":"+AD60","v":357.41705032180329},{"$f":"+AE60","v":420.72453656522043},{"$f":"+AF60","v":478.60096598088751}]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!Z19","v":90.840957202709831},{"$f":"+ExpSummary_FO!AA19","v":94.187840601014628},{"$f":"+ExpSummary_FO!AB19","v":98.749476392812952},{"$f":"+ExpSummary_FO!AC19","v":92.069346272406278},{"$f":"+ExpSummary_FO!AD19","v":90.414410551005062},{"$f":"+ExpSummary_FO!AE19","v":92.753014350514093},{"$f":"+ExpSummary_FO!AF19","v":89.761581013279027},{"$f":"+ExpSummary_FO!AG19","v":91.51655301218787}]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!Z21","v":22.961275306388437},{"$f":"+ExpSummary_FO!AA21","v":17.705141496185632},{"$f":"+ExpSummary_FO!AB21","v":12.653427770847289},{"$f":"+ExpSummary_FO!AC21","v":14.609346578560704},{"$f":"+ExpSummary_FO!AD21","v":17.829076378427388},{"$f":"+ExpSummary_FO!AE21","v":18.925313250651147},{"$f":"+ExpSummary_FO!AF21","v":19.725002180899033},{"$f":"+ExpSummary_FO!AG21","v":21.074313347550717}]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+ExpSummary_FO!AG20","v":0}]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!Z16","v":0.65149163092396201},{"$f":"+RollForward_FO!AA16","v":2.2828319827740389},{"$f":"+RollForward_FO!AB16","v":4.5547506650364422},{"$f":"+RollForward_FO!AC16","v":6.8421938112699525},{"$f":"+RollForward_FO!AD16","v":8.7554450777316291},{"$f":"+RollForward_FO!AE16","v":10.520214856445788},{"$f":"+RollForward_FO!AF16","v":12.160149416712942},{"$f":"+RollForward_FO!AG16","v":13.681030780365694}]
[null,null,null,null,null,"less disposals (all disposals included in existing assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Closing asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z54:Z55)-SUM(Z56:Z59)","v":67.22819026539743},141.42805738745238,222.9693553443816,{"$f":"+SUM(AC54:AC55)-SUM(AC56:AC59)","v":293.58716122695722},357.41705032180329,420.72453656522043,478.60096598088751,535.36217486515898]
[]
[null,null,null,null,null,"Average asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(Z54,Z60)","v":33.614095132698715},104.3281238264249,182.19870636591699,{"$f":"+AVERAGE(AC54,AC60)","v":258.27825828566938},325.50210577438025,389.07079344351189,449.66275127305397,506.98157042302324]
[]
[null,null,null,null,null,"Return on assets (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z62*RRR","v":1.2101074247771537},3.7558124577512961,6.5591534291730111,9.2980172982840976,11.718075807877689,14.006548563966428,16.187859045829942,18.251336535228834]
[]
[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,{"$f":"+Z64+Z58","v":1.8615990557011157},6.038644440525335,11.113904094209452,{"$f":"+AC64+AC58","v":16.140211109554052},20.473520885609318,24.526763420412216,28.348008462542886,31.932367315594526]
[]
[]
[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,{"$f":"+R37","v":309.4526879597903},{"$f":"+R78","v":302.40647309873617},313.60901765304618,320.72098227216105,344.46650765882015,{"$f":"W37","v":416.79975664831113},{"$f":"+W78","v":458.39638531495171},{"$f":"+X78","v":501.688836526817},{"$f":"+Y78","v":532.01821761097835},{"$f":"+Z78","v":591.71240787637589},{"$f":"+AA78","v":658.37827499843081},{"$f":"+AB78","v":732.38557295536009},801.48437883793576,863.79526793278183,925.58375417619902,981.94118359186609]
[null,null,null,null,null,"plus capital expenditure",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R55+R38","v":0},21.721995333007815,18.98414858121442,38.013296737453189,73.303847056211097,64.774383606877848,{"$f":"+X55+X38","v":70.961399000000014},74.700130328689255,90.840957202709831,94.187840601014628,98.749476392812952,{"$f":"+AC55+AC38","v":92.069346272406278},90.414410551005062,92.753014350514093,89.761581013279027,91.51655301218787]
[null,null,null,null,null,"less customer contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R56+R39","v":0},3.0730578675781248,6.2472213869070217,8.1086201516853915,14.456226656377078,15.248805985882356,20.387596000000002,35.272144422706567,22.961275306388437,17.705141496185632,12.653427770847289,{"$f":"+AC56+AC39","v":14.609346578560704},17.829076378427388,18.925313250651147,19.725002180899033,21.074313347550717]
[null,null,null,null,null,"less government contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R57+R40","v":0},2.1393296249999998,0,0.10042296367041201,6.1161364510166363E-2,0,0,0,0,0,0,{"$f":"+AC57+AC40","v":0},0,0,0,0]
[null,null,null,null,null,"less regulatory depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R41","v":7.0462148610541462},4.8323995255728303,5.1432412934088374,5.5657039494734066,6.3652505898747949,7.4481057676135425,6.7390269099556894,8.2646048218213597,7.3514916309239622,8.982831982774039,11.254750665036443,{"$f":"+AC58+AC41","v":7.527193811269953},9.4404450777316296,11.205214856445789,12.845149416712943,14.366030780365694]
[null,null,null,null,null,"less disposals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R59+R42","v":0},0.47466376054687498,0.48172128178368118,0.49302428596485215,0.35333342080036961,0.48084318674138471,0.5423248781790001,0.83399999999999996,0.83400000000000007,0.83400000000000019,0.83400000000000007,{"$f":"+AC59+AC42","v":0.83400000000000007},0.83400000000000007,0.83400000000000007,0.83400000000000007,0.83400000000000019]
[]
[null,null,null,null,"Rolled forward RAV",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R71:R72)-SUM(R73:R76)","v":302.40647309873617},313.60901765304618,320.72098227216105,344.46650765882015,396.53438268346883,458.39638531495171,{"$f":"+SUM(X71:X72)-SUM(X73:X76)","v":501.688836526817},{"$f":"+SUM(Y71:Y72)-SUM(Y73:Y76)","v":532.01821761097835},{"$f":"+SUM(Z71:Z72)-SUM(Z73:Z76)","v":591.71240787637589},{"$f":"+SUM(AA71:AA72)-SUM(AA73:AA76)","v":658.37827499843081},{"$f":"+SUM(AB71:AB72)-SUM(AB73:AB76)","v":732.38557295536009},{"$f":"+SUM(AC71:AC72)-SUM(AC73:AC76)","v":801.48437883793576},863.79526793278183,925.58375417619902,981.94118359186609,1037.1833924761374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RollForward_FO!R30","v":302.40647309873617},{"$f":"+RollForward_FO!S30","v":313.60901765304618},{"$f":"+RollForward_FO!T30","v":320.72098227216105},{"$f":"+RollForward_FO!U30","v":344.46650765882015},{"$f":"+RollForward_FO!V30","v":396.53438268346883},{"$f":"+RollForward_FO!W30","v":458.39638531495171},{"$f":"+RollForward_FO!X30","v":501.688836526817},{"$f":"+RollForward_FO!Y30","v":532.01821761097835},{"$f":"+RollForward_FO!Z30","v":591.71240787637589},{"$f":"+RollForward_FO!AA30","v":658.37827499843081},{"$f":"+RollForward_FO!AB30","v":732.38557295536009},{"$f":"+RollForward_FO!AC30","v":801.48437883793576},{"$f":"+RollForward_FO!AD30","v":863.79526793278183},{"$f":"+RollForward_FO!AE30","v":925.58375417619902},{"$f":"+RollForward_FO!AF30","v":981.94118359186609},{"$f":"+RollForward_FO!AG30","v":1037.1833924761374}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R79=R78","v":true},true,true,true,true,{"$f":"+W79=W78","v":true},{"$f":"+X79=X78","v":true},true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Benchmark tax liability",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R78-R79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG78-AG79","v":0}]
[]
[null,null,null,null,null,"Parameters"]
[null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R14","v":1.5846066779853007E-2},{"$f":"+KeyAssumptionsPriceControl_FO!S14","v":2.5025025025025016E-2},{"$f":"+KeyAssumptionsPriceControl_FO!T14","v":2.9296875E-2},{"$f":"+KeyAssumptionsPriceControl_FO!U14","v":1.3282732447817747E-2},{"$f":"+KeyAssumptionsPriceControl_FO!V14","v":1.3108614232209881E-2},{"$f":"+KeyAssumptionsPriceControl_FO!W14","v":2.1256931608133023E-2},{"$f":"+KeyAssumptionsPriceControl_FO!X14","v":1.9004524886877761E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Y14","v":1.3321492007104752E-2},{"$f":"+KeyAssumptionsPriceControl_FO!Z14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AA14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AB14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AC14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AD14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AE14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AF14","v":2.3E-2},{"$f":"+KeyAssumptionsPriceControl_FO!AG14","v":2.3E-2}]
[null,null,null,null,null,"Inflation factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!R15","v":0.87554776511831733},{"$f":"+KeyAssumptionsPriceControl_FO!S15","v":0.89745836985100802},{"$f":"+KeyAssumptionsPriceControl_FO!T15","v":0.92375109553023671},{"$f":"+KeyAssumptionsPriceControl_FO!U15","v":0.93602103418054339},{"$f":"+KeyAssumptionsPriceControl_FO!V15","v":0.94829097283085018},{"$f":"+KeyAssumptionsPriceControl_FO!W15","v":0.96844872918492553},{"$f":"+KeyAssumptionsPriceControl_FO!X15","v":0.98685363716038565},{"$f":"+KeyAssumptionsPriceControl_FO!Y15","v":1},{"$f":"+KeyAssumptionsPriceControl_FO!Z15","v":1.0229999999999999},{"$f":"+KeyAssumptionsPriceControl_FO!AA15","v":1.0465289999999998},{"$f":"+KeyAssumptionsPriceControl_FO!AB15","v":1.0705991669999997},{"$f":"+KeyAssumptionsPriceControl_FO!AC15","v":1.0952229478409996},{"$f":"+KeyAssumptionsPriceControl_FO!AD15","v":1.1204130756413424},{"$f":"+KeyAssumptionsPriceControl_FO!AE15","v":1.1461825763810931},{"$f":"+KeyAssumptionsPriceControl_FO!AF15","v":1.1725447756378582},{"$f":"+KeyAssumptionsPriceControl_FO!AG15","v":1.1995133054775289}]
[null,null,null,null,null,"Gearing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$90","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,"Tax rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R28","v":0.3},{"$f":"+S28","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"+AC28","v":0.3},0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,{"$f":"+KeyAssumptionsPriceControl_FO!F38","v":"Gearing (Debt/Assets)"},null,{"$f":"KeyAssumptionsPriceControl_FO!O50","v":0.6}]
[null,null,null,null,null,"Cost of debt (nominal)",null,{"$f":"+KeyAssumptionsPriceControl_FO!Z32","v":5.367489428859111E-2}]
[null,null,null,null,null,"Franking credit value",null,0.5]
[]
[]
[null,null,null,null,null,"Taxation calculation"]
[]
[null,null,null,null,null,{"$f":"Expenditure_Detail!$B$6","v":"$m, 01/01/20"}]
[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,{"$f":"SUM(Z15:Z19)","v":89.526918639966055},95.722326926252663,101.96336904944594,103.13951350268002,109.71033183526023,114.56115227048718,119.56051766912492,124.39108637707774]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z73","v":22.961275306388437},17.705141496185632,12.653427770847289,{"$f":"+AC73","v":14.609346578560704},17.829076378427388,18.925313250651147,19.725002180899033,21.074313347550717]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+AC74","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ExpSummary_FO!Z24","v":42.318212786494229},{"$f":"ExpSummary_FO!AA24","v":29.65869974123688},{"$f":"ExpSummary_FO!AB24","v":19.283286688402633},{"$f":"ExpSummary_FO!AC24","v":21.630831706692511},{"$f":"ExpSummary_FO!AD24","v":27.889589356543944},{"$f":"ExpSummary_FO!AE24","v":29.209067063060591},{"$f":"ExpSummary_FO!AF24","v":30.046027223942286},{"$f":"ExpSummary_FO!AG24","v":31.587719036975837}]
[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,{"$f":"+Z15","v":62.010003531305898},64.299588146200009,65.736593613504027,68.064385051393501,70.356577607918453,71.208839508342493,72.441643864849567,73.742537719750757]
[null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z62+Z45","v":561.86531274367701},625.04534143740329,695.38192397689534,{"$f":"+AC62+AC45","v":766.93497589664776},832.63982338535857,894.68951105449025,953.76246888403239,1009.5622880340015]
[null,null,null,null,null,"Debt (60% of ARAV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z103*Z86","v":337.11918764620617},375.02720486244198,417.22915438613717,{"$f":"+AC103*AC86","v":460.16098553798867},499.5838940312151,536.81370663269411,572.25748133041941,605.73737282040088]
[]
[null,null,null,null,null,"$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,{"$f":"+Z98*Z$85","v":91.586037768685273},100.17619107580425,109.16189796885038,{"$f":"+AC98*AC$85","v":112.96076201729178},122.9208903211762,131.30799666257371,140.19006036549027,149.20876319210933]
[null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.489384638435368,18.528944024861651,13.546749231163771,{"$f":"+AC99*AC$85","v":16.000491625802077},19.975930300998236,21.691864300450572,23.128448256658519,25.278919264189767]
[null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+AC100*AC$85","v":0},0,0,0,0]
[null,null,null,null,null,"Gifted assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z101*Z$85","v":43.291531680583596},31.038689381496887,20.644670665626041,23.690583266056333,31.247860589339446,33.478923740026914,35.230312250106387,37.889889274538355]
[null,null,null,null,null,"Operating & maintenance expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.436233612525925,67.291383683054534,70.377542364034909,{"$f":"+AC102*AC$85","v":74.545676438972052},78.828429509286721,81.618331128779772,84.941071052347667,88.455155174519589]
[null,null,null,null,null,"Tax depreciation (new)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!Z19","v":1.2173415411254431},{"$f":"+'Finance&Tax_FO'!AA19","v":4.0416844346430008},{"$f":"+'Finance&Tax_FO'!AB19","v":7.6346656985317543},{"$f":"+'Finance&Tax_FO'!AC19","v":11.082506158192727},{"$f":"+'Finance&Tax_FO'!AD19","v":13.843945652617467},{"$f":"+'Finance&Tax_FO'!AE19","v":16.28054256502945},{"$f":"+'Finance&Tax_FO'!AF19","v":18.444231794796782},{"$f":"+'Finance&Tax_FO'!AG19","v":20.384125687149194}]
[null,null,null,null,null,"Tax depreciation (existing)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!Z18","v":30.481330426587043},{"$f":"+'Finance&Tax_FO'!AA18","v":28.215947978964497},{"$f":"+'Finance&Tax_FO'!AB18","v":26.194748612016731},{"$f":"+'Finance&Tax_FO'!AC18","v":22.680884645681051},{"$f":"+'Finance&Tax_FO'!AD18","v":20.241760151575463},{"$f":"+'Finance&Tax_FO'!AE18","v":19.135775865979838},{"$f":"+'Finance&Tax_FO'!AF18","v":18.021591264040076},{"$f":"+'Finance&Tax_FO'!AG18","v":17.120729062672901}]
[null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z104*$H$91*Z$85","v":18.51101800503584},21.066153202458771,23.975780092342514,27.051012627954346,30.044002894333545,33.02543877353834,36.015720956787128,38.999643498134319]
[null,null,null,null,null,"Tax losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!Z20","v":0},{"$f":"IF(Z116<0,-Z116,0)","v":0},0,{"$f":"IF(AB116<0,-AB116,0)","v":0},{"$f":"IF(AC116<0,-AC116,0)","v":0},{"$f":"IF(AD116<0,-AD116,0)","v":0},{"$f":"IF(AE116<0,-AE116,0)","v":0},{"$f":"IF(AF116<0,-AF116,0)","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,{"$f":"SUM(Z107:Z108,Z110)-SUM(Z111:Z115)","v":44.721030502429997},29.128655183041985,15.170581098714308,{"$f":"SUM(AC107:AC108,AC110)-SUM(AC111:AC115)","v":17.291757038350028},31.186543003700677,36.41869636972379,41.126205804283501,47.417918308361465]
[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,{"$f":"IF(Z116<0,0,Z116*Z$87/(1-Z87*(1-$H$92)))","v":15.783893118504706},10.280701829308937,5.3543227407226963,6.1029730723588331,11.00701517777671,12.853657542255455,14.515131460335352,16.73573587353934]
[null,null,null,null,null,"Franking benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z117*$H92","v":7.8919465592523528},5.1403509146544684,2.6771613703613482,3.0514865361794166,5.5035075888883549,6.4268287711277274,7.2575657301676761,8.3678679367696702]
[]
[null,null,null,null,null,"Benchmark tax liability (MOD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z117-Z118","v":7.8919465592523528},5.1403509146544684,2.6771613703613482,3.0514865361794166,5.5035075888883549,6.4268287711277274,7.2575657301676761,8.3678679367696702]
[]
[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,{"$f":"+Z120/Z85","v":7.7145127656425743},4.9118093379681493,2.5006197023889043,2.7861784143536954,4.9120344170725234,5.6071597174505277,6.1895851492917178,6.9760526194733652]

{"sheet":"Indicators_FO","index":16,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[[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],[3,28,3,32],[44,4,44,8],[25,4,25,8],[26,4,26,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[3,23,3,24],[3,25,3,27],[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]]}
[80,"Financial indicators"]
[null,{"$f":"Model_Name","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,"Straight Line",null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"Declining Balance",null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D15))","v":"Total revenue adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S16:S19)","v":0},0,0,0,0,{"$f":"+SUM(X16:X19)","v":0},{"$f":"+SUM(Y16:Y19)","v":0},{"$f":"+SUM(Z16:Z19)","v":0},{"$f":"+SUM(AA16:AA19)","v":0},{"$f":"+SUM(AB16:AB19)","v":0},{"$f":"+SUM(AC16:AC19)","v":0},0,0,0,0]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D23))","v":"Total operating expenditure adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S24:S27)","v":0},0,0,0,0,{"$f":"+SUM(X24:X27)","v":0},{"$f":"+SUM(Y24:Y27)","v":0},{"$f":"+SUM(Z24:Z27)","v":0},{"$f":"+SUM(AA24:AA27)","v":0},{"$f":"+SUM(AB24:AB27)","v":0},{"$f":"+SUM(AC24:AC27)","v":0},0,0,0,0]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D31))","v":"Total operating cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S32:S40)","v":0},0,0,0,0,{"$f":"+SUM(X32:X40)","v":0},{"$f":"+SUM(Y32:Y40)","v":0},{"$f":"+SUM(Z32:Z40)","v":0},{"$f":"+SUM(AA32:AA40)","v":0},{"$f":"+SUM(AB32:AB40)","v":0},{"$f":"+SUM(AC32:AC40)","v":0},0,0,0,0]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D44))","v":"Total investing cash flow adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S45:S50)","v":0},0,0,0,0,{"$f":"+SUM(X45:X50)","v":0},{"$f":"+SUM(Y45:Y50)","v":0},{"$f":"+SUM(Z45:Z50)","v":0},{"$f":"+SUM(AA45:AA50)","v":0},{"$f":"+SUM(AB45:AB50)","v":0},{"$f":"+SUM(AC45:AC50)","v":0},0,0,0,0]
[]
[]
[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,{"$f":"+CONCATENATE(\"Total \",LOWER(D54))","v":"Total interest payment adjustments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S55:S60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"Other inputs required for the calculation of indicators"]
[null,null,null,null,null,"RP3",null,"RP4(A)",null,"RP4(B)"]
[null,null,null,null,"Dividend plus tax equivalents benchmark",null,null,null,null,null,null,null,null,null,null,null,null,"Only for Metro businesses"]
[null,null,null,null,"Marginal Interest Rate - Borrowings",{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$34:$J$37,3,FALSE)","v":6.5000000000000002E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&4,Determination_Lookup!$B$34:$AP$37,3,FALSE)","v":0.05},null,0.05,"ESC to update during FD",null,null,null,null,null,null,"ESC to update prior to final decision","ESC to update during FD"]
[null,null,null,null,"Marginal Interest Rate - Cash",{"$f":"+HLOOKUP(Contents!$I$7&3,Determination_Lookup!$B$34:$AP$37,4,FALSE)","v":4.4999999999999998E-2},null,{"$f":"+HLOOKUP(Contents!$I$7&4,Determination_Lookup!$B$34:$AP$37,4,FALSE)","v":3.5000000000000003E-2},null,3.5000000000000003E-2,null,null,null,null,null,null,null,"ESC to update prior to final decision"]
[]
[]
[]
[]
[]
[null,null,null,"Dividends - whole of business"]
[null,null,null,"$m, MOD"]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4(A)"},null,{"$f":"J$68","v":"RP4(B)"}]
[null,null,null,null,"Dividend plus tax equivalents benchmark",{"$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,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!S17+RevenuePriceCap_FO!S15)*'Rev&RAV_FO'!S85,(RevenueTariffBasket_FO!S17+RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85)","v":65.263014037964581},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!T17+RevenuePriceCap_FO!T15)*'Rev&RAV_FO'!T85,(RevenueTariffBasket_FO!T17+RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85)","v":63.863115435027972},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!U17+RevenuePriceCap_FO!U15)*'Rev&RAV_FO'!U85,(RevenueTariffBasket_FO!U17+RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85)","v":71.740739900032935},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!V17+RevenuePriceCap_FO!V15)*'Rev&RAV_FO'!V85,(RevenueTariffBasket_FO!V17+RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85)","v":68.146953812296218},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!W17+RevenuePriceCap_FO!W15)*'Rev&RAV_FO'!W85,(RevenueTariffBasket_FO!W17+RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85)","v":71.16585647541622},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!X17+RevenuePriceCap_FO!X15)*'Rev&RAV_FO'!X85,(RevenueTariffBasket_FO!X17+RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85)","v":85.629218071097114},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Y17+RevenuePriceCap_FO!Y15)*'Rev&RAV_FO'!Y85,(RevenueTariffBasket_FO!Y17+RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85)","v":89.023415232097335},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!Z17+RevenuePriceCap_FO!Z15)*'Rev&RAV_FO'!Z85,(RevenueTariffBasket_FO!Z17+RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85)","v":97.909660219133542},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AA17+RevenuePriceCap_FO!AA15)*'Rev&RAV_FO'!AA85,(RevenueTariffBasket_FO!AA17+RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85)","v":106.13998996782649},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AB17+RevenuePriceCap_FO!AB15)*'Rev&RAV_FO'!AB85,(RevenueTariffBasket_FO!AB17+RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85)","v":113.94531618693129},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AC17+RevenuePriceCap_FO!AC15)*'Rev&RAV_FO'!AC85,(RevenueTariffBasket_FO!AC17+RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85)","v":121.15011867980718},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AD17+RevenuePriceCap_FO!AD15)*'Rev&RAV_FO'!AD85,(RevenueTariffBasket_FO!AD17+RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85)","v":128.93437430924416},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AE17+RevenuePriceCap_FO!AE15)*'Rev&RAV_FO'!AE85,(RevenueTariffBasket_FO!AE17+RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85)","v":137.02236104895925},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AF17+RevenuePriceCap_FO!AF15)*'Rev&RAV_FO'!AF85,(RevenueTariffBasket_FO!AF17+RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85)","v":145.69732302574457},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,(RevenuePriceCap_FO!AG17+RevenuePriceCap_FO!AG15)*'Rev&RAV_FO'!AG85,(RevenueTariffBasket_FO!AG17+RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85)","v":154.58389076426405}]
[null,null,null,null,"(less income not received)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S15,RevenueTariffBasket_FO!S15)*'Rev&RAV_FO'!S85","v":0.40039681943476896},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T15,RevenueTariffBasket_FO!T15)*'Rev&RAV_FO'!T85","v":0.36712822989223348},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U15,RevenueTariffBasket_FO!U15)*'Rev&RAV_FO'!U85","v":0.40039681943476896},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V15,RevenueTariffBasket_FO!V15)*'Rev&RAV_FO'!V85","v":0.36712822989223348},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W15,RevenueTariffBasket_FO!W15)*'Rev&RAV_FO'!W85","v":0.31067043975095082},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X15,RevenueTariffBasket_FO!X15)*'Rev&RAV_FO'!X85","v":0.34913137918236142},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y15,RevenueTariffBasket_FO!Y15)*'Rev&RAV_FO'!Y85","v":0.34447608889893194},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z15,RevenueTariffBasket_FO!Z15)*'Rev&RAV_FO'!Z85","v":0.38605303578706818},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA15,RevenueTariffBasket_FO!AA15)*'Rev&RAV_FO'!AA85","v":0.39342462971344994},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB15,RevenueTariffBasket_FO!AB15)*'Rev&RAV_FO'!AB85","v":0.38982853566858139},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC15,RevenueTariffBasket_FO!AC15)*'Rev&RAV_FO'!AC85","v":0.38800213838397507},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD15,RevenueTariffBasket_FO!AD15)*'Rev&RAV_FO'!AD85","v":0.3845251706888837},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE15,RevenueTariffBasket_FO!AE15)*'Rev&RAV_FO'!AE85","v":0.37559456598511692},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF15,RevenueTariffBasket_FO!AF15)*'Rev&RAV_FO'!AF85","v":0.37059852273737698},{"$f":"+IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG15,RevenueTariffBasket_FO!AG15)*'Rev&RAV_FO'!AG85","v":0.36400721486466625}]
[null,null,null,null,"Government and developer contributed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!S24+NotPres_FO!S21)*'Rev&RAV_FO'!S85","v":6.6575587937423322},{"$f":"+(ExpSummary_FO!T24+NotPres_FO!T21)*'Rev&RAV_FO'!T85","v":6.1378698163014898},{"$f":"+(ExpSummary_FO!U24+NotPres_FO!U21)*'Rev&RAV_FO'!U85","v":17.583835138347265},{"$f":"+(ExpSummary_FO!V24+NotPres_FO!V21)*'Rev&RAV_FO'!V85","v":17.141783984214769},{"$f":"+(ExpSummary_FO!W24+NotPres_FO!W21)*'Rev&RAV_FO'!W85","v":26.678777625388072},{"$f":"+(ExpSummary_FO!X24+NotPres_FO!X21)*'Rev&RAV_FO'!X85","v":40.53298532881707},{"$f":"+(ExpSummary_FO!Y24+NotPres_FO!Y21)*'Rev&RAV_FO'!Y85","v":50.068675384760112},{"$f":"+(ExpSummary_FO!Z24+NotPres_FO!Z21)*'Rev&RAV_FO'!Z85","v":43.291531680583596},{"$f":"+(ExpSummary_FO!AA24+NotPres_FO!AA21)*'Rev&RAV_FO'!AA85","v":31.038689381496887},{"$f":"+(ExpSummary_FO!AB24+NotPres_FO!AB21)*'Rev&RAV_FO'!AB85","v":20.644670665626041},{"$f":"+(ExpSummary_FO!AC24+NotPres_FO!AC21)*'Rev&RAV_FO'!AC85","v":23.690583266056333},{"$f":"+(ExpSummary_FO!AD24+NotPres_FO!AD21)*'Rev&RAV_FO'!AD85","v":31.247860589339446},{"$f":"+(ExpSummary_FO!AE24+NotPres_FO!AE21)*'Rev&RAV_FO'!AE85","v":33.478923740026914},{"$f":"+(ExpSummary_FO!AF24+NotPres_FO!AF21)*'Rev&RAV_FO'!AF85","v":35.230312250106387},{"$f":"+(ExpSummary_FO!AG24+NotPres_FO!AG21)*'Rev&RAV_FO'!AG85","v":37.889889274538355}]
[null,null,null,null,"Developer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!S21+NotPres_FO!S18)*'Rev&RAV_FO'!S85","v":2.7579415042944788},{"$f":"+(ExpSummary_FO!T21+NotPres_FO!T18)*'Rev&RAV_FO'!T85","v":5.7708776001752859},{"$f":"+(ExpSummary_FO!U21+NotPres_FO!U18)*'Rev&RAV_FO'!U85","v":7.589839020157755},{"$f":"+(ExpSummary_FO!V21+NotPres_FO!V18)*'Rev&RAV_FO'!V85","v":13.708709239439088},{"$f":"+(ExpSummary_FO!W21+NotPres_FO!W18)*'Rev&RAV_FO'!W85","v":14.767686778615253},{"$f":"+(ExpSummary_FO!X21+NotPres_FO!X18)*'Rev&RAV_FO'!X85","v":20.119573265556532},{"$f":"+(ExpSummary_FO!Y21+NotPres_FO!Y18)*'Rev&RAV_FO'!Y85","v":35.272144422706567},{"$f":"+(ExpSummary_FO!Z21+NotPres_FO!Z18)*'Rev&RAV_FO'!Z85","v":23.489384638435368},{"$f":"+(ExpSummary_FO!AA21+NotPres_FO!AA18)*'Rev&RAV_FO'!AA85","v":18.528944024861651},{"$f":"+(ExpSummary_FO!AB21+NotPres_FO!AB18)*'Rev&RAV_FO'!AB85","v":13.546749231163771},{"$f":"+(ExpSummary_FO!AC21+NotPres_FO!AC18)*'Rev&RAV_FO'!AC85","v":16.000491625802077},{"$f":"+(ExpSummary_FO!AD21+NotPres_FO!AD18)*'Rev&RAV_FO'!AD85","v":19.975930300998236},{"$f":"+(ExpSummary_FO!AE21+NotPres_FO!AE18)*'Rev&RAV_FO'!AE85","v":21.691864300450572},{"$f":"+(ExpSummary_FO!AF21+NotPres_FO!AF18)*'Rev&RAV_FO'!AF85","v":23.128448256658519},{"$f":"+(ExpSummary_FO!AG21+NotPres_FO!AG18)*'Rev&RAV_FO'!AG85","v":25.278919264189767}]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!S20+NotPres_FO!S17)*'Rev&RAV_FO'!S85","v":1.919959277826468},{"$f":"+(ExpSummary_FO!T20+NotPres_FO!T17)*'Rev&RAV_FO'!T85","v":0},{"$f":"+(ExpSummary_FO!U20+NotPres_FO!U17)*'Rev&RAV_FO'!U85","v":9.3998006310254179E-2},{"$f":"+(ExpSummary_FO!V20+NotPres_FO!V17)*'Rev&RAV_FO'!V85","v":5.7998769851007895E-2},{"$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}]
[null,null,null,null,"Investment income",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S189","v":0.12863566691121869},-0.11851621405021859,-0.46152567884854689,-0.17879773629275755,{"$f":"+W189","v":5.0233452368197082E-2},-7.3562893869673976E-2,-1.1302182749999994E-2,7.2261668480922567E-2,3.7753703916116842E-3,5.1561517830644193E-2,{"$f":"+AC189","v":6.1365901917131239E-2},4.0059298775575347E-2,5.5467272751639186E-2,4.9640896064905612E-2,4.4453946601267447E-2]
[null,null,null,null,"Proceeds from asset disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(ExpSummary_FO!S25+NotPres_FO!S22)*'Rev&RAV_FO'!S85","v":0.42599096476774762},{"$f":"+(ExpSummary_FO!T25+NotPres_FO!T22)*'Rev&RAV_FO'!T85","v":0.44499056178790536},{"$f":"+(ExpSummary_FO!U25+NotPres_FO!U22)*'Rev&RAV_FO'!U85","v":0.46148110202494486},{"$f":"+(ExpSummary_FO!V25+NotPres_FO!V22)*'Rev&RAV_FO'!V85","v":0.33506289334443468},{"$f":"+(ExpSummary_FO!W25+NotPres_FO!W22)*'Rev&RAV_FO'!W85","v":0.46567197313692388},{"$f":"+(ExpSummary_FO!X25+NotPres_FO!X22)*'Rev&RAV_FO'!X85","v":0.53519527855350935},{"$f":"+(ExpSummary_FO!Y25+NotPres_FO!Y22)*'Rev&RAV_FO'!Y85","v":0.83399999999999996},{"$f":"+(ExpSummary_FO!Z25+NotPres_FO!Z22)*'Rev&RAV_FO'!Z85","v":0.853182},{"$f":"+(ExpSummary_FO!AA25+NotPres_FO!AA22)*'Rev&RAV_FO'!AA85","v":0.87280518600000001},{"$f":"+(ExpSummary_FO!AB25+NotPres_FO!AB22)*'Rev&RAV_FO'!AB85","v":0.89287970527799987},{"$f":"+(ExpSummary_FO!AC25+NotPres_FO!AC22)*'Rev&RAV_FO'!AC85","v":0.91341593849939373},{"$f":"+(ExpSummary_FO!AD25+NotPres_FO!AD22)*'Rev&RAV_FO'!AD85","v":0.93442450508487962},{"$f":"+(ExpSummary_FO!AE25+NotPres_FO!AE22)*'Rev&RAV_FO'!AE85","v":0.95591626870183177},{"$f":"+(ExpSummary_FO!AF25+NotPres_FO!AF22)*'Rev&RAV_FO'!AF85","v":0.97790234288197386},{"$f":"+(ExpSummary_FO!AG25+NotPres_FO!AG22)*'Rev&RAV_FO'!AG85","v":1.0003940967682594}]
[null,null,null,null,"Other non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!S12*'Rev&RAV_FO'!S85","v":0},{"$f":"+NotPres_FO!T12*'Rev&RAV_FO'!T85","v":0},{"$f":"+NotPres_FO!U12*'Rev&RAV_FO'!U85","v":0},{"$f":"+NotPres_FO!V12*'Rev&RAV_FO'!V85","v":0},{"$f":"+NotPres_FO!W12*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X12*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y12*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z12*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA12*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB12*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC12*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD12*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE12*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF12*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG12*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Revenue adjustments 1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total revenue from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(S83-S84)+SUM(S85:S91)","v":76.752703426072046},75.731208969350206,96.607970668589829,98.844582732960532,112.81755586517372,{"$f":"+(X83-X84)+SUM(X85:X91)","v":146.3942776709722},{"$f":"+(Y83-Y84)+SUM(Y85:Y91)","v":174.84245676791511},{"$f":"+(Z83-Z84)+SUM(Z85:Z91)","v":165.22996717084635},{"$f":"+(AA83-AA84)+SUM(AA85:AA91)","v":156.1907793008632},{"$f":"+(AB83-AB84)+SUM(AB85:AB91)","v":148.69134877116116},{"$f":"+(AC83-AC84)+SUM(AC85:AC91)","v":161.42797327369811},180.74812383275344,192.82893806490509,204.71302824871898,218.43354013149701]
[]
[null,null,null,null,"Expenditure from ordinary activities"]
[null,null,null,null,"Operating expenditure (prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ExpSummary_FO!S15*'Rev&RAV_FO'!S85","v":48.214693547631484},{"$f":"+ExpSummary_FO!T15*'Rev&RAV_FO'!T85","v":41.874413491040364},{"$f":"+ExpSummary_FO!U15*'Rev&RAV_FO'!U85","v":54.217516535414092},{"$f":"+ExpSummary_FO!V15*'Rev&RAV_FO'!V85","v":53.940818945329418},{"$f":"+ExpSummary_FO!W15*'Rev&RAV_FO'!W85","v":51.81358553809779},{"$f":"+ExpSummary_FO!X15*'Rev&RAV_FO'!X85","v":58.885283351129097},{"$f":"+ExpSummary_FO!Y15*'Rev&RAV_FO'!Y85","v":59.254531459904968},{"$f":"+ExpSummary_FO!Z15*'Rev&RAV_FO'!Z85","v":63.436233612525925},{"$f":"+ExpSummary_FO!AA15*'Rev&RAV_FO'!AA85","v":67.291383683054534},{"$f":"+ExpSummary_FO!AB15*'Rev&RAV_FO'!AB85","v":70.377542364034909},{"$f":"+ExpSummary_FO!AC15*'Rev&RAV_FO'!AC85","v":74.545676438972052},{"$f":"+ExpSummary_FO!AD15*'Rev&RAV_FO'!AD85","v":78.828429509286721},{"$f":"+ExpSummary_FO!AE15*'Rev&RAV_FO'!AE85","v":81.618331128779772},{"$f":"+ExpSummary_FO!AF15*'Rev&RAV_FO'!AF85","v":84.941071052347667},{"$f":"+ExpSummary_FO!AG15*'Rev&RAV_FO'!AG85","v":88.455155174519589}]
[null,null,null,null,"Operating expenditure (non-prescribed)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NotPres_FO!S14*'Rev&RAV_FO'!S85","v":0},{"$f":"+NotPres_FO!T14*'Rev&RAV_FO'!T85","v":0},{"$f":"+NotPres_FO!U14*'Rev&RAV_FO'!U85","v":0},{"$f":"+NotPres_FO!V14*'Rev&RAV_FO'!V85","v":0},{"$f":"+NotPres_FO!W14*'Rev&RAV_FO'!W85","v":0},{"$f":"+NotPres_FO!X14*'Rev&RAV_FO'!X85","v":0},{"$f":"+NotPres_FO!Y14*'Rev&RAV_FO'!Y85","v":0},{"$f":"+NotPres_FO!Z14*'Rev&RAV_FO'!Z85","v":0},{"$f":"+NotPres_FO!AA14*'Rev&RAV_FO'!AA85","v":0},{"$f":"+NotPres_FO!AB14*'Rev&RAV_FO'!AB85","v":0},{"$f":"+NotPres_FO!AC14*'Rev&RAV_FO'!AC85","v":0},{"$f":"+NotPres_FO!AD14*'Rev&RAV_FO'!AD85","v":0},{"$f":"+NotPres_FO!AE14*'Rev&RAV_FO'!AE85","v":0},{"$f":"+NotPres_FO!AF14*'Rev&RAV_FO'!AF85","v":0},{"$f":"+NotPres_FO!AG14*'Rev&RAV_FO'!AG85","v":0}]
[null,null,null,null,"Book depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Finance&Tax_FO'!S17","v":17.3081},{"$f":"+'Finance&Tax_FO'!T17","v":18.234000000000002},{"$f":"+'Finance&Tax_FO'!U17","v":18.810105620000002},{"$f":"+'Finance&Tax_FO'!V17","v":21.955463849999997},{"$f":"+'Finance&Tax_FO'!W17","v":22.716000000000001},{"$f":"+'Finance&Tax_FO'!X17","v":26.018528899999996},{"$f":"+'Finance&Tax_FO'!Y17","v":27.868606988930008},{"$f":"+'Finance&Tax_FO'!Z17","v":32.347846947107186},{"$f":"+'Finance&Tax_FO'!AA17","v":34.119961693204097},{"$f":"+'Finance&Tax_FO'!AB17","v":37.669956172258189},{"$f":"+'Finance&Tax_FO'!AC17","v":40.919968181563554},{"$f":"+'Finance&Tax_FO'!AD17","v":44.222947173170077},{"$f":"+'Finance&Tax_FO'!AE17","v":48.311751384529018},{"$f":"+'Finance&Tax_FO'!AF17","v":50.38499441355556},{"$f":"+'Finance&Tax_FO'!AG17","v":51.028527988727475}]
[null,null,null,null,"Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S195","v":9.4290054296231371},9.0387222849748969,8.9275606598369066,10.762644604696005,13.943173003864665,{"$f":"+X195","v":15.635530420772389},{"$f":"+Y195","v":18.004428403613517},{"$f":"+Z195","v":19.565196989722029},{"$f":"+AA195","v":21.4295095930614},{"$f":"+AB195","v":24.263000362636372},{"$f":"+AC195","v":27.280682016356476},30.664681076866117,33.937186624108897,37.21294783998691,40.378244489787704]
[null,null,null,null,"Written down value of assets disposed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Capex_FO_AC!S25*'Rev&RAV_FO'!S85","v":0.5998872764417178},{"$f":"Capex_FO_AC!T25*'Rev&RAV_FO'!T85","v":0.56398803786152496},{"$f":"Capex_FO_AC!U25*'Rev&RAV_FO'!U85","v":0.62166728448959341},{"$f":"Capex_FO_AC!V25*'Rev&RAV_FO'!V85","v":0.36264670829405787},{"$f":"Capex_FO_AC!W25*'Rev&RAV_FO'!W85","v":0.70998494127957934},{"$f":"Capex_FO_AC!X25*'Rev&RAV_FO'!X85","v":1.005241438914293},{"$f":"Capex_FO_AC!Y25*'Rev&RAV_FO'!Y85","v":1.0892975},{"$f":"Capex_FO_AC!Z25*'Rev&RAV_FO'!Z85","v":1.1147455300000004},{"$f":"Capex_FO_AC!AA25*'Rev&RAV_FO'!AA85","v":1.1403747960000001},{"$f":"Capex_FO_AC!AB25*'Rev&RAV_FO'!AB85","v":1.1665989652779998},{"$f":"Capex_FO_AC!AC25*'Rev&RAV_FO'!AC85","v":1.1934307414793939},{"$f":"Capex_FO_AC!AD25*'Rev&RAV_FO'!AD85","v":1.2208796485334197},{"$f":"Capex_FO_AC!AE25*'Rev&RAV_FO'!AE85","v":1.2489598804496882},{"$f":"Capex_FO_AC!AF25*'Rev&RAV_FO'!AF85","v":1.2776859577000308},{"$f":"Capex_FO_AC!AG25*'Rev&RAV_FO'!AG85","v":1.3070727347271318}]
[null,null,null,null,"Expenditure adjustments 2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total expenditure from ordinary activities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S95:S100)","v":75.551686253696332},69.711123813876782,82.576850099740582,87.02157410831947,89.182743483242049,{"$f":"+SUM(X95:X100)","v":101.54458411081578},{"$f":"+SUM(Y95:Y100)","v":106.2168643524485},{"$f":"+SUM(Z95:Z100)","v":116.46402307935514},{"$f":"+SUM(AA95:AA100)","v":123.98122976532002},{"$f":"+SUM(AB95:AB100)","v":133.47709786420748},{"$f":"+SUM(AC95:AC100)","v":143.9397573783715},154.93693740785633,165.11622901786737,173.81669926359018,181.16900038776191]
[]
[null,null,null,null,"Profit from ordinary activities (before tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S92-S101","v":1.2010171723757139},6.0200851554734243,14.031120568849246,11.823008624641062,23.634812381931667,{"$f":"+X92-X101","v":44.849693560156425},{"$f":"+Y92-Y101","v":68.625592415466613},{"$f":"+Z92-Z101","v":48.765944091491207},{"$f":"+AA92-AA101","v":32.209549535543175},{"$f":"+AB92-AB101","v":15.21425090695368},{"$f":"+AC92-AC101","v":17.488215895326618},25.811186424897102,27.71270904703772,30.896328985128804,37.264539743735099]
[]
[null,null,null,null,"Prima facie income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rev&RAV_FO'!S87*S103","v":0.36030515171271416},{"$f":"'Rev&RAV_FO'!T87*T103","v":1.8060255466420272},{"$f":"'Rev&RAV_FO'!U87*U103","v":4.2093361706547734},{"$f":"'Rev&RAV_FO'!V87*V103","v":3.5469025873923186},{"$f":"'Rev&RAV_FO'!W87*W103","v":7.0904437145795001},{"$f":"'Rev&RAV_FO'!X87*X103","v":13.454908068046928},{"$f":"'Rev&RAV_FO'!Y87*Y103","v":20.587677724639985},{"$f":"'Rev&RAV_FO'!Z87*Z103","v":14.629783227447362},{"$f":"'Rev&RAV_FO'!AA87*AA103","v":9.6628648606629515},{"$f":"'Rev&RAV_FO'!AB87*AB103","v":4.5642752720861042},{"$f":"'Rev&RAV_FO'!AC87*AC103","v":5.2464647685979857},{"$f":"'Rev&RAV_FO'!AD87*AD103","v":7.7433559274691302},{"$f":"'Rev&RAV_FO'!AE87*AE103","v":8.3138127141113163},{"$f":"'Rev&RAV_FO'!AF87*AF103","v":9.2688986955386401},{"$f":"'Rev&RAV_FO'!AG87*AG103","v":11.179361923120529}]
[]
[null,null,null,null,"Return to government",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S103<=0,0,S103*$F$80)","v":0},{"$f":"IF(T103<=0,0,T103*$F$80)","v":0},0,0,0,{"$f":"IF(X103<=0,0,X103*$H$80)","v":0},{"$f":"IF(Y103<=0,0,Y103*$H$80)","v":0},{"$f":"IF((Z103-Z85-Z86-Z87)<=0,0,(Z103-Z85-Z86-Z87)*$H$80)","v":0},{"$f":"IF((AA103-AA85-AA86-AA87)<=0,0,(AA103-AA85-AA86-AA87)*$H$80)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Dividend payments (offset)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S107<=0,0,IF(S107-S174<=0,0,S107-S174))","v":0},0,0,0,0,{"$f":"IF(X107<=0,0,IF(X107-X174<=0,0,X107-X174))","v":0},{"$f":"IF(Y107<=0,0,IF(Y107-Y174<=0,0,Y107-Y174))","v":0},{"$f":"IF(Z107<=0,0,IF(Z107-Z174<=0,0,Z107-Z174))","v":0},{"$f":"IF(AA107<=0,0,IF(AA107-AA174<=0,0,AA107-AA174))","v":0},{"$f":"IF(AB107<=0,0,IF(AB107-AB174<=0,0,AB107-AB174))","v":0},{"$f":"IF(AC107<=0,0,IF(AC107-AC174<=0,0,AC107-AC174))","v":0},0,0,0,0]
[]
[null,null,null,null,"Retained revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S103-S105-S109","v":0.84071202066299977},4.2140596088313966,9.8217843981944739,8.2761060372487432,16.544368667352167,{"$f":"X103-X105-X109","v":31.394785492109499},{"$f":"Y103-Y105-Y109","v":48.037914690826625},{"$f":"Z103-Z105-Z109","v":34.136160864043845},{"$f":"AA103-AA105-AA109","v":22.546684674880225},{"$f":"AB103-AB105-AB109","v":10.649975634867577},{"$f":"AC103-AC105-AC109","v":12.241751126728634},18.06783049742797,19.398896332926405,21.627430289590166,26.085177820614568]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash flow statement"]
[null,null,null,"$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,{"$f":"+S83","v":65.263014037964581},63.863115435027972,71.740739900032935,68.146953812296218,71.16585647541622,85.629218071097114,89.023415232097335,97.909660219133542,106.13998996782649,113.94531618693129,{"$f":"+AC83","v":121.15011867980718},128.93437430924416,137.02236104895925,145.69732302574457,154.58389076426405]
[null,null,null,null,"Non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S90","v":0},0,0,0,0,{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0]
[null,null,null,null,"Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S86","v":2.7579415042944788},5.7708776001752859,7.589839020157755,13.708709239439088,14.767686778615253,{"$f":"+X86","v":20.119573265556532},35.272144422706567,23.489384638435368,18.528944024861651,13.546749231163771,{"$f":"+AC86","v":16.000491625802077},19.975930300998236,21.691864300450572,23.128448256658519,25.278919264189767]
[null,null,null,null,"Government cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S87","v":1.919959277826468},0,9.3998006310254179E-2,5.7998769851007895E-2,0,0,0,0,0,0,{"$f":"+AC87","v":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,{"$f":"-S84","v":-0.40039681943476896},-0.36712822989223348,-0.40039681943476896,-0.36712822989223348,-0.31067043975095082,{"$f":"-X84","v":-0.34913137918236142},{"$f":"-Y84","v":-0.34447608889893194},{"$f":"-Z84","v":-0.38605303578706818},{"$f":"-AA84","v":-0.39342462971344994},{"$f":"-AB84","v":-0.38982853566858139},{"$f":"-AC84","v":-0.38800213838397507},-0.3845251706888837,-0.37559456598511692,-0.37059852273737698,-0.36400721486466625]
[]
[null,null,null,null,"Payments to suppliers and employees (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(S95:S96)","v":-48.214693547631484},-41.874413491040364,-54.217516535414092,-53.940818945329418,-51.81358553809779,{"$f":"-SUM(X95:X96)","v":-58.885283351129097},{"$f":"-SUM(Y95:Y96)","v":-59.254531459904968},{"$f":"-SUM(Z95:Z96)","v":-63.436233612525925},{"$f":"-SUM(AA95:AA96)","v":-67.291383683054534},{"$f":"-SUM(AB95:AB96)","v":-70.377542364034909},{"$f":"-SUM(AC95:AC96)","v":-74.545676438972052},-78.828429509286721,-81.618331128779772,-84.941071052347667,-88.455155174519589]
[null,null,null,null,"Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S174","v":0},0,-3.4718696524063515,-4.6739232069252274,-7.0638449656302518,{"$f":"-X174","v":-14.564940704562488},{"$f":"-Y174","v":-20.086207562265116},{"$f":"-Z174","v":-15.158959380265792},{"$f":"-AA174","v":-10.563676083341932},{"$f":"-AB174","v":-6.0664175201824166},{"$f":"-AC174","v":-7.7514672043487503},-11.150792232722301,-12.557130564302129,-13.827955889264263,-15.62858571521029]
[null,null,null,null,"Interest received",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S189","v":0.12863566691121869},-0.11851621405021859,-0.46152567884854689,-0.17879773629275755,5.0233452368197082E-2,{"$f":"+X189","v":-7.3562893869673976E-2},{"$f":"+Y189","v":-1.1302182749999994E-2},{"$f":"+Z189","v":7.2261668480922567E-2},{"$f":"+AA189","v":3.7753703916116842E-3},{"$f":"+AB189","v":5.1561517830644193E-2},{"$f":"+AC189","v":6.1365901917131239E-2},4.0059298775575347E-2,5.5467272751639186E-2,4.9640896064905612E-2,4.4453946601267447E-2]
[null,null,null,null,"Interest paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S195","v":-9.4290054296231371},-9.0387222849748969,-8.9275606598369066,-10.762644604696005,-13.943173003864665,{"$f":"-X195","v":-15.635530420772389},{"$f":"-Y195","v":-18.004428403613517},{"$f":"-Z195","v":-19.565196989722029},{"$f":"-AA195","v":-21.4295095930614},{"$f":"-AB195","v":-24.263000362636372},{"$f":"-AC195","v":-27.280682016356476},-30.664681076866117,-33.937186624108897,-37.21294783998691,-40.378244489787704]
[null,null,null,null,"Operating Adjustments 3",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash inflows from operating activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S122:S132)","v":12.025454690307347},18.235212815245553,11.945707580560278,11.990349098450677,12.852502759056016,{"$f":"+SUM(X122:X132)","v":16.24034258713764},{"$f":"+SUM(Y122:Y132)","v":26.594613957371365},{"$f":"+SUM(Z122:Z132)","v":22.924863507749013},{"$f":"+SUM(AA122:AA132)","v":24.994715373908445},{"$f":"+SUM(AB122:AB132)","v":26.446838153403423},{"$f":"+SUM(AC122:AC132)","v":27.246148409465146},27.921935919453965,30.281449738985536,32.522838874131779,35.081271380672831]
[]
[null,null,null,"Investing activities"]
[null,null,null,null,"Payment for property, plant, equipment and WIP (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('Rev&RAV_FO'!S72+NotPres_FO!S16)*'Rev&RAV_FO'!S85","v":-19.494586521472396},{"$f":"-('Rev&RAV_FO'!T72+NotPres_FO!T16)*'Rev&RAV_FO'!T85","v":-17.536628049605611},{"$f":"-('Rev&RAV_FO'!U72+NotPres_FO!U16)*'Rev&RAV_FO'!U85","v":-35.581245324802808},{"$f":"-('Rev&RAV_FO'!V72+NotPres_FO!V16)*'Rev&RAV_FO'!V85","v":-69.51337643717828},{"$f":"-('Rev&RAV_FO'!W72+NotPres_FO!W16)*'Rev&RAV_FO'!W85","v":-62.730669487817721},{"$f":"-('Rev&RAV_FO'!X72+NotPres_FO!X16)*'Rev&RAV_FO'!X85","v":-70.028514701139372},{"$f":"-('Rev&RAV_FO'!Y72+NotPres_FO!Y16)*'Rev&RAV_FO'!Y85","v":-74.700130328689255},{"$f":"-('Rev&RAV_FO'!Z72+NotPres_FO!Z16)*'Rev&RAV_FO'!Z85","v":-92.930299218372141},{"$f":"-('Rev&RAV_FO'!AA72+NotPres_FO!AA16)*'Rev&RAV_FO'!AA85","v":-98.570306636339225},{"$f":"-('Rev&RAV_FO'!AB72+NotPres_FO!AB16)*'Rev&RAV_FO'!AB85","v":-105.72110716783168},{"$f":"-('Rev&RAV_FO'!AC72+NotPres_FO!AC16)*'Rev&RAV_FO'!AC85","v":-100.83646083025856},{"$f":"-('Rev&RAV_FO'!AD72+NotPres_FO!AD16)*'Rev&RAV_FO'!AD85","v":-101.30148780775062},{"$f":"-('Rev&RAV_FO'!AE72+NotPres_FO!AE16)*'Rev&RAV_FO'!AE85","v":-106.31188895538475},{"$f":"-('Rev&RAV_FO'!AF72+NotPres_FO!AF16)*'Rev&RAV_FO'!AF85","v":-105.24947287011469},{"$f":"-('Rev&RAV_FO'!AG72+NotPres_FO!AG16)*'Rev&RAV_FO'!AG85","v":-109.77532300955897}]
[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,{"$f":"+S89","v":0.42599096476774762},0.44499056178790536,0.46148110202494486,0.33506289334443468,0.46567197313692388,{"$f":"+X89","v":0.53519527855350935},{"$f":"+Y89","v":0.83399999999999996},{"$f":"+Z89","v":0.853182},{"$f":"+AA89","v":0.87280518600000001},{"$f":"+AB89","v":0.89287970527799987},{"$f":"+AC89","v":0.91341593849939373},0.93442450508487962,0.95591626870183177,0.97790234288197386,1.0003940967682594]
[null,null,null,null,"Investing adjustments 4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cash (outflow) from investing activities ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S136:S138)","v":-19.068595556704647},-17.091637487817707,-35.11976422277786,-69.178313543833852,-62.2649975146808,{"$f":"+SUM(X136:X138)","v":-69.493319422585856},{"$f":"+SUM(Y136:Y138)","v":-73.866130328689252},{"$f":"+SUM(Z136:Z138)","v":-92.077117218372138},{"$f":"+SUM(AA136:AA138)","v":-97.697501450339232},{"$f":"+SUM(AB136:AB138)","v":-104.82822746255367},{"$f":"+SUM(AC136:AC138)","v":-99.923044891759162},-100.36706330266574,-105.35597268668292,-104.27157052723271,-108.77492891279071]
[]
[null,null,null,"Dividend payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S109","v":0},0,0,0,0,{"$f":"-X109","v":0},{"$f":"-Y109","v":0},{"$f":"-Z109","v":0},{"$f":"-AA109","v":0},{"$f":"-AB109","v":0},{"$f":"-AC109","v":0},0,0,0,0]
[]
[null,null,null,"Net cash (outflow) for cash or debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S133+S139+S141","v":-7.0431408663972999},1.1435753274278468,-23.174056642217582,-57.187964445383173,-49.412494755624785,{"$f":"X133+X139+X141","v":-53.252976835448216},{"$f":"Y133+Y139+Y141","v":-47.271516371317887},{"$f":"Z133+Z139+Z141","v":-69.152253710623128},{"$f":"AA133+AA139+AA141","v":-72.702786076430783},{"$f":"AB133+AB139+AB141","v":-78.381389309150251},{"$f":"AC133+AC139+AC141","v":-72.676896482294012},-72.445127383211769,-75.074522947697375,-71.748731653100933,-73.693657532117882]
[]
[]
[]
[]
[]
[null,null,null,"Adjusted cash and debt"]
[]
[]
[null,null,null,"Target cash balance"]
[]
[null,null,null,"Target Cash ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,3.3,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[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,{"$f":"+J157","v":12.462999999999999},{"$f":"+S157","v":5},5,3.3,2.5,{"$f":"+W157","v":2.5},{"$f":"+X157","v":2.5},{"$f":"+Y157","v":2.5},{"$f":"+Z157","v":2.5},{"$f":"+AA157","v":2.5},{"$f":"+AB157","v":2.5},2.5,2.5,2.5,2.5]
[null,null,null,"Increase in Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S159-S143+(S154-S155)>=0,S154-S155,S143-S159)","v":-7.4629999999999992},0,-1.7000000000000002,-0.79999999999999982,0,{"$f":"IF(X159-X143+(X154-X155)>=0,X154-X155,X143-X159)","v":0},{"$f":"IF(Y159-Y143+(Y154-Y155)>=0,Y154-Y155,Y143-Y159)","v":0},{"$f":"IF(Z159-Z143+(Z154-Z155)>=0,Z154-Z155,Z143-Z159)","v":0},{"$f":"IF(AA159-AA143+(AA154-AA155)>=0,AA154-AA155,AA143-AA159)","v":0},{"$f":"IF(AB159-AB143+(AB154-AB155)>=0,AB154-AB155,AB143-AB159)","v":0},{"$f":"IF(AC159-AC143+(AC154-AC155)>=0,AC154-AC155,AC143-AC159)","v":0},0,0,0,0]
[null,null,null,"Cash at the end of the financial year",null,null,null,null,"Enter 2012-13 closing balance here>>>",12.462999999999999,null,null,null,null,null,null,null,null,{"$f":"+S155+S156","v":5},5,3.3,2.5,2.5,{"$f":"+X155+X156","v":2.5},{"$f":"+Y155+Y156","v":2.5},{"$f":"+Z155+Z156","v":2.5},{"$f":"+AA155+AA156","v":2.5},{"$f":"+AB155+AB156","v":2.5},{"$f":"+AC155+AC156","v":2.5},2.5,2.5,2.5,2.5]
[]
[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,{"$f":"+J161","v":149},{"$f":"+S161","v":148.5801408663973},147.43656553896946,168.91062218118705,225.29858662657023,{"$f":"+W161","v":274.711081382195},{"$f":"+X161","v":327.96405821764324},{"$f":"+Y161","v":375.23557458896113},{"$f":"+Z161","v":444.38782829958427},{"$f":"+AA161","v":517.09061437601508},{"$f":"+AB161","v":595.4720036851653},668.14890016745926,740.59402755067106,815.6685504983684,887.41728215146929]
[null,null,null,"Increase in Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S143-S156)","v":-0.41985913360269933},-1.1435753274278468,21.474056642217583,56.387964445383176,49.412494755624785,{"$f":"-(X143-X156)","v":53.252976835448216},{"$f":"-(Y143-Y156)","v":47.271516371317887},{"$f":"-(Z143-Z156)","v":69.152253710623128},{"$f":"-(AA143-AA156)","v":72.702786076430783},{"$f":"-(AB143-AB156)","v":78.381389309150251},{"$f":"-(AC143-AC156)","v":72.676896482294012},72.445127383211769,75.074522947697375,71.748731653100933,73.693657532117882]
[null,null,null,"Debt at the end of the financial year",null,null,null,null,"Enter 2012-13 closing balance here>>>",149,null,null,null,null,null,null,null,null,{"$f":"+S159+S160","v":148.5801408663973},147.43656553896946,168.91062218118705,225.29858662657023,274.711081382195,{"$f":"+X159+X160","v":327.96405821764324},{"$f":"+Y159+Y160","v":375.23557458896113},{"$f":"+Z159+Z160","v":444.38782829958427},{"$f":"+AA159+AA160","v":517.09061437601508},{"$f":"+AB159+AB160","v":595.4720036851653},{"$f":"+AC159+AC160","v":668.14890016745926},740.59402755067106,815.6685504983684,887.41728215146929,961.11093968358716]
[]
[]
[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,{"$f":"+SUM(S83,S85:S86,S88:S90)-S84","v":74.832744148245595},75.731208969350206,96.513972662279585,98.786583963109521,112.81755586517372,{"$f":"+SUM(X83,X85:X86,X88:X90)-X84","v":146.3942776709722},{"$f":"+SUM(Y83,Y85:Y86,Y88:Y90)-Y84","v":174.84245676791505},{"$f":"+SUM(Z83,Z85:Z86,Z88:Z90)-Z84","v":165.22996717084641},{"$f":"+SUM(AA83,AA85:AA86,AA88:AA90)-AA84","v":156.1907793008632},{"$f":"+SUM(AB83,AB85:AB86,AB88:AB90)-AB84","v":148.69134877116116},{"$f":"+SUM(AC83,AC85:AC86,AC88:AC90)-AC84","v":161.42797327369814},180.74812383275344,192.82893806490506,204.71302824871898,218.43354013149701]
[null,null,null,null,"less Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S128","v":-48.214693547631484},-41.874413491040364,-54.217516535414092,-53.940818945329418,-51.81358553809779,{"$f":"+X128","v":-58.885283351129097},{"$f":"+Y128","v":-59.254531459904968},{"$f":"+Z128","v":-63.436233612525925},{"$f":"+AA128","v":-67.291383683054534},{"$f":"+AB128","v":-70.377542364034909},{"$f":"+AC128","v":-74.545676438972052},-78.828429509286721,-81.618331128779772,-84.941071052347667,-88.455155174519589]
[null,null,null,null,"less Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S195","v":-9.4290054296231371},-9.0387222849748969,-8.9275606598369066,-10.762644604696005,-13.943173003864665,{"$f":"-X195","v":-15.635530420772389},{"$f":"-Y195","v":-18.004428403613517},{"$f":"-Z195","v":-19.565196989722029},{"$f":"-AA195","v":-21.4295095930614},{"$f":"-AB195","v":-24.263000362636372},{"$f":"-AC195","v":-27.280682016356476},-30.664681076866117,-33.937186624108897,-37.21294783998691,-40.378244489787704]
[null,null,null,null,"less Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('Finance&Tax_FO'!S18:S19)","v":-21.838483180000001},{"$f":"-SUM('Finance&Tax_FO'!T18:T19)","v":-21.325217049999999},{"$f":"-SUM('Finance&Tax_FO'!U18:U19)","v":-20.639414760000001},{"$f":"-SUM('Finance&Tax_FO'!V18:V19)","v":-18.503376390000003},{"$f":"-SUM('Finance&Tax_FO'!W18:W19)","v":-23.514647437777089},{"$f":"-SUM('Finance&Tax_FO'!X18:X19)","v":-23.290328217195761},{"$f":"-SUM('Finance&Tax_FO'!Y18:Y19)","v":-30.629471696846178},{"$f":"-SUM('Finance&Tax_FO'!Z18:Z19)","v":-31.698671967712485},{"$f":"-SUM('Finance&Tax_FO'!AA18:AA19)","v":-32.257632413607496},{"$f":"-SUM('Finance&Tax_FO'!AB18:AB19)","v":-33.829414310548486},{"$f":"-SUM('Finance&Tax_FO'!AC18:AC19)","v":-33.763390803873776},{"$f":"-SUM('Finance&Tax_FO'!AD18:AD19)","v":-34.085705804192926},{"$f":"-SUM('Finance&Tax_FO'!AE18:AE19)","v":-35.416318431009287},{"$f":"-SUM('Finance&Tax_FO'!AF18:AF19)","v":-36.465823058836861},{"$f":"-SUM('Finance&Tax_FO'!AG18:AG19)","v":-37.504854749822094}]
[null,null,null,null,"less Tax Losses brought forward",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Finance&Tax_FO'!S20","v":0},{"$f":"IF(S172<0,S172,0)","v":-4.6494380090090281},-1.1565818656740809,0,0,{"$f":"-'Finance&Tax_FO'!X20","v":-3.3333333333333333E-2},{"$f":"IF(X172<0,X172,0)","v":0},{"$f":"'Finance&Tax_FO'!Z20","v":0},{"$f":"IF(Z172<0,Z172,0)","v":0},{"$f":"IF(AA172<0,AA172,0)","v":0},{"$f":"IF(AB172<0,AB172,0)","v":0},0,0,0,0]
[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,{"$f":"+SUM(S165:S171)","v":-4.6494380090090281},-1.1565818656740809,11.572898841354505,15.579744023084093,23.546149885434172,{"$f":"+SUM(X165:X171)","v":48.549802348541633},{"$f":"+SUM(Y165:Y171)","v":66.954025207550387},{"$f":"+SUM(Z165:Z171)","v":50.529864600885972},{"$f":"+SUM(AA165:AA171)","v":35.212253611139772},{"$f":"+SUM(AB165:AB171)","v":20.221391733941388},{"$f":"+SUM(AC165:AC171)","v":25.838224014495836},37.169307442407671,41.857101881007097,46.093186297547547,52.095285717367638]
[]
[null,null,null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Rev&RAV_FO'!S87*S172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!T87*T172,0)","v":0},{"$f":"MAX('Rev&RAV_FO'!U87*U172,0)","v":3.4718696524063515},{"$f":"MAX('Rev&RAV_FO'!V87*V172,0)","v":4.6739232069252274},{"$f":"MAX('Rev&RAV_FO'!W87*W172,0)","v":7.0638449656302518},{"$f":"MAX('Rev&RAV_FO'!X87*X172,0)","v":14.564940704562488},{"$f":"MAX('Rev&RAV_FO'!Y87*Y172,0)","v":20.086207562265116},{"$f":"MAX('Rev&RAV_FO'!Z87*Z172,0)","v":15.158959380265792},{"$f":"MAX('Rev&RAV_FO'!AA87*AA172,0)","v":10.563676083341932},{"$f":"MAX('Rev&RAV_FO'!AB87*AB172,0)","v":6.0664175201824166},{"$f":"MAX('Rev&RAV_FO'!AC87*AC172,0)","v":7.7514672043487503},{"$f":"MAX('Rev&RAV_FO'!AD87*AD172,0)","v":11.150792232722301},{"$f":"MAX('Rev&RAV_FO'!AE87*AE172,0)","v":12.557130564302129},{"$f":"MAX('Rev&RAV_FO'!AF87*AF172,0)","v":13.827955889264263},{"$f":"MAX('Rev&RAV_FO'!AG87*AG172,0)","v":15.62858571521029}]
[]
[]
[]
[]
[]
[null,null,null,"Interest adjustments"]
[]
[null,null,null,null,null,{"$f":"F$68","v":"RP3"},null,{"$f":"H$68","v":"RP4(A)"},null,{"$f":"J$68","v":"RP4(B)"}]
[null,null,null,"Marginal Interest Rate - Borrowings",null,{"$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,{"$f":"J71","v":3.5000000000000003E-2}]
[]
[null,null,null,"Forecast Cash (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!S12*'Rev&RAV_FO'!S85","v":12.171041853233994},{"$f":"'Finance&Tax_FO'!T12*'Rev&RAV_FO'!T85","v":9.8780904865381132},{"$f":"'Finance&Tax_FO'!U12*'Rev&RAV_FO'!U85","v":20.32056900245399},{"$f":"'Finance&Tax_FO'!V12*'Rev&RAV_FO'!V85","v":7.6123013937327171},{"$f":"'Finance&Tax_FO'!W12*'Rev&RAV_FO'!W85","v":1.5970298671318945},{"$f":"'Finance&Tax_FO'!X12*'Rev&RAV_FO'!X85","v":6.0368719584574935},{"$f":"'Finance&Tax_FO'!Y12*'Rev&RAV_FO'!Y85","v":3.1657766499999997},{"$f":"'Finance&Tax_FO'!Z12*'Rev&RAV_FO'!Z85","v":0.77823804340221259},{"$f":"'Finance&Tax_FO'!AA12*'Rev&RAV_FO'!AA85","v":2.7349894173825233},{"$f":"'Finance&Tax_FO'!AB12*'Rev&RAV_FO'!AB85","v":1.3696709191244516},{"$f":"'Finance&Tax_FO'!AC12*'Rev&RAV_FO'!AC85","v":0.96097423093910772},{"$f":"'Finance&Tax_FO'!AD12*'Rev&RAV_FO'!AD85","v":1.5697343206978474},{"$f":"'Finance&Tax_FO'!AE12*'Rev&RAV_FO'!AE85","v":1.1295064928103091},{"$f":"'Finance&Tax_FO'!AF12*'Rev&RAV_FO'!AF85","v":1.295974398145554},{"$f":"'Finance&Tax_FO'!AG12*'Rev&RAV_FO'!AG85","v":1.4441729542495017}]
[null,null,null,"Adjusted Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S155","v":12.462999999999999},5,5,3.3,2.5,{"$f":"+X155","v":2.5},{"$f":"+Y155","v":2.5},{"$f":"+Z155","v":2.5},{"$f":"+AA155","v":2.5},{"$f":"+AB155","v":2.5},{"$f":"+AC155","v":2.5},2.5,2.5,2.5,2.5]
[null,null,null,"Forecast Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!S13*'Rev&RAV_FO'!S85","v":0.11549755030674848},{"$f":"'Finance&Tax_FO'!T13*'Rev&RAV_FO'!T85","v":0.10099785784399651},{"$f":"'Finance&Tax_FO'!U13*'Rev&RAV_FO'!U85","v":0.2278999262618826},{"$f":"'Finance&Tax_FO'!V13*'Rev&RAV_FO'!V85","v":1.5255826425214725E-2},{"$f":"'Finance&Tax_FO'!W13*'Rev&RAV_FO'!W85","v":9.5997963891323417E-3},{"$f":"'Finance&Tax_FO'!X13*'Rev&RAV_FO'!X85","v":5.0227624676338303E-2},{"$f":"'Finance&Tax_FO'!Y13*'Rev&RAV_FO'!Y85","v":1.2E-2},{"$f":"'Finance&Tax_FO'!Z13*'Rev&RAV_FO'!Z85","v":1.2E-2},{"$f":"'Finance&Tax_FO'!AA13*'Rev&RAV_FO'!AA85","v":1.2000000000000002E-2},{"$f":"'Finance&Tax_FO'!AB13*'Rev&RAV_FO'!AB85","v":1.2E-2},{"$f":"'Finance&Tax_FO'!AC13*'Rev&RAV_FO'!AC85","v":7.4999999999999997E-3},{"$f":"'Finance&Tax_FO'!AD13*'Rev&RAV_FO'!AD85","v":7.4999999999999989E-3},{"$f":"'Finance&Tax_FO'!AE13*'Rev&RAV_FO'!AE85","v":7.4999999999999997E-3},{"$f":"'Finance&Tax_FO'!AF13*'Rev&RAV_FO'!AF85","v":7.4999999999999997E-3},{"$f":"'Finance&Tax_FO'!AG13*'Rev&RAV_FO'!AG85","v":7.4999999999999997E-3}]
[null,null,null,"Adjusted Interest Earned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S188+(S187-S186)*$F$184","v":0.12863566691121869},{"$f":"T188+(T187-T186)*$F$184","v":-0.11851621405021859},-0.46152567884854689,-0.17879773629275755,5.0233452368197082E-2,{"$f":"X188+(X187-X186)*$H$184","v":-7.3562893869673976E-2},{"$f":"Y188+(Y187-Y186)*$H$184","v":-1.1302182749999994E-2},{"$f":"Z188+(Z187-Z186)*$J$184","v":7.2261668480922567E-2},3.7753703916116842E-3,5.1561517830644193E-2,6.1365901917131239E-2,4.0059298775575347E-2,5.5467272751639186E-2,4.9640896064905612E-2,4.4453946601267447E-2]
[]
[null,null,null,"Forecast Debt  (opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!S14*'Rev&RAV_FO'!S85","v":168.99641560035059},{"$f":"'Finance&Tax_FO'!T14*'Rev&RAV_FO'!T85","v":173.99630955302365},{"$f":"'Finance&Tax_FO'!U14*'Rev&RAV_FO'!U85","v":180.99616108676602},{"$f":"'Finance&Tax_FO'!V14*'Rev&RAV_FO'!V85","v":180.99616108676599},{"$f":"'Finance&Tax_FO'!W14*'Rev&RAV_FO'!W85","v":213.24547708150749},{"$f":"'Finance&Tax_FO'!X14*'Rev&RAV_FO'!X85","v":247.14475808063105},{"$f":"'Finance&Tax_FO'!Y14*'Rev&RAV_FO'!Y85","v":289.89999999999998},{"$f":"'Finance&Tax_FO'!Z14*'Rev&RAV_FO'!Z85","v":344.5},{"$f":"'Finance&Tax_FO'!AA14*'Rev&RAV_FO'!AA85","v":422.3},{"$f":"'Finance&Tax_FO'!AB14*'Rev&RAV_FO'!AB85","v":491.79999999999995},{"$f":"'Finance&Tax_FO'!AC14*'Rev&RAV_FO'!AC85","v":562.29999999999995},{"$f":"'Finance&Tax_FO'!AD14*'Rev&RAV_FO'!AD85","v":620.99999999999989},{"$f":"'Finance&Tax_FO'!AE14*'Rev&RAV_FO'!AE85","v":674.89999999999986},{"$f":"'Finance&Tax_FO'!AF14*'Rev&RAV_FO'!AF85","v":736.2},{"$f":"'Finance&Tax_FO'!AG14*'Rev&RAV_FO'!AG85","v":793.30000000000007}]
[null,null,null,"Adjusted Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S159","v":149},148.5801408663973,147.43656553896946,168.91062218118705,225.29858662657023,{"$f":"+X159","v":274.711081382195},{"$f":"+Y159","v":327.96405821764324},{"$f":"+Z159","v":375.23557458896113},{"$f":"+AA159","v":444.38782829958427},{"$f":"+AB159","v":517.09061437601508},{"$f":"+AC159","v":595.4720036851653},668.14890016745926,740.59402755067106,815.6685504983684,887.41728215146929]
[null,null,null,"Forecast Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax_FO'!S15*'Rev&RAV_FO'!S85","v":10.728772443645925},{"$f":"'Finance&Tax_FO'!T15*'Rev&RAV_FO'!T85","v":10.690773249605609},{"$f":"'Finance&Tax_FO'!U15*'Rev&RAV_FO'!U85","v":11.108934370443682},{"$f":"'Finance&Tax_FO'!V15*'Rev&RAV_FO'!V85","v":11.548204633558637},{"$f":"'Finance&Tax_FO'!W15*'Rev&RAV_FO'!W85","v":13.159720883435586},{"$f":"'Finance&Tax_FO'!X15*'Rev&RAV_FO'!X85","v":14.257214255694191},{"$f":"'Finance&Tax_FO'!Y15*'Rev&RAV_FO'!Y85","v":16.101225492731352},{"$f":"'Finance&Tax_FO'!Z15*'Rev&RAV_FO'!Z85","v":18.028418260273973},{"$f":"'Finance&Tax_FO'!AA15*'Rev&RAV_FO'!AA85","v":20.325118178082189},{"$f":"'Finance&Tax_FO'!AB15*'Rev&RAV_FO'!AB85","v":22.998469643835616},{"$f":"'Finance&Tax_FO'!AC15*'Rev&RAV_FO'!AC85","v":25.622081832098207},{"$f":"'Finance&Tax_FO'!AD15*'Rev&RAV_FO'!AD85","v":28.307236068493147},{"$f":"'Finance&Tax_FO'!AE15*'Rev&RAV_FO'!AE85","v":30.652485246575338},{"$f":"'Finance&Tax_FO'!AF15*'Rev&RAV_FO'!AF85","v":33.239520315068489},{"$f":"'Finance&Tax_FO'!AG15*'Rev&RAV_FO'!AG85","v":35.672380382214243}]
[null,null,null,"Interest paid adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjusted Interest Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S194+S193+(S192-S191)*$F$183","v":9.4290054296231371},{"$f":"T194+T193+(T192-T191)*$F$183","v":9.0387222849748969},8.9275606598369066,10.762644604696005,13.943173003864665,{"$f":"X194+X193+(X192-X191)*$H$183","v":15.635530420772389},{"$f":"Y194+Y193+(Y192-Y191)*$H$183","v":18.004428403613517},{"$f":"Z194+Z193+(Z192-Z191)*$J$183","v":19.565196989722029},21.4295095930614,24.263000362636372,27.280682016356476,30.664681076866117,33.937186624108897,37.21294783998691,40.378244489787704]
[]
[]
[]
[]
[]
[null,null,null,"Financial indicators"]
[]
[]
[null,null,null,"Funds from operations ($m)"]
[null,null,null,null,"Total prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S83","v":65.263014037964581},63.863115435027972,71.740739900032935,68.146953812296218,71.16585647541622,85.629218071097114,89.023415232097335,97.909660219133542,106.13998996782649,113.94531618693129,{"$f":"+AC83","v":121.15011867980718},128.93437430924416,137.02236104895925,145.69732302574457,154.58389076426405]
[null,null,null,null,"plus developer charges",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S86","v":2.7579415042944788},5.7708776001752859,7.589839020157755,13.708709239439088,14.767686778615253,20.119573265556532,35.272144422706567,23.489384638435368,18.528944024861651,13.546749231163771,{"$f":"+AC86","v":16.000491625802077},19.975930300998236,21.691864300450572,23.128448256658519,25.278919264189767]
[null,null,null,null,"plus non-prescribed revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S90","v":0},0,0,0,0,{"$f":"+X90","v":0},{"$f":"+Y90","v":0},{"$f":"+Z90","v":0},{"$f":"+AA90","v":0},{"$f":"+AB90","v":0},{"$f":"+AC90","v":0},0,0,0,0]
[null,null,null,null,"plus operating adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S132","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC132","v":0},0,0,0,0]
[null,null,null,null,"less Income not received",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S84","v":-0.40039681943476896},-0.36712822989223348,-0.40039681943476896,-0.36712822989223348,-0.31067043975095082,{"$f":"-X84","v":-0.34913137918236142},{"$f":"-Y84","v":-0.34447608889893194},{"$f":"-Z84","v":-0.38605303578706818},{"$f":"-AA84","v":-0.39342462971344994},{"$f":"-AB84","v":-0.38982853566858139},{"$f":"-AC84","v":-0.38800213838397507},-0.3845251706888837,-0.37559456598511692,-0.37059852273737698,-0.36400721486466625]
[null,null,null,null,"less Total operating expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S128","v":-48.214693547631484},-41.874413491040364,-54.217516535414092,-53.940818945329418,-51.81358553809779,{"$f":"+X128","v":-58.885283351129097},{"$f":"+Y128","v":-59.254531459904968},{"$f":"+Z128","v":-63.436233612525925},{"$f":"+AA128","v":-67.291383683054534},{"$f":"+AB128","v":-70.377542364034909},{"$f":"+AC128","v":-74.545676438972052},-78.828429509286721,-81.618331128779772,-84.941071052347667,-88.455155174519589]
[null,null,null,null,"less Income tax paid",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S174","v":0},0,-3.4718696524063515,-4.6739232069252274,-7.0638449656302518,{"$f":"-X174","v":-14.564940704562488},{"$f":"-Y174","v":-20.086207562265116},{"$f":"-Z174","v":-15.158959380265792},{"$f":"-AA174","v":-10.563676083341932},{"$f":"-AB174","v":-6.0664175201824166},{"$f":"-AC174","v":-7.7514672043487503},-11.150792232722301,-12.557130564302129,-13.827955889264263,-15.62858571521029]
[null,null,null,null,"plus Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S189","v":0.12863566691121869},-0.11851621405021859,-0.46152567884854689,-0.17879773629275755,5.0233452368197082E-2,{"$f":"+X189","v":-7.3562893869673976E-2},{"$f":"+Y189","v":-1.1302182749999994E-2},{"$f":"+Z189","v":7.2261668480922567E-2},{"$f":"+AA189","v":3.7753703916116842E-3},{"$f":"+AB189","v":5.1561517830644193E-2},{"$f":"+AC189","v":6.1365901917131239E-2},4.0059298775575347E-2,5.5467272751639186E-2,4.9640896064905612E-2,4.4453946601267447E-2]
[null,null,null,null,"less Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S195","v":-9.4290054296231371},-9.0387222849748969,-8.9275606598369066,-10.762644604696005,-13.943173003864665,{"$f":"-X195","v":-15.635530420772389},{"$f":"-Y195","v":-18.004428403613517},{"$f":"-Z195","v":-19.565196989722029},{"$f":"-AA195","v":-21.4295095930614},{"$f":"-AB195","v":-24.263000362636372},{"$f":"-AC195","v":-27.280682016356476},-30.664681076866117,-33.937186624108897,-37.21294783998691,-40.378244489787704]
[]
[null,null,null,"Funds from operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(S205:S214)","v":10.105495412480883},18.235212815245553,11.85170957425002,11.932350328599666,12.852502759056016,16.24034258713764,26.594613957371365,22.924863507749013,24.994715373908445,26.446838153403423,{"$f":"+SUM(AC205:AC214)","v":27.246148409465146},27.921935919453965,30.281449738985536,32.522838874131779,35.081271380672831]
[]
[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,{"$f":"+S215","v":10.105495412480883},18.235212815245553,11.85170957425002,11.932350328599666,12.852502759056016,16.24034258713764,26.594613957371365,22.924863507749013,24.994715373908445,26.446838153403423,27.246148409465146,27.921935919453965,30.281449738985536,32.522838874131779,35.081271380672831]
[null,null,null,null,"plus Interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S213","v":9.4290054296231371},9.0387222849748969,8.9275606598369066,10.762644604696005,13.943173003864665,15.635530420772389,18.004428403613517,19.565196989722029,21.4295095930614,24.263000362636372,27.280682016356476,30.664681076866117,33.937186624108897,37.21294783998691,40.378244489787704]
[null,null,null,null,"less Interest revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S212","v":-0.12863566691121869},0.11851621405021859,0.46152567884854689,0.17879773629275755,-5.0233452368197082E-2,7.3562893869673976E-2,1.1302182749999994E-2,-7.2261668480922567E-2,-3.7753703916116842E-3,-5.1561517830644193E-2,-6.1365901917131239E-2,-4.0059298775575347E-2,-5.5467272751639186E-2,-4.9640896064905612E-2,-4.4453946601267447E-2]
[null,null,null,null,"divided by Net interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S221+S222","v":9.3003697627119184},9.1572384990251159,9.3890863386854537,10.941442340988763,13.892939551496468,{"$f":"+X221+X222","v":15.709093314642063},{"$f":"+Y221+Y222","v":18.015730586363517},{"$f":"+Z221+Z222","v":19.492935321241106},{"$f":"+AA221+AA222","v":21.425734222669789},{"$f":"+AB221+AB222","v":24.211438844805727},{"$f":"+AC221+AC222","v":27.219316114439344},30.624621778090543,33.881719351357255,37.163306943922002,40.333790543186439]
[]
[null,null,null,null,null,null,null,"> 1.5 times",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(S220:S222)/S223),0,SUM(S220:S222)/S223)","v":2.0865692085702832},2.9913440954046222,2.2622857162808185,2.0905646583630726,1.9251103923266992,{"$f":"+IF(ISERROR(SUM(X220:X222)/X223),0,SUM(X220:X222)/X223)","v":2.0338179461955588},{"$f":"+IF(ISERROR(SUM(Y220:Y222)/Y223),0,SUM(Y220:Y222)/Y223)","v":2.4761884803884326},{"$f":"+IF(ISERROR(SUM(Z220:Z222)/Z223),0,SUM(Z220:Z222)/Z223)","v":2.1760601022857857},{"$f":"+IF(ISERROR(SUM(AA220:AA222)/AA223),0,SUM(AA220:AA222)/AA223)","v":2.1665745086794947},{"$f":"+IF(ISERROR(SUM(AB220:AB222)/AB223),0,SUM(AB220:AB222)/AB223)","v":2.092328230590776},{"$f":"+IF(ISERROR(SUM(AC220:AC222)/AC223),0,SUM(AC220:AC222)/AC223)","v":2.0009857813808765},1.9117479432653717,1.8937400556613873,1.8751330693796302,1.8697737283856424]
[]
[null,null,null,"Secondary Indicators"]
[]
[null,null,null,"Net Debt / RAV (Gearing) (%)"]
[null,null,null,null,"Interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S192","v":149},148.5801408663973,147.43656553896946,168.91062218118705,225.29858662657023,274.711081382195,327.96405821764324,375.23557458896113,444.38782829958427,517.09061437601508,595.4720036851653,668.14890016745926,740.59402755067106,815.6685504983684,887.41728215146929]
[null,null,null,null,"less cash assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S187","v":-12.462999999999999},-5,-5,-3.3,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5]
[null,null,null,null,"divided by Average regulatory asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('Rev&RAV_FO'!S45,'Rev&RAV_FO'!S62)*'Rev&RAV_FO'!S85","v":276.42412906653169},{"$f":"+SUM('Rev&RAV_FO'!T45,'Rev&RAV_FO'!T62)*'Rev&RAV_FO'!T85","v":292.98151617930256},{"$f":"+SUM('Rev&RAV_FO'!U45,'Rev&RAV_FO'!U62)*'Rev&RAV_FO'!U85","v":311.3147411245784},{"$f":"+SUM('Rev&RAV_FO'!V45,'Rev&RAV_FO'!V62)*'Rev&RAV_FO'!V85","v":351.3422275856077},{"$f":"+SUM('Rev&RAV_FO'!W45,'Rev&RAV_FO'!W62)*'Rev&RAV_FO'!W85","v":423.79129573593576},{"$f":"+SUM('Rev&RAV_FO'!X45,'Rev&RAV_FO'!X62)*'Rev&RAV_FO'!X85","v":473.7317965792426},{"$f":"+SUM('Rev&RAV_FO'!Y45,'Rev&RAV_FO'!Y62)*'Rev&RAV_FO'!Y85","v":516.85352706889762},{"$f":"+SUM('Rev&RAV_FO'!Z45,'Rev&RAV_FO'!Z62)*'Rev&RAV_FO'!Z85","v":574.78821493678151},{"$f":"+SUM('Rev&RAV_FO'!AA45,'Rev&RAV_FO'!AA62)*'Rev&RAV_FO'!AA85","v":654.12807612914412},{"$f":"+SUM('Rev&RAV_FO'!AB45,'Rev&RAV_FO'!AB62)*'Rev&RAV_FO'!AB85","v":744.47530855652121},{"$f":"+SUM('Rev&RAV_FO'!AC45,'Rev&RAV_FO'!AC62)*'Rev&RAV_FO'!AC85","v":839.9647851038925},{"$f":"+SUM('Rev&RAV_FO'!AD45,'Rev&RAV_FO'!AD62)*'Rev&RAV_FO'!AD85","v":932.90054542065377},{"$f":"+SUM('Rev&RAV_FO'!AE45,'Rev&RAV_FO'!AE62)*'Rev&RAV_FO'!AE85","v":1025.477528841576},{"$f":"+SUM('Rev&RAV_FO'!AF45,'Rev&RAV_FO'!AF62)*'Rev&RAV_FO'!AF85","v":1118.3292000894376},{"$f":"+SUM('Rev&RAV_FO'!AG45,'Rev&RAV_FO'!AG62)*'Rev&RAV_FO'!AG85","v":1210.9833972051224}]
[]
[null,null,null,null,null,null,null,"< 70 per cent",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S230:S231)/S232","v":0.4939402376380006},0.49006552610823167,0.45753235142171056,0.47136554953626952,0.52572714179905189,{"$f":"SUM(X230:X231)/X232","v":0.57461011346039426},{"$f":"SUM(Y230:Y231)/Y232","v":0.62970269364971987},{"$f":"SUM(Z230:Z231)/Z232","v":0.64847462926837618},{"$f":"SUM(AA230:AA231)/AA232","v":0.67553716836997935},{"$f":"SUM(AB230:AB231)/AB232","v":0.69121246663474389},{"$f":"SUM(AC230:AC231)/AC232","v":0.70594864713503735},0.71352611319067438,0.71975641278503111,0.72712806786529038,0.73074270398240448]
[]
[null,null,null,"FFO / Net debt (%)"]
[null,null,null,null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S215","v":10.105495412480883},18.235212815245553,11.85170957425002,11.932350328599666,12.852502759056016,16.24034258713764,26.594613957371365,22.924863507749013,24.994715373908445,26.446838153403423,27.246148409465146,27.921935919453965,30.281449738985536,32.522838874131779,35.081271380672831]
[null,null,null,null,"(divided by Non-current interest bearing liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S192","v":149},148.5801408663973,147.43656553896946,168.91062218118705,225.29858662657023,274.711081382195,327.96405821764324,375.23557458896113,444.38782829958427,517.09061437601508,595.4720036851653,668.14890016745926,740.59402755067106,815.6685504983684,887.41728215146929]
[null,null,null,null,"plus Current interest bearing liabilities"]
[null,null,null,null,"less cash assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S187","v":-12.462999999999999},-5,-5,-3.3,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5,-2.5]
[]
[null,null,null,null,null,null,null,"> 10 per cent",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(S237/SUM(S238:S240)),0,S237/SUM(S238:S240))","v":7.4012871327778423E-2},0.12700372562117482,8.3206931656938127E-2,7.2050634019990734E-2,5.7686644038716123E-2,5.9660842992411332E-2,8.1712905882796755E-2,6.1504361457930853E-2,5.6563484606692797E-2,5.1393938044269359E-2,4.5948456655858096E-2,4.1946942167904976E-2,4.1026547578867485E-2,3.9995200077769161E-2,3.9643560012050987E-2]
[]
[null,null,null,"Internal financing ratio (%)"]
[null,null,null,null,"FFO  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S215","v":10.105495412480883},18.235212815245553,11.85170957425002,11.932350328599666,12.852502759056016,16.24034258713764,26.594613957371365,22.924863507749013,24.994715373908445,26.446838153403423,27.246148409465146,27.921935919453965,30.281449738985536,32.522838874131779,35.081271380672831]
[null,null,null,null,"less Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"(divided by Gross capital expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S136","v":19.494586521472396},17.536628049605611,35.581245324802808,69.51337643717828,62.730669487817721,70.028514701139372,74.700130328689255,92.930299218372141,98.570306636339225,105.72110716783168,100.83646083025856,101.30148780775062,106.31188895538475,105.24947287011469,109.77532300955897]
[null,null,null,null,"less Customer cash contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S86","v":-2.7579415042944788},-5.7708776001752859,-7.589839020157755,-13.708709239439088,-14.767686778615253,-20.119573265556532,-35.272144422706567,-23.489384638435368,-18.528944024861651,-13.546749231163771,-16.000491625802077,-19.975930300998236,-21.691864300450572,-23.128448256658519,-25.278919264189767]
[null,null,null,null,"less Government cash contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-S87","v":-1.919959277826468},0,-9.3998006310254179E-2,-5.7998769851007895E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"> 35 per cent",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISERROR(SUM(S245:S246)/SUM(S247:S249)),0,SUM(S245:S246)/SUM(S247:S249))","v":0.68203480793561166},1.5498554804150608,0.42483192157163396,0.21404598095462712,0.2679671286704623,{"$f":"+IF(ISERROR(SUM(X245:X246)/SUM(X247:X249)),0,SUM(X245:X246)/SUM(X247:X249))","v":0.32539945989635843},{"$f":"+IF(ISERROR(SUM(Y245:Y246)/SUM(Y247:Y249)),0,SUM(Y245:Y246)/SUM(Y247:Y249))","v":0.67451109526078978},{"$f":"+IF(ISERROR(SUM(Z245:Z246)/SUM(Z247:Z249)),0,SUM(Z245:Z246)/SUM(Z247:Z249))","v":0.33013481528039351},{"$f":"+IF(ISERROR(SUM(AA245:AA246)/SUM(AA247:AA249)),0,SUM(AA245:AA246)/SUM(AA247:AA249))","v":0.31227248710436512},{"$f":"+IF(ISERROR(SUM(AB245:AB246)/SUM(AB247:AB249)),0,SUM(AB245:AB246)/SUM(AB247:AB249))","v":0.28692185923958141},{"$f":"+IF(ISERROR(SUM(AC245:AC246)/SUM(AC247:AC249)),0,SUM(AC245:AC246)/SUM(AC247:AC249))","v":0.32116269390170282},0.34333531518840971,0.35785205526077368,0.39603547358568464,0.41518064468625915]

{"sheet":"Outcomes","index":17,"n_rows":182,"n_cols":33,"rows_kept":182,"cut":false,"hidden":false,"merged":[[2,1,2,5],[3,28,3,32],[17,24,17,32],[17,10,17,23],[3,23,3,24],[3,25,3,27]]}
[null,"Outcomes"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[null,"Minimum flow rates"]
[]
[null,"20mm",20]
[null,"25mm",35]
[null,"32mm",60]
[null,"40mm",90]
[null,"50mm",160]
[]
[]
[null,"Business proposed outcomes and outputs",null,null,null,null,null,null,null,null,"ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"FORECAST"]
[]
[]
[null,"Outcome 1","Fair and affordable charges"]
[]
[null,"Customer satisfaction that the price of water services represents value for money maintained at an average annual rating of 6.5 out of 10 or greater",null,null,null,null,null,null,"rating out of 10 on customer satisfaction survey",null,null,null,null,null,null,null,null,null,null,5.9,6.1,6.2,6.2,6.4,"6-10","6-10","6-10","6-10"]
[null,"Customer hardship program participants who have cleared outstanding debt greater or equal to 20%",null,null,null,null,null,null,"percentage of participants",null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","n/a","n/a",0.17599999999999999,">/=20%",">/=20%",">/=20%",">/=20%"]
[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 2","Reliable, safe services"]
[]
[null,"Average respons time to Priority 1 water incidents (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,35,17," -   ",15,10.5,20,21.8,23.2,"</=30","</=30","</=30","</=30"]
[null,"Average respons time to sewer spills (minutes)",null,null,null,null,null,null,"Minutes",null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",22.5,23.1,27,"</=30","</=30","</=30","</=30"]
[null,"Customers experiencing more than 5 water supply interuptions",null,null,null,null,null,null,"Number of customers",null,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","N/a",0,0,0]
[null,"Customers experiencing more than 3 sewer service interuptions",null,null,null,null,null,null,"Number of customers",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"</= 3","</= 3","</= 3","</= 3"]
[null,"Water quality complaints (per 1000 customer)",null,null,null,null,null,null,"number per 1000 customers",null,null,null,null,null,null,null,0.31069110276847967,0.32443539229646184,0.38819603021254173,0.33688458710262154,0.41058545829316129,2.35,2.62,2.0099999999999998,"</=4","</=4","</=4","</=4"]
[null,"Number of Safe Drinking Water Act non-compliances (water samplying and audit)",null,null,null,null,null,null,"Number of non-compliances",null,null,null,null,null,null,null,null,null,null,null,null,5,0,1,0,0,0,0]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 3","Innovative approaches to addressing customer needs"]
[]
[null,"At least 10% customers are using the online customer portal (% unique customers)",null,null,null,null,null,null,"Number of customers subscribed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/a","N/a",">/=10%",">/=10%",">/=10%"]
[null,"At least 20% of customers on ebilling",null,null,null,null,null,null,"Number of customer subscribed",null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",7.0000000000000007E-2,0.11,0.17799999999999999,">/=20%",">/=20%",">/=20%",">/=20%"]
[null,"At least 75% customers have provided mobile numbers for SMS communications",null,null,null,null,null,null,"Number of customer properties registered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/a","N/a",">/=75%",">/=75%",">/=75%"]
[null,"At least 50% customers have provided email addresses for online communications",null,null,null,null,null,null,"Number of customer properties registered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/a","N/a",">/=50%",">/=50%",">/=50%"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 4","Care of the environment"]
[]
[null,"Reduction in greenhouse gas emissions (tonnes CO2e)",null,null,null,null,null,null,"tonnes",null,null,null,null,null,null,null,null,null,15217,30646,31900,32226,33282,37798,36223,"</=35638","</=35638","</=35638"]
[null,"Number of sewer spills",null,null,null,null,null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Customer satisfaction with the way that Western Water cares for the environment (average survey score out of 10)",null,null,null,null,null,null,"rating out of 10 via customer satisfaction survey",null,null,null,null,null,null,null,null,null,null,7.9,7.8,7.9,7.8,"7.6",">/=7.8",">/=7.8",">/=7.8",">/=7.8"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 5","Sustainable contribution to the community and regional livability"]
[]
[null,"Through promotion and incentive program maintain or reduce litres per person per day",null,null,null,null,null,null,"Litres per person per day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"</=185","</=185","</=185"]
[null,"Development of Sunbury IWM Plan",null,null,null,null,null,null,"Actions delivered against plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On track","On track","On track"]
[null,"Maximise reuse of recycled water produced",null,null,null,null,null,null,"% of Recycled water reused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">/=75%",">/=75%",">/=75%"]
[null,"Provide education presentations to 90% of the region's preschools and primary schools",null,null,null,null,null,null,"percentage of schools who received education presentations",null,null,null,null,null,null,null,null,null,null,null,79.7,91.9,"N/A",0.93,">/=80%",">/=80%",">/=80%",">/=80%"]
[null,"Maintain or improve customer perception that Western Water is a valuable member of the community (per cent of survey respondents selected 4 or 5 out of 5)",null,null,null,null,null,null,"percentage achieved in survey (rating 4 or 5 out of 5)",null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","TBA",0.67,">/=70%",">/=70%",">/=70%",">/=70%"]
[null,"Deliver actions set in Reconciliation Action Plan",null,null,null,null,null,null,"Actions delivered against plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered","Delivered","Delivered"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 6"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 7"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 8"]
[]
[null,"Output 1"]
[null,"Output 2"]
[null,"Output 3"]
[null,"Output 4"]
[null,"Output 5"]
[null,"Output 6"]
[null,"Output 7"]
[null,"Output 8"]
[null,"Output 9"]
[null,"Output 10"]
[]
[]
[null,"Outcome 9"]
[]
[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":18,"n_rows":41,"n_cols":33,"rows_kept":41,"cut":false,"hidden":false,"merged":[[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[2,1,2,5],[3,28,3,32],[9,6,9,8],[3,23,3,24],[3,25,3,27],[9,24,9,32],[9,10,9,23]]}
[null,"Guaranteed Service Levels (GSL)"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[null,null,null,null,null,null,null,null,null,null,null,"FIRST REG PERIOD",null,null,null,"SECOND REG PERIOD",null,null,null,null,"THIRD REG PERIOD",null,null,"FOURTH REG PERIOD (A)",null,"FOURTH REG PERIOD (B)",null,null,"FIFTH REG PERIOD"]
[]
[null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(K6-1,\"-\",RIGHT(K6,2))","v":"2005-06"},"2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"+CONCATENATE(X6-1,\"-\",RIGHT(X6,2))","v":"2018-19"},{"$f":"+CONCATENATE(Y6-1,\"-\",RIGHT(Y6,2))","v":"2019-20"},{"$f":"+CONCATENATE(Z6-1,\"-\",RIGHT(Z6,2))","v":"2020-21"},{"$f":"+CONCATENATE(AA6-1,\"-\",RIGHT(AA6,2))","v":"2021-22"},{"$f":"+CONCATENATE(AB6-1,\"-\",RIGHT(AB6,2))","v":"2022-23"},{"$f":"+CONCATENATE(AC6-1,\"-\",RIGHT(AC6,2))","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28"]
[]
[]
[null,null,null,null,null,null,"$,nominal",null,null,null,"ACTUAL",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,"Number of GSL applicable events for each GSL indicator",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","Planned Water Supply Interruption during peak hours (5-9am, 5-11pm)",null,null,null,100,null,100,null,null,null,null,null,null,null,null,null,0,0,0,0,0,14,0,0,0,0,0,0,0,0,0]
[null,"GSL 2","Planned Water Supply Interruption longer than notification given",null,null,null,100,null,100,null,null,null,null,null,null,null,null,null,0,0,0,0,0,14,0,0,0,0,0,0,0,0,0]
[null,"GSL 3","More than 3 sewer interruptions in 12 months",null,null,null,100,null,100,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 4","Sewer spil in house (caused by the business or a failure of the business; system(s), not stopped within an hour of notification",null,null,null,500,null,500,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 5","Restricting or commencing legal action prior to taking reasonable endeavours (as defined by the ESC) to contact the customer about help available if they are experiencing difficulties paying (Hardship GSL)",null,null,null,300,null,300,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GSL 6","More than 5 water supply interruptions in 12 months",null,null,null,0,null,100,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"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,"$, (nominal)",{"$f":"+SUMPRODUCT(Z15:Z35,$I$15:$I$35)","v":0},0,0,{"$f":"+SUMPRODUCT(AC15:AC35,$I$15:$I$35)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (nominal)",{"$f":"+Z37/1000000","v":0},0,0,{"$f":"+AC37/1000000","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$,million (real)",{"$f":"+Z38/KeyAssumptionsPriceControl_FO!Z15","v":0},{"$f":"+AA38/KeyAssumptionsPriceControl_FO!AA15","v":0},{"$f":"+AB38/KeyAssumptionsPriceControl_FO!AB15","v":0},{"$f":"+AC38/KeyAssumptionsPriceControl_FO!AC15","v":0},{"$f":"+AD38/KeyAssumptionsPriceControl_FO!AD15","v":0},{"$f":"+AE38/KeyAssumptionsPriceControl_FO!AE15","v":0},{"$f":"+AF38/KeyAssumptionsPriceControl_FO!AF15","v":0},{"$f":"+AG38/KeyAssumptionsPriceControl_FO!AG15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to GSL Payments (Opex_Breakdown)(real)",{"$f":"+Opex_Breakdown!Z23","v":0},{"$f":"+Opex_Breakdown!AA23","v":0},{"$f":"+Opex_Breakdown!AB23","v":0},{"$f":"+Opex_Breakdown!AC23","v":0},{"$f":"+Opex_Breakdown!AD23","v":0},{"$f":"+Opex_Breakdown!AE23","v":0},{"$f":"+Opex_Breakdown!AF23","v":0},{"$f":"+Opex_Breakdown!AG23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"+Z40-Z39","v":0},0,0,{"$f":"+AC40-AC39","v":0},0,0,0,0]

{"sheet":"Dashboard - Pricing","index":19,"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":"Western Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Opex","index":20,"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":"Western Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Capex","index":21,"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":"Western Water"}]
[null,"Go to Table of Contents"]

{"sheet":"Dashboard - Data","index":22,"n_rows":104,"n_cols":37,"rows_kept":104,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[null,"Dashboard - Data"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[]
[null,"REVENUE REQUIREMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL EXPENDITURE"]
[null,"Revenue requirement ($m)"]
[null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period (A)",null,"4th Reg Period (B)",null,null,"5th Reg Period",null,null,null,null,null,"Total prescribed capital expenditure by service category ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Water",{"$f":"Capex_FO_AC!S12","v":8.1628796003906245},{"$f":"Capex_FO_AC!T12","v":7.7259433440227703},{"$f":"Capex_FO_AC!U12","v":11.358478188764046},{"$f":"Capex_FO_AC!V12","v":27.168142596137152},{"$f":"Capex_FO_AC!W12","v":15.009252695746609},{"$f":"Capex_FO_AC!X12","v":32.120596700000007},{"$f":"Capex_FO_AC!Y12","v":25.2454753269474},{"$f":"Capex_FO_AC!Z12","v":36.174054288534649},{"$f":"Capex_FO_AC!AA12","v":29.13575306468055},{"$f":"Capex_FO_AC!AB12","v":32.815674084564641},{"$f":"Capex_FO_AC!AC12","v":40.638577172281032},{"$f":"Capex_FO_AC!AD12","v":44.418245776645747},{"$f":"Capex_FO_AC!AE12","v":39.85510680601319},{"$f":"Capex_FO_AC!AF12","v":51.001434552663774},{"$f":"Capex_FO_AC!AG12","v":50.982551561537711}]
[null,null,"Values",{"$f":"'Rev&RAV_FO'!S23","v":71.808324208367395},{"$f":"'Rev&RAV_FO'!T23","v":75.479082085038684},{"$f":"'Rev&RAV_FO'!U23","v":77.98049867418365},{"$f":"'Rev&RAV_FO'!V23","v":95.245586399282402},{"$f":"'Rev&RAV_FO'!W23","v":100.22493837459284},{"$f":"'Rev&RAV_FO'!X23","v":83.303136431523711},{"$f":"'Rev&RAV_FO'!Y23","v":87.249987801196411},{"$f":"'Rev&RAV_FO'!Z23","v":97.241431405608637},{"$f":"'Rev&RAV_FO'!AA23","v":100.63413626422081},{"$f":"'Rev&RAV_FO'!AB23","v":104.46398875183485},{"$f":"'Rev&RAV_FO'!AC23","v":105.92569191703372},{"$f":"'Rev&RAV_FO'!AD23","v":114.62236625233275},{"$f":"'Rev&RAV_FO'!AE23","v":120.16831198793771},{"$f":"'Rev&RAV_FO'!AF23","v":125.75010281841664},{"$f":"'Rev&RAV_FO'!AG23","v":131.36713899655112},null,null,"Sewerage",{"$f":"Capex_FO_AC!S13","v":11.198053505859376},{"$f":"Capex_FO_AC!T13","v":10.575135284819734},{"$f":"Capex_FO_AC!U13","v":21.321718180149816},{"$f":"Capex_FO_AC!V13","v":39.70954316136784},{"$f":"Capex_FO_AC!W13","v":43.134048026425347},{"$f":"Capex_FO_AC!X13","v":31.675758000000002},{"$f":"Capex_FO_AC!Y13","v":32.031847246687796},{"$f":"Capex_FO_AC!Z13","v":44.05741256185113},{"$f":"Capex_FO_AC!AA13","v":52.970048446738204},{"$f":"Capex_FO_AC!AB13","v":55.316576443197775},{"$f":"Capex_FO_AC!AC13","v":39.889941958605},{"$f":"Capex_FO_AC!AD13","v":41.631097433869876},{"$f":"Capex_FO_AC!AE13","v":44.356804185597831},{"$f":"Capex_FO_AC!AF13","v":35.131183420265756},{"$f":"Capex_FO_AC!AG13","v":36.456867822561108}]
[null,null,"Reg period average",{"$f":"AVERAGE($D$9:$H$9)","v":84.147685948293002},{"$f":"AVERAGE($D$9:$H$9)","v":84.147685948293002},{"$f":"AVERAGE($D$9:$H$9)","v":84.147685948293002},{"$f":"AVERAGE($D$9:$H$9)","v":84.147685948293002},{"$f":"AVERAGE($D$9:$H$9)","v":84.147685948293002},null,null,null,null,null,null,null,null,null,null,null,null,"Recycled Water",{"$f":"Capex_FO_AC!S14","v":2.3610622267578125},{"$f":"Capex_FO_AC!T14","v":0.68306995237191648},{"$f":"Capex_FO_AC!U14","v":5.333100368539327},{"$f":"Capex_FO_AC!V14","v":6.4261612987060994},{"$f":"Capex_FO_AC!W14","v":6.6310828847058829},{"$f":"Capex_FO_AC!X14","v":7.1650443000000008},{"$f":"Capex_FO_AC!Y14","v":17.422807755054059},{"$f":"Capex_FO_AC!Z14","v":10.609490352324061},{"$f":"Capex_FO_AC!AA14","v":12.082039089595886},{"$f":"Capex_FO_AC!AB14","v":10.617225865050546},{"$f":"Capex_FO_AC!AC14","v":11.540827141520252},{"$f":"Capex_FO_AC!AD14","v":4.3650673404894498},{"$f":"Capex_FO_AC!AE14","v":8.5411033589030669},{"$f":"Capex_FO_AC!AF14","v":3.6289630403494968},{"$f":"Capex_FO_AC!AG14","v":4.0771336280890571}]
[null,null,"Reg period average",null,null,null,null,null,{"$f":"AVERAGE($I$9:$J$9)","v":85.276562116360054},{"$f":"AVERAGE($I$9:$J$9)","v":85.276562116360054},null,null,null,null,null,null,null,null,null,null,"Rural water",{"$f":"Capex_FO_AC!S15","v":0},{"$f":"Capex_FO_AC!T15","v":0},{"$f":"Capex_FO_AC!U15","v":0},{"$f":"Capex_FO_AC!V15","v":0},{"$f":"Capex_FO_AC!W15","v":0},{"$f":"Capex_FO_AC!X15","v":0},{"$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}]
[null,null,"Reg period average",null,null,null,null,null,null,null,{"$f":"AVERAGE($K$9:$M$9)","v":100.77985214055475},{"$f":"AVERAGE($K$9:$M$9)","v":100.77985214055475},{"$f":"AVERAGE($K$9:$M$9)","v":100.77985214055475},null,null,null,null,null,null,null,"Bulk Water",{"$f":"Capex_FO_AC!S16","v":0},{"$f":"Capex_FO_AC!T16","v":0},{"$f":"Capex_FO_AC!U16","v":0},{"$f":"Capex_FO_AC!V16","v":0},{"$f":"Capex_FO_AC!W16","v":0},{"$f":"Capex_FO_AC!X16","v":0},{"$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}]
[null,null,"Reg period average",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE($N$9:$R$9)","v":119.56672239445439},{"$f":"AVERAGE($N$9:$R$9)","v":119.56672239445439},{"$f":"AVERAGE($N$9:$R$9)","v":119.56672239445439},{"$f":"AVERAGE($N$9:$R$9)","v":119.56672239445439},{"$f":"AVERAGE($N$9:$R$9)","v":119.56672239445439},null,null,"Total prescribed capex",{"$f":"SUM(V8:V12)","v":21.721995333007815},18.98414858121442,38.013296737453189,73.303847056211097,64.774383606877848,70.961399000000014,74.700130328689255,90.840957202709831,94.187840601014628,98.749476392812952,92.069346272406278,90.414410551005062,92.753014350514093,89.761581013279027,91.51655301218787]
[]
[null,"REVENUE REQUIREMENT - BUILDING BLOCKS"]
[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 ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Revenue requirement ($m)",null,"4th Reg Period (B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D11","v":14.592475736351741},{"$f":"'Capex_FO input'!E11","v":14.40742272753497},{"$f":"'Capex_FO input'!F11","v":22.086730809359032},{"$f":"'Capex_FO input'!G11","v":16.306351497389826},{"$f":"'Capex_FO input'!H11","v":16.079473563581029},{"$f":"'Capex_FO input'!I11","v":15.130801088628097},{"$f":"'Capex_FO input'!J11","v":13.406653605525591},{"$f":"'Capex_FO input'!K11","v":17.403646307754066}]
[null,null,"Operating expenditure",{"$f":"SUM('Rev&RAV_FO'!Z15:AB15)","v":192.04618529100992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D12","v":46.140016546809427},{"$f":"'Capex_FO input'!E12","v":57.405933913794314},{"$f":"'Capex_FO input'!F12","v":60.582935743241194},{"$f":"'Capex_FO input'!G12","v":58.08261916749089},{"$f":"'Capex_FO input'!H12","v":54.271167769607196},{"$f":"'Capex_FO input'!I12","v":56.304286780581059},{"$f":"'Capex_FO input'!J12","v":54.610236747774636},{"$f":"'Capex_FO input'!K12","v":50.867610223847649}]
[null,null,"Return on assets",{"$f":"SUM('Rev&RAV_FO'!Z16:AB16)","v":67.762532813687116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D13","v":7.1471896131602284},{"$f":"'Capex_FO input'!E13","v":4.6693424634997269},{"$f":"'Capex_FO input'!F13","v":3.426382069365455},{"$f":"'Capex_FO input'!G13","v":3.0710290289648587},{"$f":"'Capex_FO input'!H13","v":2.2346928393894614},{"$f":"'Capex_FO input'!I13","v":2.3926132306537888},{"$f":"'Capex_FO input'!J13","v":2.0196884790797647},{"$f":"'Capex_FO input'!K13","v":2.1709831330354432}]
[null,null,"Regulatory depreciation of assets",{"$f":"SUM('Rev&RAV_FO'!Z17:AB17)","v":27.589074278734444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D14","v":0},{"$f":"'Capex_FO input'!E14","v":0},{"$f":"'Capex_FO input'!F14","v":0},{"$f":"'Capex_FO input'!G14","v":0},{"$f":"'Capex_FO input'!H14","v":0},{"$f":"'Capex_FO input'!I14","v":0},{"$f":"'Capex_FO input'!J14","v":0},{"$f":"'Capex_FO input'!K14","v":0}]
[null,null,"Adjustments from last period",{"$f":"SUM('Rev&RAV_FO'!Z18:AB18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D15","v":22.961275306388437},{"$f":"'Capex_FO input'!E15","v":17.705141496185632},{"$f":"'Capex_FO input'!F15","v":12.653427770847289},{"$f":"'Capex_FO input'!G15","v":14.609346578560704},{"$f":"'Capex_FO input'!H15","v":17.829076378427388},{"$f":"'Capex_FO input'!I15","v":18.925313250651147},{"$f":"'Capex_FO input'!J15","v":19.725002180899033},{"$f":"'Capex_FO input'!K15","v":21.074313347550717}]
[null,null,"Non-prescribed revenue offset of revenue requirement",{"$f":"SUM('Rev&RAV_FO'!Z19:AB19)","v":-0.18517776776682288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC17:AC21)","v":90.840957202709831},94.187840601014642,98.74947639281298,{"$f":"SUM(AF17:AF21)","v":92.069346272406278},90.414410551005076,92.753014350514093,89.761581013279027,91.516553012187885]
[null,null,"Tax liability",{"$f":"SUM('Rev&RAV_FO'!Z20:AB20)","v":15.126941805999628}]
[null,null,"Total revenue requirement",{"$f":"SUM(D18:D23)","v":302.33955642166427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by cost driver - Water ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":9.6781872293035232},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":9.9511893561272355},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":11.406874720167878},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":11.286486185122559},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":11.892303882067232},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":9.9039788346826416},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":8.1727816699257616},{"$f":"SUMIFS('Capex_FO input'!AY$42:AY$1231,'Capex_FO input'!$F$42:$F$1231,$AK25,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":7.5520389604681899},"Renewals"]
[null,"VARIABLE COSTS VS FIXED COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":9.6818275072657602},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":9.8661796357148024},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":14.647923040867525},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":20.997180017172571},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":24.106408264658956},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK26,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":21.134388597903843},{"$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$24)","v":29.544675580602462},{"$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$24)","v":29.477568166239735},"Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":5.902260165745739},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":3.0745766998834121},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":2.4699664928607561},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":2.5005846058809582},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":1.8084223490441449},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK27,'Capex_FO input'!$E$42:$E$1231,$AK$24)","v":2.2029054339137883},{"$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$24)","v":1.7685400251871646},{"$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$24)","v":1.7414048728974429},"Improvements / Compliance"]
[null,"Total tariff revenue - Fixed vs Variable ($m)",null,"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",null,null,"Government contributions",null,null,null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!Z$42:Z$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AA$42:AA$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AF$42:AF$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$24,'Capex_FO input'!AG$42:AG$593)","v":0}]
[null,null,"Fixed ",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S461,RevenueTariffBasket_FO!S461+RevenueTariffBasket_FO!S463)","v":0.1861003695194085},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T461,RevenueTariffBasket_FO!T461+RevenueTariffBasket_FO!T463)","v":46.887788687688563},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U461,RevenueTariffBasket_FO!U461+RevenueTariffBasket_FO!U463)","v":49.377033630100428},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V461,RevenueTariffBasket_FO!V461+RevenueTariffBasket_FO!V463)","v":45.036479232811892},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W461,RevenueTariffBasket_FO!W461+RevenueTariffBasket_FO!W463)","v":42.410098510747183},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X461,RevenueTariffBasket_FO!X461+RevenueTariffBasket_FO!X463)","v":48.111563523698507},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y461,RevenueTariffBasket_FO!Y461+RevenueTariffBasket_FO!Y463)","v":49.83402067864521},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z461,RevenueTariffBasket_FO!Z461+RevenueTariffBasket_FO!Z463)","v":55.932737475715498},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA461,RevenueTariffBasket_FO!AA461+RevenueTariffBasket_FO!AA463)","v":59.493440156786001},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB461,RevenueTariffBasket_FO!AB461+RevenueTariffBasket_FO!AB463)","v":62.866637707155846},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC461,RevenueTariffBasket_FO!AC461+RevenueTariffBasket_FO!AC463)","v":65.629943945810552},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD461,RevenueTariffBasket_FO!AD461+RevenueTariffBasket_FO!AD463)","v":68.823740699806137},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE461,RevenueTariffBasket_FO!AE461+RevenueTariffBasket_FO!AE463)","v":71.97447904967467},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF461,RevenueTariffBasket_FO!AF461+RevenueTariffBasket_FO!AF463)","v":75.220506229575989},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG461,RevenueTariffBasket_FO!AG461+RevenueTariffBasket_FO!AG463)","v":78.537864507083142},null,null,"Customer contributions",null,null,null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AI$42:AI$593)","v":10.911779386219621},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AJ$42:AJ$593)","v":6.2438073729551018},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AK$42:AK$593)","v":4.2909098306684852},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AL$42:AL$593)","v":5.8543263641049439},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AM$42:AM$593)","v":6.6111112808754129},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AN$42:AN$593)","v":6.613833939512916},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AO$42:AO$593)","v":11.515437276948385},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,'Dashboard - Data'!$AK$24,'Capex_FO input'!AP$42:AP$593)","v":12.211539561932339}]
[null,null,"Variable",{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!S462,RevenueTariffBasket_FO!S462+RevenueTariffBasket_FO!S464)","v":2.151124044792764},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!T462,RevenueTariffBasket_FO!T462+RevenueTariffBasket_FO!T464)","v":26.431353926052484},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!U462,RevenueTariffBasket_FO!U462+RevenueTariffBasket_FO!U464)","v":31.529352045443115},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!V462,RevenueTariffBasket_FO!V462+RevenueTariffBasket_FO!V464)","v":30.990549151440334},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!W462,RevenueTariffBasket_FO!W462+RevenueTariffBasket_FO!W464)","v":32.594283895216243},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!X462,RevenueTariffBasket_FO!X462+RevenueTariffBasket_FO!X464)","v":34.032932816466825},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Y462,RevenueTariffBasket_FO!Y462+RevenueTariffBasket_FO!Y464)","v":35.547620299402865},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!Z462,RevenueTariffBasket_FO!Z462+RevenueTariffBasket_FO!Z464)","v":37.327588039848045},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AA462,RevenueTariffBasket_FO!AA462+RevenueTariffBasket_FO!AA464)","v":38.771685641336688},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AB462,RevenueTariffBasket_FO!AB462+RevenueTariffBasket_FO!AB464)","v":40.626582671871724},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AC462,RevenueTariffBasket_FO!AC462+RevenueTariffBasket_FO!AC464)","v":41.847083231019703},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AD462,RevenueTariffBasket_FO!AD462+RevenueTariffBasket_FO!AD464)","v":43.18023966905303},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AE462,RevenueTariffBasket_FO!AE462+RevenueTariffBasket_FO!AE464)","v":44.562751500162797},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AF462,RevenueTariffBasket_FO!AF462+RevenueTariffBasket_FO!AF464)","v":45.916929629269205},{"$f":"IF(KeyAssumptionsPriceControl_FO!$I$48=1,RevenuePriceCap_FO!AG462,RevenueTariffBasket_FO!AG462+RevenueTariffBasket_FO!AG464)","v":47.297510002227256},null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC25:AC29)","v":36.174054288534641},{"$f":"SUM(AD25:AD29)","v":29.13575306468055},{"$f":"SUM(AE25:AE29)","v":32.815674084564641},40.638577172281032,44.418245776645747,39.85510680601319,51.001434552663774,50.982551561537704]
[null,null,"Total tariff revenue",{"$f":"SUM(D29:D30)","v":2.3372244143121725},{"$f":"SUM(E29:E30)","v":73.31914261374105},80.906385675543547,76.027028384252219,75.004382405963426,82.144496340165333,85.381640978048068,93.260325515563551,98.265125798122682,103.49322037902758,107.47702717683026,112.00398036885917,116.53723054983746,121.13743585884519,125.8353745093104]
[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 ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","Sewerage"]
[null,"DIFFERENCES BETWEEN REGULATORY PERIOD 3 AND REGULATORY PERIOD 4 (REV RAV, OPEX, CAPEX)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - renewals",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AQ$42:AQ$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":4.5821030817301933},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":4.2628788186400586},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":10.393403844324082},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":4.8456425444963562},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":4.0240887870716868},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":5.0560650427888882},{"$f":"SUMIFS('Capex_FO input'!AX$42:AX$1231,'Capex_FO input'!$F$42:$F$1231,$AK33,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":5.0672730410313491},"Renewals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net capital expenditure - growth",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AQ$42:AQ$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":29.117867160739785},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":38.190997910936879},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":36.742823759387633},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":27.173302142353961},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":27.575150185006002},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK34,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":29.913209640613921},{"$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$32)","v":23.071819541470724},"Growth"]
[null,"$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,"Net capital expenditure - Improvements / Compliance",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!AQ$42:AQ$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!AR$42:AR$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":1.0500276059880402},{"$f":"SUMIFS('Capex_FO input'!AS$42:AS$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":1.0859678967124513},{"$f":"SUMIFS('Capex_FO input'!AT$42:AT$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0.83696001038051926},{"$f":"SUMIFS('Capex_FO input'!AU$42:AU$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0.50932419368390058},{"$f":"SUMIFS('Capex_FO input'!AV$42:AV$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0.33981796360531624},{"$f":"SUMIFS('Capex_FO input'!AW$42:AW$1231,'Capex_FO input'!$F$42:$F$1231,$AK35,'Capex_FO input'!$E$42:$E$1231,$AK$32)","v":0.12858777000000002},{"$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$32)","v":0.16469592715260004},"Improvements / Compliance"]
[null,null,"3rd regulatory period",{"$f":"SUM('Rev&RAV_FO'!S23:W23)","v":420.73842974146498},{"$f":"SUM(Opex_Breakdown!S37:W37)","v":267.36160381948127},{"$f":"SUM(Capex_FO_AC!S17:W17)","v":216.79767131476439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government contributions",null,null,null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!Y$42:Y$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!Z$42:Z$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AA$42:AA$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AB$42:AB$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AC$42:AC$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AD$42:AD$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AE$42:AE$593)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$593,$AK$32,'Capex_FO input'!AF$42:AF$593)","v":0}]
[null,null,"4th regulatory period",{"$f":"SUM('Rev&RAV_FO'!X23:AB23)","v":472.89268065438438},{"$f":"SUM(Opex_Breakdown!X37:AB37)","v":310.96059870057138},{"$f":"SUM(Capex_FO_AC!X17:AB17)","v":429.43980352522664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer contributions",null,null,null,null,null,null,null,{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AH$42:AH$594)","v":0},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AI$42:AI$594)","v":9.3074147133931096},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AJ$42:AJ$594)","v":9.4302038204488081},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AK$42:AK$594)","v":7.3433888291055442},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AL$42:AL$594)","v":7.3616730780707798},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AM$42:AM$594)","v":9.6920404981868664},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AN$42:AN$594)","v":9.2589417321950265},{"$f":"SUMIF('Capex_FO input'!$E$42:$E$594,$AK$32,'Capex_FO input'!AO$42:AO$594)","v":6.8273949106110852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC33:AC37)","v":0},{"$f":"SUM(AD33:AD37)","v":44.05741256185113},52.970048446738204,55.316576443197782,39.889941958605,41.631097433869868,44.356804185597838,35.131183420265756]
[null,"OPERATING EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capital expenditure by capital type ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Total prescribed operating expenditure ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Top 10 Major Projects",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D19","v":25.370092202991486},{"$f":"'Capex_FO input'!E19","v":38.021342835802301},{"$f":"'Capex_FO input'!F19","v":38.147820144928161},{"$f":"'Capex_FO input'!G19","v":14.353659330881644},{"$f":"'Capex_FO input'!H19","v":1.8970373195172432},{"$f":"'Capex_FO input'!I19","v":1.9491615691499069},{"$f":"'Capex_FO input'!J19","v":1.9009836981493058},{"$f":"'Capex_FO input'!K19","v":1.958476221556618}]
[null,null,"Controllable opex",{"$f":"Opex_Breakdown!S17","v":40.633734059781915},{"$f":"Opex_Breakdown!T17","v":37.281888379451544},{"$f":"Opex_Breakdown!U17","v":39.314886931428667},{"$f":"Opex_Breakdown!V17","v":44.134449373545081},{"$f":"Opex_Breakdown!W17","v":40.244686095062335},{"$f":"Opex_Breakdown!X17","v":44.191963587921855},{"$f":"Opex_Breakdown!Y17","v":42.528360804590456},{"$f":"Opex_Breakdown!Z17","v":45.974985000000004},{"$f":"Opex_Breakdown!AA17","v":48.295259000000001},{"$f":"Opex_Breakdown!AB17","v":49.127886000000004},{"$f":"Opex_Breakdown!AC17","v":50.486685999999992},{"$f":"Opex_Breakdown!AD17","v":52.298555999999998},{"$f":"Opex_Breakdown!AE17","v":53.175442999999994},{"$f":"Opex_Breakdown!AF17","v":54.703865999999998},{"$f":"Opex_Breakdown!AG17","v":56.012360000000008},null,null,"Significant projects",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D20","v":0},{"$f":"'Capex_FO input'!E20","v":0},{"$f":"'Capex_FO input'!F20","v":0},{"$f":"'Capex_FO input'!G20","v":0},{"$f":"'Capex_FO input'!H20","v":0},{"$f":"'Capex_FO input'!I20","v":0},{"$f":"'Capex_FO input'!J20","v":0},{"$f":"'Capex_FO input'!K20","v":0}]
[null,null,"Non-controllable opex",{"$f":"Opex_Breakdown!S34","v":13.089864902959798},{"$f":"Opex_Breakdown!T34","v":8.0489520316272483},{"$f":"Opex_Breakdown!U34","v":18.608508543203801},{"$f":"Opex_Breakdown!V34","v":12.747689643664582},{"$f":"Opex_Breakdown!W34","v":13.256943858756285},{"$f":"Opex_Breakdown!X34","v":15.477759594705407},{"$f":"Opex_Breakdown!Y34","v":16.726170655314512},{"$f":"Opex_Breakdown!Z34","v":16.031711597351968},{"$f":"Opex_Breakdown!AA34","v":16.001677319084997},{"$f":"Opex_Breakdown!AB34","v":16.604825141602134},{"$f":"Opex_Breakdown!AC34","v":17.576960375128795},{"$f":"Opex_Breakdown!AD34","v":18.060799894604688},{"$f":"Opex_Breakdown!AE34","v":18.037920364383549},{"$f":"Opex_Breakdown!AF34","v":17.735800887984048},{"$f":"Opex_Breakdown!AG34","v":17.735045818707331},null,null,"Capital Programs / Allocation",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D21","v":65.470864999718344},{"$f":"'Capex_FO input'!E21","v":56.166497765212355},{"$f":"'Capex_FO input'!F21","v":60.601656247884819},{"$f":"'Capex_FO input'!G21","v":77.715686941524652},{"$f":"'Capex_FO input'!H21","v":88.517373231487809},{"$f":"'Capex_FO input'!I21","v":90.803852781364213},{"$f":"'Capex_FO input'!J21","v":87.860597315129681},{"$f":"'Capex_FO input'!K21","v":89.558076790631247}]
[null,null,"Total prescribed opex",{"$f":"SUM(D42:D43)","v":53.723598962741711},45.330840411078796,57.923395474632471,56.882139017209667,53.501629953818622,59.669723182627266,59.254531459904968,62.006696597351976,64.296936319085006,65.732711141602138,68.063646375128783,70.35935589460469,71.21336336438354,72.439666887984046,73.747405818707335,null,null,"Other Capital expenditure",null,null,null,null,null,null,null,{"$f":"'Capex_FO input'!D22","v":0},{"$f":"'Capex_FO input'!E22","v":0},{"$f":"'Capex_FO input'!F22","v":0},{"$f":"'Capex_FO input'!G22","v":0},{"$f":"'Capex_FO input'!H22","v":0},{"$f":"'Capex_FO input'!I22","v":0},{"$f":"'Capex_FO input'!J22","v":0},{"$f":"'Capex_FO input'!K22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC41:AC44)","v":90.840957202709831},94.187840601014656,98.74947639281298,{"$f":"SUM(AF41:AF44)","v":92.069346272406293},90.414410551005048,92.753014350514121,89.761581013278985,91.51655301218787]
[null,"Forecast variations to baseline operating expenditure ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"Water",null,null,null,null,null,null,null,{"$f":"Opex_FO!Z182","v":0.43987861726027389},{"$f":"Opex_FO!AA182","v":1.4622861900000002},{"$f":"Opex_FO!AB182","v":1.4378617519000001},{"$f":"Opex_FO!AC182","v":1.2564207519000001},{"$f":"Opex_FO!AD182","v":1.4851737519000001},{"$f":"Opex_FO!AE182","v":0.9863967519000002},{"$f":"Opex_FO!AF182","v":0.94280675190000018},{"$f":"Opex_FO!AG182","v":0.86004275190000024},null,"Total prescribed capital expenditure by capital type - Water ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"Sewerage",null,null,null,null,null,null,null,{"$f":"Opex_FO!Z183","v":0},{"$f":"Opex_FO!AA183","v":0},{"$f":"Opex_FO!AB183","v":0},{"$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},null,null,"Top 10 Major Projects",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U48,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0}]
[null,null,"Recycled Water",null,null,null,null,null,null,null,{"$f":"Opex_FO!Z184","v":0},{"$f":"Opex_FO!AA184","v":0},{"$f":"Opex_FO!AB184","v":0},{"$f":"Opex_FO!AC184","v":0},{"$f":"Opex_FO!AD184","v":0},{"$f":"Opex_FO!AE184","v":0},{"$f":"Opex_FO!AF184","v":0},{"$f":"Opex_FO!AG184","v":0},null,null,"Significant projects",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U49,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0}]
[null,null,"Rural water",null,null,null,null,null,null,null,{"$f":"Opex_FO!Z185","v":0},{"$f":"Opex_FO!AA185","v":0},{"$f":"Opex_FO!AB185","v":0},{"$f":"Opex_FO!AC185","v":0},{"$f":"Opex_FO!AD185","v":0},{"$f":"Opex_FO!AE185","v":0},{"$f":"Opex_FO!AF185","v":0},{"$f":"Opex_FO!AG185","v":0},null,null,"Capital Programs / Allocation",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":36.174054288534649},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":29.135753064680554},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":32.815674084564641},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":40.638577172281025},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":44.41824577664574},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":39.855106806013183},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U50,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":51.001434552663774}]
[null,null,"Bulk Water",null,null,null,null,null,null,null,{"$f":"Opex_FO!Z186","v":0},{"$f":"Opex_FO!AA186","v":0},{"$f":"Opex_FO!AB186","v":0},{"$f":"Opex_FO!AC186","v":0},{"$f":"Opex_FO!AD186","v":0},{"$f":"Opex_FO!AE186","v":0},{"$f":"Opex_FO!AF186","v":0},{"$f":"Opex_FO!AG186","v":0},null,null,"Other Capital expenditure",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U51,'Capex_FO input'!$E$42:$E$356,$AK$24)","v":0}]
[null,null,"Forecast variations to baseline operating expenditure",null,null,null,null,null,null,null,{"$f":"SUM(K47:K51)","v":0.43987861726027389},1.4622861900000002,1.4378617519000001,1.2564207519000001,1.4851737519000001,0.9863967519000002,0.94280675190000018,0.86004275190000024,null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC48:AC51)","v":0},{"$f":"SUM(AD48:AD51)","v":36.174054288534649},29.135753064680554,32.815674084564641,40.638577172281025,44.41824577664574,39.855106806013183,51.001434552663774]
[]
[null,"Non-controllable operating expenditure ($m)",null,null,null,null,null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,"Total prescribed capital expenditure by capital type - Sewerage ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"External bulk water charges (excl. temporary purchases)",null,null,null,null,null,{"$f":"Opex_FO!X191","v":12.191306073057271},{"$f":"Opex_FO!Y191","v":13.403075000000001},{"$f":"Opex_FO!Z191","v":12.888039197799998},{"$f":"Opex_FO!AA191","v":12.925765496499999},{"$f":"Opex_FO!AB191","v":13.559982730249999},{"$f":"Opex_FO!AC191","v":14.5052146653},{"$f":"Opex_FO!AD191","v":15.089566950999998},{"$f":"Opex_FO!AE191","v":15.130566950999999},{"$f":"Opex_FO!AF191","v":14.890890808149997},{"$f":"Opex_FO!AG191","v":14.9160111588},null,null,"Top 10 Major Projects",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":18.51825265125143},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":29.363515399900159},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":29.768307135030007},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":6.7569767955214202},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":1.8970373195172432},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":1.9491615691499069},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U55,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":1.9009836981493058}]
[null,null,"External temporary water purchases",null,null,null,null,null,{"$f":"Opex_FO!X192","v":0},{"$f":"Opex_FO!Y192","v":0},{"$f":"Opex_FO!Z192","v":0},{"$f":"Opex_FO!AA192","v":0},{"$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},{"$f":"Opex_FO!AG192","v":0},null,null,"Significant projects",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U56,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0}]
[null,null,"License fees",null,null,null,null,null,{"$f":"Opex_FO!X193","v":0.16244860834813496},{"$f":"Opex_FO!Y193","v":0.24009565531451024},{"$f":"Opex_FO!Z193","v":0.12998716006027691},{"$f":"Opex_FO!AA193","v":0.12998294722655387},{"$f":"Opex_FO!AB193","v":0.16514654101152038},{"$f":"Opex_FO!AC193","v":0.16514654101152038},{"$f":"Opex_FO!AD193","v":0.12998253420363981},{"$f":"Opex_FO!AE193","v":0.12998253420363981},{"$f":"Opex_FO!AF193","v":0.12998253420363981},{"$f":"Opex_FO!AG193","v":0.16514654101152038},null,null,"Capital Programs / Allocation",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":25.5391599105997},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":23.606533046838035},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":25.548269308167782},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":33.132965163083583},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":39.734060114352623},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":42.407642616447923},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U57,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":33.230199722116453}]
[null,null,"Environmental Contribution",null,null,null,null,null,{"$f":"Opex_FO!X194","v":3.1240049133000007},{"$f":"Opex_FO!Y194","v":3.0829999999999997},{"$f":"Opex_FO!Z194","v":3.0136852394916915},{"$f":"Opex_FO!AA194","v":2.9459288753584474},{"$f":"Opex_FO!AB194","v":2.8796958703406137},{"$f":"Opex_FO!AC194","v":2.9065991688172734},{"$f":"Opex_FO!AD194","v":2.8412504094010496},{"$f":"Opex_FO!AE194","v":2.7773708791799119},{"$f":"Opex_FO!AF194","v":2.7149275456304132},{"$f":"Opex_FO!AG194","v":2.6538881188958094},null,null,"Other Capital expenditure",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$356,'Capex_FO input'!$H$42:$H$356,$U58,'Capex_FO input'!$E$42:$E$356,$AK$32)","v":0}]
[null,null,"Other non-controllable",null,null,null,null,null,{"$f":"Opex_FO!X195","v":0},{"$f":"Opex_FO!Y195","v":0},{"$f":"Opex_FO!Z195","v":0},{"$f":"Opex_FO!AA195","v":0},{"$f":"Opex_FO!AB195","v":0},{"$f":"Opex_FO!AC195","v":0},{"$f":"Opex_FO!AD195","v":0},{"$f":"Opex_FO!AE195","v":0},{"$f":"Opex_FO!AF195","v":0},{"$f":"Opex_FO!AG195","v":0},null,null,"Total prescribed capex",null,null,null,null,null,null,null,{"$f":"SUM(AC55:AC58)","v":0},{"$f":"SUM(AD55:AD58)","v":44.05741256185113},52.97004844673819,55.316576443197789,39.889941958605,41.631097433869868,44.356804185597831,35.131183420265756]
[null,null,"Total non-controllable operating expenditure",null,null,null,null,null,{"$f":"SUM(I55:I59)","v":15.477759594705407},16.726170655314512,16.031711597351968,16.001677319084997,16.604825141602134,17.576960375128795,18.060799894604688,18.037920364383549,17.735800887984048,17.735045818707331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital programs / Allocation and other capital expenditure by service category ($m)",null,null,null,null,null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,"Total prescribed operating expenditure - Water ($m)",null,"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",null,null,"Water",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":36.174054288534649},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":29.135753064680554},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":32.815674084564641},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":40.638577172281025},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":44.41824577664574},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":39.855106806013183},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U62) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U62)","v":51.001434552663774}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!S49","v":4.8666599205186447},{"$f":"Opex_Breakdown!T49","v":5.2881397710375149},{"$f":"Opex_Breakdown!U49","v":4.7643377288675754},{"$f":"Opex_Breakdown!V49","v":6.6642584871288184},{"$f":"Opex_Breakdown!W49","v":4.4184063348416283},{"$f":"Opex_Breakdown!X49","v":4.5143472468916519},{"$f":"Opex_Breakdown!Y49","v":3.7550596710258484},{"$f":"Opex_Breakdown!Z49","v":4.014837},{"$f":"Opex_Breakdown!AA49","v":4.1923769999999996},{"$f":"Opex_Breakdown!AB49","v":4.3225980000000002},{"$f":"Opex_Breakdown!AC49","v":4.4699},{"$f":"Opex_Breakdown!AD49","v":4.6721659999999998},{"$f":"Opex_Breakdown!AE49","v":4.7460579999999997},{"$f":"Opex_Breakdown!AF49","v":4.8839949999999996},{"$f":"Opex_Breakdown!AG49","v":5.0095710000000002},null,null,"Sewerage",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":25.5391599105997},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":23.606533046838035},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":25.548269308167782},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":33.132965163083583},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":39.734060114352623},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":42.407642616447923},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U63) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U63)","v":33.230199722116453}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!S51","v":5.8043260754176274},{"$f":"Opex_Breakdown!T51","v":4.9148067159695525},{"$f":"Opex_Breakdown!U51","v":5.4427511818088945},{"$f":"Opex_Breakdown!V51","v":4.7616143570641754},{"$f":"Opex_Breakdown!W51","v":5.812388235294117},{"$f":"Opex_Breakdown!X51","v":6.1731545293072818},{"$f":"Opex_Breakdown!Y51","v":5.9131266212074891},{"$f":"Opex_Breakdown!Z51","v":6.3068119999999999},{"$f":"Opex_Breakdown!AA51","v":6.7752210000000002},{"$f":"Opex_Breakdown!AB51","v":7.0903640000000001},{"$f":"Opex_Breakdown!AC51","v":7.4591820000000002},{"$f":"Opex_Breakdown!AD51","v":7.985576},{"$f":"Opex_Breakdown!AE51","v":8.0832309999999996},{"$f":"Opex_Breakdown!AF51","v":8.3541340000000002},{"$f":"Opex_Breakdown!AG51","v":8.592155},null,null,"Recycled Water",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":3.757650800584003},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":3.4242116536937548},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":2.2377128551523984},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":3.9441446061600245},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":4.3650673404894507},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":8.5411033589030669},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U64) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U64)","v":3.6289630403494968}]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!S52","v":2.0824242213093966},{"$f":"Opex_Breakdown!T52","v":1.9739705845809028},{"$f":"Opex_Breakdown!U52","v":2.1223861519660141},{"$f":"Opex_Breakdown!V52","v":2.2529263632442831},{"$f":"Opex_Breakdown!W52","v":2.0930380090497738},{"$f":"Opex_Breakdown!X52","v":2.0600825932504438},{"$f":"Opex_Breakdown!Y52","v":2.2233551191851886},{"$f":"Opex_Breakdown!Z52","v":2.354651},{"$f":"Opex_Breakdown!AA52","v":2.4061940000000002},{"$f":"Opex_Breakdown!AB52","v":2.4542069999999998},{"$f":"Opex_Breakdown!AC52","v":2.5044230000000001},{"$f":"Opex_Breakdown!AD52","v":2.5663749999999999},{"$f":"Opex_Breakdown!AE52","v":2.6183109999999998},{"$f":"Opex_Breakdown!AF52","v":2.6845500000000002},{"$f":"Opex_Breakdown!AG52","v":2.747417},null,null,"Rural water",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U65) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U65)","v":0}]
[null,null,"GSL Payments",{"$f":"Opex_Breakdown!S53","v":0},{"$f":"Opex_Breakdown!T53","v":0},{"$f":"Opex_Breakdown!U53","v":0},{"$f":"Opex_Breakdown!V53","v":0},{"$f":"Opex_Breakdown!W53","v":0},{"$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},{"$f":"Opex_Breakdown!AG53","v":0},null,null,"Bulk Water",null,null,null,null,null,null,null,{"$f":"SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!P$42:P$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!Q$42:Q$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!R$42:R$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!S$42:S$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!T$42:T$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!U$42:U$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!V$42:V$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0},{"$f":"SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$57,'Capex_FO input'!$E$42:$E$497,$U66) + SUMIFS('Capex_FO input'!W$42:W$497,'Capex_FO input'!$H$42:$H$497,$U$58,'Capex_FO input'!$E$42:$E$497,$U66)","v":0}]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!S55","v":7.1630791170565216},{"$f":"Opex_Breakdown!T55","v":6.2605941360349018},{"$f":"Opex_Breakdown!U55","v":7.2463381664577682},{"$f":"Opex_Breakdown!V55","v":8.2277404549084157},{"$f":"Opex_Breakdown!W55","v":8.5642117647058829},{"$f":"Opex_Breakdown!X55","v":7.8532415630550618},{"$f":"Opex_Breakdown!Y55","v":7.5278455207314217},{"$f":"Opex_Breakdown!Z55","v":8.3672380000000004},{"$f":"Opex_Breakdown!AA55","v":8.6853980000000011},{"$f":"Opex_Breakdown!AB55","v":8.7294550000000015},{"$f":"Opex_Breakdown!AC55","v":8.6990479999999994},{"$f":"Opex_Breakdown!AD55","v":8.9043359999999989},{"$f":"Opex_Breakdown!AE55","v":8.9702500000000001},{"$f":"Opex_Breakdown!AF55","v":9.2960279999999997},{"$f":"Opex_Breakdown!AG55","v":9.4546500000000009},null,null,"Total capital programs / allocations",null,null,null,null,null,null,null,{"$f":"SUM(AC62:AC66)","v":0},{"$f":"SUM(AD62:AD66)","v":65.470864999718358},56.166497765212341,60.601656247884819,77.715686941524638,88.517373231487809,90.803852781364171,87.860597315129723]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!S56","v":0.27842356992092487},{"$f":"Opex_Breakdown!T56","v":0},{"$f":"Opex_Breakdown!U56","v":0},{"$f":"Opex_Breakdown!V56","v":0},{"$f":"Opex_Breakdown!W56","v":0},{"$f":"Opex_Breakdown!X56","v":0},{"$f":"Opex_Breakdown!Y56","v":2.241332E-2},{"$f":"Opex_Breakdown!Z56","v":5.3756999999999999E-2},{"$f":"Opex_Breakdown!AA56","v":6.7205000000000001E-2},{"$f":"Opex_Breakdown!AB56","v":5.5578000000000002E-2},{"$f":"Opex_Breakdown!AC56","v":6.3284000000000007E-2},{"$f":"Opex_Breakdown!AD56","v":2.2903E-2},{"$f":"Opex_Breakdown!AE56","v":2.8003E-2},{"$f":"Opex_Breakdown!AF56","v":2.9727E-2},{"$f":"Opex_Breakdown!AG56","v":3.3279000000000003E-2}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S50","v":10.194017086542967},{"$f":"Opex_Breakdown!T50","v":5.3238320535104364},{"$f":"Opex_Breakdown!U50","v":15.954411731041777},{"$f":"Opex_Breakdown!V50","v":10.206329497638704},{"$f":"Opex_Breakdown!W50","v":10.603330760361994},{"$f":"Opex_Breakdown!X50","v":11.582299856361001},{"$f":"Opex_Breakdown!Y50","v":12.769075000000001},{"$f":"Opex_Breakdown!Z50","v":12.223039197799999},{"$f":"Opex_Breakdown!AA50","v":12.231765496499998},{"$f":"Opex_Breakdown!AB50","v":12.835982730249999},{"$f":"Opex_Breakdown!AC50","v":13.408214665300001},{"$f":"Opex_Breakdown!AD50","v":13.955566950999998},{"$f":"Opex_Breakdown!AE50","v":13.955566950999998},{"$f":"Opex_Breakdown!AF50","v":13.681890808149998},{"$f":"Opex_Breakdown!AG50","v":13.6570111588},null,"CAPITAL EXPENDITURE VS REGULATORY DEPRECIATION"]
[null,null,"License fees",{"$f":"Opex_Breakdown!S54","v":9.8943913277684037E-2},{"$f":"Opex_Breakdown!T54","v":5.8123709172257614E-2},{"$f":"Opex_Breakdown!U54","v":2.2062226111912827E-2},{"$f":"Opex_Breakdown!V54","v":7.2280460814846195E-2},{"$f":"Opex_Breakdown!W54","v":7.021538461538461E-2},{"$f":"Opex_Breakdown!X54","v":6.9919182948490227E-2},{"$f":"Opex_Breakdown!Y54","v":0},{"$f":"Opex_Breakdown!Z54","v":7.1387999999999993E-2},{"$f":"Opex_Breakdown!AA54","v":7.1385000000000004E-2},{"$f":"Opex_Breakdown!AB54","v":8.6504999999999999E-2},{"$f":"Opex_Breakdown!AC54","v":8.6504999999999999E-2},{"$f":"Opex_Breakdown!AD54","v":7.1385000000000004E-2},{"$f":"Opex_Breakdown!AE54","v":7.1385000000000004E-2},{"$f":"Opex_Breakdown!AF54","v":7.1385000000000004E-2},{"$f":"Opex_Breakdown!AG54","v":8.6504999999999999E-2}]
[null,null,"Total prescribed opex - Water",{"$f":"SUM(D63:D70)","v":30.487873904043767},23.819466970305566,35.552287186253942,32.185149620799244,31.561590488868777,32.253044971813928,32.210875252149947,33.3917221978,34.429545496499998,35.57468973025,36.690556665300008,38.178307951000001,38.472804950999993,39.001709808150004,39.580588158799998,null,"$m",null,"3rd regulatory period","4th regulatory period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditure",{"$f":"SUM(Capex_FO_AC!S17:W17)","v":216.79767131476439},{"$f":"SUM('Capex_FO input'!D16:F16)","v":283.77827419653744}]
[null,"Total prescribed operating expenditure - Sewerage ($m)",null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28",null,null,"Regulatory depreciation",{"$f":"SUM(RollForward_FO!S17:W17)","v":29.354701125943407},{"$f":"SUM(RollForward_FO!X17:AB17)","v":42.592706010511492}]
[null,null,"Operations and maintenance",{"$f":"Opex_Breakdown!S60","v":2.5265213204394668},{"$f":"Opex_Breakdown!T60","v":3.0649078951986612},{"$f":"Opex_Breakdown!U60","v":2.7313035926548079},{"$f":"Opex_Breakdown!V60","v":3.1836762971216102},{"$f":"Opex_Breakdown!W60","v":2.2472317653318243},{"$f":"Opex_Breakdown!X60","v":2.8514866785079929},{"$f":"Opex_Breakdown!Y60","v":2.685523237382176},{"$f":"Opex_Breakdown!Z60","v":2.7938339999999999},{"$f":"Opex_Breakdown!AA60","v":2.8948330000000002},{"$f":"Opex_Breakdown!AB60","v":2.9722189999999999},{"$f":"Opex_Breakdown!AC60","v":3.0555590000000001},{"$f":"Opex_Breakdown!AD60","v":3.1723409999999999},{"$f":"Opex_Breakdown!AE60","v":3.2234080000000001},{"$f":"Opex_Breakdown!AF60","v":3.306826},{"$f":"Opex_Breakdown!AG60","v":3.3842979999999998}]
[null,null,"Treatment",{"$f":"Opex_Breakdown!S62","v":6.0344281993192181},{"$f":"Opex_Breakdown!T62","v":5.0623515161760535},{"$f":"Opex_Breakdown!U62","v":5.5497529784516715},{"$f":"Opex_Breakdown!V62","v":6.6553624304131453},{"$f":"Opex_Breakdown!W62","v":5.9654821335809416},{"$f":"Opex_Breakdown!X62","v":7.3526607460035525},{"$f":"Opex_Breakdown!Y62","v":6.1245519696079471},{"$f":"Opex_Breakdown!Z62","v":6.4210339999999997},{"$f":"Opex_Breakdown!AA62","v":6.8309860000000002},{"$f":"Opex_Breakdown!AB62","v":6.8796660000000003},{"$f":"Opex_Breakdown!AC62","v":7.3266999999999998},{"$f":"Opex_Breakdown!AD62","v":7.6347639999999997},{"$f":"Opex_Breakdown!AE62","v":7.9630109999999998},{"$f":"Opex_Breakdown!AF62","v":8.001792},{"$f":"Opex_Breakdown!AG62","v":8.2811380000000003},null,"LABOUR COSTS"]
[null,null,"Customer service and billing",{"$f":"Opex_Breakdown!S63","v":1.7004546956327558},{"$f":"Opex_Breakdown!T63","v":1.6352882022887094},{"$f":"Opex_Breakdown!U63","v":1.7362971950075394},{"$f":"Opex_Breakdown!V63","v":1.9793726192373267},{"$f":"Opex_Breakdown!W63","v":1.6612854878506116},{"$f":"Opex_Breakdown!X63","v":2.2769333925399642},{"$f":"Opex_Breakdown!Y63","v":2.5298602418116518},{"$f":"Opex_Breakdown!Z63","v":2.6820599999999999},{"$f":"Opex_Breakdown!AA63","v":2.740488},{"$f":"Opex_Breakdown!AB63","v":2.7951109999999999},{"$f":"Opex_Breakdown!AC63","v":2.851893},{"$f":"Opex_Breakdown!AD63","v":2.9222969999999999},{"$f":"Opex_Breakdown!AE63","v":2.9813719999999999},{"$f":"Opex_Breakdown!AF63","v":3.0561039999999999},{"$f":"Opex_Breakdown!AG63","v":3.1271339999999999}]
[null,null,"GSL Payments",{"$f":"Opex_Breakdown!S64","v":0},{"$f":"Opex_Breakdown!T64","v":0},{"$f":"Opex_Breakdown!U64","v":0},{"$f":"Opex_Breakdown!V64","v":0},{"$f":"Opex_Breakdown!W64","v":0},{"$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},{"$f":"Opex_Breakdown!AG64","v":0},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"Corporate costs",{"$f":"Opex_Breakdown!S66","v":5.9492904134756293},{"$f":"Opex_Breakdown!T66","v":5.3362036074684207},{"$f":"Opex_Breakdown!U66","v":6.0351219529137543},{"$f":"Opex_Breakdown!V66","v":6.6275622531766665},{"$f":"Opex_Breakdown!W66","v":6.0743412966024914},{"$f":"Opex_Breakdown!X66","v":7.8613481349911192},{"$f":"Opex_Breakdown!Y66","v":8.2531833558625252},{"$f":"Opex_Breakdown!Z66","v":9.181082},{"$f":"Opex_Breakdown!AA66","v":9.6776040000000005},{"$f":"Opex_Breakdown!AB66","v":9.7095189999999985},{"$f":"Opex_Breakdown!AC66","v":9.7932499999999987},{"$f":"Opex_Breakdown!AD66","v":10.013299999999999},{"$f":"Opex_Breakdown!AE66","v":10.0923},{"$f":"Opex_Breakdown!AF66","v":10.46593},{"$f":"Opex_Breakdown!AG66","v":10.633900000000001},null,null,"Labour costs per water connections",{"$f":"(Expenditure_Detail!S34*1000000)/Opex_FO!S15","v":267.00910544473476},{"$f":"(Expenditure_Detail!T34*1000000)/Opex_FO!T15","v":263.46120456252947},{"$f":"(Expenditure_Detail!U34*1000000)/Opex_FO!U15","v":259.4326178077502},{"$f":"(Expenditure_Detail!V34*1000000)/Opex_FO!V15","v":267.46462482039158},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!W15","v":268.58619873501488},{"$f":"(Expenditure_Detail!X34*1000000)/Opex_FO!X15","v":246.53303608256326},{"$f":"(Expenditure_Detail!Y34*1000000)/Opex_FO!Y15","v":243.98884846985462},{"$f":"(Expenditure_Detail!Z34*1000000)/Opex_FO!Z15","v":237.76206038298261},{"$f":"(Expenditure_Detail!AA34*1000000)/Opex_FO!AA15","v":226.36312080544806},{"$f":"(Expenditure_Detail!AB34*1000000)/Opex_FO!AB15","v":215.79429020393221},{"$f":"(Expenditure_Detail!AC34*1000000)/Opex_FO!AC15","v":202.97668889684329},{"$f":"(Expenditure_Detail!AD34*1000000)/Opex_FO!AD15","v":192.32636412838377},{"$f":"(Expenditure_Detail!AE34*1000000)/Opex_FO!AE15","v":182.58895034411503},{"$f":"(Expenditure_Detail!AF34*1000000)/Opex_FO!AF15","v":172.81335604217486},{"$f":"(Expenditure_Detail!AG34*1000000)/Opex_FO!AG15","v":164.2679562226439}]
[null,null,"Other operating expenditure",{"$f":"Opex_Breakdown!S67","v":0.21169395398946356},{"$f":"Opex_Breakdown!T67","v":0},{"$f":"Opex_Breakdown!U67","v":0},{"$f":"Opex_Breakdown!V67","v":0},{"$f":"Opex_Breakdown!W67","v":0},{"$f":"Opex_Breakdown!X67","v":0},{"$f":"Opex_Breakdown!Y67","v":2.6583240000000001E-2},{"$f":"Opex_Breakdown!Z67","v":6.3758999999999996E-2},{"$f":"Opex_Breakdown!AA67","v":7.9709000000000002E-2},{"$f":"Opex_Breakdown!AB67","v":6.5918000000000004E-2},{"$f":"Opex_Breakdown!AC67","v":7.5056999999999999E-2},{"$f":"Opex_Breakdown!AD67","v":2.7164000000000001E-2},{"$f":"Opex_Breakdown!AE67","v":3.3212999999999999E-2},{"$f":"Opex_Breakdown!AF67","v":3.5257999999999998E-2},{"$f":"Opex_Breakdown!AG67","v":3.9470999999999999E-2}]
[null,null,"External bulk water charges (excl. temporary purchases)",{"$f":"Opex_Breakdown!S61","v":0},{"$f":"Opex_Breakdown!T61","v":0},{"$f":"Opex_Breakdown!U61","v":0},{"$f":"Opex_Breakdown!V61","v":0},{"$f":"Opex_Breakdown!W61","v":0},{"$f":"Opex_Breakdown!X61","v":0.60900621669626998},{"$f":"Opex_Breakdown!Y61","v":0.63400000000000001},{"$f":"Opex_Breakdown!Z61","v":0.66500000000000004},{"$f":"Opex_Breakdown!AA61","v":0.69399999999999995},{"$f":"Opex_Breakdown!AB61","v":0.72399999999999998},{"$f":"Opex_Breakdown!AC61","v":1.097},{"$f":"Opex_Breakdown!AD61","v":1.1339999999999999},{"$f":"Opex_Breakdown!AE61","v":1.175},{"$f":"Opex_Breakdown!AF61","v":1.2090000000000001},{"$f":"Opex_Breakdown!AG61","v":1.2589999999999999},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,"License fees",{"$f":"Opex_Breakdown!S65","v":0.1046964663752238},{"$f":"Opex_Breakdown!T65","v":5.3652654620545491E-2},{"$f":"Opex_Breakdown!U65","v":5.5155565279782069E-2},{"$f":"Opex_Breakdown!V65","v":6.227239700971364E-2},{"$f":"Opex_Breakdown!W65","v":5.5849483637143066E-2},{"$f":"Opex_Breakdown!X65","v":8.3092362344582602E-2},{"$f":"Opex_Breakdown!Y65","v":0},{"$f":"Opex_Breakdown!Z65","v":5.2430999999999998E-2},{"$f":"Opex_Breakdown!AA65","v":5.2429999999999997E-2},{"$f":"Opex_Breakdown!AB65","v":7.0362999999999995E-2},{"$f":"Opex_Breakdown!AC65","v":7.0362999999999995E-2},{"$f":"Opex_Breakdown!AD65","v":5.2429999999999997E-2},{"$f":"Opex_Breakdown!AE65","v":5.2429999999999997E-2},{"$f":"Opex_Breakdown!AF65","v":5.2429999999999997E-2},{"$f":"Opex_Breakdown!AG65","v":7.0362999999999995E-2},null,null,"FTE's per water connections",{"$f":"Expenditure_Detail!S33/Opex_FO!S15","v":2.5996838222378357E-3},{"$f":"Expenditure_Detail!T33/Opex_FO!T15","v":2.5993125502334251E-3},{"$f":"Expenditure_Detail!U33/Opex_FO!U15","v":2.5100568502942253E-3},{"$f":"Expenditure_Detail!V33/Opex_FO!V15","v":2.5931163029855064E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!W15","v":2.8091612204053174E-3},{"$f":"Expenditure_Detail!X33/Opex_FO!X15","v":2.6348227741456493E-3},{"$f":"Expenditure_Detail!Y33/Opex_FO!Y15","v":2.5518958701563044E-3},{"$f":"Expenditure_Detail!Z33/Opex_FO!Z15","v":2.4996972290673367E-3},{"$f":"Expenditure_Detail!AA33/Opex_FO!AA15","v":2.3988725491083428E-3},{"$f":"Expenditure_Detail!AB33/Opex_FO!AB15","v":2.3020279705074005E-3},{"$f":"Expenditure_Detail!AC33/Opex_FO!AC15","v":2.1874693306128418E-3},{"$f":"Expenditure_Detail!AD33/Opex_FO!AD15","v":2.0789039145659933E-3},{"$f":"Expenditure_Detail!AE33/Opex_FO!AE15","v":1.9852937177840761E-3},{"$f":"Expenditure_Detail!AF33/Opex_FO!AF15","v":1.8900890296909992E-3},{"$f":"Expenditure_Detail!AG33/Opex_FO!AG15","v":1.8072261069239667E-3}]
[null,null,"Total prescribed opex - Sewerage",{"$f":"SUM(D74:D81)","v":16.527085049231758},15.152403875752391,16.107631284307555,18.508245996958465,16.00419016700301,21.03452753108348,20.253702044664301,21.859199999999998,22.970050000000004,23.216795999999999,24.269822000000001,24.956296000000002,25.520734000000004,26.12734,26.795304000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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"]
[null,"Controllable opex per water connections",null,"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",null,null,"Average unit labour cost (labour costs per FTE)",{"$f":"(Expenditure_Detail!S34*1000000)/Expenditure_Detail!S33","v":102708.29981735641},{"$f":"(Expenditure_Detail!T34*1000000)/Expenditure_Detail!T33","v":101358.03196844102},{"$f":"(Expenditure_Detail!U34*1000000)/Expenditure_Detail!U33","v":103357.26769588502},{"$f":"(Expenditure_Detail!V34*1000000)/Expenditure_Detail!V33","v":103144.09134386077},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":95610.816774788793},{"$f":"(Expenditure_Detail!X34*1000000)/Expenditure_Detail!X33","v":93567.217689813115},{"$f":"(Expenditure_Detail!Y34*1000000)/Expenditure_Detail!Y33","v":95610.816774788793},{"$f":"(Expenditure_Detail!Z34*1000000)/Expenditure_Detail!Z33","v":95116.343538810965},{"$f":"(Expenditure_Detail!AA34*1000000)/Expenditure_Detail!AA33","v":94362.295691610168},{"$f":"(Expenditure_Detail!AB34*1000000)/Expenditure_Detail!AB33","v":93740.950574274742},{"$f":"(Expenditure_Detail!AC34*1000000)/Expenditure_Detail!AC33","v":92790.644447562285},{"$f":"(Expenditure_Detail!AD34*1000000)/Expenditure_Detail!AD33","v":92513.349357242987},{"$f":"(Expenditure_Detail!AE34*1000000)/Expenditure_Detail!AE33","v":91970.749067757686},{"$f":"(Expenditure_Detail!AF34*1000000)/Expenditure_Detail!AF33","v":91431.331184662355},{"$f":"(Expenditure_Detail!AG34*1000000)/Expenditure_Detail!AG33","v":90895.077042816833}]
[null,null,"Controllable opex per water connections",{"$f":"(Opex_Breakdown!S17*1000000)/Opex_FO!S15","v":713.74906129952421},{"$f":"(Opex_Breakdown!T17*1000000)/Opex_FO!T15","v":637.54789711256637},{"$f":"(Opex_Breakdown!U17*1000000)/Opex_FO!U15","v":653.52716066738697},{"$f":"(Opex_Breakdown!V17*1000000)/Opex_FO!V15","v":709.16941500699102},{"$f":"(Opex_Breakdown!W17*1000000)/Opex_FO!W15","v":619.3300517853271},{"$f":"(Opex_Breakdown!X17*1000000)/Opex_FO!X15","v":649.58433526176725},{"$f":"(Opex_Breakdown!Y17*1000000)/Opex_FO!Y15","v":594.53652156194119},{"$f":"(Opex_Breakdown!Z17*1000000)/Opex_FO!Z15","v":609.53781358549941},{"$f":"(Opex_Breakdown!AA17*1000000)/Opex_FO!AA15","v":611.23184690983101},{"$f":"(Opex_Breakdown!AB17*1000000)/Opex_FO!AB15","v":596.66831043625336},{"$f":"(Opex_Breakdown!AC17*1000000)/Opex_FO!AC15","v":582.65722582298986},{"$f":"(Opex_Breakdown!AD17*1000000)/Opex_FO!AD15","v":573.61224643779394},{"$f":"(Opex_Breakdown!AE17*1000000)/Opex_FO!AE15","v":556.96792425996682},{"$f":"(Opex_Breakdown!AF17*1000000)/Opex_FO!AF15","v":545.49978151152141},{"$f":"(Opex_Breakdown!AG17*1000000)/Opex_FO!AG15","v":534.06075215784585}]
[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,"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"]
[null,null,"Controllable water opex per water connections",{"$f":"(Opex_Breakdown!S12*1000000)/Opex_FO!S15","v":354.7323538419659},{"$f":"(Opex_Breakdown!T12*1000000)/Opex_FO!T15","v":315.29509392791812},{"$f":"(Opex_Breakdown!U12*1000000)/Opex_FO!U15","v":325.40664964094981},{"$f":"(Opex_Breakdown!V12*1000000)/Opex_FO!V15","v":352.00275833701329},{"$f":"(Opex_Breakdown!W12*1000000)/Opex_FO!W15","v":321.44849023393613},{"$f":"(Opex_Breakdown!X12*1000000)/Opex_FO!X15","v":302.81464621017011},{"$f":"(Opex_Breakdown!Y12*1000000)/Opex_FO!Y15","v":271.79181318381899},{"$f":"(Opex_Breakdown!Z12*1000000)/Opex_FO!Z15","v":279.70860821092799},{"$f":"(Opex_Breakdown!AA12*1000000)/Opex_FO!AA15","v":280.03488461064995},{"$f":"(Opex_Breakdown!AB12*1000000)/Opex_FO!AB15","v":275.11566638549687},{"$f":"(Opex_Breakdown!AC12*1000000)/Opex_FO!AC15","v":267.69873619873295},{"$f":"(Opex_Breakdown!AD12*1000000)/Opex_FO!AD15","v":264.89285038154583},{"$f":"(Opex_Breakdown!AE12*1000000)/Opex_FO!AE15","v":256.04969576227666},{"$f":"(Opex_Breakdown!AF12*1000000)/Opex_FO!AF15","v":251.77407444124822},{"$f":"(Opex_Breakdown!AG12*1000000)/Opex_FO!AG15","v":246.34859352250865},null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical costs per water volume",{"$f":"(Expenditure_Detail!S114*1000000)/Opex_FO!S19","v":143.66286189821355},{"$f":"(Expenditure_Detail!T114*1000000)/Opex_FO!T19","v":112.4798810085672},{"$f":"(Expenditure_Detail!U114*1000000)/Opex_FO!U19","v":93.991627230380828},{"$f":"(Expenditure_Detail!V114*1000000)/Opex_FO!V19","v":52.679335812568326},{"$f":"(Expenditure_Detail!W114*1000000)/Opex_FO!W19","v":60.367301203390738},{"$f":"(Expenditure_Detail!X114*1000000)/Opex_FO!X19","v":76.864035268531694},{"$f":"(Expenditure_Detail!Y114*1000000)/Opex_FO!Y19","v":66.190431377335003},{"$f":"(Expenditure_Detail!Z114*1000000)/Opex_FO!Z19","v":65.377214818504285},{"$f":"(Expenditure_Detail!AA114*1000000)/Opex_FO!AA19","v":63.96685621959714},{"$f":"(Expenditure_Detail!AB114*1000000)/Opex_FO!AB19","v":62.640370956560659},{"$f":"(Expenditure_Detail!AC114*1000000)/Opex_FO!AC19","v":62.197638009716499},{"$f":"(Expenditure_Detail!AD114*1000000)/Opex_FO!AD19","v":61.902664046086585},{"$f":"(Expenditure_Detail!AE114*1000000)/Opex_FO!AE19","v":61.272023734558061},{"$f":"(Expenditure_Detail!AF114*1000000)/Opex_FO!AF19","v":61.565585139273011},{"$f":"(Expenditure_Detail!AG114*1000000)/Opex_FO!AG19","v":61.615130086179029}]
[null,"Controllable sewerage opex per sewerage connections",null,"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"]
[null,null,"Controllable sewerage opex per sewerage connections",{"$f":"(Opex_Breakdown!S13*1000000)/Opex_FO!S17","v":321.98236575281419},{"$f":"(Opex_Breakdown!T13*1000000)/Opex_FO!T17","v":287.24509590464663},{"$f":"(Opex_Breakdown!U13*1000000)/Opex_FO!U17","v":296.18753287133552},{"$f":"(Opex_Breakdown!V13*1000000)/Opex_FO!V17","v":327.84682212336037},{"$f":"(Opex_Breakdown!W13*1000000)/Opex_FO!W17","v":270.46672121842869},{"$f":"(Opex_Breakdown!X13*1000000)/Opex_FO!X17","v":329.51847912845517},{"$f":"(Opex_Breakdown!Y13*1000000)/Opex_FO!Y17","v":302.25745699279003},{"$f":"(Opex_Breakdown!Z13*1000000)/Opex_FO!Z17","v":308.89089166594306},{"$f":"(Opex_Breakdown!AA13*1000000)/Opex_FO!AA17","v":309.9566793388193},{"$f":"(Opex_Breakdown!AB13*1000000)/Opex_FO!AB17","v":300.10439346004864},{"$f":"(Opex_Breakdown!AC13*1000000)/Opex_FO!AC17","v":293.81854460638459},{"$f":"(Opex_Breakdown!AD13*1000000)/Opex_FO!AD17","v":287.30300785163666},{"$f":"(Opex_Breakdown!AE13*1000000)/Opex_FO!AE17","v":280.40798426477687},{"$f":"(Opex_Breakdown!AF13*1000000)/Opex_FO!AF17","v":273.25344196785869},{"$f":"(Opex_Breakdown!AG13*1000000)/Opex_FO!AG17","v":267.57851709134923},null,"ENERGY COSTS"]
[]
[null,"TOTEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs per water volume",{"$f":"(Expenditure_Detail!S92*1000000)/Opex_FO!S19","v":287.43161571441385},{"$f":"(Expenditure_Detail!T92*1000000)/Opex_FO!T19","v":290.06021771863919},{"$f":"(Expenditure_Detail!U92*1000000)/Opex_FO!U19","v":270.33570311379054},{"$f":"(Expenditure_Detail!V92*1000000)/Opex_FO!V19","v":193.75992621801848},{"$f":"(Expenditure_Detail!W92*1000000)/Opex_FO!W19","v":0.34915416500378671},{"$f":"(Expenditure_Detail!X92*1000000)/Opex_FO!X19","v":0.91709381479258167},{"$f":"(Expenditure_Detail!Y92*1000000)/Opex_FO!Y19","v":5.470471703858057},{"$f":"(Expenditure_Detail!Z92*1000000)/Opex_FO!Z19","v":9.65186144280975},{"$f":"(Expenditure_Detail!AA92*1000000)/Opex_FO!AA19","v":11.19079187502434},{"$f":"(Expenditure_Detail!AB92*1000000)/Opex_FO!AB19","v":9.186003723182429},{"$f":"(Expenditure_Detail!AC92*1000000)/Opex_FO!AC19","v":9.9762707450871062},{"$f":"(Expenditure_Detail!AD92*1000000)/Opex_FO!AD19","v":4.5435246580326005},{"$f":"(Expenditure_Detail!AE92*1000000)/Opex_FO!AE19","v":5.1139573773811415},{"$f":"(Expenditure_Detail!AF92*1000000)/Opex_FO!AF19","v":5.1991780598200918},{"$f":"(Expenditure_Detail!AG92*1000000)/Opex_FO!AG19","v":5.5217660724055424}]
[null,null,null,"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"]
[null,null,"Total prescribed expenditure per water connections",{"$f":"(SUM(Capex_FO_AC!S17,Opex_Breakdown!S37)*1000000)/Opex_FO!S15","v":1325.234398309319},{"$f":"(SUM(Capex_FO_AC!T17,Opex_Breakdown!T37)*1000000)/Opex_FO!T15","v":1099.8339345775814},{"$f":"(SUM(Capex_FO_AC!U17,Opex_Breakdown!U37)*1000000)/Opex_FO!U15","v":1594.7453740497633},{"$f":"(SUM(Capex_FO_AC!V17,Opex_Breakdown!V37)*1000000)/Opex_FO!V15","v":2091.8788134045822},{"$f":"(SUM(Capex_FO_AC!W17,Opex_Breakdown!W37)*1000000)/Opex_FO!W15","v":1820.1630255104794},{"$f":"(SUM(Capex_FO_AC!X17,Opex_Breakdown!X37)*1000000)/Opex_FO!X15","v":1920.166559213329},{"$f":"(SUM(Capex_FO_AC!Y17,Opex_Breakdown!Y37)*1000000)/Opex_FO!Y15","v":1872.6547922392706},{"$f":"(SUM(Capex_FO_AC!Z17,Opex_Breakdown!Z37)*1000000)/Opex_FO!Z15","v":2026.4590561359184},{"$f":"(SUM(Capex_FO_AC!AA17,Opex_Breakdown!AA37)*1000000)/Opex_FO!AA15","v":2005.8064685803852},{"$f":"(SUM(Capex_FO_AC!AB17,Opex_Breakdown!AB37)*1000000)/Opex_FO!AB15","v":1997.6700998902829},{"$f":"(SUM(Capex_FO_AC!AC17,Opex_Breakdown!AC37)*1000000)/Opex_FO!AC15","v":1848.0643641126694},{"$f":"(SUM(Capex_FO_AC!AD17,Opex_Breakdown!AD37)*1000000)/Opex_FO!AD15","v":1763.371847955638},{"$f":"(SUM(Capex_FO_AC!AE17,Opex_Breakdown!AE37)*1000000)/Opex_FO!AE15","v":1717.4095389161541},{"$f":"(SUM(Capex_FO_AC!AF17,Opex_Breakdown!AF37)*1000000)/Opex_FO!AF15","v":1617.4495837466975},{"$f":"(SUM(Capex_FO_AC!AG17,Opex_Breakdown!AG37)*1000000)/Opex_FO!AG15","v":1575.7413927535131},null,"COMPOSITION OF RAV"]
[]
[null,"INTEREST COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",null,"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"]
[null,null,null,"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",null,null,"Existing assets ",{"$f":"+'Rev&RAV_FO'!S37","v":302.40647309873617},{"$f":"+'Rev&RAV_FO'!T37","v":313.60901765304618},{"$f":"+'Rev&RAV_FO'!U37","v":320.72098227216105},{"$f":"+'Rev&RAV_FO'!V37","v":344.46650765882015},{"$f":"+'Rev&RAV_FO'!W37","v":416.79975664831113},{"$f":"+'Rev&RAV_FO'!X37","v":458.39638531495171},{"$f":"+'Rev&RAV_FO'!Y37","v":501.688836526817},{"$f":"+'Rev&RAV_FO'!Z37","v":532.01821761097835},{"$f":"+'Rev&RAV_FO'!AA37","v":524.48421761097836},{"$f":"+'Rev&RAV_FO'!AB37","v":516.95021761097837},{"$f":"+'Rev&RAV_FO'!AC37","v":509.41621761097838},{"$f":"+'Rev&RAV_FO'!AD37","v":507.89721761097837},{"$f":"+'Rev&RAV_FO'!AE37","v":506.37821761097837},{"$f":"+'Rev&RAV_FO'!AF37","v":504.85921761097836},{"$f":"+'Rev&RAV_FO'!AG37","v":503.34021761097836}]
[null,null,"Interest cover",{"$f":"Indicators_FO!S225","v":2.0865692085702832},{"$f":"Indicators_FO!T225","v":2.9913440954046222},{"$f":"Indicators_FO!U225","v":2.2622857162808185},{"$f":"Indicators_FO!V225","v":2.0905646583630726},{"$f":"Indicators_FO!W225","v":1.9251103923266992},{"$f":"Indicators_FO!X225","v":2.0338179461955588},{"$f":"Indicators_FO!Y225","v":2.4761884803884326},{"$f":"Indicators_FO!Z225","v":2.1760601022857857},{"$f":"Indicators_FO!AA225","v":2.1665745086794947},{"$f":"Indicators_FO!AB225","v":2.092328230590776},{"$f":"Indicators_FO!AC225","v":2.0009857813808765},{"$f":"Indicators_FO!AD225","v":1.9117479432653717},{"$f":"Indicators_FO!AE225","v":1.8937400556613873},{"$f":"Indicators_FO!AF225","v":1.8751330693796302},{"$f":"Indicators_FO!AG225","v":1.8697737283856424},null,null,"New assets",null,null,null,null,null,{"$f":"+'Rev&RAV_FO'!X54","v":0},{"$f":"+'Rev&RAV_FO'!Y54","v":0},{"$f":"+'Rev&RAV_FO'!Z54","v":0},{"$f":"+'Rev&RAV_FO'!AA54","v":67.22819026539743},{"$f":"+'Rev&RAV_FO'!AB54","v":141.42805738745238},{"$f":"+'Rev&RAV_FO'!AC54","v":222.9693553443816},{"$f":"+'Rev&RAV_FO'!AD54","v":293.58716122695722},{"$f":"+'Rev&RAV_FO'!AE54","v":357.41705032180329},{"$f":"+'Rev&RAV_FO'!AF54","v":420.72453656522043},{"$f":"+'Rev&RAV_FO'!AG54","v":478.60096598088751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V99,V100)","v":302.40647309873617},{"$f":"SUM(W99,W100)","v":313.60901765304618},320.72098227216105,344.46650765882015,416.79975664831113,458.39638531495171,501.688836526817,532.01821761097835,591.71240787637578,658.3782749984307,732.38557295535998,801.48437883793554,863.7952679327816,925.58375417619879,981.94118359186587]
[null,"INTERNAL FINANCING RATIO"]
[null,null,null,"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"]
[null,null,"Internal financing ratio",{"$f":"Indicators_FO!S251","v":0.68203480793561166},{"$f":"Indicators_FO!T251","v":1.5498554804150608},{"$f":"Indicators_FO!U251","v":0.42483192157163396},{"$f":"Indicators_FO!V251","v":0.21404598095462712},{"$f":"Indicators_FO!W251","v":0.2679671286704623},{"$f":"Indicators_FO!X251","v":0.32539945989635843},{"$f":"Indicators_FO!Y251","v":0.67451109526078978},{"$f":"Indicators_FO!Z251","v":0.33013481528039351},{"$f":"Indicators_FO!AA251","v":0.31227248710436512},{"$f":"Indicators_FO!AB251","v":0.28692185923958141},{"$f":"Indicators_FO!AC251","v":0.32116269390170282},{"$f":"Indicators_FO!AD251","v":0.34333531518840971},{"$f":"Indicators_FO!AE251","v":0.35785205526077368},{"$f":"Indicators_FO!AF251","v":0.39603547358568464},{"$f":"Indicators_FO!AG251","v":0.41518064468625915}]

{"sheet":"Household Bill","index":23,"n_rows":172,"n_cols":49,"rows_kept":172,"cut":false,"hidden":false,"merged":[[2,1,2,5],[4,1,4,17],[7,3,7,7],[7,13,7,17],[7,8,7,9],[7,10,7,12]]}
[null,"Household Bill"]
[null,{"$f":"+Contents!H7","v":"Western Water"}]
[null,"Go to Table of Contents"]
[]
[null,"Average Annual Household Bill"]
[]
[null,{"$f":"\"Billing\"&IF(C7=\"Q\",\" : Quarterly\",\" : Triannual\")","v":"Billing : Triannual"},"T",2014,{"$f":"D7+1","v":2015},{"$f":"E7+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"Q","3rd Reg Period",null,null,null,null,"4th Reg Period (A)",null,"4th Reg Period (B)",null,null,"5th Reg Period"]
[null,null,"T","2013-14",{"$f":"+CONCATENATE(E7-1,\"-\",RIGHT(E7,2))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[null,"Avg. annual consumption (kL per household)",null,182,182,178,178,180,187,187,186,186,186,184,181,178,175,173]
[]
[null,"Supply charge Water (annual)",null,227.85,236.62,250.99,210.37,230.9,234.27,234.34,203.35,212.6940250007406,215.89845491788063,215.90298571180548,215.89573838474683,215.90311227607793,215.90235324323035,215.90088598147349]
[null,"Tier 1",null,1.4646999999999999,1.5411999999999999,1.6226,1.7058,1.7995000000000001,1.8335999999999999,1.8580000000000001,1.8579667644183777,1.8579513802293106,1.8580315782337058,1.8579865645676783,1.857986207556493,1.8580192025246749,1.8579542156673858,1.8579534653630785]
[null,"Tier 2",null,1.9432,2.0499999999999998,2.1551999999999998,2.2631999999999999,2.3875000000000002,2.4327999999999999,2.4651999999999998,2.4652026392961881,2.4652013015406173,2.4651682359441822,2.4651775694728526,2.4651944751195076,2.4651778111076887,2.465209924574352,2.465249650128317]
[null,"Tier 3",null,3.8864999999999998,4.1162000000000001,4.3178999999999998,3.3323999999999998,3.6596000000000002,3.7290000000000001,3.7786,3.8521994134897364,3.9273681406821992,4.0039327435014727,4.0820173220462976,4.1616116269850831,4.2428178154018683,4.3256079625199222,4.410038415161071]
[null,"Supply charge Wastewater (annual)",null,515.41,537.4,551.61,511.1,530.64,540.71,540.88,468.59,490.10630884571765,497.50777732796439,497.50774993628124,497.5061612365073,497.50746279682994,497.5135397057075,497.50842929970213]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D13","v":227.85},236.62,250.99,210.37,230.9,234.27,234.34,203.35,212.6940250007406,215.89845491788063,215.90298571180548,215.89573838474683,215.90311227607793,215.90235324323035,215.90088598147349]
[null,"Water Variable",null,{"$f":"(D14*D$142)+(D15*D$143)+(D16*D$144)","v":282.74731304347824},297.69436521739124,305.18674202898546,320.75831304347821,342.87939130434791,365.43569855072462,370.2996,367.97034087296538,367.96799729969479,367.97873814879466,363.32361005376896,356.35097663694427,349.38214631310206,342.40037100507607,337.75253534461717]
[null,"Sewerage Fixed",null,{"$f":"D17","v":515.41},537.4,551.61,511.1,530.64,540.71,540.88,468.59,490.10630884571765,497.50777732796439,497.50774993628124,497.5061612365073,497.50746279682994,497.5135397057075,497.50842929970213]
[null,"Sewerage Variable",null,{"$f":"D18*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period"]
[null,"Total Household Bill - Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","v":"2013-14"},{"$f":"E9","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",{"$f":"P9","v":"2025-26"},{"$f":"Q9","v":"2026-27"},{"$f":"R9","v":"2027-28"}]
[null,"Owner Occupier",null,{"$f":"SUM(D20:D23)","v":1026.0073130434782},{"$f":"SUM(E20:E23)","v":1071.7143652173913},1107.7867420289854,1042.2283130434782,1104.4193913043478,1140.4156985507248,1145.5196000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"IF(D26=\"0\",\"\",D26)","v":1026.0073130434782},{"$f":"IF(E26=\"0\",\"\",E26)","v":1071.7143652173913},1107.7867420289854,1042.2283130434782,1104.4193913043478,1140.4156985507248,1145.5196000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928]
[null,"YoY Change",null,null,{"$f":"IF(E26=0,\"-\",E26/D26-1)","v":4.4548466266123299E-2},{"$f":"IF(F26=0,\"-\",F26/E26-1)","v":3.3658573573637662E-2},-5.9179647578587624E-2,5.9671261548500221E-2,3.2592969237767999E-2,4.4754745622683778E-3,-9.2193323559923934E-2,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,{"$f":"E27","v":4.4548466266123299E-2},3.3658573573637662E-2,-5.9179647578587624E-2,5.9671261548500221E-2,3.2592969237767999E-2,4.4754745622683778E-3,-9.2193323559923934E-2,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D29","v":282.74731304347824},{"$f":"E29","v":297.69436521739124},305.18674202898546,320.75831304347821,342.87939130434791,365.43569855072462,370.2996,367.97034087296538,367.96799729969479,367.97873814879466,363.32361005376896,356.35097663694427,349.38214631310206,342.40037100507607,337.75253534461717]
[null,"Tenant",null,{"$f":"D21+D23","v":282.74731304347824},297.69436521739124,305.18674202898546,320.75831304347821,342.87939130434791,365.43569855072462,370.2996,367.97034087296538,367.96799729969479,367.97873814879466,363.32361005376896,356.35097663694427,349.38214631310206,342.40037100507607,337.75253534461717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,5.2863640021981739E-2,2.5168016889143718E-2,5.1023091340625104E-2,6.8964941394585866E-2,6.5784960596699138E-2,1.330986947516366E-2,-6.2902015747103857E-3,-6.368918932575518E-6,2.9189628388159861E-5,-1.2650535513123451E-2,-1.9191247757867402E-2,-1.9556085939795742E-2,-1.998320572960588E-2,-1.3574271683222006E-2]
[null,"YoY Change",null,null,{"$f":"IF(E29=0,\"-\",E29/D29-1)","v":5.2863640021981739E-2},{"$f":"IF(F29=0,\"-\",F29/E29-1)","v":2.5168016889143718E-2},5.1023091340625104E-2,6.8964941394585866E-2,6.5784960596699138E-2,1.330986947516366E-2,-6.2902015747103857E-3,-6.368918932575518E-6,2.9189628388159861E-5,-1.2650535513123451E-2,-1.9191247757867402E-2,-1.9556085939795742E-2,-1.998320572960588E-2,-1.3574271683222006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments to Max. Prices (show / hide)"]
[]
[null,"1. Carbon Tax Reduction"]
[null,{"$f":"B13","v":"Supply charge Water (annual)"},null,0,0,1,1,1]
[null,{"$f":"B14","v":"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,{"$f":"B35","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,{"$f":"B36","v":"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,{"$f":"B43","v":"Supply charge Water (annual)"},null,0,0,0,0,0]
[null,{"$f":"B44","v":"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,{"$f":"D13-D35-D43-D51","v":227.85},{"$f":"E13-E35-E43-E51","v":236.62},{"$f":"F13-F35-F43-F51","v":249.99},209.37,229.9,234.27,234.34,203.35,212.6940250007406,215.89845491788063,215.90298571180548,215.89573838474683,215.90311227607793,215.90235324323035,215.90088598147349]
[null,"Tier 1",null,{"$f":"D14-D36-D44-D52","v":1.4646999999999999},1.5411999999999999,1.6226,1.7058,1.7995000000000001,1.8335999999999999,1.8580000000000001,1.8579667644183777,1.8579513802293106,1.8580315782337058,1.8579865645676783,1.857986207556493,1.8580192025246749,1.8579542156673858,1.8579534653630785]
[null,"Tier 2",null,1.9432,2.0499999999999998,2.1551999999999998,2.2631999999999999,2.3875000000000002,2.4327999999999999,2.4651999999999998,2.4652026392961881,2.4652013015406173,2.4651682359441822,2.4651775694728526,2.4651944751195076,2.4651778111076887,2.465209924574352,2.465249650128317]
[null,"Tier 3",null,3.8864999999999998,4.1162000000000001,4.3178999999999998,3.3323999999999998,3.6596000000000002,3.7290000000000001,3.7786,3.8521994134897364,3.9273681406821992,4.0039327435014727,4.0820173220462976,4.1616116269850831,4.2428178154018683,4.3256079625199222,4.410038415161071]
[null,"Supply charge Wastewater (annual)",null,515.41,537.4,551.61,511.1,530.64,540.71,540.88,468.59,490.10630884571765,497.50777732796439,497.50774993628124,497.5061612365073,497.50746279682994,497.5135397057075,497.50842929970213]
[null,"Volumetric wastewater",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Water Fixed",null,{"$f":"D58","v":227.85},236.62,249.99,209.37,229.9,234.27,234.34,203.35,212.6940250007406,215.89845491788063,215.90298571180548,215.89573838474683,215.90311227607793,215.90235324323035,215.90088598147349]
[null,"Water Variable",null,{"$f":"(D59*D$142)+(D60*D$143)+(D61*D$144)","v":282.74731304347824},297.69436521739124,305.18674202898546,320.75831304347821,342.87939130434791,365.43569855072462,370.2996,367.97034087296538,367.96799729969479,367.97873814879466,363.32361005376896,356.35097663694427,349.38214631310206,342.40037100507607,337.75253534461717]
[null,"Sewerage Fixed",null,{"$f":"D62","v":515.41},537.4,551.61,511.1,530.64,540.71,540.88,468.59,490.10630884571765,497.50777732796439,497.50774993628124,497.5061612365073,497.50746279682994,497.5135397057075,497.50842929970213]
[null,"Sewerage Variable",null,{"$f":"D63*D$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Owner Occupier",null,{"$f":"SUM(D65:D68)","v":1026.0073130434782},1071.7143652173913,1106.7867420289854,1041.2283130434782,1103.4193913043478,1140.4156985507248,1145.5196000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928]
[null,"Tenant",null,{"$f":"D66+D68","v":282.74731304347824},297.69436521739124,305.18674202898546,320.75831304347821,342.87939130434791,365.43569855072462,370.2996,367.97034087296538,367.96799729969479,367.97873814879466,363.32361005376896,356.35097663694427,349.38214631310206,342.40037100507607,337.75253534461717]
[]
[null,"4. Efficiency Savings - Rebate"]
[null,"Owner Occupier",null,0,100,100,100,100,101.9,103.25,0,0,0,0,0,0,0,0]
[null,"Tenant",null,0,100,100,100,100,101.9,103.25,103.25,88.5,73.75,59,44.25,29.5,14.75,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3rd Reg Period",null,null,null,null,"4th Reg Period",null,null,null,null,"5th Reg Period"]
[null,"Total Household Bill - Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI25","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"]
[null,"Owner Occupier",null,{"$f":"D70-D74","v":1026.0073130434782},971.71436521739133,1006.7867420289854,941.22831304347824,1003.4193913043478,1038.5156985507247,1042.2696000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"D78","v":1026.0073130434782},{"$f":"E78","v":971.71436521739133},1006.7867420289854,941.22831304347824,1003.4193913043478,1038.5156985507247,1042.2696000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928]
[null,"YoY Change",null,null,{"$f":"IF(E78=0,\"-\",E78/D78-1)","v":-5.2916725968585987E-2},{"$f":"IF(F78=0,\"-\",F78/E78-1)","v":3.6093298676044272E-2},-6.5116500097514907E-2,6.6074381102894764E-2,3.4976708194521811E-2,3.6146795416902577E-3,-2.2635785664617547E-3,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,-5.2916725968585987E-2,3.6093298676044272E-2,-6.5116500097514907E-2,6.6074381102894764E-2,3.4976708194521811E-2,3.6146795416902577E-3,-2.2635785664617547E-3,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D81","v":282.74731304347824},{"$f":"E81","v":197.69436521739124},205.18674202898546,220.75831304347821,242.87939130434791,263.53569855072465,267.0496,264.72034087296538,279.46799729969479,294.22873814879466,304.32361005376896,312.10097663694427,319.88214631310206,327.65037100507607,337.75253534461717]
[null,"Tenant",null,{"$f":"D71-D75","v":282.74731304347824},197.69436521739124,205.18674202898546,220.75831304347821,242.87939130434791,263.53569855072465,267.0496,264.72034087296538,279.46799729969479,294.22873814879466,304.32361005376896,312.10097663694427,319.88214631310206,327.65037100507607,337.75253534461717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,-0.30080904009513387,3.7898787875695783E-2,7.5889752235030139E-2,0.10020496150698954,8.5047591462763084E-2,1.33336829454207E-2,-8.7221966519875904E-3,5.5710325765282009E-2,5.2817284954709276E-2,3.4309605405945076E-2,2.5556237919894365E-2,2.493157746574215E-2,2.4284646022008527E-2,3.0832146804999683E-2]
[null,"YoY Change",null,null,{"$f":"IF(E81=0,\"-\",E81/D81-1)","v":-0.30080904009513387},{"$f":"IF(F81=0,\"-\",F81/E81-1)","v":3.7898787875695783E-2},7.5889752235030139E-2,0.10020496150698954,8.5047591462763084E-2,1.33336829454207E-2,-8.7221966519875904E-3,5.5710325765282009E-2,5.2817284954709276E-2,3.4309605405945076E-2,2.5556237919894365E-2,2.493157746574215E-2,2.4284646022008527E-2,3.0832146804999683E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CPI Adjustment to Actual Prices (Show / Hide)"]
[]
[null,null,null,null,null,null,null,"Forecast Inflation",2.3E-2]
[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"]
[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"]
[null,"CPI Index",99.9,102.4,105.4,106.8,108.2,110.5,{"$f":"H89*(1+$I$86)","v":113.04149999999998},{"$f":"I89*(1+$I$86)","v":115.64145449999998},118.30120795349997,121.02213573643046,123.80564485836834,126.6531746901108,129.56619770798335,132.54622025526695,135.59478332113807,138.71346333752422]
[null,"Inflation",0,{"$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":2.2999999999999909E-2},2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2,2.2999999999999909E-2]
[]
[null,"Household Bill - Actual ($17-18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Owner Occupier",null,{"$f":"D78*($H$89/D$89)","v":1107.1660946416439},{"$f":"E78*($H$89/E$89)","v":1018.7328022440392},{"$f":"F78*($H$89/F$89)","v":1041.6660579981544},{"$f":"G78*($H$89/G$89)","v":961.23593892148187},{"$f":"H78*($H$89/H$89)","v":1003.4193913043478},{"$f":"I78","v":1038.5156985507247},{"$f":"J78","v":1042.2696000000001},1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Occupier Bill",{"$f":"D93","v":1107.1660946416439},{"$f":"E93","v":1018.7328022440392},1041.6660579981544,961.23593892148187,1003.4193913043478,1038.5156985507247,1042.2696000000001,1039.9103408729654,1070.7683311461531,1081.3849703946398,1076.7343457018555,1069.7528762581983,1062.7927213860098,1055.8162639540139,1051.1618506257928]
[null,"YoY Change",null,null,{"$f":"IF(E93=0,\"-\",E93/D93-1)","v":-7.987355540022012E-2},{"$f":"IF(F93=0,\"-\",F93/E93-1)","v":2.2511551315122391E-2},-7.7212959430818962E-2,4.3884597604825437E-2,3.4976708194521811E-2,3.6146795416902577E-3,-2.2635785664617547E-3,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OB - YoY Change",null,-7.987355540022012E-2,2.2511551315122391E-2,-7.7212959430818962E-2,4.3884597604825437E-2,3.4976708194521811E-2,3.6146795416902577E-3,-2.2635785664617547E-3,2.9673702684102077E-2,9.9149731456127377E-3,-4.3006189470962131E-3,-6.4839293661673736E-3,-6.5063203162714078E-3,-6.5642691106293505E-3,-4.4083553996321356E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Bill",{"$f":"D96","v":305.11306729789402},{"$f":"E96","v":207.26022159887791},212.29527148130052,225.45095740577025,242.87939130434791,263.53569855072465,267.0496,264.72034087296538,279.46799729969479,294.22873814879466,304.32361005376896,312.10097663694427,319.88214631310206,327.65037100507607,337.75253534461717]
[null,"Tenant",null,{"$f":"D81*($H$89/D$89)","v":305.11306729789402},{"$f":"E81*($H$89/E$89)","v":207.26022159887791},{"$f":"F81*($H$89/F$89)","v":212.29527148130052},{"$f":"G81*($H$89/G$89)","v":225.45095740577025},{"$f":"H81*($H$89/H$89)","v":242.87939130434791},{"$f":"I81","v":263.53569855072465},{"$f":"J81","v":267.0496},264.72034087296538,279.46799729969479,294.22873814879466,304.32361005376896,312.10097663694427,319.88214631310206,327.65037100507607,337.75253534461717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB - YoY Change",null,-0.320710111060168,2.4293373053355216E-2,6.1968812742155377E-2,7.7304767738065827E-2,8.5047591462763084E-2,1.33336829454207E-2,-8.7221966519875904E-3,5.5710325765282009E-2,5.2817284954709276E-2,3.4309605405945076E-2,2.5556237919894365E-2,2.493157746574215E-2,2.4284646022008527E-2,3.0832146804999683E-2]
[null,"YoY Change",null,null,{"$f":"IF(E96=0,\"-\",E96/D96-1)","v":-0.320710111060168},{"$f":"IF(F96=0,\"-\",F96/E96-1)","v":2.4293373053355216E-2},6.1968812742155377E-2,7.7304767738065827E-2,8.5047591462763084E-2,1.33336829454207E-2,-8.7221966519875904E-3,5.5710325765282009E-2,5.2817284954709276E-2,3.4309605405945076E-2,2.5556237919894365E-2,2.493157746574215E-2,2.4284646022008527E-2,3.0832146804999683E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Workings (show / hide)"]
[]
[null,null,null,{"$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"]
[null,"Inclining Blocks"]
[null,"First block",null,53,53,53,53,53,{"$f":"H103","v":53},{"$f":"I103","v":53},53,53,53,53,53,53,53,53]
[null,"Middle Block",null,106,106,106,106,106,{"$f":"H104","v":106},106,106,106,106,106,106,106,106,106]
[null,"Third Block",null,0,0,0,0,0,{"$f":"H105","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Relative","T1",{"$f":"D103","v":53},{"$f":"E103","v":53},{"$f":"F103","v":53},{"$f":"G103","v":53},{"$f":"H103","v":53},{"$f":"I103","v":53},53,53,53,53,53,53,53,53,53]
[null,null,"T2",{"$f":"D104-D103","v":53},{"$f":"E104-E103","v":53},{"$f":"F104-F103","v":53},{"$f":"G104-G103","v":53},{"$f":"H104-H103","v":53},{"$f":"I104-I103","v":53},53,53,53,53,53,53,53,53,53]
[null,null,"T3"]
[]
[null,"Monthly Load Profile"]
[null,"Jan",0.14492753623188406,{"$f":"$C112*D$11","v":26.376811594202898},26.376811594202898,25.797101449275363,25.797101449275363,26.086956521739133,27.10144927536232,27.10144927536232,26.956521739130437,26.956521739130437,26.956521739130437,26.666666666666668,26.231884057971016,25.797101449275363,25.362318840579711,25.072463768115941]
[null,"Feb",0.14492753623188406,26.376811594202898,26.376811594202898,25.797101449275363,25.797101449275363,26.086956521739133,27.10144927536232,27.10144927536232,26.956521739130437,26.956521739130437,26.956521739130437,26.666666666666668,26.231884057971016,25.797101449275363,25.362318840579711,25.072463768115941]
[null,"Mar",0.10144927536231885,18.463768115942031,18.463768115942031,18.057971014492754,18.057971014492754,18.260869565217391,18.971014492753625,18.971014492753625,18.869565217391305,18.869565217391305,18.869565217391305,18.666666666666668,18.362318840579711,18.057971014492754,17.753623188405797,17.55072463768116]
[null,"Apr",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"May",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Jun",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Jul",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Aug",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Sep",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Oct",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Nov",5.7971014492753624E-2,10.55072463768116,10.55072463768116,10.318840579710145,10.318840579710145,10.434782608695652,10.840579710144928,10.840579710144928,10.782608695652174,10.782608695652174,10.782608695652174,10.666666666666666,10.492753623188406,10.318840579710145,10.144927536231885,10.028985507246377]
[null,"Dec",0.14492753623188406,26.376811594202898,26.376811594202898,25.797101449275363,25.797101449275363,26.086956521739133,27.10144927536232,27.10144927536232,26.956521739130437,26.956521739130437,26.956521739130437,26.666666666666668,26.231884057971016,25.797101449275363,25.362318840579711,25.072463768115941]
[null,"Total",{"$f":"SUM(C112:C123)","v":1.0000000000000002},{"$f":"SUM(D112:D123)","v":182},{"$f":"SUM(E112:E123)","v":182},{"$f":"SUM(F112:F123)","v":178.00000000000003},{"$f":"SUM(G112:G123)","v":178.00000000000003},{"$f":"SUM(H112:H123)","v":180.00000000000003},{"$f":"SUM(I112:I123)","v":187},187,186.00000000000003,186.00000000000003,186.00000000000003,184,181,178.00000000000003,175.00000000000003,173]
[]
[null,"Periodic Consumption"]
[null,"P1",null,{"$f":"IF($C$7=\"Q\",SUM(D112:D114),SUM(D112:D115))","v":81.768115942028984},{"$f":"IF($C$7=\"Q\",SUM(E112:E114),SUM(E112:E115))","v":81.768115942028984},{"$f":"IF($C$7=\"Q\",SUM(F112:F114),SUM(F112:F115))","v":79.971014492753625},{"$f":"IF($C$7=\"Q\",SUM(G112:G114),SUM(G112:G115))","v":79.971014492753625},{"$f":"IF($C$7=\"Q\",SUM(H112:H114),SUM(H112:H115))","v":80.869565217391312},{"$f":"IF($C$7=\"Q\",SUM(I112:I114),SUM(I112:I115))","v":84.014492753623188},84.014492753623188,83.565217391304358,83.565217391304358,83.565217391304358,82.666666666666671,81.318840579710155,79.971014492753625,78.623188405797109,77.724637681159422]
[null,"P2",null,{"$f":"IF($C$7=\"Q\",SUM(D115:D117),SUM(D116:D119))","v":42.20289855072464},{"$f":"IF($C$7=\"Q\",SUM(E115:E117),SUM(E116:E119))","v":42.20289855072464},{"$f":"IF($C$7=\"Q\",SUM(F115:F117),SUM(F116:F119))","v":41.275362318840578},{"$f":"IF($C$7=\"Q\",SUM(G115:G117),SUM(G116:G119))","v":41.275362318840578},{"$f":"IF($C$7=\"Q\",SUM(H115:H117),SUM(H116:H119))","v":41.739130434782609},{"$f":"IF($C$7=\"Q\",SUM(I115:I117),SUM(I116:I119))","v":43.362318840579711},43.362318840579711,43.130434782608695,43.130434782608695,43.130434782608695,42.666666666666664,41.971014492753625,41.275362318840578,40.579710144927539,40.115942028985508]
[null,"P3",null,{"$f":"IF($C$7=\"Q\",SUM(D118:D120),SUM(D120:D123))","v":58.028985507246375},{"$f":"IF($C$7=\"Q\",SUM(E118:E120),SUM(E120:E123))","v":58.028985507246375},{"$f":"IF($C$7=\"Q\",SUM(F118:F120),SUM(F120:F123))","v":56.753623188405797},{"$f":"IF($C$7=\"Q\",SUM(G118:G120),SUM(G120:G123))","v":56.753623188405797},{"$f":"IF($C$7=\"Q\",SUM(H118:H120),SUM(H120:H123))","v":57.391304347826093},{"$f":"IF($C$7=\"Q\",SUM(I118:I120),SUM(I120:I123))","v":59.623188405797102},59.623188405797102,59.304347826086961,59.304347826086961,59.304347826086961,58.666666666666671,57.710144927536234,56.753623188405797,55.797101449275367,55.159420289855078]
[null,"P4",null,{"$f":"IF($C$7=\"Q\",SUM(D121:D123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(E121:E123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(F121:F123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(G121:G123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(H121:H123),0)","v":0},{"$f":"IF($C$7=\"Q\",SUM(I121:I123),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D127:D130)","v":182},{"$f":"SUM(E127:E130)","v":182},{"$f":"SUM(F127:F130)","v":178},{"$f":"SUM(G127:G130)","v":178},{"$f":"SUM(H127:H130)","v":180},{"$f":"SUM(I127:I130)","v":187},187,186.00000000000003,186.00000000000003,186.00000000000003,184,181,178,175.00000000000003,173]
[]
[null,"Consumption by Tier"]
[null,"P1","T1",{"$f":"IF(D107=0,D127,IF(D127<D107,D127,D107))","v":53},{"$f":"IF(E107=0,E127,IF(E127<E107,E127,E107))","v":53},{"$f":"IF(F107=0,F127,IF(F127<F107,F127,F107))","v":53},{"$f":"IF(G107=0,G127,IF(G127<G107,G127,G107))","v":53},{"$f":"IF(H107=0,H127,IF(H127<H107,H127,H107))","v":53},{"$f":"IF(I107=0,I127,IF(I127<I107,I127,I107))","v":53},53,53,53,53,53,53,53,53,53]
[null,null,"T2",{"$f":"IF((D127-D134)<D108,(D127-D134),D108)","v":28.768115942028984},{"$f":"IF((E127-E134)<E108,(E127-E134),E108)","v":28.768115942028984},{"$f":"IF((F127-F134)<F108,(F127-F134),F108)","v":26.971014492753625},{"$f":"IF((G127-G134)<G108,(G127-G134),G108)","v":26.971014492753625},{"$f":"IF((H127-H134)<H108,(H127-H134),H108)","v":27.869565217391312},{"$f":"IF((I127-I134)<I108,(I127-I134),I108)","v":31.014492753623188},31.014492753623188,30.565217391304358,30.565217391304358,30.565217391304358,29.666666666666671,28.318840579710155,26.971014492753625,25.623188405797109,24.724637681159422]
[null,"P2","T1",{"$f":"IF(D107=0,D128,IF(D128<D107,D128,D107))","v":42.20289855072464},{"$f":"IF(E107=0,E128,IF(E128<E107,E128,E107))","v":42.20289855072464},{"$f":"IF(F107=0,F128,IF(F128<F107,F128,F107))","v":41.275362318840578},{"$f":"IF(G107=0,G128,IF(G128<G107,G128,G107))","v":41.275362318840578},{"$f":"IF(H107=0,H128,IF(H128<H107,H128,H107))","v":41.739130434782609},{"$f":"IF(I107=0,I128,IF(I128<I107,I128,I107))","v":43.362318840579711},43.362318840579711,43.130434782608695,43.130434782608695,43.130434782608695,42.666666666666664,41.971014492753625,41.275362318840578,40.579710144927539,40.115942028985508]
[null,null,"T2",{"$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},{"$f":"IF((I128-I136)<I108,(I128-I136),I108)","v":0},0,0,0,0,0,0,0,0,0]
[null,"P3","T1",{"$f":"IF(D107=0,D129,IF(D129<D107,D129,D107))","v":53},{"$f":"IF(E107=0,E129,IF(E129<E107,E129,E107))","v":53},{"$f":"IF(F107=0,F129,IF(F129<F107,F129,F107))","v":53},{"$f":"IF(G107=0,G129,IF(G129<G107,G129,G107))","v":53},{"$f":"IF(H107=0,H129,IF(H129<H107,H129,H107))","v":53},{"$f":"IF(I107=0,I129,IF(I129<I107,I129,I107))","v":53},53,53,53,53,53,53,53,53,53]
[null,null,"T2",{"$f":"IF((D129-D138)<D108,(D129-D138),D108)","v":5.0289855072463752},{"$f":"IF((E129-E138)<E108,(E129-E138),E108)","v":5.0289855072463752},{"$f":"IF((F129-F138)<F108,(F129-F138),F108)","v":3.7536231884057969},{"$f":"IF((G129-G138)<G108,(G129-G138),G108)","v":3.7536231884057969},{"$f":"IF((H129-H138)<H108,(H129-H138),H108)","v":4.3913043478260931},{"$f":"IF((I129-I138)<I108,(I129-I138),I108)","v":6.6231884057971016},6.6231884057971016,6.3043478260869605,6.3043478260869605,6.3043478260869605,5.6666666666666714,4.7101449275362341,3.7536231884057969,2.7971014492753667,2.1594202898550776]
[null,"P4","T1",{"$f":"IF($C$7=\"T\",0,IF(D107=0,D130,IF(D130<D107,D130,D107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(E107=0,E130,IF(E130<E107,E130,E107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(F107=0,F130,IF(F130<F107,F130,F107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(G107=0,G130,IF(G130<G107,G130,G107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(H107=0,H130,IF(H130<H107,H130,H107)))","v":0},{"$f":"IF($C$7=\"T\",0,IF(I107=0,I130,IF(I130<I107,I130,I107)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"T2",{"$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$7=\"T\",0,IF((I130-I140)<I108,(I130-I140),I108))","v":0},0,0,0,0,0,0,0,0,0]
[null,"All","T1",{"$f":"D134+D136+D138+D140","v":148.20289855072463},148.20289855072463,147.27536231884056,147.27536231884056,147.73913043478262,149.36231884057972,149.36231884057972,149.13043478260869,149.13043478260869,149.13043478260869,148.66666666666666,147.97101449275362,147.27536231884056,146.57971014492753,146.1159420289855]
[null,null,"T2",33.79710144927536,33.79710144927536,30.724637681159422,30.724637681159422,32.260869565217405,37.637681159420289,37.637681159420289,36.869565217391319,36.869565217391319,36.869565217391319,35.333333333333343,33.028985507246389,30.724637681159422,28.420289855072475,26.884057971014499]
[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]
[null,"Total",null,{"$f":"SUM(D142:D144)","v":182},{"$f":"SUM(E142:E144)","v":182},{"$f":"SUM(F142:F144)","v":178},{"$f":"SUM(G142:G144)","v":178},{"$f":"SUM(H142:H144)","v":180.00000000000003},{"$f":"SUM(I142:I144)","v":187},187,186,186,186,184,181,178,175,173]
[]
[null,"Variable Wastewater"]
[null,null,"P1",{"$f":"D127*$G$159*$H$159","v":37.440460097819944},{"$f":"E127*$G$159*$H$159","v":37.440460097819944},{"$f":"F127*$G$159*$H$159","v":36.617592842922804},{"$f":"G127*$G$159*$H$159","v":36.617592842922804},{"$f":"H127*$G$159*$H$159","v":37.02902647037137},{"$f":"I127*$G$159*$H$159","v":38.469044166441371},38.469044166441371,38.263327352717084,38.263327352717084,38.263327352717084,37.851893725268518,37.234743284095664,36.617592842922804,36.00044240174995,35.589008774301369]
[null,null,"P2",{"$f":"D128*$G$162*$H$162","v":29.217391304347828},{"$f":"E128*$G$162*$H$162","v":29.217391304347828},{"$f":"F128*$G$162*$H$162","v":28.5752508361204},{"$f":"G128*$G$162*$H$162","v":28.5752508361204},{"$f":"H128*$G$162*$H$162","v":28.896321070234116},{"$f":"I128*$G$162*$H$162","v":30.020066889632105},30.020066889632105,29.859531772575252,29.859531772575252,29.859531772575252,29.538461538461537,29.056856187290968,28.5752508361204,28.093645484949832,27.772575250836116]
[null,null,"P3",{"$f":"D129*$G$165*$H$165","v":47.525222551928785},{"$f":"E129*$G$165*$H$165","v":47.525222551928785},{"$f":"F129*$G$165*$H$165","v":46.480712166172111},{"$f":"G129*$G$165*$H$165","v":46.480712166172111},{"$f":"H129*$G$165*$H$165","v":47.002967359050452},{"$f":"I129*$G$165*$H$165","v":48.830860534124632},48.830860534124632,48.569732937685465,48.569732937685465,48.569732937685465,48.047477744807125,47.264094955489618,46.480712166172111,45.697329376854611,45.175074183976264]
[null,null,"P4",{"$f":"D130*$G$168*$H$168","v":0},{"$f":"E130*$G$168*$H$168","v":0},{"$f":"F130*$G$168*$H$168","v":0},{"$f":"G130*$G$168*$H$168","v":0},{"$f":"H130*$G$168*$H$168","v":0},{"$f":"I130*$G$168*$H$168","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D148:D151)","v":114.18307395409656},114.18307395409656,111.67355584521532,111.67355584521532,{"$f":"SUM(H148:H151)","v":112.92831489965593},{"$f":"SUM(I148:I151)","v":117.31997159019812},117.31997159019812,116.69259206297781,116.69259206297781,116.69259206297781,115.43783300853718,113.55569442687624,111.67355584521532,109.79141726355439,108.53665820911375]
[null,null,"% of water",{"$f":"IF(D152=0,0,D152/D131)","v":0.62737952722031076},0.62737952722031076,0.62737952722031076,0.62737952722031076,{"$f":"IF(H152=0,0,H152/H131)","v":0.62737952722031076},{"$f":"IF(I152=0,0,I152/I131)","v":0.62737952722031076},0.62737952722031076,0.62737952722031065,0.62737952722031065,0.62737952722031065,0.62737952722031076,0.62737952722031076,0.62737952722031076,0.62737952722031076,0.62737952722031076]
[]
[null,"Sewerage Disposal Charge"]
[null,null,"Month","SI","No. Days","S.I * Days","SF","DF"]
[null,null,"Jan",2,31,{"$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":"Determination_Lookup","index":24,"n_rows":37,"n_cols":74,"rows_kept":37,"cut":false,"hidden":true,"merged":[[8,54,8,56],[8,61,8,63],[8,67,8,69]]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"BK1+1","v":63},64,65,66,67,68,69,70,71,72,73]
[]
[null,{"$f":"+KeyAssumptionsPriceControl_FO!B2","v":"Western Water"},null,{"$f":"+VLOOKUP($B$3,$B$10:$AM$11,D1,FALSE)","v":309.4526879597903},{"$f":"+VLOOKUP($B$3,$B$10:$AM$11,E1,FALSE)","v":416.79975664831113},null,{"$f":"+VLOOKUP($B$3,$B$10:$AM$11,G1,FALSE)","v":10.306644852180616},14.640297931657098,15.455694590054335,16.664110059184083,18.708896452589286,21.172133347766518,19.450366477887123,21.450845191577709,null,{"$f":"+VLOOKUP($B$3,$B$10:$AM$11,P1,FALSE)","v":87.353683574320982},71.808324208367395,75.479082085038684,77.98049867418365,95.245586399282402,100.22493837459284,83.303136431523711,87.249987801196411,null,{"$f":"+VLOOKUP($B$3,$B$10:$AO$11,Y1,FALSE)","v":4.0805886035253449},4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,4.7622999989010779,5.9828859713948406,5.9828859713948406,null,{"$f":"+VLOOKUP($B$3,$B$10:$AO$11,AH1,FALSE)","v":2.9656262575288017},7.009952667175201E-2,0.3809412945077596,0.80340395057232883,1.6029505909737169,2.685805768712465,0.75614093856084863,2.2817188504265187,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AV$11,AR1,FALSE)","v":25.2454753269474},{"$f":"+VLOOKUP($B$3,$B$10:$AV$11,AS1,FALSE)","v":32.031847246687796},{"$f":"+VLOOKUP($B$3,$B$10:$AV$11,AT1,FALSE)","v":17.422807755054059},{"$f":"+VLOOKUP($B$3,$B$10:$AV$11,AU1,FALSE)","v":0},{"$f":"+VLOOKUP($B$3,$B$10:$AV$11,AV1,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($B$3,$B$10:$AY$11,AY1,FALSE)","v":42.315232004583137},null,null,null,{"$f":"+VLOOKUP($B$3,$B$10:$BG$11,BC1,FALSE)","v":11710.68},{"$f":"+VLOOKUP($B$3,$B$10:$BG$11,BD1,FALSE)","v":11810},{"$f":"+VLOOKUP($B$3,$B$10:$BG$11,BE1,FALSE)","v":13236},{"$f":"+VLOOKUP($B$3,$B$10:$BG$11,BF1,FALSE)","v":17533.702160000001},{"$f":"+VLOOKUP($B$3,$B$10:$BG$11,BG1,FALSE)","v":19343.466},null,{"$f":"+VLOOKUP($B$3,$B$10:$BN$11,BI1,FALSE)","v":55481},56930,58477,60158,62234,64981,null,{"$f":"+VLOOKUP($B$3,$B$10:$BT$11,BP1,FALSE)","v":51004},{"$f":"+VLOOKUP($B$3,$B$10:$BT$11,BQ1,FALSE)","v":52564},{"$f":"+VLOOKUP($B$3,$B$10:$BT$11,BR1,FALSE)","v":54197},{"$f":"+VLOOKUP($B$3,$B$10:$BT$11,BS1,FALSE)","v":56264},{"$f":"+VLOOKUP($B$3,$B$10:$BT$11,BT1,FALSE)","v":58966}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per 2018 model",null,null,null,"per",null,null,null,null,null,null,"per",null,null,null,null,null,"per"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total prescribed capex",null,null,null,null,null,null,"total controllable opex",null,null,null,"Performance Report",null,null,null,null,null,null,"Performance Report",null,null,null,null,null,"Performance Report"]
[null,"$m, 2019-20",null,"RAV (Opening Base)","RAV (Opening Base)",null,"RoA",null,null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,null,"RegDepNew"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-20",null,null,null,null,null,null,"2018-19",null,null,null,"2013-14","2014-15","2015-16","2016-17","2017-18",null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",null,"2013-14","2014-15","2015-16","2016-17","2017-18"]
[null,null,null,"2012-13","2017-18",null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"G9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"P9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"Y9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,null,"Water","Sewerage","Recycled Water","Rural water","Bulk Water",null,null,null,null,null,null,"Total metered volume of water delivered to customers (ML) - [BED 10]",null,null,null,null,null,null,"Water customers (No.) - Residential & Non-Residential - [BED 1]",null,null,null,null,null,"Sewer customers (No.) - Residential & Non-Residential - [BED 2]"]
[null,"South Gippsland Water","SGW",{"$f":"+D17/KeyAssumptionsPriceControl_FO!$W$15","v":115.85327013121213},{"$f":"+E17/KeyAssumptionsPriceControl_FO!$W$15","v":149.38102459807763},null,{"$f":"+G17/KeyAssumptionsPriceControl_FO!$W$15","v":4.1579398119618203},{"$f":"+H17/KeyAssumptionsPriceControl_FO!$W$15","v":5.9745388283995187},{"$f":"+I17/KeyAssumptionsPriceControl_FO!$W$15","v":6.2551962764679665},{"$f":"+J17/KeyAssumptionsPriceControl_FO!$W$15","v":6.4885180814527592},{"$f":"+K17/KeyAssumptionsPriceControl_FO!$W$15","v":6.7156054535982275},{"$f":"+L17/KeyAssumptionsPriceControl_FO!$W$15","v":6.8765483872963973},{"$f":"+M17/KeyAssumptionsPriceControl_FO!$W$15","v":5.9605549378184302},{"$f":"+N17/KeyAssumptionsPriceControl_FO!$W$15","v":6.4467503846668466},null,{"$f":"+P17/KeyAssumptionsPriceControl_FO!$W$15","v":28.02740007726257},{"$f":"+Q17/KeyAssumptionsPriceControl_FO!$W$15","v":28.389813769185761},{"$f":"+R17/KeyAssumptionsPriceControl_FO!$W$15","v":28.724125563118065},{"$f":"+S17/KeyAssumptionsPriceControl_FO!$W$15","v":29.21575454344331},{"$f":"+T17/KeyAssumptionsPriceControl_FO!$W$15","v":28.969999356090131},{"$f":"+U17/KeyAssumptionsPriceControl_FO!$W$15","v":29.280845442154124},{"$f":"+V17/KeyAssumptionsPriceControl_FO!$W$15","v":30.272537771398909},{"$f":"+W17/KeyAssumptionsPriceControl_FO!$W$15","v":31.12142821952995},null,{"$f":"+Y17/KeyAssumptionsPriceControl_FO!$W$15","v":2.8167397283369731},{"$f":"+Z17/KeyAssumptionsPriceControl_FO!$W$15","v":3.597002700156414},{"$f":"+AA17/KeyAssumptionsPriceControl_FO!$W$15","v":3.597002700156414},{"$f":"+AB17/KeyAssumptionsPriceControl_FO!$W$15","v":3.597002700156414},{"$f":"+AC17/KeyAssumptionsPriceControl_FO!$W$15","v":3.597002700156414},{"$f":"+AD17/KeyAssumptionsPriceControl_FO!$W$15","v":3.597002700156414},{"$f":"+AE17/KeyAssumptionsPriceControl_FO!$W$15","v":4.0183195080085694},{"$f":"+AF17/KeyAssumptionsPriceControl_FO!$W$15","v":4.0183195080085694},null,{"$f":"+AH17/KeyAssumptionsPriceControl_FO!$W$15","v":1.171286530653262},{"$f":"+AI17/KeyAssumptionsPriceControl_FO!$W$15","v":0.11065225340429827},{"$f":"+AJ17/KeyAssumptionsPriceControl_FO!$W$15","v":0.26884502890499323},{"$f":"+AK17/KeyAssumptionsPriceControl_FO!$W$15","v":0.35680970631342174},{"$f":"+AL17/KeyAssumptionsPriceControl_FO!$W$15","v":0.42915183464811441},{"$f":"+AM17/KeyAssumptionsPriceControl_FO!$W$15","v":0.79046942802800302},{"$f":"+AN17/KeyAssumptionsPriceControl_FO!$W$15","v":0.1221506238538765},{"$f":"+AO17/KeyAssumptionsPriceControl_FO!$W$15","v":0.43788130745435921},null,null,{"$f":"+AR17/KeyAssumptionsPriceControl_FO!$W$15","v":10.256825891402714},{"$f":"+AS17/KeyAssumptionsPriceControl_FO!$W$15","v":6.9354667909502261},{"$f":"+AT17/KeyAssumptionsPriceControl_FO!$W$15","v":0},{"$f":"+AU17/KeyAssumptionsPriceControl_FO!$W$15","v":0},{"$f":"+AV17/KeyAssumptionsPriceControl_FO!$W$15","v":0},{"$f":"SUM(AR10:AV10)","v":17.192292682352942},null,{"$f":"+AY17/KeyAssumptionsPriceControl_FO!$W$15","v":18.445561346642272},null,null,null,4663,4585,4771,4613,4530,null,19237,19400,19637,19829,20048,20372,null,16613,16967,17181,17725,17954]
[null,"Western Water","WW",{"$f":"+D18/KeyAssumptionsPriceControl_FO!$W$15","v":309.4526879597903},{"$f":"+E18/KeyAssumptionsPriceControl_FO!$W$15","v":416.79975664831113},null,{"$f":"+G18/KeyAssumptionsPriceControl_FO!$W$15","v":10.306644852180616},{"$f":"+H18/KeyAssumptionsPriceControl_FO!$W$15","v":14.640297931657098},{"$f":"+I18/KeyAssumptionsPriceControl_FO!$W$15","v":15.455694590054335},{"$f":"+J18/KeyAssumptionsPriceControl_FO!$W$15","v":16.664110059184083},{"$f":"+K18/KeyAssumptionsPriceControl_FO!$W$15","v":18.708896452589286},{"$f":"+L18/KeyAssumptionsPriceControl_FO!$W$15","v":21.172133347766518},{"$f":"+M18/KeyAssumptionsPriceControl_FO!$W$15","v":19.450366477887123},{"$f":"+N18/KeyAssumptionsPriceControl_FO!$W$15","v":21.450845191577709},null,{"$f":"+P18/KeyAssumptionsPriceControl_FO!$W$15","v":87.353683574320982},{"$f":"+Q18/KeyAssumptionsPriceControl_FO!$W$15","v":71.808324208367395},{"$f":"+R18/KeyAssumptionsPriceControl_FO!$W$15","v":75.479082085038684},{"$f":"+S18/KeyAssumptionsPriceControl_FO!$W$15","v":77.98049867418365},{"$f":"+T18/KeyAssumptionsPriceControl_FO!$W$15","v":95.245586399282402},{"$f":"+U18/KeyAssumptionsPriceControl_FO!$W$15","v":100.22493837459284},{"$f":"+V18/KeyAssumptionsPriceControl_FO!$W$15","v":83.303136431523711},{"$f":"+W18/KeyAssumptionsPriceControl_FO!$W$15","v":87.249987801196411},null,{"$f":"+Y18/KeyAssumptionsPriceControl_FO!$W$15","v":4.0805886035253449},{"$f":"+Z18/KeyAssumptionsPriceControl_FO!$W$15","v":4.7622999989010779},{"$f":"+AA18/KeyAssumptionsPriceControl_FO!$W$15","v":4.7622999989010779},{"$f":"+AB18/KeyAssumptionsPriceControl_FO!$W$15","v":4.7622999989010779},{"$f":"+AC18/KeyAssumptionsPriceControl_FO!$W$15","v":4.7622999989010779},{"$f":"+AD18/KeyAssumptionsPriceControl_FO!$W$15","v":4.7622999989010779},{"$f":"+AE18/KeyAssumptionsPriceControl_FO!$W$15","v":5.9828859713948406},{"$f":"+AF18/KeyAssumptionsPriceControl_FO!$W$15","v":5.9828859713948406},null,{"$f":"+AH18/KeyAssumptionsPriceControl_FO!$W$15","v":2.9656262575288017},{"$f":"+AI18/KeyAssumptionsPriceControl_FO!$W$15","v":7.009952667175201E-2},{"$f":"+AJ18/KeyAssumptionsPriceControl_FO!$W$15","v":0.3809412945077596},{"$f":"+AK18/KeyAssumptionsPriceControl_FO!$W$15","v":0.80340395057232883},{"$f":"+AL18/KeyAssumptionsPriceControl_FO!$W$15","v":1.6029505909737169},{"$f":"+AM18/KeyAssumptionsPriceControl_FO!$W$15","v":2.685805768712465},{"$f":"+AN18/KeyAssumptionsPriceControl_FO!$W$15","v":0.75614093856084863},{"$f":"+AO18/KeyAssumptionsPriceControl_FO!$W$15","v":2.2817188504265187},null,null,{"$f":"+AR18/KeyAssumptionsPriceControl_FO!$W$15","v":25.2454753269474},{"$f":"+AS18/KeyAssumptionsPriceControl_FO!$W$15","v":32.031847246687796},{"$f":"+AT18/KeyAssumptionsPriceControl_FO!$W$15","v":17.422807755054059},{"$f":"+AU18/KeyAssumptionsPriceControl_FO!$W$15","v":0},{"$f":"+AV18/KeyAssumptionsPriceControl_FO!$W$15","v":0},74.700130328689255,null,{"$f":"+AY18/KeyAssumptionsPriceControl_FO!$W$15","v":42.315232004583137},null,null,null,11710.68,11810,13236,17533.702160000001,19343.466,null,55481,56930,58477,60158,62234,64981,null,51004,52564,54197,56264,58966]
[]
[]
[null,"$m, 2017-18",null,"RAV (Opening Base)","RAV (Opening Base)",null,"RoA",null,null,null,null,null,null,null,null,"Revenue Req",null,null,null,null,null,null,null,null,"RegDepEx",null,null,null,null,null,null,null,null,"RegDepNew"]
[]
[null,null,null,{"$f":"D9","v":"2012-13"},{"$f":"E9","v":"2017-18"},null,{"$f":"G9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"P9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"Y9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,{"$f":"AH9","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,null,{"$f":"+AR8","v":"2019-20"},null,null,null,null,null,null,{"$f":"AY8","v":"2018-19"}]
[null,"South Gippsland Water","SGW",112.19795223049027,144.66786343635039,null,4.0267515269218332,5.7860345358295078,6.0578368847476805,6.2837970902763356,6.5037195672445591,6.6595845468558448,5.7724918547671917,6.2433472174030378,null,27.143099987182421,27.494079066564652,27.817842898549923,28.293960359776388,28.055959060893599,28.356997557914379,29.317400733913932,30.13950760962366,null,2.7278680103526338,3.4835126938412246,3.4835126938412246,3.4835126938412246,3.4835126938412246,3.4835126938412246,3.8915364209898939,3.8915364209898939,null,1.134330952122572,0.10716103419084101,0.26036262659072529,0.34555190664007979,0.41561154889234569,0.76552911303325444,0.11829661644043254,0.42406559573800784,null,null,9.933209999999999,6.7166439999999996,0,0,0,{"$f":"SUM(AR17:AV17)","v":16.649853999999998},null,17.863580445258293]
[null,"Western Water","WW",299.68906239751823,403.64919465064315,null,9.9814571092546718,14.17837792680201,14.96804778440845,16.138336209814558,18.118606993962455,20.504125634778269,18.836682697690861,20.774043765726002,null,84.597563847173262,69.542680324492522,73.097621125300392,75.520114842219925,92.24046710885807,97.062714201511909,80.674816614227609,84.497139807468926,null,3.9518408474106104,4.6120433819331215,4.6120433819331215,4.6120433819331215,4.6120433819331215,4.6120433819331215,5.794118315855652,5.794118315855652,null,2.8720569803412146,6.7887797521723026E-2,0.36892211256010021,0.77805553495392055,1.5523754627747215,2.6010651835471288,0.73228373103395072,2.2097277210528512,null,null,24.448948498051603,31.021201759500453,16.873096029215368,0,0,72.343246286767425,null,40.980132660003825]
[]
[]
[null,"WACC - HISTORIC"]
[null,null,null,null,null,null,"SGW1","SGW2","SGW3","WW1","WW2","WW3"]
[null,"Risk Free Rate (Real)",null,null,null,null,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3,2.6700000000000002E-2,3.2300000000000002E-2,5.9589999999999999E-3]
[null,"Debt Premium",null,null,null,null,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2,1.1599999999999999E-2,1.7500000000000002E-2,3.9899999999999998E-2]
[null,"Equity Premium",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Equity Beta",null,null,null,null,0.75,0.65,0.65,0.75,0.65,0.65]
[null,"Gearing (Debt/Assets)",null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Forecast Inflation",null,null,null,null,2.5499999999999998E-2,2.9000000000000001E-2,2.75E-2,2.5499999999999998E-2,2.5000000000000001E-2,2.75E-2]
[null,"Franking credit value",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[]
[null,"INDICATORS - HISTORIC"]
[]
[null,null,null,null,null,null,"SGW3","SGW4","WW3","WW4"]
[null,"Dividend plus tax equivalents benchmark",null,null,null,null,0.65,0,0.65,0]
[null,"Marginal Interest Rate - Borrowings :",null,null,null,null,6.5000000000000002E-2,0.05,6.5000000000000002E-2,0.05]
[null,"Marginal Interest Rate - Cash :",null,null,null,null,4.4999999999999998E-2,3.5000000000000003E-2,4.4999999999999998E-2,3.5000000000000003E-2]

{"sheet":"General_BL","index":25,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,1,2,2]]}
["BL","General Lookup"]
[null,{"$f":"Model_Name","v":"Western 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,"2018-19",null,null,"Significant projects"]
[null,null,"Improvements / Compliance",null,null,"2019-20",null,null,"Capital Programs / Allocation"]
[null,null,null,null,null,"2020-21",null,null,"Other Capital expenditure"]
[null,null,null,null,null,"2021-22"]
[null,null,null,null,null,"2022-23"]
[null,null,null,null,null,"2023-24"]
[null,null,null,null,null,"2024-25"]
[null,null,null,null,null,"2025-26"]
[null,null,null,null,null,"2026-27"]
[null,null,null,null,null,"2027-28"]
[]
[]
[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"]