{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Disclaimer","Model Structure","Output >>","PTRM_tariff tables","Main","Input >>","Input","WACC","Load_Tariffs","Calc >>","Price_path_AA5","CoS","Revenue","Working_Capital","Tax_CoRE","Asset","Tax_Asset"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":291,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Model Disclaimer"]

{"sheet":"Model Structure","index":1,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Unless otherwise stated all real dollars are in real $ December 2019"]
[]
[null,null,null,null,null,null,null,null,"Shading convention"]
[null,null,null,null,null,null,null,null,"data",null,"Linked cell to external input prior to deleting links"]
[]
["Worksheets",null,null,null,null,null,null,null,"data",null,"Calculation"]
[null,"All worksheets are password protected to prevent inadvertent  altering of inputs."]
[null,"Worksheet","Description",null,null,null,null,null,"data",null,"Hard coded"]
[null,"PTRM tariff tables","Tariffs forecast in real and nominal dollars"]
[null,"Main","Summary of outputs\n",null,null,null,null,null,null,null,"Data not used"]
[null,"Input","Contains  inputs inflation, asset lives, capital expenditures, operating expenditures, UAFG expense, approved depreciation, stand alone and avoidable costs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n",null,null,null,null,null,null,null,"NPV checks in CoS tab"]
[null,"Load_Tariffs","Contains inputs of gas volumes,  customer connections and other relevant information required to compute the reference tariffs \n"]
[null,"Price path AA5","Calculated forecast tariffs based on a summary of cost of service and volume  contained in revenue tab"]
[null,"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n",null,null,null,null,null,"Tariff model method: Principles"]
[null,"Revenue","Contains calculation of revenue and rule 94 tests\n",null,null,null,null,null,"End of year cashflow assumption"]
[null,"Working Capital","Contains calculation of working capital\n"]
[null,"Tax_CoRE","Contains calculation of tax, imputation credit and cost of raising equity\n",null,null,null,null,null,"Depreciation"]
[null,"Asset","Contains regulatory asset base. Includes initial capital base, capital expenditure account, Vines and Westnet. Computations in Real 31 December-2019 $m\n",null,null,null,null,null,"For AA1 period depreciation began in the year of acquisition but the ERA has modified the asset life in subsequent AA periods to assume asset depreciation began in the year after acquisition effectively adding one year to asset life for capex 2000 to 2004"]
[null,"Tax_Asset","Contains tax asset base. Includes Initial Capital Base per E&Y, capital expenditure account, Vines and Westnet. Computations in nominal $m\n",null,null,null,null,null,"For all subsequent AA periods depreciation began in the year after acquisition"]
[null,null,null,null,null,null,null,null,"Regulatory depreciation is rolled forward on forecast basis"]
[null,null,null,null,null,null,null,null,"ICB tax assets  as at 30 June 2000 ( not 1 Jan 2000)"]
[null,null,null,null,null,null,null,null,"Taxation"]
[null,null,null,null,null,null,null,null,"Depreciation and Capex is rolled forward on an actual basis"]
[]
[null,null,null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,"AA4 Equity raising costs per last ERA tariff variation model ( 1 January 2018)"]
[null,null,null,null,null,null,null,null,"Opening working capital balance per last ERA tariff variation model ( 1 January 2018)"]
[]
[null,null,null,null,null,null,null,null,"Actual data to December 2017; Forecast data thereafter."]

{"sheet":"Output >>","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PTRM_tariff tables","index":3,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Charging parameter\n ($ real at 31 December 2019)","Units",2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",{"$f":"Price_path_AA5!F117","v":39712.9},{"$f":"Price_path_AA5!G117","v":40626.300000000003},{"$f":"Price_path_AA5!H117","v":41560.699999999997},{"$f":"Price_path_AA5!I117","v":42516.6},{"$f":"Price_path_AA5!J117","v":43494.48}]
["  Demand charge"]
["    First 10 km","$/GJ km",{"$f":"Price_path_AA5!F119","v":167.42},{"$f":"Price_path_AA5!G119","v":171.27},{"$f":"Price_path_AA5!H119","v":175.21},{"$f":"Price_path_AA5!I119","v":179.24},{"$f":"Price_path_AA5!J119","v":183.36}]
["    Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!F120","v":88.13},{"$f":"Price_path_AA5!G120","v":90.16},{"$f":"Price_path_AA5!H120","v":92.23},{"$f":"Price_path_AA5!I120","v":94.35},{"$f":"Price_path_AA5!J120","v":96.52}]
["  Usage charge"]
["    First 10 km","$/GJ km",{"$f":"Price_path_AA5!F122","v":3.542E-2},{"$f":"Price_path_AA5!G122","v":3.6229999999999998E-2},{"$f":"Price_path_AA5!H122","v":3.7060000000000003E-2},{"$f":"Price_path_AA5!I122","v":3.7909999999999999E-2},{"$f":"Price_path_AA5!J122","v":3.8780000000000002E-2}]
["    Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!F123","v":1.7840000000000002E-2},{"$f":"Price_path_AA5!G123","v":1.8249999999999999E-2},{"$f":"Price_path_AA5!H123","v":1.8669999999999999E-2},{"$f":"Price_path_AA5!I123","v":1.9099999999999999E-2},{"$f":"Price_path_AA5!J123","v":1.9539999999999998E-2}]
["Reference tariff A2"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F125","v":21977.9},{"$f":"Price_path_AA5!G125","v":22483.39},{"$f":"Price_path_AA5!H125","v":23000.51},{"$f":"Price_path_AA5!I125","v":23529.52},{"$f":"Price_path_AA5!J125","v":24070.7}]
["    First 10 TJ","$/GJ",{"$f":"Price_path_AA5!F126","v":2.13},{"$f":"Price_path_AA5!G126","v":2.1800000000000002},{"$f":"Price_path_AA5!H126","v":2.23},{"$f":"Price_path_AA5!I126","v":2.2799999999999998},{"$f":"Price_path_AA5!J126","v":2.33}]
["    Volume > 10 TJ","$/GJ",{"$f":"Price_path_AA5!F127","v":1.1399999999999999},{"$f":"Price_path_AA5!G127","v":1.17},{"$f":"Price_path_AA5!H127","v":1.2},{"$f":"Price_path_AA5!I127","v":1.23},{"$f":"Price_path_AA5!J127","v":1.26}]
["Reference tariff B1"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F129","v":1114.1199999999999},{"$f":"Price_path_AA5!G129","v":1139.74},{"$f":"Price_path_AA5!H129","v":1165.95},{"$f":"Price_path_AA5!I129","v":1192.77},{"$f":"Price_path_AA5!J129","v":1220.2}]
["    First 5 TJ","$/GJ",{"$f":"Price_path_AA5!F130","v":4.22},{"$f":"Price_path_AA5!G130","v":4.32},{"$f":"Price_path_AA5!H130","v":4.42},{"$f":"Price_path_AA5!I130","v":4.5199999999999996},{"$f":"Price_path_AA5!J130","v":4.62}]
["    Volume > 5 TJ","$/GJ",{"$f":"Price_path_AA5!F131","v":3.63},{"$f":"Price_path_AA5!G131","v":3.71},{"$f":"Price_path_AA5!H131","v":3.8},{"$f":"Price_path_AA5!I131","v":3.89},{"$f":"Price_path_AA5!J131","v":3.98}]
["Reference tariff B2"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F133","v":277.7},{"$f":"Price_path_AA5!G133","v":284.08999999999997},{"$f":"Price_path_AA5!H133","v":290.62},{"$f":"Price_path_AA5!I133","v":297.3},{"$f":"Price_path_AA5!J133","v":304.14}]
["    First 100 GJ","$/GJ",{"$f":"Price_path_AA5!F134","v":7.0799999999999992},{"$f":"Price_path_AA5!G134","v":7.24},{"$f":"Price_path_AA5!H134","v":7.41},{"$f":"Price_path_AA5!I134","v":7.58},{"$f":"Price_path_AA5!J134","v":7.75}]
["    Volume > 100 GJ","$/GJ",{"$f":"Price_path_AA5!F135","v":4.21},{"$f":"Price_path_AA5!G135","v":4.3099999999999996},{"$f":"Price_path_AA5!H135","v":4.41},{"$f":"Price_path_AA5!I135","v":4.51},{"$f":"Price_path_AA5!J135","v":4.6100000000000003}]
["Reference tariff B3"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F137","v":116.97},{"$f":"Price_path_AA5!G137","v":116.97},{"$f":"Price_path_AA5!H137","v":116.97},{"$f":"Price_path_AA5!I137","v":116.97},{"$f":"Price_path_AA5!J137","v":116.97}]
["    First 1.825 GJ","$/GJ",{"$f":"Price_path_AA5!F138","v":0},{"$f":"Price_path_AA5!G138","v":0},{"$f":"Price_path_AA5!H138","v":0},{"$f":"Price_path_AA5!I138","v":0},{"$f":"Price_path_AA5!J138","v":0}]
["    Volume > 1.825 <9.855 GJ","$/GJ",{"$f":"Price_path_AA5!F139","v":8.3800000000000008},{"$f":"Price_path_AA5!G139","v":8.57},{"$f":"Price_path_AA5!H139","v":8.77},{"$f":"Price_path_AA5!I139","v":8.9700000000000006},{"$f":"Price_path_AA5!J139","v":9.18}]
["    Volume > 9.855 GJ","$/GJ",{"$f":"Price_path_AA5!F140","v":6.22},{"$f":"Price_path_AA5!G140","v":6.36},{"$f":"Price_path_AA5!H140","v":6.51},{"$f":"Price_path_AA5!I140","v":6.66},{"$f":"Price_path_AA5!J140","v":6.81}]
[]
["Inflator",null,{"$f":"Input!AI35","v":1.0184},{"$f":"Input!AJ35","v":1.03713856},{"$f":"Input!AK35","v":1.056221909504},{"$f":"Input!AL35","v":1.0756563926388734},{"$f":"Input!AM35","v":1.0954484702634288}]
[]
["Charging parameter\n ($ Nominal as at year end)","Units",2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",{"$f":"C7*C$32","v":40443.617360000004},42135.102280128005,43897.321914322885,45733.252583269925,47645.961580903306]
["  Demand charge"]
["    First 10 km","$/GJ km",{"$f":"C9*C$32","v":170.50052799999997},177.63072117120001,185.06064076419585,192.80065181659168,200.86143150750232]
["    Distance > 10 km","$/GJ km",{"$f":"C10*C$32","v":89.751591999999988},93.508412569599997,97.415346713553916,101.4881806454777,105.73268634982615]
["  Usage charge"]
["    First 10 km","$/GJ km",{"$f":"C12*C$32","v":3.6071727999999997E-2},3.75755300288E-2,3.914358396621824E-2,4.0778133844939689E-2,4.2481491676815773E-2]
["    Distance > 10 km","$/GJ km",{"$f":"C13*C$32","v":1.8168256000000001E-2},1.892777872E-2,1.9719663050439679E-2,2.0545037099402481E-2,2.1405063108947398E-2]
["Reference tariff A2"]
["  Standing charge","$/Year",{"$f":"C15*C$32","v":22382.29336},23318.3907285184,24293.642591765845,25309.678603724224,26368.211493169918]
["    First 10 TJ","$/GJ",{"$f":"C16*C$32","v":2.1691919999999998},2.2609620608000003,2.3553748581939198,2.4524965752166312,2.5523949357137892]
["    Volume > 10 TJ","$/GJ",{"$f":"C17*C$32","v":1.1609759999999998},1.2134521152,1.2674662914047998,1.3230573629458142,1.3802650725319203]
["Reference tariff B1"]
["  Standing charge","$/Year",{"$f":"C19*C$32","v":1134.6198079999999},1182.0683023744,1231.5019353861887,1283.0106754478691,1336.666223415436]
["    First 5 TJ","$/GJ",{"$f":"C20*C$32","v":4.2976479999999997},4.4804385792000003,4.6685008400076802,4.8619668947277068,5.0609719326170417]
["    Volume > 5 TJ","$/GJ",{"$f":"C21*C$32","v":3.6967919999999999},3.8477840576000002,4.0136432561151993,4.1843033673652172,4.3598849116484466]
["Reference tariff B2"]
["  Standing charge","$/Year",{"$f":"C23*C$32","v":282.80967999999996},294.64069351040001,306.95921134005249,319.79264553153706,333.16969774591922]
["    First 100 GJ","$/GJ",{"$f":"C24*C$32","v":7.2102719999999989},7.5088831744000002,7.82660434942464,8.1534754562026599,8.4897256445415739]
["    Volume > 100 GJ","$/GJ",{"$f":"C25*C$32","v":4.2874639999999999},4.4700671935999994,4.6579386209126401,4.8512103308013188,5.0500174479144073]
["Reference tariff B3"]
["  Standing charge","$/Year",{"$f":"C27*C$32","v":119.122248},121.31409736320001,123.54627675468288,125.81952824696901,128.13460756671327]
["    First 1.825 GJ","$/GJ",{"$f":"C28*C$32","v":0},0,0,0,0]
["    Volume > 1.825 <9.855 GJ","$/GJ",{"$f":"C29*C$32","v":8.5341920000000009},8.8882774592000011,9.263066146350079,9.6486378419706949,10.056216957018277]
["    Volume > 9.855 GJ","$/GJ",{"$f":"C30*C$32","v":6.3344479999999992},6.5962012416000002,6.8760046308710399,7.1638715749748965,7.46000408249395]

{"sheet":"Main","index":4,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
["Main Summary"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["WACC"]
[{"$f":"ROW()","v":5},null,null,null,{"$f":"\"Real at \"&Input!$G$34","v":"Real at 31/12/2019"},"Nominal"]
[{"$f":"ROW()","v":6},null,null,"Post-tax WACC",{"$f":"WACC!$AI$36","v":4.1133641005498767E-2},{"$f":"WACC!$AI$35","v":6.0290500000000011E-2}]
[{"$f":"ROW()","v":7}]
["Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9},null,null,null,"30/6/2014","December 2019"]
[{"$f":"ROW()","v":10},null,null,"Closing Asset Value [Real $m 31/12/2019]",{"$f":"Asset!$Z$25","v":1103.790337384647},{"$f":"Asset!$AH$25","v":1347.5379770971742}]
[{"$f":"ROW()","v":11}]
["Revenue Building Block"]
[{"$f":"ROW()","v":13},null,null,null,{"$f":"\"Real at \"&Input!$G$34&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]","Real %","Nominal %"]
[{"$f":"ROW()","v":14},null,"PV of Cost of Service"]
[{"$f":"ROW()","v":15},null,null,"Operating Expenditure",{"$f":"CoS!$F65","v":316.48816197513537},{"$f":"CoS!$F38","v":316.48816197513526},{"$f":"E15/E$22","v":0.3689896305314585},0.36898963053145822]
[{"$f":"ROW()","v":16},null,null,"Return on Asset",{"$f":"CoS!$F68","v":262.50122677439271},{"$f":"CoS!$F42","v":377.80237077240764},0.30604693103544106,0.44047510761610092]
[{"$f":"ROW()","v":17},null,null,"Depreciation",{"$f":"CoS!$F66","v":259.92832108485982},{"$f":"CoS!$F39","v":259.92832108485982},0.30304721213964358,0.30304721213964347]
[{"$f":"ROW()","v":18},null,null,"Inflationary Gain",null,{"$f":"CoS!$F40","v":-115.30114399801442},null,{"$f":"F18/F$22","v":-0.13442817658065936}]
[{"$f":"ROW()","v":19},null,null,"Tax",{"$f":"CoS!$F70","v":20.720577687253549},{"$f":"CoS!$F44","v":20.720577687253545},{"$f":"E19/E$22","v":2.4157865044629207E-2},{"$f":"F19/F$22","v":2.4157865044629193E-2}]
[{"$f":"ROW()","v":20},null,null,"Imputation Credits",{"$f":"CoS!$F71","v":-7.0449964136662082},{"$f":"CoS!$F45","v":-7.0449964136662064},{"$f":"E20/E$22","v":-8.2136741151739318E-3},{"$f":"F20/F$22","v":-8.2136741151739266E-3}]
[{"$f":"ROW()","v":21},null,null,"Return on Working Capital",{"$f":"CoS!$F69","v":5.1223078894684901},{"$f":"CoS!$F43","v":5.1223078894684884},{"$f":"E21/E$22","v":5.9720353640015308E-3},{"$f":"F21/F$22","v":5.9720353640015265E-3}]
[{"$f":"ROW()","v":22},null,null,"Cost of Service (Total Revenue Required)",{"$f":"SUM(E15:E21)","v":857.71559899744375},{"$f":"SUM(F15:F21)","v":857.71559899744409},{"$f":"E22/E$22","v":1},{"$f":"F22/F$22","v":1}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
["PV of Forecast Revenue"]
[{"$f":"ROW()","v":27},null,null,null,{"$f":"\"Real at \"&Input!$G$34&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]","% of Total Forecast Revenue"]
[{"$f":"ROW()","v":28},null,null,"A1",{"$f":"Revenue!$F$140","v":34.642832879897988},{"$f":"Revenue!$F$231","v":34.642832879897988},{"$f":"E28/$E$36","v":4.0389659129538083E-2}]
[{"$f":"ROW()","v":29},null,null,"A2 ",{"$f":"Revenue!$F$141","v":21.396367355926383},{"$f":"Revenue!$F$232","v":21.396367355926376},2.494576546647554E-2]
[{"$f":"ROW()","v":30},null,null,"B1",{"$f":"Revenue!$F$142","v":51.714214490852903},{"$f":"Revenue!$F$233","v":51.714214490852889},6.0292976116551301E-2]
[{"$f":"ROW()","v":31},null,null,"B2",{"$f":"Revenue!$F$143","v":52.707461564208543},{"$f":"Revenue!$F$234","v":52.707461564208522},6.1450990845408081E-2]
[{"$f":"ROW()","v":32},null,null,"B3",{"$f":"Revenue!$F$144","v":683.60722472155896},{"$f":"Revenue!$F$235","v":683.60722472155862},0.79700938086431139]
[{"$f":"ROW()","v":33},null,null,"Total Tariff Revenue",{"$f":"SUM(E28:E32)","v":844.0681010124448},{"$f":"SUM(F28:F32)","v":844.06810101244446},0.98408877242228443]
[{"$f":"ROW()","v":34},null,null,"Revenue from Prudent Discounts",{"$f":"Revenue!F$146","v":0.67251585566656724},{"$f":"Revenue!F$237","v":0.67251585566656713},7.8407808806374576E-4]
[{"$f":"ROW()","v":35},null,null,"Revenue from Ancillary Services",{"$f":"Revenue!$F$147","v":12.974789166665419},{"$f":"Revenue!$F$238","v":12.974789166665413},1.5127149489651751E-2]
[{"$f":"ROW()","v":36},null,null,"Total Forecast Revenue",{"$f":"SUM(E33:E35)","v":857.71540603477683},{"$f":"SUM(F33:F35)","v":857.71540603477649},1]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,"Check: PV CoS = PV Total Forecast Revenue",{"$f":"IF(ROUND(E22-E36,3)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(F22-F36,3)=0,\"OK\",\"Wrong\")","v":"OK"}]

{"sheet":"Input >>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input","index":6,"n_rows":1606,"n_cols":39,"rows_kept":1606,"cut":false,"hidden":false,"merged":[[720,9,720,13],[720,14,720,18],[720,19,720,25],[574,19,574,25],[702,9,702,13],[702,14,702,18],[684,19,684,25],[593,9,593,13],[593,14,593,18],[593,19,593,25],[611,9,611,13],[629,9,629,13],[629,14,629,18],[629,19,629,25],[647,9,647,13],[647,14,647,18],[647,19,647,25],[611,14,611,18],[611,19,611,25],[1576,34,1576,38],[1583,26,1583,33],[1583,34,1583,38],[1512,34,1512,38],[1501,26,1501,30],[1569,34,1569,38],[1501,31,1501,33],[1555,34,1555,38],[1548,34,1548,38],[1562,34,1562,38],[1523,34,1523,38],[1501,34,1501,36],[1541,34,1541,38],[1534,34,1534,38],[1523,26,1523,31],[1512,26,1512,31],[121,34,121,38],[159,34,159,38],[121,26,121,31],[936,26,936,33],[738,26,738,33],[756,26,756,33],[216,26,216,30],[216,31,216,33],[479,31,479,38],[480,34,480,38],[405,34,405,38],[611,26,611,33],[593,26,593,33],[498,34,498,38],[517,34,517,38],[536,34,536,38],[555,34,555,38],[574,34,574,38],[386,34,386,38],[311,34,311,38],[629,26,629,33],[900,26,900,33],[330,34,330,38],[197,34,197,38],[1592,9,1592,13],[1592,14,1592,18],[1592,19,1592,25],[555,9,555,13],[555,14,555,18],[555,19,555,25],[792,9,792,13],[792,14,792,18],[792,19,792,25],[810,9,810,13],[810,14,810,18],[810,19,810,25],[574,9,574,13],[574,14,574,18],[1459,9,1459,13],[1459,14,1459,18],[1459,19,1459,25],[666,9,666,13],[666,14,666,18],[666,19,666,25],[684,9,684,13],[684,14,684,18],[774,9,774,13],[774,14,774,18],[3,9,3,13],[3,14,3,18],[197,9,197,13],[197,14,197,18],[197,19,197,25],[121,9,121,13],[121,14,121,18],[121,19,121,25],[141,14,141,18],[159,14,159,18],[159,19,159,25],[141,19,141,25],[32,9,32,13],[32,14,32,18],[32,19,32,25],[35,9,35,13],[35,14,35,18],[35,19,35,25],[178,9,178,13],[178,14,178,18],[178,19,178,25],[3,19,3,25],[273,9,273,13],[273,14,273,18],[273,19,273,25],[292,9,292,13],[292,14,292,18],[292,19,292,25],[216,9,216,13],[216,14,216,18],[216,19,216,25],[254,9,254,13],[254,14,254,18],[254,19,254,25],[235,9,235,13],[235,14,235,18],[235,19,235,25],[349,9,349,13],[349,14,349,18],[349,19,349,25],[368,9,368,13],[368,14,368,18],[368,19,368,25],[311,9,311,13],[311,14,311,18],[311,19,311,25],[330,9,330,13],[330,14,330,18],[330,19,330,25],[386,9,386,13],[386,14,386,18],[386,19,386,25],[405,9,405,13],[405,14,405,18],[405,19,405,25],[442,9,442,13],[442,14,442,18],[442,19,442,25],[423,9,423,13],[423,14,423,18],[423,19,423,25],[480,9,480,13],[480,14,480,18],[480,19,480,25],[460,9,460,13],[460,14,460,18],[460,19,460,25],[536,9,536,13],[536,14,536,18],[536,19,536,25],[517,9,517,13],[517,14,517,18],[517,19,517,25],[498,9,498,13],[498,14,498,18],[498,19,498,25],[738,9,738,13],[738,14,738,18],[738,19,738,25],[882,9,882,13],[882,14,882,18],[882,19,882,25],[828,9,828,13],[828,14,828,18],[828,19,828,25],[846,9,846,13],[846,14,846,18],[846,19,846,25],[864,9,864,13],[864,14,864,18],[864,19,864,25],[756,9,756,13],[756,14,756,18],[756,19,756,25],[774,19,774,25],[936,9,936,13],[936,14,936,18],[936,19,936,25],[954,9,954,13],[954,14,954,18],[954,19,954,25],[900,9,900,13],[900,14,900,18],[900,19,900,25],[918,9,918,13],[918,14,918,18],[918,19,918,25],[1170,9,1170,13],[1170,14,1170,18],[1008,9,1008,13],[1008,14,1008,18],[1008,19,1008,25],[1026,9,1026,13],[1026,14,1026,18],[1026,19,1026,25],[972,9,972,13],[972,14,972,18],[972,19,972,25],[990,9,990,13],[990,14,990,18],[990,19,990,25],[1562,9,1562,13],[1562,14,1562,18],[1562,19,1562,25],[1523,9,1523,13],[1523,14,1523,18],[1523,19,1523,25],[1583,9,1583,13],[1583,14,1583,18],[1583,19,1583,25],[1576,14,1576,18],[1576,19,1576,25],[1569,9,1569,13],[1569,14,1569,18],[1569,19,1569,25],[1576,9,1576,13],[1555,9,1555,13],[1555,14,1555,18],[1555,19,1555,25],[1548,9,1548,13],[1548,14,1548,18],[1548,19,1548,25],[1501,9,1501,13],[1501,14,1501,18],[1501,19,1501,25],[1541,9,1541,13],[1541,14,1541,18],[1541,19,1541,25],[1512,9,1512,13],[1512,14,1512,18],[1512,19,1512,25],[1534,9,1534,13],[1534,14,1534,18],[1534,19,1534,25],[1490,14,1490,18],[1490,19,1490,25],[1478,9,1478,13],[1478,14,1478,18],[1478,19,1478,25],[1467,9,1467,13],[1467,14,1467,18],[1467,19,1467,25],[1440,9,1440,13],[1440,14,1440,18],[1116,14,1116,18],[1116,19,1116,25],[1242,14,1242,18],[1242,19,1242,25],[1260,9,1260,13],[1260,14,1260,18],[1260,19,1260,25],[1350,9,1350,13],[1350,14,1350,18],[1314,9,1314,13],[1314,14,1314,18],[1314,19,1314,25],[1332,14,1332,18],[1332,19,1332,25],[1350,19,1350,25],[1170,19,1170,25],[1188,14,1188,18],[1188,19,1188,25],[1206,9,1206,13],[1134,9,1134,13],[1134,14,1134,18],[1134,19,1134,25],[1152,9,1152,13],[1152,19,1152,25],[1296,14,1296,18],[1296,9,1296,13],[1332,9,1332,13],[1242,9,1242,13],[1386,14,1386,18],[1386,19,1386,25],[1296,19,1296,25],[1224,9,1224,13],[1224,14,1224,18],[1224,19,1224,25],[1368,9,1368,13],[1368,14,1368,18],[1368,19,1368,25],[1386,9,1386,13],[792,26,792,33],[810,26,810,33],[846,26,846,33],[702,19,702,25],[1044,9,1044,13],[1278,14,1278,18],[1152,14,1152,18],[1278,9,1278,13],[1188,9,1188,13],[1224,26,1224,33],[1242,26,1242,33],[1260,26,1260,33],[1206,14,1206,18],[1206,19,1206,25],[1062,9,1062,13],[1062,14,1062,18],[1062,19,1062,25],[1080,9,1080,13],[1080,14,1080,18],[1080,19,1080,25],[1098,9,1098,13],[1098,14,1098,18],[1098,19,1098,25],[1116,9,1116,13],[1440,19,1440,25],[1440,26,1440,33],[1404,9,1404,13],[1404,14,1404,18],[1404,19,1404,25],[1404,26,1404,33],[1422,9,1422,13],[1422,14,1422,18],[1422,19,1422,25],[1422,26,1422,33],[292,34,292,38],[1098,26,1098,33],[1278,19,1278,25],[1278,26,1278,33],[1044,14,1044,18],[1044,19,1044,25],[368,26,368,30],[368,31,368,33],[349,34,349,36],[349,37,349,38],[480,26,480,31],[498,26,498,31],[517,26,517,31],[536,26,536,31],[555,26,555,31],[574,26,574,31],[684,26,684,33],[330,26,330,33],[423,31,423,33],[442,26,442,30],[442,31,442,33],[386,26,386,30],[386,31,386,33],[460,34,460,38],[1490,34,1490,36],[1467,26,1467,33],[1478,26,1478,33],[1534,26,1534,33],[1541,26,1541,33],[254,34,254,38],[273,34,273,38],[1490,26,1490,30],[1490,31,1490,33],[990,26,990,33],[1026,26,1026,33],[1170,26,1170,33],[1206,26,1206,33],[1008,26,1008,33],[423,34,423,38],[460,26,460,33],[666,26,666,33],[918,26,918,33],[1116,26,1116,33],[1152,26,1152,33],[1188,26,1188,33],[1386,26,1386,33],[1459,34,1459,38],[972,26,972,33],[1598,26,1598,33],[647,26,647,33],[720,26,720,33],[1459,26,1459,33],[1062,26,1062,33],[1296,26,1296,33],[828,26,828,33],[1569,26,1569,33],[1555,26,1555,33],[1548,26,1548,33],[1576,26,1576,33],[882,26,882,33],[1562,26,1562,33],[954,26,954,33],[1134,26,1134,33],[1080,26,1080,33],[702,26,702,33],[864,26,864,33],[1332,26,1332,33],[1044,26,1044,33],[1350,26,1350,33],[1368,26,1368,33],[1314,26,1314,33],[774,26,774,33],[141,26,141,31],[159,26,159,31],[178,26,178,31],[178,34,178,38],[216,34,216,38],[141,34,141,38],[235,26,235,30],[235,31,235,33],[235,34,235,38],[273,26,273,33],[254,26,254,33],[197,26,197,31],[405,26,405,30],[405,31,405,33],[423,26,423,30],[311,26,311,33],[292,26,292,31],[349,26,349,31]]}
[]
["Inputs"]
[null,null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,"4",4,4,4,4,4,4,4,5,5,5,5,5]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},2010,2011,{"$f":"T6+1","v":2011},{"$f":"W6+1","v":2012},{"$f":"X6+1","v":2013},{"$f":"Y6+1","v":2014},2014,2015,2015,{"$f":"AA6+1","v":2015},{"$f":"AD6+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 9","10 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,365,366,365,365,365,366,365,365,365,366,365,181,184,181,365,366,365,365,{"$f":"DATEVALUE(\"31/12/2014\")-DATEVALUE(\"30/6/2014\")","v":184},{"$f":"DATEVALUE(\"30/9/2015\")-DATEVALUE(\"31/12/2014\")","v":273},{"$f":"DATEVALUE(\"31/12/2015\")-DATEVALUE(\"30/9/2015\")","v":92},365,366,365,365,365,366,365,365,365,365]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"I9","v":1},1,1,1,1,1,1,1,1,1,{"$f":"T8/365","v":0.49589041095890413},0.5,0.5,1,{"$f":"W9","v":1},{"$f":"X9","v":1},{"$f":"Y9","v":1},{"$f":"AA8/365","v":0.50410958904109593},{"$f":"AB8/365","v":0.74794520547945209},{"$f":"1-AB9","v":0.25205479452054791},1,{"$f":"AD9","v":1},1,1,1,1,1,1,1,1]
["8 Cities Inflation"]
[{"$f":"ROW()","v":11},null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,"Actual","Actual","Actual","Actual","Actual","Actual",null,null,"Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":12},null,"Actual June and  Forecast Inflation",null,null,null,null,null,"1999-06-30","2000-06-30","2001-06-30","2002-06-30","2003-06-30","2004-06-30","2005-06-30","2006-06-30","2007-06-30","2008-06-30","2009-06-30","2010-06-30",null,"2011-06-30","2011-06-30","2012-06-30","2013-06-30","2014-06-30",{"$f":"Z12","v":"2014-06-30"}]
[{"$f":"ROW()","v":13},null,null,"June CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,{"$f":"J13/(1+J14)","v":122.29999999999998},126.2,133.80000000000001,137.6,141.30000000000001,144.80000000000001,148.4,154.30000000000001,157.5,164.6,167,172.1,null,178.3,178.3,180.4]
[{"$f":"ROW()","v":14},null,null,"June inflation All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,null,3.1888798037612576E-2,6.0221870047543646E-2,2.8400597907324299E-2,2.6889534883721034E-2,2.4769992922859085E-2,2.4861878453038555E-2,3.9757412398921943E-2,2.0738820479585085E-2,4.5079365079365052E-2,1.4580801944106936E-2,{"$f":"T13/S13-1","v":3.0538922155688653E-2},null,{"$f":"V13/T13-1","v":3.6025566531086683E-2},{"$f":"W13/T13-1","v":3.6025566531086683E-2},{"$f":"X13/W13-1","v":1.1777902411665764E-2}]
[{"$f":"ROW()","v":15},null,null,"June CPI All Groups, 8 Capital Cities - published Mar-2014",null,null,null,null,{"$f":"J15/(1+J14)","v":68.030586370839927},70.2,74.5,76.599999999999994,78.599999999999994,80.599999999999994,82.6,85.9,87.7,91.6,92.9,95.8,null,99.2,99.2,100.4,102.8,105.9]
[{"$f":"ROW()","v":16},null,null,"June inflation All Groups, 8 Capital Cities - (Sep-2012 base index)",null,null,null,null,null,{"$f":"J15/I15-1","v":3.1888798037612576E-2},6.1253561253561184E-2,2.8187919463087185E-2,2.6109660574412441E-2,2.5445292620865034E-2,2.4813895781637729E-2,3.9951573849879018E-2,2.0954598370197974E-2,4.4469783352337311E-2,1.4192139737991383E-2,3.1216361679224924E-2,null,{"$f":"V15/T15-1","v":3.5490605427975108E-2},{"$f":"W15/T15-1","v":3.5490605427975108E-2},1.2096774193548487E-2,2.3904382470119501E-2,3.0155642023346418E-2]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":19},null,"Actual December and Forecast Inflation",null,null,null,null,null,"1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31",null,"2010-12-31",null,"2011-12-31","2012-12-31","2013-12-31","2014-12-31",{"$f":"Z19","v":"2014-12-31"},"2015-12-31","2015-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-03","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-03"]
[{"$f":"ROW()","v":20},null,null,"December CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,null,174,null,179.4]
[{"$f":"ROW()","v":21},null,null,"December inflation All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,null,5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,null,{"$f":"U20/T13-1","v":1.1040092969204052E-2},null,{"$f":"W20/U20-1","v":3.1034482758620641E-2}]
[{"$f":"ROW()","v":22},null,null,"December CPI All Groups, 8 Capital Cities - published Mar-2014",null,null,null,null,69.099999999999994,73.099999999999994,75.400000000000006,77.599999999999994,79.5,81.5,83.8,86.6,89.1,92.4,94.3,null,96.9,null,99.8,102,104.8,106.6,106.6,{"$f":"$AD22","v":108.4},108.4,108.4,110,{"$f":"AE22*(1+AF23)","v":112.1},114.16264,116.26323257599999,118.4024760553984,120.58108161481772,122.79977351653037,125.05928934923452,127.36038027326043]
[{"$f":"ROW()","v":23},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$f":"J22/I22-1","v":5.7887120115774238E-2},3.1463748290013749E-2,2.9177718832890998E-2,2.4484536082474362E-2,2.515723270440251E-2,2.8220858895705581E-2,3.3412887828162319E-2,2.886836027713624E-2,3.7037037037037202E-2,2.0562770562770449E-2,null,{"$f":"U22/T15-1","v":1.1482254697286143E-2},null,{"$f":"W22/U22-1","v":2.9927760577915352E-2},2.2044088176352838E-2,2.7450980392156765E-2,{"$f":" (Z22/Y22-1)","v":1.7175572519083859E-2},{"$f":"Z23","v":1.7175572519083859E-2},1.6885553470919357E-2,1.6885553470919357E-2,{"$f":"AD22/AA22-1","v":1.6885553470919357E-2},{"$f":"AE22/AD22-1","v":1.4760147601476037E-2},1.9090909090909047E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2,1.84E-2]
[]
[null,null,"WAGN Inflation from 2005 to 2009 OD to 31/12/09",null,null,null,null,null,null,null,null,null,null,null,1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[null,null,"Using Perth Inflation and (Estim Dec)/(Actual Jun) Adjustment"]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,"Modelled Inflation"]
[{"$f":"ROW()","v":29},null,null,"Selected CPI period",null,"Base period: ","2019-12-31",null,{"$f":"I19","v":"1999-12-31"},"2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31",{"$f":"T12","v":"2010-06-30"},"2010-12-31",{"$f":"V12","v":"2011-06-30"},{"$f":"W12","v":"2011-06-30"},{"$f":"X12","v":"2012-06-30"},{"$f":"Y12","v":"2013-06-30"},{"$f":"Z12","v":"2014-06-30"},{"$f":"AA19","v":"2014-12-31"},{"$f":"AD29","v":"2015-12-31"},"2016-12-31",{"$f":"AD19","v":"2015-12-31"},{"$f":"AE19","v":"2016-12-31"},{"$f":"AF19","v":"2017-12-31"},{"$f":"AG19","v":"2018-12-31"},"2019-12-31",{"$f":"AI19","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-03"]
[{"$f":"ROW()","v":30},null,null,"CPI",null,null,null,null,{"$f":"J30/(J31+1)","v":69.06674057649667},73.073835920177402,75.355654101995583,77.637472283813764,79.474057649667429,81.533259423503338,83.81507760532152,86.542128603104217,89.102217294900214,92.385809312638571,94.333702882483365,{"$f":"W30/(W31+1)","v":95.780709534368057},{"$f":"T30*(U31+1)","v":96.838137472283805},{"$f":"X30/(X31+1)","v":99.231263858093129},99.231263858093129,{"$f":"X15","v":100.4},{"$f":"Y15","v":102.8},{"$f":"Z15","v":105.9},{"$f":"AA22","v":106.6},{"$f":"AD30","v":108.4},{"$f":"AD30","v":108.4},{"$f":"AD22","v":108.4},{"$f":"AE22","v":110},{"$f":"AF22","v":112.1},{"$f":"AG22","v":114.16264},{"$f":"AH22","v":116.26323257599999},{"$f":"AI22","v":118.4024760553984},120.58108161481772,122.79977351653037,125.05928934923452,127.36038027326043]
[{"$f":"ROW()","v":31},null,null,"Inflation",null,null,null,null,null,{"$f":"J$21","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,{"$f":"(T$13/S$20-1)","v":1.5339233038347944E-2},{"$f":"U21","v":1.1040092969204052E-2},{"$f":"V$14","v":3.6025566531086683E-2},{"$f":"W$14","v":3.6025566531086683E-2},{"$f":"X$14","v":1.1777902411665764E-2},{"$f":"Y30/X30-1","v":2.3904382470119501E-2},{"$f":"Z30/Y30-1","v":3.0155642023346418E-2},{"$f":"AA30/Z30-1","v":6.6100094428704903E-3},{"$f":"AD31","v":1.6885553470919357E-2},{"$f":"AD31","v":1.6885553470919357E-2},{"$f":"AD30/AA30-1","v":1.6885553470919357E-2},{"$f":"AE30/AD30-1","v":1.4760147601476037E-2},{"$f":"AF30/AE30-1","v":1.9090909090909047E-2},{"$f":"AG30/AF30-1","v":1.8399999999999972E-2},{"$f":"AH30/AG30-1","v":1.8399999999999972E-2},{"$f":"AI30/AH30-1","v":1.8399999999999972E-2},1.8399999999999972E-2,1.8399999999999972E-2,1.8399999999999972E-2,1.8399999999999972E-2]
["Financial Parameters"]
[{"$f":"ROW()","v":33},null,"Inflation factor",null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":34},null,null,{"$f":"\"Inflation Factor (convert to real \"&$G$34&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,"Real $ at ",{"$f":"TEXT($G$29,\"dd/mm/yyyy\")","v":"31/12/2019"},null,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/I$30","v":1.6833461606202427},1.5910377649122014,1.5428601073336192,1.4975143980858212,1.4629079729199723,1.4259608090987854,1.3871398308962288,1.3434293153245793,1.3048298471765905,1.2584533646564586,1.2324676019644372,1.2138481030387689,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/U$30","v":1.2005934398446674},1.1716391392763437,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/W$30","v":1.1716391392763437},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/X$30","v":1.1580003244621513},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/Y$30","v":1.1309652974319067},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/Z$30","v":1.0978586645514634},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AA$30","v":1.0906494613133209},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AB$30","v":1.0725390459040589},1.0725390459040589,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AD$30","v":1.0725390459040589},1.0569384779636364,1.03713856,1.0184,1,0.98193244304791827,0.96419132271005337,0.94677074107428649,0.92966490678936231,0.9128681331395937]
[{"$f":"ROW()","v":35},null,null,{"$f":"\"Inflation Factor (convert \" &$G$34& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"1/I34","v":0.59405487914116362},0.62852059332179533,0.64814690278576614,0.66777321224973685,0.68356999791585971,0.70128154548090638,0.72090785494487719,0.74436368820669585,0.7663834500443214,0.79462618805344998,0.81138035466903491,{"$f":"1/T34","v":0.82382630701204063},{"$f":"1/U34","v":0.83292142603192953},0.85350511644536253,{"$f":"1/W34","v":0.85350511644536253},0.86355761641471329,0.88420042796247522,0.91086405954500149,0.91688487957976517,{"$f":"1/AB34","v":0.93236698824058695},0.93236698824058695,0.93236698824058695,0.94612886260576146,0.96419132271005326,0.98193244304791838,1,{"$f":"1/AI34","v":1.0184},1.03713856,1.056221909504,1.0756563926388734,1.0954484702634288]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Actual 3",null,null,null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":37},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":38},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+W41)^(T$8/365)-1","v":0},null,null,{"$f":"WACC!$S$36","v":0},{"$f":"W38","v":0},{"$f":"X38","v":0},{"$f":"Y38","v":0},{"$f":"(1+WACC!AA$36)^AA$9-1","v":1.9810107804075106E-2},null,null,{"$f":"WACC!AD$36","v":4.0109911678115839E-2},{"$f":"WACC!AE$36","v":4.1134445534838138E-2},{"$f":"WACC!AF$36","v":4.1776251226692818E-2},{"$f":"WACC!AG$36","v":4.0716388616290455E-2},{"$f":"WACC!AH$36","v":4.0716388616290455E-2},{"$f":"WACC!AI$36","v":4.1133641005498767E-2},{"$f":"WACC!AJ$36","v":4.1133641005498767E-2},{"$f":"WACC!AK$36","v":4.1133641005498767E-2},{"$f":"WACC!AL$36","v":4.1133641005498767E-2},{"$f":"WACC!AM$36","v":4.1133641005498767E-2}]
[{"$f":"ROW()","v":39},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T38)","v":1},null,null,{"$f":"T39/(1+W38)","v":1},{"$f":"W39/(1+X38)","v":1},{"$f":"X39/(1+Y38)","v":1},{"$f":"Y39/(1+Z38)","v":1},{"$f":"1/(1+AA38)","v":0.98057470929884039},null,null,{"$f":"AA39/(1+AD38)","v":0.94276066239651424},{"$f":"AD39/(1+AE38)","v":0.9055128916729015},{"$f":"AE39/(1+AF38)","v":0.86920093504402596},{"$f":"AF39/(1+AG38)","v":0.83519481825369635},{"$f":"AG39/(1+AH38)","v":0.80251913719178547},{"$f":"1/(1+AI38)","v":0.96049148794599226},{"$f":"AI39/(1+AJ38)","v":0.92254389841670614},0.88609556168575843,0.85108724450589379,0.8174620538473204]
[{"$f":"ROW()","v":40},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":41},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+W41)^(T$8/365)-1","v":0},null,null,{"$f":"WACC!$S$35","v":0},{"$f":"W41","v":0},{"$f":"X41","v":0},{"$f":"Y41","v":0},{"$f":"(1+WACC!AA$35)^AA$9-1","v":2.9532347866229047E-2},null,null,{"$f":"WACC!AD$35","v":5.9871999999999995E-2},{"$f":"WACC!AE$35","v":6.0915999999999998E-2},{"$f":"WACC!AF$35","v":6.157E-2},{"$f":"WACC!AG$35","v":6.0490000000000002E-2},{"$f":"WACC!AH$35","v":6.0490000000000002E-2},{"$f":"WACC!AI$35","v":6.0290500000000011E-2},{"$f":"WACC!AJ$35","v":6.0290500000000011E-2},{"$f":"WACC!AK$35","v":6.0290500000000011E-2},{"$f":"WACC!AL$35","v":6.0290500000000011E-2},{"$f":"WACC!AM$35","v":6.0290500000000011E-2}]
[{"$f":"ROW()","v":42},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T41)","v":1},null,null,{"$f":"T42/(1+W41)","v":1},{"$f":"W42/(1+X41)","v":1},{"$f":"X42/(1+Y41)","v":1},{"$f":"Y42/(1+Z41)","v":1},{"$f":"1/(1+AA41)","v":0.97131479362699313},null,null,{"$f":"AA42/(1+AD41)","v":0.91644537607087762},{"$f":"AD42/(1+AE41)","v":0.86382463462788539},{"$f":"AE42/(1+AF41)","v":0.81372366836655663},{"$f":"AF42/(1+AG41)","v":0.76730913857420313},{"$f":"AG42/(1+AH41)","v":0.72354207826024119},{"$f":"1/(1+AI41)","v":0.94313775328553828},{"$f":"AI42/(1+AJ41)","v":0.88950882167249279},{"$f":"AJ42/(1+AK41)","v":0.83892935159986137},{"$f":"AK42/(1+AL41)","v":0.79122594383318656},{"$f":"AL42/(1+AM41)","v":0.74623505900806109}]
[{"$f":"ROW()","v":43}]
["Assets Life"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,"1999-2013/14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jun-2014 onwards","2020 onwards"]
[{"$f":"ROW()","v":46},null,"Asset Life for new Capex (years)",null,null,null,null,null,null,"Economic Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Life","Economic Life",null,"Tax Asset Life (to Dec 2007)","Tax Asset Life (from Jan 2008 onwards)"]
[{"$f":"ROW()","v":47},null,null,"High Pressure Mains - Steel",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,80,null,20,20]
[{"$f":"ROW()","v":48},null,null,"High Pressure Mains - PE",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20]
[{"$f":"ROW()","v":49},null,null,"Medium Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20]
[{"$f":"ROW()","v":50},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20]
[{"$f":"ROW()","v":51},null,null,"Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20]
[{"$f":"ROW()","v":52},null,null,"Regulators",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40]
[{"$f":"ROW()","v":53},null,null,"Secondary Gate Stations",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40]
[{"$f":"ROW()","v":54},null,null,"Buildings",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40]
[{"$f":"ROW()","v":55},null,null,"Meter and Services Pipes",null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,null,25,15]
[{"$f":"ROW()","v":56},null,null,"Equipment & Vehicles",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10]
[{"$f":"ROW()","v":57},null,null,"Vehicle",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10]
[{"$f":"ROW()","v":58},null,null,"Information Technology",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4]
[null,null,null,"Telemetry and monitoring",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10]
[{"$f":"ROW()","v":60},null,null,"FRC",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4]
[{"$f":"ROW()","v":61},null,null,"Land",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[{"$f":"ROW()","v":62},null,null,"Equity Raising Cost",null,null,null,null,null,65.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.842397093868115,{"$f":"SUMPRODUCT(Input!$AB$47:$AB$60,Asset!$AI$58:$AI$71)/SUM(Asset!$AI$58:$AI$71)","v":52.985580432146001},null,5,5]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2019"]
[{"$f":"ROW()","v":64},null,"Initial Capital Base",null,null,"Life 31/12/1998",null,null,"Initial Value at 1999\nm$ 31/12/99",null,null,null,{"$f":"\"Initial Value at 1999\nm$ 31/12/04\"","v":"Initial Value at 1999\nm$ 31/12/04"},"WDV in 2004\nm$ 31/12/04","Over depreciation correction",null,null,{"$f":"\"Initial Value at 1999\nm$ 31/12/09\"","v":"Initial Value at 1999\nm$ 31/12/09"},"WDV in 2004\nm$ 31/12/09","Over depreciation correction",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Initial Value at 1999\nm$ \"&$G$34","v":"Initial Value at 1999\nm$ 31/12/2019"},{"$f":"\"WDV in 2004 m$ \"&$G$34","v":"WDV in 2004 m$ 31/12/2019"},"Over depreciation correction $m 31/12/2019"]
[{"$f":"ROW()","v":65},null,null,"High Pressure Mains - Steel",null,106,null,null,149.05250012400941,null,null,null,{"$f":"I65*$I$34/$N$34","v":175.95641634300873},167.76801272600417,0,null,null,{"$f":"M65*$N$34/$S$34","v":203.58097317501688},194.10701813691267,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R65*$S$34/$Z$34","v":228.54212651963627},{"$f":"N65*$N$34","v":239.23061116766823},{"$f":"O65*$N$34","v":0}]
[{"$f":"ROW()","v":66},null,null,"High Pressure Mains - PE",null,106,null,null,null,null,null,null,{"$f":"I66*$I$34/$N$34","v":0},null,null,null,null,{"$f":"M66*$N$34/$S$34","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":67},null,null,"Medium Pressure Mains",null,51,null,null,176.99705064705881,null,null,null,208.94494697658439,188.69304913983942,0,null,null,241.74859052922218,218.31721385121349,0,null,null,null,null,null,null,null,null,null,null,null,null,271.38949235288061,269.06889302276227,0]
[{"$f":"ROW()","v":68},null,null,"Medium / Low Pressure Mains",null,41,null,null,96.158732740059179,null,null,null,113.51534525720125,99.149654292268991,0,null,null,131.33686703819527,114.71581162143066,0,null,null,null,null,null,null,null,null,null,null,null,null,147.4401385120178,141.38352125646875,0]
[{"$f":"ROW()","v":69},null,null,"Low Pressure Mains",null,33,null,null,27.791752300151519,null,null,null,32.808152393007241,27.64155259269678,-0.59112411707750434,null,null,37.958920345493013,31.98118200998023,-0.68392858597021822,null,null,null,null,null,null,null,null,null,null,null,null,42.613080391802882,39.415770699828528,-0.84291982426564327]
[{"$f":"ROW()","v":70},null,null,"Regulators",null,28,null,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.270477453603949,11.031988565653297,0,null,null,null,null,null,null,null,null,null,null,null,null,14.897576575440608,13.59656849240981,0]
[{"$f":"ROW()","v":71},null,null,"Secondary Gate Stations",null,25,null,null,1.9721580780987502,null,null,null,2.3281318166113372,1.8370789870156039,-4.2088796634626252E-2,null,null,2.6936405659769389,2.1254941180828997,-4.8696594058492484E-2,null,null,null,null,null,null,null,null,null,null,null,null,3.0239090295471329,2.6196026387031477,-6.0016974503105884E-2]
[{"$f":"ROW()","v":72},null,null,"Buildings",null,24,null,null,1.7396427391387499,null,null,null,2.0536475526496933,1.6016563436333116,0,null,null,2.3760632093796787,1.8531109231798382,0,null,null,null,null,null,null,null,null,null,null,null,null,2.6673933725125907,2.2838991756655593,0]
[{"$f":"ROW()","v":73},null,null,"Meter and Services Pipes",null,11,null,null,52.795150119999988,null,null,null,62.324653445447218,35.720456084040251,0,null,null,72.109411324254623,41.328445776415165,0,null,null,null,null,null,null,null,null,null,null,null,null,80.950778204388186,50.935970458975667,0]
[{"$f":"ROW()","v":74},null,null,"Equipment & Vehicles",null,11,null,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,null,null,null,null,null,null,null,null,null,null,23.097510543850223,3.5566555035662843,-7.6779474264041339]
[{"$f":"ROW()","v":75},null,null,"Vehicle",null,11,null,null,null,null,null,null,0,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":76},null,null,"Information Technology",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":78},null,null,"FRC",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R78*$S$34/$Z$34","v":0},{"$f":"N78*$N$34","v":0},0]
[{"$f":"ROW()","v":79},null,null,"Land",null,null,null,null,4.4702419018000006,null,null,null,{"$f":"I79*$I$34/$N$34","v":5.2771187640104777},5.277118764010476,0,null,null,{"$f":"M79*$N$34/$S$34","v":6.1056083993158756},6.1056083993158747,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R79*$S$34/$Z$34","v":6.8542197510579665},7.5249645424387612,0]
[{"$f":"ROW()","v":80},null,null,"Equity Raising Cost",null,66.842397093868115,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R80*$S$34/$Z$34","v":0},0,0]
[{"$f":"ROW()","v":81},null,null,"Total",null,null,null,null,{"$f":"SUM(I65:I80)","v":535.75717978581633},null,null,null,{"$f":"SUM(M65:M80)","v":632.46113488011372},{"$f":"SUM(N65:N80)","v":539.71781836338732},{"$f":"SUM(O65:O80)","v":-6.0176157510219692},null,null,{"$f":"SUM(R65:R80)","v":731.75537448586522},{"$f":"SUM(S65:S80)","v":624.45167380610337},{"$f":"SUM(T65:T80)","v":-6.962360885994701},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG65:AG80)","v":821.4762252531342},{"$f":"SUM(AH65:AH80)","v":769.61645695848688},{"$f":"SUM(AI65:AI80)","v":-8.5808842251728823}]
[{"$f":"ROW()","v":82}]
["Vines, New Assets"]
[{"$f":"ROW()","v":84},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Life at 31/12/09","Tax Asset Life at 31/12/09","m$ 31/12/09",{"$f":"\"m$ \"&TEXT($G$34,\"d/m/yyyy\")","v":"m$ 31/12/2019"}]
[{"$f":"ROW()","v":85},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R85*$S$34","v":0}]
[{"$f":"ROW()","v":86},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,50.34,{"$f":"$AE50-($J50-P88)-1","v":9.3400000000000034},0.42699100000000001,0.52625257383039703]
[{"$f":"ROW()","v":89},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R92*$S$34","v":0}]
[{"$f":"ROW()","v":93},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,15.34,{"$f":"$AE55-($J55-P93)-1","v":4.34},0.152832,0.18836048854342885]
[{"$f":"ROW()","v":94},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"ROW()","v":96},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R100*$S$34","v":0}]
[{"$f":"ROW()","v":101},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R85:R100)","v":0.57982299999999998},{"$f":"SUM(S85:S100)","v":0.71461306237382582},null,null,null,null,null,null,{"$f":"SUM(Z85:Z100)","v":0}]
["West Net Energy, New Assets"]
[{"$f":"ROW()","v":103},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 30/06/10","Tax Asset Life at 30/6/10","m$ 30/6/2010",{"$f":"\"m$ \"&TEXT($G$34,\"d/m/yyyy\")","v":"m$ 31/12/2019"}]
[{"$f":"ROW()","v":104},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":105},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,35.098812785388127,{"$f":"$AE54-($J54-Q111)-0.5","v":34.598812785388127},{"$f":"0.0130522132542073","v":1.3052213254207299E-2},{"$f":"S111*$T$34","v":1.5843404299077008E-2}]
[{"$f":"ROW()","v":112},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,6.536661453899292,{"$f":"$AE56-($J56-Q113)-0.5","v":6.036661453899292},{"$f":"2.88462274182994","v":2.8846227418299399},{"$f":"S113*$T$34","v":3.5014938431527649}]
[{"$f":"ROW()","v":114},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,4.0219203272162298,{"$f":"$AE58-($J58-Q115)-0.5","v":2.5219203272162298},{"$f":"0.104081321679867","v":0.104081321679867},{"$f":"S115*$T$34","v":0.12633891488287444}]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":117},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S104:S119)","v":3.0017562767640142},{"$f":"SUM(T104:T119)","v":3.6436761623347165},null,null,null,null,null,null,{"$f":"SUM(AA104:AA119)","v":0}]
["Redundant Assets  (ICB)"]
[{"$f":"ROW()","v":122},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 30/06/2019]",null,null,null,null,"Actual 2 [m$ 30/06/2019]",null,null,null,null,null,null,"Actual [m$ 2019]",null,null,null,null,null,"Forecast [m$ 2019]",null,"Forecast [m$ 2019]"]
[{"$f":"ROW()","v":123},null,null,"High Pressure Mains - Steel",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"High Pressure Mains - PE",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Medium Pressure Mains",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Medium / Low Pressure Mains",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Low Pressure Mains",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,"Regulators",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Secondary Gate Stations",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Buildings",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Meter and Services Pipes",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,"Equipment & Vehicles",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Vehicle",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Information Technology",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"FRC",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Land",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Equity Raising Cost",null,"$M 2019",null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O123:O138)","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA123:AA138)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI123:AI138)","v":0},0,0,0,0]
["Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142},null,"Disposal",null,null,null,null,null,null,null,null,null,null,null,"Post DD3 - WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,"Forecast [m$ OD]",null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":143},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"-1.042","v":-1.042},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"-3.428","v":-3.4279999999999999},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O158)","v":0},{"$f":"SUM(P143:P158)","v":0},{"$f":"SUM(Q143:Q158)","v":0},{"$f":"SUM(R143:R158)","v":0},{"$f":"SUM(S143:S158)","v":-4.47},{"$f":"SUM(T143:T158)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI143:AI158)","v":0},0,0,0,0]
[{"$f":"ROW()","v":160},null,"Disposal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":161},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O143/$S$25*$S$34","v":0},0,0,0,0,{"$f":"T143*$Z$34","v":0},null,null,{"$f":"W143*$Z$34","v":0},0,0,0,{"$f":"AA143*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA144*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA145*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA146*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA147*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA148*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA149*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.2668256322023477,0,null,null,0,0,0,0,{"$f":"AA150*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA151*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA152*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O153/$S$25*$S$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA153*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA154*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA156*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-4.1676374925044595,0,null,null,0,0,0,0,{"$f":"AA157*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA158*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O161:O176)","v":0},0,0,0,-5.4344631247068076,0,null,null,0,0,0,0,{"$f":"SUM(AA161:AA176)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI161:AI176)","v":0},0,0,0,0]
["AA2 Asset Adjustment(ICB), Redundant Assets(ICB) & Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":179},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$160","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$160","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":180},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O123+O161","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O124+O162","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O125+O163","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O126+O164","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O127+O165","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O128+O166","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O129+O167","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O130+O168","v":0},0,0,0,-1.2668256322023477,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O131+O169","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O132+O170","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O133+O171","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O134+O172","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O135+O173","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O136+O174","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O137+O175","v":0},0,0,0,-4.1676374925044595,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O138+O176","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O180:O195)","v":0},0,0,0,-5.4344631247068076,0,null,null,0,0,0,0,{"$f":"SUM(AA180:AA195)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI180:AI195)","v":0},0,0,0,0]
["Asset Correction (Data entry)"]
[{"$f":"ROW()","v":198},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 31/12/2004]",null,null,null,null,"Actual 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Actual [m$ 31/12/2019]",null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.59112411707750434,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-4.2088796634626252E-2,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-5.3844028373098389,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O199:O214)","v":-6.0176157510219692},{"$f":"SUM(P199:P214)","v":0},0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA199:AA214)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI199:AI214)","v":0},0,0,0,0]
["Asset Correction made 2004 [m$ Real]"]
[{"$f":"ROW()","v":217},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$34&\"]\"","v":"Actual 2 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O199*$N$34","v":0},{"$f":"P199*$N$34","v":0},{"$f":"Q199*$N$34","v":0},{"$f":"R199*$N$34","v":0},{"$f":"S199*$N$34","v":0}]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":220},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O201*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.84291982426564327,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-6.0016974503105884E-2,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-7.6779474264041339,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O209*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O210*$N$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O211*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O212*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O218:O233)","v":-8.5808842251728823},{"$f":"SUM(P218:P233)","v":0},0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA218:AA233)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI218:AI233)","v":0},0,0,0,0]
["Asset Correction made 2004 by year of Capex [m$ Real]"]
[{"$f":"ROW()","v":236},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$34&\"]\"","v":"Actual 2 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":237},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Low Pressure Mains",null,null,null,null,null,-0.17461015264713076,-0.26087766529867429,-0.20061136721147543,-0.13648687955034625,-7.0333759558016642E-2]
[{"$f":"ROW()","v":242},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Secondary Gate Stations",null,null,null,null,null,-2.8284011792912359E-2,-3.1732938767714297E-2,-1.2167885010812521E-8,-7.9140715290628223E-9,-3.8605226992757991E-9]
[{"$f":"ROW()","v":244},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Equipment & Vehicles",null,null,null,null,null,-3.1927374137996378,-2.8108227139012412,-0.98848862764656986,-0.45452951319987717,-0.23136915785680875]
[{"$f":"ROW()","v":247},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J237:J252)","v":-3.3956315782396809},-3.1034333179676299,-1.1891000070259303,-0.59101640066429495,-0.30170292127534809,null,{"$f":"SUM(P237:P252)","v":0},0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Redundant Asset   (Vines)"]
[{"$f":"ROW()","v":255},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,null,null,null,null,"Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":256},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":272},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W256:W271)","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI256:AI271)","v":0},0,0,0,0]
["Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":274},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,null,null,null,null,"Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":275},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T275:T290)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH275:AH290)","v":0},0,0,0,0,0]
["Redundant Assets & Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":293},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":294},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T256+T275)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T257+T276)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T258+T277)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T259+T278)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T260+T279)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T261+T280)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T262+T281)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T263+T282)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T264+T283)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T265+T284)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T266+T285)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T267+T286)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T268+T287)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T269+T288)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T270+T289)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T271+T290)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T294:T309)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH294:AH309)","v":0},0,0,0,0,0]
["Redundant Asset   (West Net)",null,null,null,"Redundant Asset   (West Net)"]
[{"$f":"ROW()","v":312},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,null,null,null,null,"Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":313},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T313:T328)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH313:AH328)","v":0},0,0,0,0,0]
["Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":331},null,"Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,null,null,null,null,"Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":332},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T332:T347)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH332:AH347)","v":0},0,0,0,0,0]
["Redundant Assets & Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":350},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":351},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T313+T332)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T314+T333)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T315+T334)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T316+T335)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T317+T336)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T318+T337)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T319+T338)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T320+T339)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T321+T340)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T322+T341)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T323+T342)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T324+T343)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T325+T344)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T326+T345)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T327+T346)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T328+T347)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T351:T366)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH351:AH366)","v":0},0,0,0,0,0]
["ICB Depreciation"]
[{"$f":"ROW()","v":369},null,"ICB Depreciation",null,null,null,null,null,null,"Actual / Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Actual / Approved 2 [m$ 31/12/2004]",null,null,null,null,"Actual / Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved 4 [m$ 30/06/2014]"]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,-1.6376807234008968,-1.637680723400897,-1.6376807234008968,-1.6376807234008968,-1.6376807234008965,-1.6776801272600417,-1.6776801272600419,-1.6776801272600419,-1.6776801272600421,-1.6776801272600421,-0.97053509068456334,null,null,-1.9410701813691267,-1.9410701813691267,-1.9410701813691267,-1.9410701813691267,-1.0895328282780705,0,0,-2.179065656556141,-2.179065656556141,-2.179065656556141,-2.1790656565561415,-2.1790656565561415]
[{"$f":"ROW()","v":371},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Medium Pressure Mains",null,null,null,null,null,-4.0503795673489726,-4.0503795673489726,-4.0503795673489726,-4.0503795673489718,-4.0503795673489726,-4.1931788697742096,-4.1931788697742087,-4.1931788697742087,-4.1931788697742087,-4.1931788697742087,-2.4257468205690396,null,null,-4.8514936411380791,-4.8514936411380782,-4.8514936411380782,-4.8514936411380782,-2.72316871328881,0,0,-5.446337426577621,-5.446337426577621,-5.4463374265776201,-5.4463374265776201,-5.4463374265776201]
[{"$f":"ROW()","v":373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,-2.8731381929864486,-2.8731381929864486,-2.8731381929864481,-2.8731381929864481,-2.8731381929864481,-2.8328472654933998,-2.8328472654933998,-2.8328472654933998,-2.8328472654933998,-2.8328472654933998,-1.6387973088775813,null,null,-3.2775946177551627,-3.2775946177551627,-3.2775946177551631,-3.2775946177551631,-1.8397309732062019,0,0,-3.6794619464124039,-3.6794619464124039,-3.6794619464124039,-3.6794619464124039,-3.6794619464124039]
[{"$f":"ROW()","v":374},null,null,"Low Pressure Mains",null,null,null,null,null,-1.0333199600620901,-1.0333199600620904,-1.0333199600620901,-1.0333199600620901,-1.0333199600620901,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-0.57957876711129641,null,null,-1.1591575342225928,-1.1591575342225928,-1.1591575342225928,-1.1591575342225928,-0.65064117660628085,0,0,-1.3012823532125617,-1.3012823532125617,-1.3012823532125617,-1.3012823532125619,-1.3012823532125621]
[{"$f":"ROW()","v":375},null,null,"Regulators",null,null,null,null,null,-0.38694822664869594,-0.38694822664869594,-0.38694822664869594,-0.38694822664869588,-0.38694822664869588,-0.43341011661791584,-0.4334101166179159,-0.4334101166179159,-0.4334101166179159,-0.4334101166179159,-0.25072701285575671,null,null,-0.50145402571151343,-0.50145402571151343,-0.50145402571151343,-0.50145402571151343,-0.28146876301995588,0,0,-0.56293752603991176,-0.56293752603991176,-0.56293752603991176,-0.56293752603991176,-0.56293752603991176]
[{"$f":"ROW()","v":376},null,null,"Secondary Gate Stations",null,null,null,null,null,-9.8210565919146786E-2,-9.8210565919146772E-2,-9.8210565919146772E-2,-9.8210565919146772E-2,-9.8210565919146758E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-5.4652566421694922E-2,null,null,-0.10930513284338984,-0.10930513284338984,-0.10930513284338984,-0.10930513284338984,-6.1353541811748437E-2,0,0,-0.12270708362349689,-0.12270708362349689,-0.12270708362349689,-0.12270708362349687,-0.12270708362349687]
[{"$f":"ROW()","v":377},null,null,"Buildings",null,null,null,null,null,-9.0398241803276255E-2,-9.0398241803276241E-2,-9.0398241803276241E-2,-9.0398241803276241E-2,-9.0398241803276241E-2,-8.8980907979628418E-2,-8.8980907979628418E-2,-8.8980907979628418E-2,-8.8980907979628418E-2,-8.8980907979628418E-2,-1.1941556084732737E-2,null,null,-2.3883112169465471E-2,-2.3883112169465471E-2,-2.3883112169465471E-2,-2.3883112169465471E-2,-1.3405715568576724E-2,0,0,-2.6811431137153448E-2,-2.6811431137153448E-2,-2.6811431137153448E-2,-2.6811431137153445E-2,-2.6811431137153445E-2]
[{"$f":"ROW()","v":378},null,null,"Meter and Services Pipes",null,null,null,null,null,-5.3208394722813939,-5.3208394722813939,-5.3208394722813921,-5.3208394722813921,-5.3208394722813921,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Equipment & Vehicles",null,null,null,null,null,-3.0577483528943414,-3.0577483528943419,-3.0577483528943414,-3.0577483528943401,-3.0577483528943401,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J370:J385)","v":-18.548663303345265},-18.548663303345265,-18.548663303345261,-18.548663303345258,-18.548663303345258,-17.466529393167264,-17.466529393167264,-17.466529393167264,-17.466529393167264,-17.466529393167264,{"$f":"SUM(T370:T385)","v":-5.9319791226046661},null,null,-11.863958245209332,-11.863958245209332,-11.863958245209332,-11.863958245209332,-6.6593017117796451,null,null,-13.31860342355929,-13.31860342355929,-13.31860342355929,-13.31860342355929,-13.31860342355929,{"$f":"SUM(AI370:AI385)","v":0},0,0,0,0]
[{"$f":"ROW()","v":387},null,"ICB Depreciation",null,null,null,null,null,null,{"$f":"\"Actual / Approved 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual / Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual / Approved 2 [m$ \"&$G$34&\"]\"","v":"Actual / Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual / Approved 3 [m$ \"&$G$34&\"]\"","v":"Actual / Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$34&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J370*$N$34","v":-2.335268529386227},-2.3352685293862274,-2.335268529386227,-2.335268529386227,-2.3352685293862265,-2.3923061116766822,-2.3923061116766826,-2.3923061116766826,-2.3923061116766831,-2.3923061116766831,{"$f":"T370*$S$34","v":-1.1961530558383413},null,null,-2.3923061116766826,-2.3923061116766826,-2.3923061116766826,-2.3923061116766826,{"$f":"AA370*$Z$34","v":-1.1961530558383413},null,null,-2.3923061116766826,-2.3923061116766826,-2.3923061116766826,-2.3923061116766835,-2.3923061116766835,{"$f":"AI370*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA371*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI371*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J372*$N$34","v":-5.7756825250141297},-5.7756825250141297,-5.7756825250141297,-5.7756825250141279,-5.7756825250141297,-5.9793087338391624,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-2.9896543669195821,null,null,-5.9793087338391642,-5.9793087338391633,-5.9793087338391633,-5.9793087338391633,{"$f":"AA372*$Z$34","v":-2.9896543669195799},null,null,-5.9793087338391606,-5.9793087338391606,-5.9793087338391597,-5.9793087338391597,-5.9793087338391597,{"$f":"AI372*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J373*$N$34","v":-4.0969824623235782},-4.0969824623235782,-4.0969824623235782,-4.0969824623235782,-4.0969824623235782,-4.0395291787562506,-4.0395291787562506,-4.0395291787562506,-4.0395291787562506,-4.0395291787562506,-2.0197645893781258,null,null,-4.0395291787562515,-4.0395291787562515,-4.0395291787562524,-4.0395291787562524,{"$f":"AA373*$Z$34","v":-2.0197645893781249},null,null,-4.0395291787562497,-4.0395291787562497,-4.0395291787562497,-4.0395291787562497,-4.0395291787562497,{"$f":"AI373*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J374*$N$34","v":-1.4734737663080626},-1.473473766308063,-1.4734737663080626,-1.4734737663080626,-1.4734737663080626,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-0.71431205325116454,null,null,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,{"$f":"AA374*$Z$34","v":-0.71431205325116431},null,null,-1.4286241065023286,-1.4286241065023286,-1.4286241065023286,-1.4286241065023288,-1.4286241065023293,{"$f":"AI374*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Regulators",null,null,null,null,null,{"$f":"J375*$N$34","v":-0.55177300635131465},-0.55177300635131465,-0.55177300635131465,-0.55177300635131454,-0.55177300635131454,-0.61802584056408216,-0.61802584056408227,-0.61802584056408227,-0.61802584056408227,-0.61802584056408227,-0.30901292028204108,null,null,-0.61802584056408216,-0.61802584056408216,-0.61802584056408216,-0.61802584056408216,{"$f":"AA375*$Z$34","v":-0.30901292028204108},null,null,-0.61802584056408216,-0.61802584056408216,-0.61802584056408216,-0.61802584056408216,-0.61802584056408216,{"$f":"AI375*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J376*$N$34","v":-0.14004441804011616},-0.14004441804011614,-0.14004441804011614,-0.14004441804011614,-0.14004441804011611,-0.13471503495789694,-0.13471503495789694,-0.13471503495789694,-0.13471503495789694,-0.13471503495789694,-6.7357517478948456E-2,null,null,-0.13471503495789691,-0.13471503495789691,-0.13471503495789691,-0.13471503495789691,{"$f":"AA376*$Z$34","v":-6.7357517478948511E-2},null,null,-0.13471503495789705,-0.13471503495789705,-0.13471503495789705,-0.13471503495789702,-0.13471503495789702,{"$f":"AI376*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Buildings",null,null,null,null,null,{"$f":"J377*$N$34","v":-0.12890435002290745},-0.12890435002290743,-0.12890435002290743,-0.12890435002290743,-0.12890435002290743,-0.1268832875369755,-0.1268832875369755,-0.1268832875369755,-0.1268832875369755,-0.1268832875369755,-1.471758099147439E-2,null,null,-2.9435161982948776E-2,-2.9435161982948776E-2,-2.9435161982948776E-2,-2.9435161982948776E-2,{"$f":"AA377*$Z$34","v":-1.4717580991474405E-2},null,null,-2.9435161982948811E-2,-2.9435161982948811E-2,-2.9435161982948811E-2,-2.9435161982948804E-2,-2.9435161982948804E-2,{"$f":"AI377*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J378*$N$34","v":-7.5873085589791307},-7.5873085589791307,-7.587308558979128,-7.587308558979128,-7.587308558979128,-10.187194091795133,-10.187194091795133,-10.187194091795133,-10.187194091795133,-10.187194091795133,0,null,null,0,0,0,0,{"$f":"AA378*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI378*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J379*$N$34","v":-4.3602293153136937},-4.3602293153136946,-4.3602293153136937,-4.360229315313692,-4.360229315313692,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA379*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI379*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T380*$S$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI380*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Information Technology",null,null,null,null,null,{"$f":"J381*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA381*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI381*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,{"$f":"J383*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA383*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI383*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Land",null,null,null,null,null,{"$f":"J384*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA384*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI384*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J385*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI385*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J388:J403)","v":-26.449666931739159},-26.449666931739159,-26.449666931739159,-26.449666931739156,-26.449666931739156,-24.906586385628511,-24.906586385628511,-24.906586385628511,-24.906586385628511,-24.906586385628511,-7.310972084139677,null,null,-14.621944168279354,-14.621944168279354,-14.621944168279356,-14.621944168279356,{"$f":"SUM(AA388:AA403)","v":-7.3109720841396753},null,null,-14.621944168279351,-14.621944168279351,-14.621944168279351,-14.621944168279352,-14.621944168279352,{"$f":"SUM(AI388:AI403)","v":0},0,0,0,0]
["Approved CAPEX"]
[{"$f":"ROW()","v":406},null,"CAPEX",null,null,null,null,null,null,"Approved 1 [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved 4 [m$ 30/06/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 30/06/2019] per corporate model"]
[{"$f":"ROW()","v":407},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.0290373602214755,1.7494031381448543,0,0,0,0.65650455825170007,0.82944090587402686,0.82944090587402686,0.74443631418865952,3.3177636234961074,9.577067205204326,null,null,4.16759412186068,7.0084045938967066,10.662729022362477,10.289208330585197,0.58055525526680207,null,null,5.4852193311881106,15.294605342097755,1.7691825060024662,1.0655084040549994,2.1492990042300364]
[{"$f":"ROW()","v":408},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1867021346335822,null,null,1.1493709463783139,0,0,6.9758995098926621E-2,0.74742140093881193]
[{"$f":"ROW()","v":409},null,null,"Medium Pressure Mains",null,null,null,null,null,4.6688840921821253,3.5989666285383115,4.2769515558128219,6.9427492517783982,9.0946398747960426,5.5667354674881668,5.1971421978038501,4.3816090555894869,4.9588113929880464,4.3450352486734882,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.1514745225545169,1.2707916202062959,8.4292367440583493E-2,0,3.5389100815966607E-2,1.7570959475425918,1.8475109857091712,1.803321370296822,2.0609319518206202,2.0609319518206202,5.4260750315868558,null,null,11.543635517708417,12.113575608689253,12.057683138922213,12.664910737465959,12.48869748139891,null,null,27.522579332127542,26.992968452918891,25.379577652461617,25.461513336995637,24.895035869469055]
[{"$f":"ROW()","v":411},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Regulators",null,null,null,null,null,1.7063301116225671E-2,0.13914843108641567,0,0,2.6905225370601636E-3,7.5369970396337485E-2,7.3981943863232244E-2,6.935804551609609E-2,8.5464970893387643E-2,8.5464970893387629E-2,0.6681286418976522,null,null,0.26101493202145581,0.2292088605955061,0.26687828426430221,0.20268155746363245,1.3982524085038452,null,null,2.6590074328353772,1.4617615774362909,1.4324238768563728,1.4371604087996221,1.877076797394637]
[{"$f":"ROW()","v":413},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,7.6222239089434743E-3,7.4818517027286134E-3,7.0142332553717861E-3,8.6431391852104661E-3,8.6431391852104661E-3,2.0058414526249675,null,null,0.42396168506926873,0,0,0,7.6928460760896733E-3,null,null,9.3468808057191669E-5,0.5484656788758141,7.9512076995208876,3.935315802694094,5.8469260527918356]
[{"$f":"ROW()","v":414},null,null,"Buildings",null,null,null,null,null,0,5.1613205088856584E-2,0,0,0,1.2897789668555744E-2,1.2660261722289817E-2,1.1868990768930878E-2,1.4625310489251803E-2,1.4625310489251801E-2,0.45362944205239125,null,null,2.0569073512636993,6.6905266457138071,0,0,0.1920397554222899,null,null,12.02359018457771,0.623142660907129,0.42044790228942186,1.9247488552986941E-2,1.9247488552986938E-2]
[{"$f":"ROW()","v":415},null,null,"Meter and Services Pipes",null,null,null,null,null,10.628366228683991,9.3006155581645462,18.22112944732671,17.556306372663595,15.961757488502103,19.709623598456638,18.973686319196315,14.814952533727467,17.391588278790103,17.42099137540913,9.1150396508616041,null,null,21.524495837885034,24.440341682814335,24.321161033344396,25.139783791695798,16.436818291785269,null,null,30.957080576256189,30.644977397460263,31.422990885832913,32.014656831211958,31.943865657385306]
[{"$f":"ROW()","v":416},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0.35581613455520894,0.34926336250193013,0.32743427556183291,0.40347389581350246,0.40347389581350235,0,null,null,0.6489981921613418,0,0,0.63712527471624547,0.1166507623740141,null,null,1.5950077587484515,1.3906749683864519,1.2295815454102244,0.96908096932989241,0.96908096932989218]
[{"$f":"ROW()","v":417},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6500013416681922,null,null,2.5293690102585931,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068]
[{"$f":"ROW()","v":418},null,null,"Information Technology",null,null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,3.2963193496013563,2.852391291039527,2.3940864764516117,3.4563069539173275,2.2265312930190757,3.0610391857514223,null,null,4.581202820007058,3.4564792069231824,5.0027997328340348,1.6168182986634163,4.8151582845254755,null,null,7.3738079768564155,6.7764137849630375,5.1929077372148988,4.1854956647709862,2.6689019730117609]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,9.4504980287580254E-2,9.2764560071677188E-2,8.6966741393363425E-2,0.1071629104679952,0.1071629104679952,0,null,null,0,0,0,0,0,null,null,4.8499999999999996,0.55000000000000004,0.35000000000000003,0,0]
[{"$f":"ROW()","v":422},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"Tax_CoRE!AA115","v":0},null,null,{"$f":"Tax_CoRE!AD115","v":0},{"$f":"Tax_CoRE!AE115","v":0},{"$f":"Tax_CoRE!AF115","v":0},0.32,0.74]
[{"$f":"ROW()","v":423},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J407:J422)","v":22.325916384654775},16.983843145228171,24.756257811313766,27.984965549306843,33.084583955996344,31.532490020157077,30.236323679484748,24.72605262843501,29.231445118554102,29.99062371926777,30.306820609979219,null,null,45.207810457976954,53.938536598632787,52.311251211727424,50.550527990590247,38.872568561654468,null,null,96.145126018034759,85.045909651382075,76.476596120059611,73.849140390060583,76.122660804810721]
[{"$f":"ROW()","v":424},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Approved 1 [m$ \"&$G$34&\"]\"","v":"Approved 1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$34&\"]\"","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 3 [m$  \"&$G$34&\"]\"","v":"Approved 3 [m$  31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$34&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J407*$N$34","v":1.4673669467742936},2.4945803143089909,0,0,0,0.93614977106163488,1.1827502252397568,1.1827502252397568,1.0615370089029785,4.7310009009590273,{"$f":"T407*$S$34","v":11.80342505225043},null,null,5.1364247333307169,8.6376316034364198,13.14146806858769,12.681115917308848,{"$f":"AA407*$Z$34","v":0.63736761724554525},null,null,6.0219955697100502,16.791314995717119,1.942312343387679,1.1697776335441827,2.3596265345057779]
[{"$f":"ROW()","v":426},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA408*$Z$34","v":1.3028312207491954},null,null,1.2618468522651474,0,0,7.6585517199759659E-2,0.82056306109186794]
[{"$f":"ROW()","v":427},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J409*$N$34","v":6.6576457376764715},5.1319853655500189,6.0987653010031604,9.9000883404359126,12.968600034326242,7.9379466112583321,7.4109210933818179,6.2480027940629501,7.0710707061135096,6.1958499787611894,0,null,null,0,0,0,0,{"$f":"AA409*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":428},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J410*$N$34","v":3.0679183509372621},1.8120990469453262,0.12019761247642656,0,5.0463470832814231E-2,2.5055499590220314,2.6344782600007441,2.5714656002535867,2.9388081935156705,2.9388081935156705,6.6874616822589594,null,null,14.227156784461597,14.929589481656141,14.860703823474488,15.609092165698323,{"$f":"AA410*$Z$34","v":13.710824738915832},null,null,30.21590219058125,29.634464298001316,27.863189228411674,27.953143029613305,27.331230833616075]
[{"$f":"ROW()","v":429},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J411*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA411*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":430},null,null,"Regulators",null,null,null,null,null,{"$f":"J412*$N$34","v":2.4331598665589368E-2},0.19842020937681187,0,0,3.8365796938448276E-3,0.1074746239681129,0.10549535252991557,9.8901854701642769E-2,0.12186969904473918,0.12186969904473917,0.82344690508335561,null,null,0.32169244734539421,0.28249249476714439,0.32891883902360791,0.24979845308962037,{"$f":"AA412*$Z$34","v":1.5350835219058989},null,null,2.9192143492450624,1.604807613296847,1.5725989645171674,1.5777990071509884,2.0607650260482138]
[{"$f":"ROW()","v":431},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J413*$N$34","v":0},0,0,0,0,1.0868992572329143E-2,1.0668827307580019E-2,1.0002021728037559E-2,1.2324777745696134E-2,1.2324777745696134E-2,2.472134605037557,null,null,0.52251904132212357,0,0,0,{"$f":"AA413*$Z$34","v":8.445657719695774E-3},null,null,1.0261554079088551E-4,0.6021377977629131,8.7293022665673146,4.3204205517340082,6.4190984280492041]
[{"$f":"ROW()","v":432},null,null,"Buildings",null,null,null,null,null,{"$f":"J414*$N$34","v":0},7.3598407688687487E-2,0,0,0,1.8391742591359703E-2,1.8053037048918769E-2,1.6924715680050689E-2,2.0855119578574454E-2,2.0855119578574451E-2,0.55908359062677626,null,null,2.5350716706749936,8.2458573309220657,0,0,{"$f":"AA414*$Z$34","v":0.21083250942870485},null,null,13.200202663154569,0.684122569528546,0.46159237252092888,2.1131022078751824E-2,2.1131022078751817E-2]
[{"$f":"ROW()","v":433},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J415*$N$34","v":15.155633706852431},13.262313286437069,25.9826164894037,25.034604839949544,22.760840622943057,28.105150813487743,27.055733095307733,21.12554170175412,24.799723293536488,24.841650956981365,11.233991060308162,null,null,26.528243768811677,30.121929305009662,29.975043015756881,30.983969043655748,{"$f":"AA415*$Z$34","v":18.045303379294442},null,null,33.986499139860669,33.643853960785506,34.498002810133329,35.147568394787747,35.069849691228384]
[{"$f":"ROW()","v":434},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J416*$N$34","v":0},0,0,0,0,0.50737986312074801,0.49803586698181468,0.46690844450682589,0.57533796292446104,0.57533796292446082,0,null,null,0.79986924557234396,0,0,0.78523625948046427,{"$f":"AA416*$Z$34","v":0.1280660501988452},null,null,1.7510930879687976,1.5267645636178986,1.3499067534011935,1.0639139388307532,1.063913938830753]
[{"$f":"ROW()","v":435},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T417*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA417*$Z$34","v":1.8114682694719644},null,null,2.7768896837603556,0.83755614280964241,1.45825966076026,4.799182098298088,4.6832516301469607]
[{"$f":"ROW()","v":436},null,null,"Information Technology",null,null,null,null,null,{"$f":"J418*$N$34","v":5.0811618208133096},0.95577218951085319,0.53861074783051721,0.49675509460069783,1.4071195452155805,4.7004222068055324,4.0673981932370529,3.4138734890134006,4.9285582605017106,3.174946364077246,3.7726316247822287,null,null,5.6461840536868158,4.2599986393965539,6.1657885898342899,1.9926761713659218,{"$f":"AA418*$Z$34","v":5.2863632438530539},null,null,8.0953989781305129,7.4395445884076477,5.7010787535177103,4.5950826810114149,2.9300771559094576]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":438},null,null,"FRC",null,null,null,null,null,{"$f":"J420*$N$34","v":1.7342311637542996E-4},6.3920694246831855E-3,2.5612632681652978,4.4740158423050698,9.9864598535777063,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA420*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,null,"Land",null,null,null,null,null,{"$f":"J421*$N$34","v":0.38165020689842433},0.28313382373398432,0,0,0,0.13476039815474269,0.13227862713550168,0.12401116492196534,0.15281011051632312,0.15281011051632312,0,null,null,0,0,0,0,{"$f":"AA421*$Z$34","v":0},null,null,5.3246145230745974,0.60382226550330498,0.38425053259301223,0,0]
[{"$f":"ROW()","v":440},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J422*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA422*$Z$34","v":0},null,null,0,0,0,0.35131477265646832,0.81241541176808296]
[{"$f":"ROW()","v":441},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J425:J440)","v":31.835881791734156},24.218294712976423,35.301453418879099,39.905464117291231,47.177320106589242,44.96409498204256,43.115812578170832,35.258382011862338,41.682895132380146,42.765454064104283,{"$f":"SUM(T425:T440)","v":37.352174520347468},null,null,55.717161745205665,66.477498855187989,64.471922336676954,62.30188801059893,42.676586208783185,null,null,105.55375965329181,93.368388795430747,83.960493685810263,81.075918646905464,83.571922733273524]
["Capex from Cost Pass Through"]
[{"$f":"ROW()","v":443},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved [m$ OD]"]
[{"$f":"ROW()","v":444},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":445},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":446},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":447},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":448},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":449},null,null,"Regulators"]
[{"$f":"ROW()","v":450},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":451},null,null,"Buildings"]
[{"$f":"ROW()","v":452},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":453},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":454},null,null,"Vehicle"]
[{"$f":"ROW()","v":455},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":457},null,null,"FRC"]
[{"$f":"ROW()","v":458},null,null,"Land"]
[{"$f":"ROW()","v":459},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":460},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA444:AA459)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI444:AI459)","v":0},0,0,0,0]
[{"$f":"ROW()","v":461},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/06/2019]",null,null,null,null,null,null,null,"Approved 5 [m$ 30/06/2019]"]
[{"$f":"ROW()","v":462},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA444*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA445*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA446*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA447*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA448*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA449*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA450*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA451*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA452*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA453*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA454*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA455*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA457*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA458*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":478},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA462:AA477)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI462:AI477)","v":0},0,0,0,0]
[]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":481},null,"FD - CAPEX",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Post DD2 - Actual 2 [m$ OD]",null,null,null,null,"Post DD3 - Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,"Forecast [m$ OD]",null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":482},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.3638219886880445,1.8747685196448776,0,0,0,0.46164500000000003,1.4195660000000001,1.5187996237516901,3.2418079689817438,10.367466490819968,8.0041545077676357,null,null,3.3676857004150254,2.7578211230512757,20.075667459256032,4.7480000000000002,0.71261714000000009,null,null,0.54868340000000004,2.5311419300000004,6.9097283100000002,5.2315015240946661,2.7841052987832855,17.967764266412924,5.9092115158363248,8.5289487459145992,19.162636612217145,12.986336889106521]
[{"$f":"ROW()","v":483},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,1.1171196746557033,null,null,1.4486808572480632,0.76879022413220521,0.47332713000000004,0.12416426999999999,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Medium Pressure Mains",null,null,null,null,null,5.6234577303884228,3.9059453471196455,4.4632616487455197,7.0172268907563016,9.1199999999999992,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.15744536435805,1.2758079510514875,8.4531740607495007E-2,0,3.5487990434485445E-2,7.0107348509999996,8.1942672999999928,12.43407671443026,11.372097809667231,8.6230471933959656,4.6628688106693099,null,null,9.6934646070705082,10.682714689171014,22.052202089397014,16.87749797,13.00627364,null,null,33.180503055089403,33.025841563018766,33.05575081909754,33.643761775345354,32.212454095541815,32.909782322407395,37.129776072572035,37.807146946501064,38.167745351385847,40.307834936514617]
[{"$f":"ROW()","v":486},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Regulators",null,null,null,null,null,0.18269629029353499,0.16784059889155428,1.4980308462087725E-2,0,6.2890109630733713E-3,9.9750000000000005E-2,0.73165236,0.6170666760655118,0.18119296158620002,0.72645847183105106,0.24880704671948767,null,null,0.22851549246955394,0.43642174045674492,1.2022835869308026,0.66340935999999984,1.4414395500000001,null,null,2.6876357500000001,4.2886116200000002,5.1104069600000006,2.0754316555981691,0.2355726505953431,1.417432692357667,0.57592950631795825,1.3196715112929174,0.4393375709835724,0.218639294067173]
[{"$f":"ROW()","v":488},null,null,"Secondary Gate Stations",null,null,null,null,null,2.4437083415058822E-2,1.316396854051406E-2,0,0,0,0,0,0,1.23033631628E-2,1.6574945431679016,1.685651068716699,null,null,0.17932409334793159,0.23227413662935997,3.9022498108794903E-3,6.0650000000000005E-4,7.9952800000000004E-3,null,null,2.3026329999999998E-2,0,0.20520296000000005,2.0376157105844857,5.4607116938259699,1.401943187731046,7.7329820080810858,7.7221576186755527,7.4092282839887988E-2,7.7324985911522523E-2]
[{"$f":"ROW()","v":489},null,null,"Buildings",null,null,null,null,null,0,6.3625847945817965E-2,0,0,0,0,0,3.9453480900000004E-2,0.11438888348119998,0.15046118807683451,0.10582859412606954,null,null,1.0991493756209922,0.74024732445122077,4.3068220565307636,9.5596913996734987,0.19471391913466127,null,null,0.42433957,0.65483035562653735,1.3897234599999999,10.231241907142856,4.1245200000000004,0.72599699200000023,0.30569334938491005,0.25287723566310788,0,0]
[{"$f":"ROW()","v":490},null,null,"Meter and Services Pipes",null,null,null,null,null,13.61233815689261,10.787333825701625,19.281290322580645,18.240686274509802,16.29,16.516205743799993,20.081629629999998,18.3162034282437,17.304209460663788,19.025756157232873,8.6292181532674821,null,null,19.510816827534729,17.6194127269296,20.294685702036663,30.096388690000005,17.079769320000004,null,null,30.804211727322432,31.941630760867127,30.309128583830677,32.372591221756103,36.124777444633118,35.370357006029515,35.784779299336741,36.964016535746048,38.208268501841424,40.121898802642015]
[{"$f":"ROW()","v":491},null,null,"Equipment & Vehicles",null,null,null,null,null,1.228254359266409,0.26327937081028124,5.3501101650313306E-3,0.1804033970276008,7.7982762913079914E-2,0,0,0,0,0,3.6087352708785856E-15,null,null,0.6868972268388005,1.1409417693198476,3.9822222006685863,5.1096908558681582,0.37228221552655355,null,null,1.1559729888066566,1.0182759650447355,1.0163246574372213,2.802271649340363,0.6010741980620069,0.912223503017765,0.92990042958162977,1.0397952964178283,1.0618490815384045,1.0823883542608776]
[{"$f":"ROW()","v":492},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,1.4170479298747354,null,null,1.2545469059237504,2.0496487623415423,1.9871543237423406,3.201468973883201,3.5800866592964575,3.621344965007939,4.8828076263287867,1.9842264168495189,3.2156427320710925,3.4853004173518705]
[{"$f":"ROW()","v":493},null,null,"Information Technology",null,null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,0.37043155239999997,1.0571946E-3,0,2.5485882842000001,1.882975681911119,1.7087311042090618,null,null,4.043324311658858,3.0939233638434471,5.0533368029508443,3.2356692511648499,4.8749155414540528,null,null,3.1265274857029177,9.3478268915305041,8.2508126747766433,4.5206616394468009,2.7573441750783934,7.6246924073991353,9.1768045492738999,6.8758524261355669,6.004353419536578,8.8953434585505367]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,3.3013194299610071,3.5298656088801441,3.5028256794113939,3.5610151257632161,3.7564280355244546]
[{"$f":"ROW()","v":495},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.82,2.2513430800000003,0.40910358000000002,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.3016647461605233,0.75938461817587766,0,0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J482:J497)","v":28.023541853198573},{"$f":"SUM(K482:K497)","v":19.22506999370469},{"$f":"SUM(L482:L497)","v":26.023298571294433},{"$f":"SUM(M482:M497)","v":28.924226487158553},{"$f":"SUM(N482:N497)","v":33.51986673365581},{"$f":"SUM(O482:O497)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,null,null,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"SUM(AA482:AA497)","v":40.224174210645707},null,null,75.474128070093215,87.877941152561419,89.116663458884432,96.542375073352517,88.640030833992256,{"$f":"SUM(AI482:AI497)","v":105.25285677232441},105.95774996559351,105.99751841260759,109.89494067817716,110.93149517392958]
[{"$f":"ROW()","v":499},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual 2 [m$ \"&$G$34&\"]\"","v":"Modelled Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"},null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":500},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J482*$N$34","v":1.9447567064563185},{"$f":"K482*$N$34","v":2.6733464351457417},{"$f":"L482*$N$34","v":0},{"$f":"M482*$N$34","v":0},{"$f":"N482*$N$34","v":0},{"$f":"O482*O$34","v":0.64036616723408957},1.9070865794380518,1.9817750809517809,4.0796641461351957,12.777566564387545,9.7158277656829561,null,null,{"$f":"W482*W$34","v":3.9457123753875107},3.1935577553019519,22.704883219201548,5.2126329392903488,{"$f":"AA482*AA$34","v":0.77721549986363947},0,0,0.58848437033939516,2.6752612990041413,7.1663456694246337,5.3277611521380077,2.7841052987832855,17.643130662227929,5.6976104676277055,8.0749591247541712,17.814830779935274,11.854813112280508]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T483*T$34","v":0},null,null,0,0,0,0,{"$f":"AA483*AA$34","v":1.218385971385755},0,0,1.5537667844523118,0.81256396936761588,0.49090581801713284,0.12644889256799999,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J484*$N$34","v":8.0188303351574941},5.5697249874743662,6.3644361918647405,10.00629053477261,13.004762578980921,{"$f":"O484*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA484*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,3.0764325373464287,1.8192521381360427,0.12053894923119224,0,5.060448355324882E-2,{"$f":"O485*O$34","v":9.724869555674438},11.008418908425579,16.224354419072039,14.311254751778071,10.627626296070895,5.6600144605495819,null,null,11.35724252883379,12.370587076196625,24.940275295063408,18.529107382314233,{"$f":"AA485*AA$34","v":14.185285339159645},0,0,35.587385089322304,34.906282715085254,34.283393804237647,34.262806992011704,32.212454095541815,32.315182956016685,35.800207903341324,35.794700532443258,35.483213424456238,36.79573802939499]
[{"$f":"ROW()","v":504},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O486*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA486*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Regulators",null,null,null,null,null,0.26051774992631571,0.23933411619502545,2.1361332775147995E-2,0,8.9678831613352362E-3,{"$f":"O487*O$34","v":0.13836719813189882},0.98292322905041263,0.80516701662832846,0.22802289216022187,0.89533653070436514,0.30201396168312844,null,null,0.26773769490833799,0.50537651705124742,1.3597410144906947,0.72832971402054081,{"$f":"AA487*AA$34","v":1.5721052687232158},0,0,2.8825942830426401,4.5327986382199654,5.3002001155083782,2.1136195980611752,0.2355726505953431,1.3918231464627524,0.5553062324844602,1.2494263747214189,0.40843672197750769,0.19958884420605885]
[{"$f":"ROW()","v":506},null,null,"Secondary Gate Stations",null,null,null,null,null,3.4846323238551788E-2,1.8771303230982386E-2,0,0,0,{"$f":"O488*O$34","v":0},0,0,1.5483208768815988E-2,2.0428083248872841,2.0461243521470385,null,null,0.21010312638168127,0.26897352558096493,4.413309118014924E-3,6.658512800504626E-4,{"$f":"AA488*AA$34","v":8.7200478250491677E-3},0,0,2.4696638008872007E-2,0,0.21282390244213767,2.0751078396592399,5.4607116938259699,1.3766134993431323,7.4560741508647466,7.3111128913259007,6.8880995220155533E-2,7.0587515534096951E-2]
[{"$f":"ROW()","v":507},null,null,"Buildings",null,null,null,null,null,0,9.0727965616414885E-2,0,0,0,{"$f":"O489*O$34","v":0},0,5.1480079453331537E-2,0.14395307529621171,0.1854385396577764,0.12845983822718932,null,null,1.2878064283887098,0.857206641896753,4.8708662881506113,10.495190033569658,{"$f":"AA489*AA$34","v":0.21236463101442382},0,0,0.4551207575471386,0.69211539940029909,1.4413357881026176,10.419496758234285,4.1245200000000004,0.71288000000000018,0.29474687488710288,0.23941676780957763,0,0]
[{"$f":"ROW()","v":508},null,null,"Meter and Services Pipes",null,null,null,null,null,19.410660731928857,15.382315270116186,27.494364348855679,26.010503758517107,23.228901580219212,{"$f":"O490*O$34","v":22.910286842502046},26.978249944432683,23.899528920130567,21.776540618492469,23.448628066664924,10.474560086051442,null,null,22.85963663439119,20.403285654617033,22.952585251290959,33.041581095025172,{"$f":"AA490*AA$34","v":18.628041208213787},0,0,33.038719855849024,33.760338600067371,31.43476597428899,32.968246900236416,36.124777444633118,34.73130106640761,34.503373685514831,34.996449328630469,35.520886375347338,36.626002857983515]
[{"$f":"ROW()","v":509},null,null,"Equipment & Vehicles",null,null,null,null,null,1.7514425799186388,0.37542606461964778,7.6290474196957121E-3,0.25724817398964706,0.11120036369929419,{"$f":"O491*O$34","v":0},0,0,0,0,4.3804564629250687E-15,null,null,0.80479567562471965,1.3212109390648046,4.5037551156190894,5.6097183792942404,{"$f":"AA491*AA$34","v":0.40602939782056524},0,0,1.2398261665055548,1.0762550486413358,1.0540694917069331,2.8538334476882254,0.6010741980620069,0.89574185292396402,0.89660192518695847,0.98444776335506468,0.98716382741277087,0.98807783628616452]
[{"$f":"ROW()","v":510},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T492*T$34","v":0},null,null,{"$f":"W492*W$34","v":0},{"$f":"X492*X$34","v":0},{"$f":"Y492*Y$34","v":0},{"$f":"Z492*Z$34","v":0},{"$f":"AA492*AA$34","v":1.5455025613730367},0,0,1.3455505415213485,2.1663526432293208,2.0609543738239049,3.2603760030026518,3.5800866592964575,3.5559161086095235,4.7079607437686892,1.8786075151397952,2.9894702007787628,3.1816196854186489]
[{"$f":"ROW()","v":511},null,null,"Information Technology",null,null,null,null,null,{"$f":"J493*$N$34","v":5.0811618208133096},0.95577218951085319,0.53861074783051721,0.49675509460069783,1.4071195452155805,{"$f":"O493*O$34","v":0.51384036095476349},1.4202662176428424E-3,0,3.2072795013755209,2.3207065232423476,2.0741400094475106,null,null,4.7373170163270988,3.5827642591917424,5.715148560372902,3.5523075230140759,{"$f":"AA493*AA$34","v":5.3168240092347983},0,0,3.3533228065086234,9.8800779270018015,8.5572359763475969,4.6038418136126218,2.7573441750783934,7.486932843086346,8.848195316616037,6.5098558970098015,5.582036662103862,8.1202755766425252]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA494*AA$34","v":0},0,0,0,0,0,0,0,3.2416726531431728,3.4034657904148742,3.3163728643503663,3.3105507949681696,3.4291234480624402]
[{"$f":"ROW()","v":513},null,null,"FRC",null,null,null,null,null,{"$f":"J495*$N$34","v":1.7342311637542996E-4},6.3920694246831855E-3,2.5612632681652978,4.4740158423050698,9.9864598535777063,{"$f":"O495*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA495*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Land",null,null,null,null,null,0.38165020689842433,0.28313382373398432,0,0,0,{"$f":"O496*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA496*AA$34","v":0},0,0,0.87948201764132827,2.3795311283491656,0.42429709785204484,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,{"$f":"O497*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA497*AA$34","v":0},0,0,0,0,0,0.30721537748987693,0.75938461817587766,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J500:J515)","v":39.960472414800712},27.414196363203931,37.10820388614227,41.244813404185138,47.798016288407297,33.927730124497238,40.878098927564366,42.962305516236043,43.762198194006508,52.298110845615142,30.401140473788853,null,null,45.470351480243039,42.502962368901123,87.05166805330721,77.169532917808326,{"$f":"SUM(AA500:AA515)","v":43.870473934613919},null,null,80.948949310738527,92.88157736836628,92.426328011752034,98.318754774702214,88.640030833992256,{"$f":"SUM(AI500:AI515)","v":103.35119478822111},102.16354309070672,100.35534905953982,102.16546978220008,101.26582690580896]
["Redundant Assets  (New Facility Investment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,{"$f":"AJ441","v":0},0,0,0]
[{"$f":"ROW()","v":518},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual 2 [m$ \"&$G$34&\"]\"","v":"Modelled Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"},null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":519},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":534},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J519:J534)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA519:AA534)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI519:AI534)","v":0},0,0,0,0]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":537},null,"Asset Disposal",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual 2 [m$ \"&$G$34&\"]\"","v":"Modelled Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"},null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":538},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.874784376482724E-2,null,null,-1.548359776544957E-2,-0.20309007241996072,-6.3642659454272001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-0.20747486031893767,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.7761768141163776E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J538:J553)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA538:AA553)","v":-4.2524020578943618E-2},null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,{"$f":"SUM(AI538:AI553)","v":0},0,0,0,0]
["Addition To Capital Base (NGR 82, 84 & 86)"]
[{"$f":"ROW()","v":556},null,"Additions",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual 2 [m$ \"&$G$34&\"]\"","v":"Modelled Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"},null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":557},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J557:J572)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA557:AA572)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI557:AI572)","v":0},0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":575},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual 2 [m$ \"&$G$34&\"]\"","v":"Modelled Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Modelled Actual [m$ \"&$G$34&\"]\"","v":"Modelled Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"},null,{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":576},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"-J519+J538+J557","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD519+AD538+AD557","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-J520+J539+J558","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD520+AD539+AD558","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-J521+J540+J559","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD521+AD540+AD559","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"-J522+J541+J560","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD522+AD541+AD560","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"-J523+J542+J561","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD523+AD542+AD561","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Regulators",null,null,null,null,null,{"$f":"-J524+J543+J562","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD524+AD543+AD562","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"-J525+J544+J563","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD525+AD544+AD563","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Buildings",null,null,null,null,null,{"$f":"-J526+J545+J564","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD526+AD545+AD564","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-J527+J546+J565","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD527+AD546+AD565","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"-J528+J547+J566","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.874784376482724E-2,null,null,{"$f":"AD528+AD547+AD566","v":-1.548359776544957E-2},-0.20309007241996072,-6.3642659454272001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Vehicle",null,null,null,null,null,{"$f":"-J529+J548+J567","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD529+AD548+AD567","v":0},0,-0.20747486031893767,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Information Technology",null,null,null,null,null,{"$f":"-J530+J549+J568","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.7761768141163776E-3,null,null,{"$f":"AD530+AD549+AD568","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"-J531+J550+J569","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD531+AD550+AD569","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":589},null,null,"FRC",null,null,null,null,null,{"$f":"-J532+J551+J570","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD532+AD551+AD570","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"Land",null,null,null,null,null,{"$f":"-J533+J552+J571","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD533+AD552+AD571","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"-J534+J553+J572","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD534+AD553+AD572","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J576:J591)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA576:AA591)","v":-4.2524020578943618E-2},null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,{"$f":"SUM(AI576:AI591)","v":0},0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$f":"ROW()","v":594},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2014]"]
[{"$f":"ROW()","v":595},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2410707191100514E-3,null,null,-8.4821414382201029E-3,-8.4821414382201029E-3,-8.4821414382201012E-3,-8.4821414382201012E-3,-4.7610702795506657E-3,null,null,-9.5221405591013313E-3,-9.5221405591013313E-3,-9.5221405591013313E-3,-9.5221405591013313E-3,-9.5221405591013313E-3]
[{"$f":"ROW()","v":599},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9814863102998694E-3,null,null,-9.9629726205997388E-3,-9.9629726205997388E-3,-9.9629726205997388E-3,-9.9629726205997388E-3,-5.5922685545158838E-3,null,null,-1.1184537109031766E-2,-1.1184537109031768E-2,-1.1184537109031768E-2,-1.1184537109031768E-2,-1.1184537109031768E-2]
[{"$f":"ROW()","v":604},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T595:T610)","v":-9.2225570294099217E-3},null,null,-1.8445114058819843E-2,-1.8445114058819843E-2,-1.844511405881984E-2,-1.844511405881984E-2,-1.0353338834066549E-2,null,null,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,{"$f":"SUM(AI595:AI610)","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":613},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T595*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA595*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI595*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA596*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI596*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA597*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI597*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.2269822589431558E-3,null,null,-1.0453964517886312E-2,-1.0453964517886312E-2,-1.045396451788631E-2,-1.045396451788631E-2,{"$f":"AA598*$Z$34","v":-5.2269822589431567E-3},null,null,-1.0453964517886313E-2,-1.0453964517886313E-2,-1.0453964517886313E-2,-1.0453964517886313E-2,-1.0453964517886313E-2,{"$f":"AI598*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA599*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI599*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA600*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI600*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA601*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI601*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA602*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI602*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1395204870739522E-3,null,null,-1.2279040974147904E-2,-1.2279040974147904E-2,-1.2279040974147904E-2,-1.2279040974147904E-2,{"$f":"AA603*$Z$34","v":-6.1395204870739505E-3},null,null,-1.2279040974147899E-2,-1.2279040974147901E-2,-1.2279040974147901E-2,-1.2279040974147901E-2,-1.2279040974147901E-2,{"$f":"AI603*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA604*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI604*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T605*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA605*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI605*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":624},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA606*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI606*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA608*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI608*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA609*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI609*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI610*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T613:T628)","v":-1.1366502746017108E-2},null,null,{"$f":"SUM(W613:W628)","v":-2.2733005492034216E-2},{"$f":"SUM(X613:X628)","v":-2.2733005492034216E-2},{"$f":"SUM(Y613:Y628)","v":-2.2733005492034213E-2},{"$f":"SUM(Z613:Z628)","v":-2.2733005492034213E-2},{"$f":"SUM(AA613:AA628)","v":-1.1366502746017106E-2},null,null,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,{"$f":"SUM(AI613:AI628)","v":0},0,0,0,0]
[{"$f":"ROW()","v":630},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ 2014]\"","v":"Approved 4 [m$ 2014]"}]
[{"$f":"ROW()","v":631},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":633},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-7.0820612652312525E-3,-7.0820612652312525E-3,-7.0820612652312516E-3,-7.0820612652312516E-3,1.7370396185572217E-2,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.58481788708327309,-0.58481788708327309,-0.58481788708327309,-0.58481788708327309,-0.11103062767410915,null,null,-0.2220612553482183,-0.2220612553482183,-8.1410884757676105E-3,0,0]
[{"$f":"ROW()","v":641},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.0389472969018517E-2,-1.0389472969018518E-2,-1.0389472969018518E-2,-1.0389472969018517E-2,-6.8424253471973881E-2,null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T631:T646)","v":0},null,null,-0.60228942131752283,-0.60228942131752283,-0.60228942131752283,-0.60228942131752283,-0.16208448496051081,null,null,{"$f":"SUM(AD631:AD646)","v":-0.2220612553482183},-0.2220612553482183,-8.1410884757676105E-3,0,0,{"$f":"SUM(AI631:AI646)","v":0},0,0,0,0]
[{"$f":"ROW()","v":648},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":649},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T631*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA631*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI631*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA632*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI632*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA633*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI633*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA634*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI634*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":653},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA635*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI635*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":654},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA636*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI636*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":655},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA637*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI637*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-8.7284110645247902E-3,-8.7284110645247902E-3,-8.7284110645247884E-3,-8.7284110645247884E-3,{"$f":"AA638*$Z$34","v":1.9070239959022149E-2},null,null,0,0,0,0,0,{"$f":"AI638*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA639*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI639*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.72076909887943053,-0.72076909887943053,-0.72076909887943053,-0.72076909887943053,{"$f":"AA640*$Z$34","v":-0.12189593662260823},null,null,-0.24379187324521645,-0.24379187324521645,-8.9377645220015383E-3,0,0,{"$f":"AI640*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":659},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA641*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI641*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.2804688835800592E-2,-1.2804688835800595E-2,-1.2804688835800595E-2,-1.2804688835800592E-2,{"$f":"AA642*$Z$34","v":-7.5120159539672077E-2},null,null,0,0,0,0,0,{"$f":"AI642*$Z$34","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T644*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA644*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI644*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":663},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T645*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA645*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI645*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":664},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI646*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":665},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T649:T664)","v":0},null,null,-0.7423021987797559,-0.7423021987797559,-0.7423021987797559,-0.7423021987797559,-0.17794585620325815,null,null,-0.24379187324521645,-0.24379187324521645,-8.9377645220015383E-3,0,0,{"$f":"SUM(AI649:AI664)","v":0},0,0,0,0]
["Capex Depreciation per tariff variation"]
[{"$f":"ROW()","v":667},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/6/2014]",null,null,null,null,null,null,"Approved 3 [m$ OD]"]
[{"$f":"ROW()","v":668},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":669},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":670},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":671},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":672},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":673},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.46282101167315E-2]
[{"$f":"ROW()","v":674},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":675},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":676},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":677},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":678},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":679},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":680},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":681},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":682},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":683},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":684},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z668:Z683)","v":-1.46282101167315E-2},0,null,null,0,0,0,0,0,{"$f":"SUM(AI668:AI683)","v":0},0,0,0,0]
[{"$f":"ROW()","v":685},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$34&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":686},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z668*Z$34","v":0}]
[{"$f":"ROW()","v":687},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":688},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":689},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":690},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":691},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6059707223533053E-2]
[{"$f":"ROW()","v":692},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":693},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":694},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":695},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":696},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":697},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":699},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":700},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":701},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":702},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z686:Z701)","v":-1.6059707223533053E-2},{"$f":"SUM(AA686:AA701)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI686:AI701)","v":0},0,0,0,0]
[{"$f":"ROW()","v":703},null,"2000 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$2014]\"","v":"Approved 3 [m$2014]"}]
[{"$f":"ROW()","v":704},null,null,"High Pressure Mains - Steel",null,null,null,null,null,-6.6956925693313768E-2,-6.6956925693313768E-2,-6.6956925693313768E-2,-6.6956925693313768E-2,-6.6956925693313768E-2,-1.1365183239067038E-2,-1.1365183239067038E-2,-1.1365183239067038E-2,-1.1365183239067038E-2,-1.1365183239067038E-2,-5.0668708225695917E-3,null,null,-1.0133741645139183E-2,-1.0133741645139182E-2,-1.0133741645139182E-2,-1.0133741645139182E-2,-9.1095489265487165E-3,0,0,-1.8219097853097437E-2,-1.8219097853097437E-2,-1.8219097853097437E-2,-1.8219097853097437E-2,-1.8219097853097437E-2]
[{"$f":"ROW()","v":705},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":706},null,null,"Medium Pressure Mains",null,null,null,null,null,-0.19091472764125927,-0.19091472764125927,-0.19091472764125927,-0.19091472764125927,-0.19091472764125927,-9.3724295506473709E-2,-9.3724295506473709E-2,-9.3724295506473709E-2,-9.3724295506473709E-2,-9.3724295506473709E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-7.0009069730614187E-2,null,null,-0.14001813946122837,-0.14001813946122835,-0.14001813946122835,-0.14001813946122835,-7.8592912797115722E-2,0,0,-0.15718582559423144,-0.15718582559423144,-0.15718582559423144,-0.15718582559423144,-0.15718582559423147]
[{"$f":"ROW()","v":708},null,null,"Low Pressure Mains",null,null,null,null,null,-2.4490175541007367E-2,-2.4490175541007367E-2,-2.4490175541007367E-2,-2.4490175541007367E-2,-2.4490175541007367E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,null,"Regulators",null,null,null,null,null,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Secondary Gate Stations",null,null,null,null,null,-8.8544277835185155E-3,-8.8544277835185155E-3,-8.8544277835185155E-3,-8.8544277835185155E-3,-8.8544277835185155E-3,0,-3.4694469519536142E-18,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Buildings",null,null,null,null,null,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Meter and Services Pipes",null,null,null,null,null,-0.59679438564172449,-0.59679438564172449,-0.59679438564172449,-0.59679438564172449,-0.59679438564172449,-0.54449352627570446,-0.54449352627570446,-0.54449352627570446,-0.54449352627570446,-0.54449352627570446,-0.28584680295291731,null,null,-0.57169360590583462,-0.57169360590583451,-0.57169360590583451,-0.57169360590583451,-0.3208946061454242,0,0,-0.6417892122908484,-0.6417892122908484,-0.64178921229084851,-0.64178921229084851,-0.64178921229084851]
[{"$f":"ROW()","v":713},null,null,"Equipment & Vehicles",null,null,null,null,null,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-2.4323686214775321E-5,-2.4323686214775321E-5,-2.4323686214775321E-5,-2.4323686214775321E-5,-2.4323686214775321E-5,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J704:J719)","v":-1.6172891006406376},-1.6172891006406376,-1.6172891006406376,-1.6172891006406376,-1.6172891006406376,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,{"$f":"SUM(T704:T719)","v":-0.3609227435061011},null,null,-0.72184548701220219,-0.72184548701220208,-0.72184548701220208,-0.72184548701220208,-0.40859706786908867,null,null,-0.81719413573817734,-0.81719413573817734,-0.81719413573817734,-0.81719413573817734,-0.81719413573817745,{"$f":"SUM(AI704:AI719)","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 1 (FA1) [m$ \"&$G$34&\"]\"","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$34&\"]\"","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$34&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":722},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J704*$N$34","v":-9.5477951936404959E-2},-9.5477951936404959E-2,-9.5477951936404959E-2,-9.5477951936404959E-2,-9.5477951936404959E-2,-1.6206305887135987E-2,-1.6206305887135987E-2,-1.6206305887135987E-2,-1.6206305887135987E-2,-1.6206305887135987E-2,{"$f":"T704*$S$34","v":-6.2447541321559198E-3},null,null,-1.248950826431184E-2,-1.2489508264311838E-2,-1.2489508264311838E-2,-1.2489508264311838E-2,{"$f":"AA704*$Z$34","v":-1.0000997219166991E-2},null,null,-2.0001994438333986E-2,-2.0001994438333986E-2,-2.0001994438333986E-2,-2.0001994438333986E-2,-2.0001994438333986E-2,{"$f":"AI704*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":723},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J705*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA705*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI705*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":724},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J706*$N$34","v":-0.27223691949620432},-0.27223691949620432,-0.27223691949620432,-0.27223691949620432,-0.27223691949620432,-0.1336471722526249,-0.1336471722526249,-0.1336471722526249,-0.1336471722526249,-0.1336471722526249,0,null,null,0,0,0,0,{"$f":"AA706*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI706*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":725},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J707*$N$34","v":-1.7028372818331089E-3},-1.7028372818331089E-3,-1.7028372818331089E-3,-1.7028372818331089E-3,-1.7028372818331089E-3,-5.1273875622440478E-2,-5.1273875622440478E-2,-5.1273875622440478E-2,-5.1273875622440478E-2,-5.1273875622440478E-2,-8.6283910286651139E-2,null,null,-0.17256782057330228,-0.17256782057330222,-0.17256782057330222,-0.17256782057330222,{"$f":"AA707*$Z$34","v":-8.6283910286651083E-2},null,null,-0.17256782057330217,-0.17256782057330217,-0.17256782057330217,-0.17256782057330217,-0.17256782057330219,{"$f":"AI707*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J708*$N$34","v":-3.4922030529426148E-2},-3.4922030529426148E-2,-3.4922030529426148E-2,-3.4922030529426148E-2,-3.4922030529426148E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA708*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI708*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,null,"Regulators",null,null,null,null,null,{"$f":"J709*$N$34","v":-4.7237230252145268E-2},-4.7237230252145268E-2,-4.7237230252145268E-2,-4.7237230252145268E-2,-4.7237230252145268E-2,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,0,null,null,0,0,0,0,{"$f":"AA709*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI709*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J710*$N$34","v":-1.2626067006292827E-2},-1.2626067006292827E-2,-1.2626067006292827E-2,-1.2626067006292827E-2,-1.2626067006292827E-2,0,-4.9472953827330906E-18,0,0,0,0,null,null,0,0,0,0,{"$f":"AA710*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI710*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},null,null,"Buildings",null,null,null,null,null,{"$f":"J711*$N$34","v":-2.1464342349226573E-3},-2.1464342349226573E-3,-2.1464342349226573E-3,-2.1464342349226573E-3,-2.1464342349226573E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA711*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI711*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":730},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J712*$N$34","v":-0.85100540501528599},-0.85100540501528599,-0.85100540501528599,-0.85100540501528599,-0.85100540501528599,-0.77642642927715433,-0.77642642927715433,-0.77642642927715433,-0.77642642927715433,-0.77642642927715433,-0.35229692376458299,null,null,-0.70459384752916598,-0.70459384752916587,-0.70459384752916587,-0.70459384752916587,{"$f":"AA712*$Z$34","v":-0.35229692376458321},null,null,-0.70459384752916643,-0.70459384752916643,-0.70459384752916665,-0.70459384752916665,-0.70459384752916665,{"$f":"AI712*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":731},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J713*$N$34","v":-0.98883599874365524},-0.98883599874365524,-0.98883599874365524,-0.98883599874365524,-0.98883599874365524,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA713*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI713*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Vehicle",null,null,null,null,null,{"$f":"J714*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA714*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI714*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},null,null,"Information Technology",null,null,null,null,null,{"$f":"J715*$N$34","v":0},0,0,0,0,-1.0162323641626618,-1.0162323641626618,-1.0162323641626618,-1.0162323641626618,-1.0162323641626618,0,null,null,0,0,0,0,{"$f":"AA715*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI715*$Z$34","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,null,"FRC",null,null,null,null,null,{"$f":"J717*$N$34","v":0},0,0,0,0,-3.4684623275085991E-5,-3.4684623275085991E-5,-3.4684623275085991E-5,-3.4684623275085991E-5,-3.4684623275085991E-5,{"$f":"T717*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA717*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI717*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Land",null,null,null,null,null,{"$f":"J718*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T718*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA718*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI718*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":737},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J719*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI719*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":738},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J722:J737)","v":-2.3061908744961706},-2.3061908744961706,-2.3061908744961706,-2.3061908744961706,-2.3061908744961706,-2.0004480953510155,-2.0004480953510155,-2.0004480953510155,-2.0004480953510155,-2.0004480953510155,{"$f":"SUM(T722:T737)","v":-0.44482558818339002},null,null,{"$f":"SUM(W722:W737)","v":-0.88965117636678004},{"$f":"SUM(X722:X737)","v":-0.88965117636677993},{"$f":"SUM(Y722:Y737)","v":-0.88965117636677993},{"$f":"SUM(Z722:Z737)","v":-0.88965117636677993},{"$f":"SUM(AA722:AA737)","v":-0.4485818312704013},null,null,-0.8971636625408026,-0.8971636625408026,-0.89716366254080282,-0.89716366254080282,-0.89716366254080282,{"$f":"SUM(AI722:AI737)","v":0},0,0,0,0]
[{"$f":"ROW()","v":739},null,"2001 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":740},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,-3.134134537500588E-2,-3.134134537500588E-2,-3.134134537500588E-2,-3.134134537500588E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-8.632474379740393E-3,null,null,-1.7264948759480786E-2,-1.7264948759480786E-2,-1.7264948759480789E-2,-1.7264948759480789E-2,-1.5433664934662096E-2,0,0,-3.0867329869324188E-2,-3.0867329869324191E-2,-3.0867329869324191E-2,-3.0867329869324191E-2,-3.0867329869324191E-2]
[{"$f":"ROW()","v":741},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,null,"Medium Pressure Mains",null,null,null,null,null,0,-7.674467964533338E-2,-7.674467964533338E-2,-7.674467964533338E-2,-7.674467964533338E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,-1.2540827112978558E-3,-1.2540827112978558E-3,-1.2540827112978558E-3,-1.2540827112978558E-3,-2.1263465850858126E-2,-2.1263465850858126E-2,-2.1263465850858126E-2,-2.1263465850858126E-2,-2.1263465850858126E-2,-4.9371997756992886E-2,null,null,-9.8743995513985758E-2,-9.8743995513985758E-2,-9.8743995513985758E-2,-9.8743995513985758E-2,-5.5425520282808879E-2,0,0,-0.11085104056561777,-0.11085104056561777,-0.11085104056561777,-0.11085104056561777,-0.11085104056561777]
[{"$f":"ROW()","v":744},null,null,"Low Pressure Mains",null,null,null,null,null,0,-4.573717307552623E-2,-4.573717307552623E-2,-4.573717307552623E-2,-4.573717307552623E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},null,null,"Regulators",null,null,null,null,null,0,-7.1730419512846672E-3,-7.1730419512846672E-3,-7.1730419512846672E-3,-7.1730419512846672E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-2.0954391048082976E-3,null,null,-4.1908782096165952E-3,-4.1908782096165952E-3,-4.1908782096165952E-3,-4.1908782096165952E-3,-2.3523618221118763E-3,0,0,-4.7047236442237525E-3,-4.7047236442237525E-3,-4.7047236442237525E-3,-4.7047236442237525E-3,-4.7047236442237525E-3]
[{"$f":"ROW()","v":746},null,null,"Secondary Gate Stations",null,null,null,null,null,0,-8.8544232205469281E-3,-8.8544232205469281E-3,-8.8544232205469281E-3,-8.8544232205469281E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,null,"Buildings",null,null,null,null,null,0,-3.0031607142403474E-3,-3.0031607142403474E-3,-3.0031607142403474E-3,-3.0031607142403474E-3,-1.5906461986454491E-3,-1.5906461986454491E-3,-1.5906461986454491E-3,-1.5906461986454491E-3,-1.5906461986454491E-3,-7.8928814091394747E-4,null,null,-1.5785762818278949E-3,-1.5785762818278952E-3,-1.5785762818278952E-3,-1.5785762818278952E-3,-8.8606310967050844E-4,0,0,-1.7721262193410169E-3,-1.7721262193410169E-3,-1.7721262193410171E-3,-1.7721262193410171E-3,-1.7721262193410171E-3]
[{"$f":"ROW()","v":748},null,null,"Meter and Services Pipes",null,null,null,null,null,0,-0.37167956688426962,-0.37167956688426962,-0.37167956688426962,-0.37167956688426962,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.24307643453475294,null,null,-0.48615286906950583,-0.48615286906950589,-0.48615286906950589,-0.48615286906950589,-0.2728801439004076,0,0,-0.5457602878008152,-0.5457602878008152,-0.54576028780081509,-0.5457602878008152,-0.5457602878008152]
[{"$f":"ROW()","v":749},null,null,"Equipment & Vehicles",null,null,null,null,null,0,-0.55861436692194477,-0.55861436692194477,-0.55861436692194477,-0.55861436692194477,0,-2.7755575615628914E-16,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-0.13405307963756818,-0.13405307963756818,-0.13405307963756818,-0.13405307963756818,-0.13405307963756818,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261432E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J740:J755)","v":0},-1.1044018404994498,-1.1044018404994498,-1.1044018404994498,-1.1044018404994498,-0.67466681050345889,-0.67466681050345911,-0.67466681050345889,-0.67466681050345889,-0.67466681050345889,-0.30396563391720849,null,null,-0.60793126783441687,-0.60793126783441687,-0.60793126783441687,-0.60793126783441687,{"$f":"SUM(AA740:AA755)","v":-0.34697775404966097},null,null,-0.69395550809932194,-0.69395550809932194,-0.69395550809932183,-0.69395550809932194,-0.69395550809932194,{"$f":"SUM(AI740:AI755)","v":0},0,0,0,0]
[{"$f":"ROW()","v":757},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":758},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J740*$N$34","v":0},-4.4691530209187862E-2,-4.4691530209187862E-2,-4.4691530209187862E-2,-4.4691530209187862E-2,-2.2277886959547848E-2,-2.2277886959547848E-2,-2.2277886959547848E-2,-2.2277886959547848E-2,-2.2277886959547848E-2,{"$f":"T740*$S$34","v":-1.0639244997818084E-2},null,null,-2.1278489995636168E-2,-2.1278489995636168E-2,-2.1278489995636172E-2,-2.1278489995636172E-2,{"$f":"AA740*$Z$34","v":-1.6943982774302879E-2},null,null,-3.388796554860575E-2,-3.3887965548605757E-2,-3.3887965548605757E-2,-3.3887965548605757E-2,-3.3887965548605757E-2,{"$f":"AI740*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J741*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA741*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI741*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J742*$N$34","v":0},-0.10943490548108667,-0.10943490548108667,-0.10943490548108667,-0.10943490548108667,-9.2828749791239437E-2,-9.2828749791239437E-2,-9.2828749791239437E-2,-9.2828749791239437E-2,-9.2828749791239437E-2,0,null,null,0,0,0,0,{"$f":"AA742*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI742*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":761},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J743*$N$34","v":0},-1.7882727976790891E-3,-1.7882727976790891E-3,-1.7882727976790891E-3,-1.7882727976790891E-3,-3.0320868968934048E-2,-3.0320868968934048E-2,-3.0320868968934048E-2,-3.0320868968934048E-2,-3.0320868968934048E-2,-6.0849387679754591E-2,null,null,-0.12169877535950917,-0.12169877535950917,-0.12169877535950917,-0.12169877535950917,{"$f":"AA743*$Z$34","v":-6.0849387679754605E-2},null,null,-0.12169877535950922,-0.12169877535950922,-0.12169877535950922,-0.12169877535950922,-0.12169877535950922,{"$f":"AI743*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":762},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J744*$N$34","v":0},-6.5219416324668572E-2,-6.5219416324668572E-2,-6.5219416324668572E-2,-6.5219416324668572E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA744*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI744*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"Regulators",null,null,null,null,null,{"$f":"J745*$N$34","v":0},-1.0228476704553414E-2,-1.0228476704553414E-2,-1.0228476704553414E-2,-1.0228476704553414E-2,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,-6.627263525722806E-3,-2.5825608085655893E-3,null,null,-5.1651216171311786E-3,-5.1651216171311786E-3,-5.1651216171311786E-3,-5.1651216171311786E-3,{"$f":"AA745*$Z$34","v":-2.5825608085655915E-3},null,null,-5.1651216171311829E-3,-5.1651216171311829E-3,-5.1651216171311829E-3,-5.1651216171311829E-3,-5.1651216171311829E-3,{"$f":"AI745*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J746*$N$34","v":0},-1.2626060499674172E-2,-1.2626060499674172E-2,-1.2626060499674172E-2,-1.2626060499674172E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA746*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI746*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Buildings",null,null,null,null,null,{"$f":"J747*$N$34","v":0},-4.2823894819318522E-3,-4.2823894819318522E-3,-4.2823894819318522E-3,-4.2823894819318522E-3,-2.268199140410372E-3,-2.268199140410372E-3,-2.268199140410372E-3,-2.268199140410372E-3,-2.268199140410372E-3,-9.7277206229118166E-4,null,null,-1.9455441245823633E-3,-1.9455441245823635E-3,-1.9455441245823635E-3,-1.9455441245823635E-3,{"$f":"AA747*$Z$34","v":-9.7277206229118122E-4},null,null,-1.9455441245823624E-3,-1.9455441245823624E-3,-1.9455441245823627E-3,-1.9455441245823627E-3,-1.9455441245823627E-3,{"$f":"AI747*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J748*$N$34","v":0},-0.53000049591977927,-0.53000049591977927,-0.53000049591977927,-0.53000049591977927,-0.61529261080464737,-0.61529261080464737,-0.61529261080464737,-0.61529261080464737,-0.61529261080464737,-0.29958383036511244,null,null,-0.59916766073022487,-0.59916766073022487,-0.59916766073022487,-0.59916766073022487,{"$f":"AA748*$Z$34","v":-0.29958383036511266},null,null,-0.59916766073022532,-0.59916766073022532,-0.5991676607302252,-0.59916766073022532,-0.59916766073022532,{"$f":"AI748*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":767},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J749*$N$34","v":0},-0.79656219463022215,-0.79656219463022215,-0.79656219463022215,-0.79656219463022215,0,-3.9578363061864724E-16,0,0,0,0,null,null,0,0,0,0,{"$f":"AA749*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI749*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Vehicle",null,null,null,null,null,{"$f":"J750*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA750*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI750*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Information Technology",null,null,null,null,null,{"$f":"J751*$N$34","v":0},0,0,0,0,-0.19115443790217065,-0.19115443790217065,-0.19115443790217065,-0.19115443790217065,-0.19115443790217065,0,null,null,0,0,0,0,{"$f":"AA751*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI751*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"FRC",null,null,null,null,null,{"$f":"J753*$N$34","v":0},0,0,0,0,-1.2784138849366372E-3,-1.2784138849366372E-3,-1.2784138849366372E-3,-1.2784138849366372E-3,-1.2784138849366367E-3,{"$f":"T753*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA753*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI753*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Land",null,null,null,null,null,{"$f":"J754*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T754*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA754*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI754*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J755*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI755*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J758:J773)","v":0},-1.574833742048783,-1.574833742048783,-1.574833742048783,-1.574833742048783,-0.96204843097760917,-0.96204843097760961,-0.96204843097760917,-0.96204843097760917,-0.96204843097760917,-0.37462779591354189,null,null,-0.74925559182708379,-0.74925559182708379,-0.74925559182708379,-0.74925559182708379,-0.38093253369002689,null,null,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,{"$f":"SUM(AI758:AI773)","v":0},0,0,0,0]
[{"$f":"ROW()","v":775},null,"2002 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":776},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,-2.9492298171944042E-2,-2.9492298171944042E-2,-2.9492298171944042E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,-6.2103364310899634E-2,-6.2103364310899634E-2,-6.2103364310899634E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,-7.9791055637175052E-5,-7.9791055637175052E-5,-7.9791055637175052E-5,-1.4088623434582502E-3,-1.4088623434582502E-3,-1.4088623434582502E-3,-1.4088623434582502E-3,-1.4088623434582502E-3,-4.3466627816784141E-2,null,null,-8.6933255633568282E-2,-8.6933255633568282E-2,-8.6933255633568268E-2,-8.6933255633568268E-2,-4.8796090317071404E-2,0,0,-9.7592180634142808E-2,-9.7592180634142808E-2,-9.7592180634142794E-2,-9.7592180634142794E-2,-9.7592180634142794E-2]
[{"$f":"ROW()","v":780},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,-4.6895016546367047E-2,-4.6895016546367047E-2,-4.6895016546367047E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Regulators",null,null,null,null,null,0,0,-8.5013998506406202E-3,-8.5013998506406202E-3,-8.5013998506406202E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,-2.8443710685388535E-9,-2.8443710685388535E-9,-2.8443710685388535E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Buildings",null,null,null,null,null,0,0,-2.9885111497806394E-3,-2.9885111497806394E-3,-2.9885111497806394E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,-0.35338695841797818,-0.35338695841797818,-0.35338695841797818,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.46166964341797345,null,null,-0.9233392868359469,-0.9233392868359469,-0.9233392868359469,-0.9233392868359469,-0.51827516300159859,0,0,-1.0365503260031972,-1.0365503260031972,-1.036550326003197,-1.0365503260031972,-1.036550326003197]
[{"$f":"ROW()","v":785},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,-0.23285298088377271,-0.23285298088377271,-0.23285298088377271,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-7.5543555530242362E-2,-7.5543555530242362E-2,-7.5543555530242362E-2,-7.5543555530242362E-2,-7.5543555530242362E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J776:J791)","v":0},0,-0.73630032323139116,-0.73630032323139116,-0.73630032323139116,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-0.50513627123475757,null,null,-1.0102725424695151,-1.0102725424695151,-1.0102725424695151,-1.0102725424695151,{"$f":"SUM(AA776:AA791)","v":-0.56707125331867003},null,null,-1.1341425066373401,-1.1341425066373401,-1.1341425066373398,-1.1341425066373401,-1.1341425066373398,{"$f":"SUM(AI776:AI791)","v":0},0,0,0,0]
[{"$f":"ROW()","v":793},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":794},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J776*$N$34","v":0},0,-4.2054861363447958E-2,-4.2054861363447958E-2,-4.2054861363447958E-2,0,0,0,0,0,{"$f":"T776*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA776*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI776*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J777*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA777*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI777*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J778*$N$34","v":0},0,-8.8556963620527077E-2,-8.8556963620527077E-2,-8.8556963620527077E-2,-0.10607393653107901,-0.10607393653107901,-0.10607393653107901,-0.10607393653107901,-0.10607393653107901,0,null,null,0,0,0,0,{"$f":"AA778*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI778*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J779*$N$34","v":0},0,-1.1377891825523234E-4,-1.1377891825523234E-4,-1.1377891825523234E-4,-2.0089824871865375E-3,-2.0089824871865375E-3,-2.0089824871865375E-3,-2.0089824871865375E-3,-2.0089824871865375E-3,-5.3571210550832651E-2,null,null,-0.1071424211016653,-0.1071424211016653,-0.10714242110166527,-0.10714242110166527,{"$f":"AA779*$Z$34","v":-5.357121055083261E-2},null,null,-0.10714242110166522,-0.10714242110166522,-0.10714242110166519,-0.10714242110166519,-0.10714242110166519,{"$f":"AI779*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J780*$N$34","v":0},0,-6.6870455737158482E-2,-6.6870455737158482E-2,-6.6870455737158482E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA780*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI780*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Regulators",null,null,null,null,null,{"$f":"J781*$N$34","v":0},0,-1.2122663009491792E-2,-1.2122663009491792E-2,-1.2122663009491792E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA781*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI781*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":800},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J782*$N$34","v":0},0,-4.0559616702708404E-9,-4.0559616702708404E-9,-4.0559616702708404E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA782*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI782*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Buildings",null,null,null,null,null,{"$f":"J783*$N$34","v":0},0,-4.2614997771419421E-3,-4.2614997771419421E-3,-4.2614997771419421E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA783*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI783*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J784*$N$34","v":0},0,-0.50391595315065896,-0.50391595315065896,-0.50391595315065896,-1.0997745739542273,-1.0997745739542273,-1.0997745739542273,-1.0997745739542273,-1.0997745739542273,-0.56899287832312651,null,null,-1.137985756646253,-1.137985756646253,-1.137985756646253,-1.137985756646253,{"$f":"AA784*$Z$34","v":-0.56899287832312706},null,null,-1.1379857566462541,-1.1379857566462541,-1.1379857566462539,-1.1379857566462541,-1.1379857566462539,{"$f":"AI784*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J785*$N$34","v":0},0,-0.33203922502208855,-0.33203922502208855,-0.33203922502208855,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA785*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI785*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Vehicle",null,null,null,null,null,{"$f":"J786*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA786*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI786*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},null,null,"Information Technology",null,null,null,null,null,{"$f":"J787*$N$34","v":0},0,0,0,0,-0.10772214956610343,-0.10772214956610343,-0.10772214956610343,-0.10772214956610343,-0.10772214956610343,0,null,null,0,0,0,0,{"$f":"AA787*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI787*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,null,"FRC",null,null,null,null,null,{"$f":"J789*$N$34","v":0},0,0,0,0,-0.51225265363305961,-0.51225265363305961,-0.51225265363305961,-0.51225265363305961,-0.51225265363305961,{"$f":"T789*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA789*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI789*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":808},null,null,"Land",null,null,null,null,null,{"$f":"J790*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T790*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA790*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI790*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":809},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J791*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI791*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":810},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J794:J809)","v":0},0,-1.0499354046547316,-1.0499354046547316,-1.0499354046547316,-1.8278322961716558,-1.8278322961716558,-1.8278322961716558,-1.8278322961716558,-1.8278322961716558,-0.6225640888739592,null,null,-1.2451281777479184,-1.2451281777479184,-1.2451281777479184,-1.2451281777479184,-0.62256408887395964,null,null,-1.2451281777479193,-1.2451281777479193,-1.2451281777479191,-1.2451281777479193,-1.2451281777479191,{"$f":"SUM(AI794:AI809)","v":0},0,0,0,0]
[{"$f":"ROW()","v":811},null,"2003 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":812},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,-2.5357273176256023E-2,-2.5357273176256023E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,-3.7238819488951858E-2,-3.7238819488951858E-2,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,-1.1876342239929743E-4,-1.1876342239929743E-4,0,0,0,0,0,-6.8112607024681193E-2,null,null,-0.13622521404936239,-0.13622521404936239,-0.13622521404936239,-0.13622521404936236,-7.6463923958328184E-2,0,0,-0.15292784791665637,-0.1529278479166564,-0.1529278479166564,-0.1529278479166564,-0.15292784791665642]
[{"$f":"ROW()","v":816},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,-4.7857864914466558E-2,-4.7857864914466558E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Regulators",null,null,null,null,null,0,0,0,-7.3435110311349805E-3,-7.3435110311349805E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":818},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,-2.7749961564738079E-9,-2.7749961564738079E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":819},null,null,"Buildings",null,null,null,null,null,0,0,0,-2.9739330466109744E-3,-2.9739330466109744E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,-0.34218995092310389,-0.34218995092310389,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.4234659000288481,null,null,-0.84693180005769619,-0.84693180005769619,-0.84693180005769619,-0.84693180005769619,-0.47538724170428154,0,0,-0.95077448340856308,-0.95077448340856308,-0.95077448340856296,-0.95077448340856308,-0.95077448340856296]
[{"$f":"ROW()","v":821},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,-0.24957827825554735,-0.24957827825554735,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-6.9673036093418253E-2,-6.9673036093418253E-2,-6.9673036093418253E-2,-6.9673036093418253E-2,-6.9673036093418239E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-0.62750894887955178,-0.62750894887955178,-0.62750894887955178,-0.62750894887955178,-0.62750894887955155,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J812:J827)","v":0},0,0,-0.71265839703346712,-0.71265839703346712,-1.5437632174659672,-1.5437632174659672,-1.5437632174659672,-1.5437632174659672,-1.5437632174659668,-0.49157850705352929,null,null,-0.98315701410705858,-0.98315701410705858,-0.98315701410705858,-0.98315701410705858,{"$f":"SUM(AA812:AA827)","v":-0.55185116566260972},null,null,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,{"$f":"SUM(AI812:AI827)","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J812*$N$34","v":0},0,0,-3.6158477774952964E-2,-3.6158477774952964E-2,0,0,0,0,0,{"$f":"T812*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA812*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI812*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J813*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA813*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI813*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J814*$N$34","v":0},0,0,-5.3101097168349411E-2,-5.3101097168349411E-2,-0.16677150891287681,-0.16677150891287681,-0.16677150891287681,-0.16677150891287681,-0.16677150891287681,0,null,null,0,0,0,0,{"$f":"AA814*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI814*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J815*$N$34","v":0},0,0,-1.6935198589584298E-4,-1.6935198589584298E-4,0,0,0,0,0,-8.3946581443254911E-2,null,null,-0.16789316288650982,-0.16789316288650982,-0.16789316288650982,-0.16789316288650979,{"$f":"AA815*$Z$34","v":-8.3946581443254828E-2},null,null,-0.16789316288650966,-0.16789316288650968,-0.16789316288650968,-0.16789316288650968,-0.16789316288650971,{"$f":"AI815*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J816*$N$34","v":0},0,0,-6.8243439775173109E-2,-6.8243439775173109E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA816*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI816*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Regulators",null,null,null,null,null,{"$f":"J817*$N$34","v":0},0,0,-1.0471558931583093E-2,-1.0471558931583093E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA817*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI817*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J818*$N$34","v":0},0,0,-3.9570357645314111E-9,-3.9570357645314111E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA818*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI818*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},null,null,"Buildings",null,null,null,null,null,{"$f":"J819*$N$34","v":0},0,0,-4.2407119733510008E-3,-4.2407119733510008E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA819*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI819*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J820*$N$34","v":0},0,0,-0.48794945928378292,-0.48794945928378292,-1.0404201503406842,-1.0404201503406842,-1.0404201503406842,-1.0404201503406842,-1.0404201503406842,-0.52190800232226653,null,null,-1.0438160046445331,-1.0438160046445331,-1.0438160046445331,-1.0438160046445331,{"$f":"AA820*$Z$34","v":-0.52190800232226631},null,null,-1.0438160046445326,-1.0438160046445326,-1.0438160046445324,-1.0438160046445326,-1.0438160046445324,{"$f":"AI820*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J821*$N$34","v":0},0,0,-0.35588884359476208,-0.35588884359476208,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA821*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI821*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Vehicle",null,null,null,null,null,{"$f":"J822*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T822*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA822*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI822*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Information Technology",null,null,null,null,null,{"$f":"J823*$N$34","v":0},0,0,0,0,-9.9351018920139575E-2,-9.9351018920139575E-2,-9.9351018920139575E-2,-9.9351018920139575E-2,-9.9351018920139547E-2,0,null,null,0,0,0,0,{"$f":"AA823*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI823*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},null,null,"FRC",null,null,null,null,null,{"$f":"J825*$N$34","v":0},0,0,0,0,-0.89480316846101404,-0.89480316846101404,-0.89480316846101404,-0.89480316846101404,-0.89480316846101371,0,null,null,0,0,0,0,{"$f":"AA825*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI825*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Land",null,null,null,null,null,{"$f":"J826*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA826*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI826*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J827*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI827*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J830:J845)","v":0},0,0,-1.0162229444448863,-1.0162229444448863,-2.2013458466347147,-2.2013458466347147,-2.2013458466347147,-2.2013458466347147,-2.2013458466347142,-0.60585458376552148,null,null,-1.211709167531043,-1.211709167531043,-1.211709167531043,-1.2117091675310427,-0.60585458376552115,null,null,-1.2117091675310423,-1.2117091675310423,-1.2117091675310421,-1.2117091675310423,-1.2117091675310421,{"$f":"SUM(AI830:AI845)","v":0},0,0,0,0]
[{"$f":"ROW()","v":847},null,"2004 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":848},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,-2.0971094149552755E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,-2.5360125203957085E-2,-0.152,-0.152,-0.152,-0.152,-0.152,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,-9.8889618518841621E-5,-5.9146650724142412E-4,-5.9146650724142412E-4,-5.9146650724142412E-4,-5.9146650724142412E-4,-5.9146650724142412E-4,-8.8006121222547196E-2,null,null,-0.17601224244509439,-0.17601224244509439,-0.17601224244509436,-0.17601224244509436,-9.8796590748462268E-2,0,0,-0.19759318149692454,-0.19759318149692454,-0.19759318149692451,-0.19759318149692454,-0.19759318149692451]
[{"$f":"ROW()","v":852},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,-4.9323767602328372E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Regulators",null,null,null,null,null,0,0,0,0,-3.5984884260132077E-3,0,0,0,0,0,-4.4470362752969061E-5,null,null,-8.8940725505938108E-5,-8.8940725505938121E-5,-8.8940725505938108E-5,-8.8940725505938121E-5,-4.9922893638620264E-5,0,0,-9.9845787277240528E-5,-9.9845787277240528E-5,-9.9845787277240528E-5,-9.9845787277240514E-5,-9.9845787277240514E-5]
[{"$f":"ROW()","v":854},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,-2.7073133249122527E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Buildings",null,null,null,null,null,0,0,0,0,-2.9594260561397034E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,-0.32824251149789596,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.36745510141657106,null,null,-0.73491020283314212,-0.73491020283314212,-0.73491020283314212,-0.73491020283314223,-0.41250893425111868,0,0,-0.82501786850223746,-0.82501786850223735,-0.82501786850223735,-0.82501786850223724,-0.82501786850223724]
[{"$f":"ROW()","v":857},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,-0.24023768351151853,0,-9.7144514654701197E-17,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-0.19735739386903448,-0.19735739386903448,-0.19735739386903448,-0.19735739386903448,-0.19735739386903448,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-1.4006640000000001,-1.4006640000000001,-1.4006640000000001,-1.4006640000000001,-1.4006639999999999,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":862},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J848:J863)","v":0},0,0,0,-0.67079198877323776,-2.402212860376276,-2.402212860376276,-2.402212860376276,-2.402212860376276,-2.4022128603762756,-0.45550569300187121,null,null,-0.91101138600374243,-0.91101138600374243,-0.91101138600374243,-0.91101138600374254,{"$f":"SUM(AA848:AA863)","v":-0.51135544789321952},null,null,-1.0227108957864393,-1.022710895786439,-1.022710895786439,-1.022710895786439,-1.022710895786439,{"$f":"SUM(AI848:AI863)","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":866},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J848*$N$34","v":0},0,0,0,-2.9903958381183052E-2,0,0,0,0,0,{"$f":"T848*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA848*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI848*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":867},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J849*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA849*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI849*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J850*$N$34","v":0},0,0,0,-3.6162544654681147E-2,-0.21674604298301539,-0.21674604298301539,-0.21674604298301539,-0.21674604298301539,-0.21674604298301539,0,null,null,0,0,0,0,{"$f":"AA850*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI850*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":869},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J851*$N$34","v":0},0,0,0,-1.4101272043459762E-4,-8.4340805922081372E-4,-8.4340805922081372E-4,-8.4340805922081372E-4,-8.4340805922081372E-4,-8.4340805922081372E-4,-0.1084646931813443,null,null,-0.2169293863626886,-0.2169293863626886,-0.21692938636268858,-0.21692938636268858,{"$f":"AA851*$Z$34","v":-0.10846469318134425},null,null,-0.21692938636268849,-0.21692938636268849,-0.21692938636268846,-0.21692938636268849,-0.21692938636268846,{"$f":"AI851*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J852*$N$34","v":0},0,0,0,-7.0333759558016629E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA852*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI852*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"Regulators",null,null,null,null,null,{"$f":"J853*$N$34","v":0},0,0,0,-5.1313034674904086E-3,0,0,0,0,0,-5.4808281340640402E-5,null,null,-1.0961656268128079E-4,-1.096165626812808E-4,-1.0961656268128079E-4,-1.096165626812808E-4,{"$f":"AA853*$Z$34","v":-5.4808281340640388E-5},null,null,-1.0961656268128078E-4,-1.0961656268128078E-4,-1.0961656268128078E-4,-1.0961656268128076E-4,-1.0961656268128076E-4,{"$f":"AI853*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J854*$N$34","v":0},0,0,0,-3.8605226992757991E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA854*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI854*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,null,"Buildings",null,null,null,null,null,{"$f":"J855*$N$34","v":0},0,0,0,-4.2200255734809993E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA855*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI855*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J856*$N$34","v":0},0,0,0,-0.4680609572761571,-0.92915606320876853,-0.92915606320876853,-0.92915606320876853,-0.92915606320876853,-0.92915606320876853,-0.45287650767248039,null,null,-0.90575301534496078,-0.90575301534496078,-0.90575301534496078,-0.90575301534496089,{"$f":"AA856*$Z$34","v":-0.45287650767248055},null,null,-0.90575301534496122,-0.90575301534496111,-0.90575301534496111,-0.905753015344961,-0.905753015344961,{"$f":"AI856*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J857*$N$34","v":0},0,0,0,-0.34256952155610293,0,-1.3852427071652653E-16,0,0,0,0,null,null,0,0,0,0,{"$f":"AA857*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI857*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,null,"Vehicle",null,null,null,null,null,{"$f":"J858*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T858*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA858*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI858*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,null,"Information Technology",null,null,null,null,null,{"$f":"J859*$N$34","v":0},0,0,0,0,-0.28142390904311609,-0.28142390904311609,-0.28142390904311609,-0.28142390904311609,-0.28142390904311609,0,null,null,0,0,0,0,{"$f":"AA859*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI859*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"FRC",null,null,null,null,null,{"$f":"J861*$N$34","v":0},0,0,0,0,-1.9972919707155414,-1.9972919707155414,-1.9972919707155414,-1.9972919707155414,-1.997291970715541,0,null,null,0,0,0,0,{"$f":"AA861*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI861*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":880},null,null,"Land",null,null,null,null,null,{"$f":"J862*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA862*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI862*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":881},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J863*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI863*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J866:J881)","v":0},0,0,0,-0.95652308704806965,-3.4254613940096625,-3.4254613940096625,-3.4254613940096625,-3.4254613940096625,-3.4254613940096617,-0.5613960091351653,null,null,-1.1227920182703306,-1.1227920182703306,-1.1227920182703306,-1.1227920182703308,-0.56139600913516541,null,null,-1.122792018270331,-1.1227920182703308,-1.1227920182703308,-1.1227920182703308,-1.1227920182703308,{"$f":"SUM(AI866:AI881)","v":0},0,0,0,0]
[{"$f":"ROW()","v":883},null,"2005 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":884},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,-5.4708713187641674E-3,-5.4708713187641674E-3,-5.4708713187641674E-3,-5.4708713187641674E-3,-2.1304371125554695E-3,null,null,-4.260874225110939E-3,-4.260874225110939E-3,-4.260874225110939E-3,-4.2608742251109381E-3,-3.7296374971690686E-3,0,0,-7.459274994338138E-3,-7.4592749943381371E-3,-7.4592749943381362E-3,-7.4592749943381354E-3,-7.4592749943381362E-3]
[{"$f":"ROW()","v":885},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,-9.2778924458136111E-2,-9.2778924458136111E-2,-9.2778924458136111E-2,-9.2778924458136111E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,-2.9284932459043195E-2,-2.9284932459043195E-2,-2.9284932459043195E-2,-2.9284932459043195E-2,-6.9241409299706042E-2,null,null,-0.13848281859941208,-0.13848281859941208,-0.13848281859941208,-0.13848281859941208,-7.7731129180559883E-2,0,0,-0.15546225836111979,-0.15546225836111977,-0.15546225836111977,-0.15546225836111977,-0.15546225836111977]
[{"$f":"ROW()","v":888},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,-1.8842492599084372E-3,-1.8842492599084372E-3,-1.8842492599084372E-3,-1.8842492599084372E-3,-1.4381687006042206E-3,null,null,-2.8763374012084411E-3,-2.8763374012084411E-3,-2.8763374012084411E-3,-2.8763374012084415E-3,-1.614503202357252E-3,0,0,-3.2290064047145045E-3,-3.2290064047145045E-3,-3.2290064047145045E-3,-3.2290064047145045E-3,-3.2290064047145045E-3]
[{"$f":"ROW()","v":890},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,-1.9055559772358685E-4,-1.9055559772358685E-4,-1.9055559772358685E-4,-1.9055559772358685E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,-3.2244474171389361E-4,-3.2244474171389361E-4,-3.2244474171389361E-4,-3.2244474171389361E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,-0.78838494393826553,-0.78838494393826553,-0.78838494393826553,-0.78838494393826553,-0.35572195014825569,null,null,-0.71144390029651139,-0.71144390029651128,-0.71144390029651128,-0.71144390029651128,-0.39933717610586122,0,0,-0.79867435221172245,-0.79867435221172245,-0.79867435221172234,-0.79867435221172234,-0.79867435221172223]
[{"$f":"ROW()","v":893},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,-0.65926386992027131,-0.65926386992027131,-0.65926386992027131,-0.65926386992027131,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O884:O899)","v":0},-1.5775807916938263,-1.5775807916938263,-1.5775807916938263,-1.5775807916938263,-0.42853196526112142,null,null,-0.85706393052224283,-0.85706393052224272,-0.85706393052224272,-0.85706393052224272,{"$f":"SUM(AA884:AA899)","v":-0.4824124459859474},null,null,-0.96482489197189492,-0.96482489197189492,-0.96482489197189469,-0.96482489197189469,-0.96482489197189469,{"$f":"SUM(AI884:AI899)","v":0},0,0,0,0]
[{"$f":"ROW()","v":901},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":902},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O884*$N$34","v":0},-7.8012480921802914E-3,-7.8012480921802914E-3,-7.8012480921802914E-3,-7.8012480921802914E-3,{"$f":"T884*$S$34","v":-2.6256947192472794E-3},null,null,-5.2513894384945588E-3,-5.2513894384945588E-3,-5.2513894384945588E-3,-5.251389438494557E-3,{"$f":"AA884*$Z$34","v":-4.0946148419030957E-3},null,null,-8.1892296838061932E-3,-8.1892296838061915E-3,-8.1892296838061915E-3,-8.1892296838061897E-3,-8.1892296838061915E-3,{"$f":"AI884*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O885*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA885*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI885*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O886*$N$34","v":0},-0.13229911018763887,-0.13229911018763887,-0.13229911018763887,-0.13229911018763887,0,null,null,0,0,0,0,{"$f":"AA886*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI886*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O887*$N$34","v":0},-4.1759165983700518E-2,-4.1759165983700518E-2,-4.1759165983700518E-2,-4.1759165983700518E-2,-8.533779367624679E-2,null,null,-0.17067558735249358,-0.17067558735249358,-0.17067558735249358,-0.17067558735249358,{"$f":"AA887*$Z$34","v":-8.5337793676246762E-2},null,null,-0.17067558735249355,-0.17067558735249352,-0.17067558735249352,-0.17067558735249352,-0.17067558735249352,{"$f":"AI887*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O888*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA888*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI888*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O889*$N$34","v":0},-2.6868655992028229E-3,-2.6868655992028229E-3,-2.6868655992028229E-3,-2.6868655992028229E-3,-1.7724963296539943E-3,null,null,-3.5449926593079887E-3,-3.5449926593079887E-3,-3.5449926593079887E-3,-3.5449926593079891E-3,{"$f":"AA889*$Z$34","v":-1.7724963296539939E-3},null,null,-3.5449926593079883E-3,-3.5449926593079883E-3,-3.5449926593079883E-3,-3.5449926593079883E-3,-3.5449926593079883E-3,{"$f":"AI889*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O890*$N$34","v":0},-2.7172481430822858E-4,-2.7172481430822858E-4,-2.7172481430822858E-4,-2.7172481430822858E-4,0,null,null,0,0,0,0,{"$f":"AA890*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI890*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O891*$N$34","v":0},-4.5979356478399264E-4,-4.5979356478399264E-4,-4.5979356478399264E-4,-4.5979356478399264E-4,0,null,null,0,0,0,0,{"$f":"AA891*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI891*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O892*$N$34","v":0},-1.1242060325395098,-1.1242060325395098,-1.1242060325395098,-1.1242060325395098,-0.43841577886533378,null,null,-0.87683155773066757,-0.87683155773066734,-0.87683155773066734,-0.87683155773066734,{"$f":"AA892*$Z$34","v":-0.43841577886533339},null,null,-0.87683155773066679,-0.87683155773066679,-0.87683155773066657,-0.87683155773066657,-0.87683155773066646,{"$f":"AI892*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O893*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA893*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI893*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O894*$N$34","v":0},0,0,0,0,{"$f":"T894*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA894*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI894*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O895*$N$34","v":0},-0.94008444136110647,-0.94008444136110647,-0.94008444136110647,-0.94008444136110647,0,null,null,0,0,0,0,{"$f":"AA895*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI895*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O897*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA897*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI897*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O898*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA898*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI898*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O899*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI899*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O902:O917)","v":0},-2.249568382142431,-2.249568382142431,-2.249568382142431,-2.249568382142431,-0.52815176359048188,null,null,-1.0563035271809638,-1.0563035271809635,-1.0563035271809635,-1.0563035271809635,-0.5296206837131372,null,null,-1.0592413674262746,-1.0592413674262744,-1.0592413674262744,-1.0592413674262744,-1.0592413674262742,{"$f":"SUM(AI902:AI917)","v":0},0,0,0,0]
[{"$f":"ROW()","v":919},null,"2006 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":920},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.5101755460598518E-3,null,null,-1.3020351092119702E-2,-1.3020351092119704E-2,-1.3020351092119704E-2,-1.3020351092119704E-2,-1.1340606809423033E-2,0,0,-2.2681213618846067E-2,-2.2681213618846067E-2,-2.2681213618846063E-2,-2.2681213618846063E-2,-2.2681213618846063E-2]
[{"$f":"ROW()","v":921},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,-8.6619036630064164E-2,-8.6619036630064164E-2,-8.6619036630064164E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,-3.079184976181952E-2,-3.079184976181952E-2,-3.079184976181952E-2,-7.7413479324695569E-2,null,null,-0.15482695864939114,-0.15482695864939114,-0.15482695864939114,-0.15482695864939117,-8.6905180333036042E-2,0,0,-0.17381036066607211,-0.17381036066607208,-0.17381036066607208,-0.17381036066607208,-0.17381036066607206]
[{"$f":"ROW()","v":924},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,-1.8495485965808061E-3,-1.8495485965808061E-3,-1.8495485965808061E-3,-1.069060586429706E-2,null,null,-2.1381211728594123E-2,-2.1381211728594123E-2,-2.1381211728594123E-2,-2.1381211728594123E-2,-1.2001385787213523E-2,0,0,-2.4002771574427047E-2,-2.4002771574427047E-2,-2.4002771574427043E-2,-2.4002771574427043E-2,-2.400277157442704E-2]
[{"$f":"ROW()","v":926},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,-1.8704629256821533E-4,-1.8704629256821533E-4,-1.8704629256821533E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,-3.1650654305724542E-4,-3.1650654305724542E-4,-3.1650654305724542E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,-0.75894745276785258,-0.75894745276785258,-0.75894745276785258,-0.43762098114771536,null,null,-0.87524196229543072,-0.87524196229543072,-0.87524196229543072,-0.87524196229543083,-0.49127788359242519,0,0,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049]
[{"$f":"ROW()","v":929},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,-0.57047825820790543,-0.57047825820790543,-0.57047825820790543,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":936},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O920:O935)","v":0},0,-1.4561017063487982,-1.4561017063487982,-1.4561017063487982,-0.53223524188276783,null,null,-1.0644704837655357,-1.0644704837655357,-1.0644704837655357,-1.0644704837655359,{"$f":"SUM(AA920:AA935)","v":-0.60152505652209776},null,null,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,{"$f":"SUM(AI920:AI935)","v":0},0,0,0,0]
[{"$f":"ROW()","v":937},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":938},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O920*$N$34","v":0},0,-9.8562518769979741E-3,-9.8562518769979741E-3,-9.8562518769979741E-3,{"$f":"T920*$S$34","v":-8.0235804436199053E-3},null,null,-1.6047160887239811E-2,-1.6047160887239811E-2,-1.6047160887239811E-2,-1.6047160887239811E-2,{"$f":"AA920*$Z$34","v":-1.2450383446996404E-2},null,null,-2.4900766893992808E-2,-2.4900766893992808E-2,-2.4900766893992805E-2,-2.4900766893992805E-2,-2.4900766893992805E-2,{"$f":"AI920*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":939},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O921*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA921*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI921*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O922*$N$34","v":0},0,-0.12351535155636363,-0.12351535155636363,-0.12351535155636363,0,null,null,0,0,0,0,{"$f":"AA922*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI922*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O923*$N$34","v":0},0,-4.3907971000012404E-2,-4.3907971000012404E-2,-4.3907971000012404E-2,-9.5409605223031088E-2,null,null,-0.19081921044606218,-0.19081921044606218,-0.19081921044606218,-0.1908192104460622,{"$f":"AA923*$Z$34","v":-9.5409605223031047E-2},null,null,-0.19081921044606212,-0.19081921044606209,-0.19081921044606209,-0.19081921044606209,-0.19081921044606207,{"$f":"AI923*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O924*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA924*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI924*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O925*$N$34","v":0},0,-2.6373838132478893E-3,-2.6373838132478893E-3,-2.6373838132478893E-3,-1.3175825373117147E-2,null,null,-2.6351650746234297E-2,-2.6351650746234297E-2,-2.6351650746234297E-2,-2.6351650746234297E-2,{"$f":"AA925*$Z$34","v":-1.3175825373117152E-2},null,null,-2.6351650746234304E-2,-2.6351650746234304E-2,-2.6351650746234301E-2,-2.6351650746234301E-2,-2.6351650746234297E-2,{"$f":"AI925*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O926*$N$34","v":0},0,-2.6672068268950044E-4,-2.6672068268950044E-4,-2.6672068268950044E-4,0,null,null,0,0,0,0,{"$f":"AA926*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI926*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O927*$N$34","v":0},0,-4.5132592622296923E-4,-4.5132592622296923E-4,-4.5132592622296923E-4,0,null,null,0,0,0,0,{"$f":"AA927*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI927*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O928*$N$34","v":0},0,-1.0822293238123093,-1.0822293238123093,-1.0822293238123093,-0.53935368120444893,null,null,-1.0787073624088979,-1.0787073624088979,-1.0787073624088979,-1.0787073624088979,{"$f":"AA928*$Z$34","v":-0.53935368120444926},null,null,-1.0787073624088985,-1.0787073624088985,-1.0787073624088985,-1.0787073624088985,-1.0787073624088985,{"$f":"AI928*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O929*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA929*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI929*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O930*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA930*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI930*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O931*$N$34","v":0},0,-0.81347963864741069,-0.81347963864741069,-0.81347963864741069,0,null,null,0,0,0,0,{"$f":"AA931*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI931*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":951},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O933*$N$34","v":0},0,0,0,0,{"$f":"T933*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA933*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI933*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O934*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA934*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI934*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O935*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI935*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O938:O953)","v":0},0,-2.0763439673152542,-2.0763439673152542,-2.0763439673152542,-0.6559626922442171,null,null,-1.3119253844884342,-1.3119253844884342,-1.3119253844884342,-1.3119253844884342,-0.66038949524759383,null,null,-1.3207789904951879,-1.3207789904951877,-1.3207789904951877,-1.3207789904951877,-1.3207789904951877,{"$f":"SUM(AI938:AI953)","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"2007 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":956},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.7456738549558437E-3,null,null,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.1693995978944086E-2,0,0,-2.3387991957888172E-2,-2.3387991957888172E-2,-2.3387991957888175E-2,-2.3387991957888175E-2,-2.3387991957888175E-2]
[{"$f":"ROW()","v":957},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,-7.3026817593158114E-2,-7.3026817593158114E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,-3.0055356171613701E-2,-3.0055356171613701E-2,-0.1128842633948077,null,null,-0.2257685267896154,-0.22576852678961543,-0.22576852678961543,-0.22576852678961543,-0.12672505295803388,0,0,-0.25345010591606776,-0.25345010591606776,-0.25345010591606776,-0.25345010591606776,-0.25345010591606776]
[{"$f":"ROW()","v":960},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,-1.7339511379024022E-3,-1.7339511379024022E-3,-8.5432151108215722E-3,null,null,-1.7086430221643144E-2,-1.7086430221643144E-2,-1.7086430221643144E-2,-1.7086430221643144E-2,-9.5907025017672801E-3,0,0,-1.9181405003534557E-2,-1.9181405003534557E-2,-1.9181405003534557E-2,-1.9181405003534553E-2,-1.9181405003534553E-2]
[{"$f":"ROW()","v":962},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,-1.7535583138429466E-4,-1.7535583138429466E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,-2.9672476922327194E-4,-2.9672476922327194E-4,-5.4056981624574512E-4,null,null,-1.0811396324914902E-3,-1.0811396324914902E-3,-1.0811396324914902E-3,-1.0811396324914902E-3,-6.0684932098699958E-4,0,0,-1.2136986419739992E-3,-1.2136986419739992E-3,-1.2136986419739992E-3,-1.213698641973999E-3,-1.213698641973999E-3]
[{"$f":"ROW()","v":964},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,-0.59259810134909874,-0.59259810134909874,-0.39174652804684379,null,null,-0.78349305609368747,-0.78349305609368758,-0.78349305609368758,-0.78349305609368758,-0.43977874346607693,0,0,-0.87955748693215385,-0.87955748693215396,-0.87955748693215396,-0.87955748693215396,-0.87955748693215408]
[{"$f":"ROW()","v":965},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":967},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,-0.47881729529032235,-0.47881729529032235,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O956:O971)","v":0},0,0,-1.1836156096916532,-1.1836156096916532,-0.5204602502236747,null,null,-1.0409205004473492,-1.0409205004473494,-1.0409205004473494,-1.0409205004473494,{"$f":"SUM(AA956:AA971)","v":-0.58839534422580919},null,null,-1.1767906884516184,-1.1767906884516184,-1.1767906884516184,-1.1767906884516184,-1.1767906884516186,{"$f":"SUM(AI956:AI971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":973},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":974},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O956*$N$34","v":0},0,0,-9.8562518769979741E-3,-9.8562518769979741E-3,{"$f":"T956*$S$34","v":-8.3138244796516301E-3},null,null,-1.662764895930326E-2,-1.662764895930326E-2,-1.662764895930326E-2,-1.662764895930326E-2,{"$f":"AA956*$Z$34","v":-1.2838354808713738E-2},null,null,-2.5676709617427476E-2,-2.5676709617427476E-2,-2.567670961742748E-2,-2.567670961742748E-2,-2.567670961742748E-2,{"$f":"AI956*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":975},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O957*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA957*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI957*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":976},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O958*$N$34","v":0},0,0,-0.10413337990104916,-0.10413337990104916,0,null,null,0,0,0,0,{"$f":"AA958*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI958*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":977},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O959*$N$34","v":0},0,0,-4.2857760004226447E-2,-4.2857760004226447E-2,-0.13912619740572055,null,null,-0.27825239481144109,-0.27825239481144109,-0.27825239481144109,-0.27825239481144109,{"$f":"AA959*$Z$34","v":-0.13912619740572055},null,null,-0.27825239481144109,-0.27825239481144109,-0.27825239481144109,-0.27825239481144109,-0.27825239481144109,{"$f":"AI959*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O960*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA960*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI960*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O961*$N$34","v":0},0,0,-2.4725463675410691E-3,-2.4725463675410691E-3,-1.0529235840700606E-2,null,null,-2.1058471681401212E-2,-2.1058471681401212E-2,-2.1058471681401212E-2,-2.1058471681401212E-2,{"$f":"AA961*$Z$34","v":-1.0529235840700606E-2},null,null,-2.1058471681401205E-2,-2.1058471681401205E-2,-2.1058471681401205E-2,-2.1058471681401202E-2,-2.1058471681401202E-2,{"$f":"AI961*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":980},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O962*$N$34","v":0},0,0,-2.5005054320093902E-4,-2.5005054320093902E-4,0,null,null,0,0,0,0,{"$f":"AA962*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI962*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":981},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O963*$N$34","v":0},0,0,-4.2311789200126726E-4,-4.2311789200126726E-4,-6.6623478512274994E-4,null,null,-1.3324695702454999E-3,-1.3324695702454999E-3,-1.3324695702454999E-3,-1.3324695702454999E-3,{"$f":"AA963*$Z$34","v":-6.6623478512274972E-4},null,null,-1.3324695702454994E-3,-1.3324695702454994E-3,-1.3324695702454994E-3,-1.3324695702454992E-3,-1.3324695702454992E-3,{"$f":"AI963*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":982},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O964*$N$34","v":0},0,0,-0.84502166807016488,-0.84502166807016488,-0.48281490399978771,null,null,-0.96562980799957521,-0.96562980799957543,-0.96562980799957543,-0.96562980799957543,{"$f":"AA964*$Z$34","v":-0.48281490399978783},null,null,-0.96562980799957565,-0.96562980799957576,-0.96562980799957576,-0.96562980799957576,-0.96562980799957587,{"$f":"AI964*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O965*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA965*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI965*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O966*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA966*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI966*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O967*$N$34","v":0},0,0,-0.68277469780268008,-0.68277469780268008,0,null,null,0,0,0,0,{"$f":"AA967*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI967*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O969*$N$34","v":0},0,0,0,0,{"$f":"T969*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA969*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI969*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O970*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA970*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI970*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O971*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI971*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O974:O989)","v":0},0,0,-1.6877894724578619,-1.6877894724578619,-0.64145039651098323,null,null,-1.2829007930219662,-1.2829007930219665,-1.2829007930219665,-1.2829007930219665,-0.64597492684004543,null,null,-1.2919498536800909,-1.2919498536800911,-1.2919498536800911,-1.2919498536800911,-1.2919498536800911,{"$f":"SUM(AI974:AI989)","v":0},0,0,0,0]
[{"$f":"ROW()","v":991},null,"2008 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":992},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-6.203635951572163E-3,-1.3878074605876346E-2,null,null,-2.7756149211752693E-2,-2.7756149211752693E-2,-2.7756149211752693E-2,-2.7756149211752689E-2,-2.3944595770449925E-2,0,0,-4.788919154089985E-2,-4.788919154089985E-2,-4.788919154089985E-2,-4.7889191540899857E-2,-4.7889191540899857E-2]
[{"$f":"ROW()","v":993},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.2646856549800779E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-3.4348865863677004E-2,-9.8068893522745337E-2,null,null,-0.19613778704549067,-0.19613778704549067,-0.19613778704549067,-0.1961377870454907,-0.11009316402003758,0,0,-0.22018632804007515,-0.22018632804007515,-0.22018632804007515,-0.22018632804007518,-0.22018632804007518]
[{"$f":"ROW()","v":996},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-2.136624272334691E-3,-2.3402721554200215E-3,null,null,-4.6805443108400438E-3,-4.680544310840043E-3,-4.6805443108400438E-3,-4.680544310840043E-3,-2.627213961564952E-3,0,0,-5.254427923129904E-3,-5.2544279231299031E-3,-5.2544279231299031E-3,-5.2544279231299031E-3,-5.2544279231299023E-3]
[{"$f":"ROW()","v":998},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-2.1607847963026164E-4,-1.5785601742043112E-4,null,null,-3.1571203484086224E-4,-3.1571203484086224E-4,-3.1571203484086229E-4,-3.1571203484086229E-4,-1.7721081367545676E-4,0,0,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4]
[{"$f":"ROW()","v":999},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-3.6563276223129508E-4,-1.4920213004042347E-3,null,null,-2.9840426008084695E-3,-2.9840426008084699E-3,-2.9840426008084699E-3,-2.9840426008084699E-3,-1.6749586932853042E-3,0,0,-3.3499173865706084E-3,-3.3499173865706089E-3,-3.3499173865706089E-3,-3.3499173865706089E-3,-3.3499173865706093E-3]
[{"$f":"ROW()","v":1000},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.69566353115160406,-0.35133701915068577,null,null,-0.70267403830137154,-0.70267403830137154,-0.70267403830137154,-0.70267403830137154,-0.39441460677535262,0,0,-0.78882921355070523,-0.78882921355070523,-0.78882921355070512,-0.78882921355070512,-0.78882921355070512]
[{"$f":"ROW()","v":1001},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.69126139078346549,-0.22531706368327742,null,null,-0.45063412736655489,-0.45063412736655489,-0.45063412736655489,-0.22531706368327747,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O992:O1007)","v":0},0,0,0,-1.5128426158143158,-0.69259120043582956,null,null,-1.3851824008716591,-1.3851824008716591,-1.3851824008716591,-1.1598653371883818,{"$f":"SUM(AA992:AA1007)","v":-0.53293175003436577},null,null,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,{"$f":"SUM(AI992:AI1007)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1009},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1010},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O992*$N$34","v":0},0,0,0,-8.8461417408581544E-3,{"$f":"T992*$S$34","v":-1.7104277329387973E-2},null,null,-3.4208554658775946E-2,-3.4208554658775946E-2,-3.4208554658775946E-2,-3.4208554658775939E-2,{"$f":"AA992*$Z$34","v":-2.6287781935770773E-2},null,null,-5.2575563871541546E-2,-5.2575563871541546E-2,-5.2575563871541546E-2,-5.2575563871541553E-2,-5.2575563871541553E-2,{"$f":"AI992*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1011},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O993*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA993*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI993*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1012},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O994*$N$34","v":0},0,0,0,-0.11785117843522518,0,null,null,0,0,0,0,{"$f":"AA994*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI994*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1013},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O995*$N$34","v":0},0,0,0,-4.8980136558594511E-2,-0.12086673402728366,null,null,-0.24173346805456733,-0.24173346805456733,-0.24173346805456733,-0.24173346805456739,{"$f":"AA995*$Z$34","v":-0.12086673402728368},null,null,-0.24173346805456736,-0.24173346805456736,-0.24173346805456736,-0.24173346805456739,-0.24173346805456739,{"$f":"AI995*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1014},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O996*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA996*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI996*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1015},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O997*$N$34","v":0},0,0,0,-3.0467424761184796E-3,-2.8843096113346585E-3,null,null,-5.7686192226693179E-3,-5.768619222669317E-3,-5.7686192226693179E-3,-5.768619222669317E-3,{"$f":"AA997*$Z$34","v":-2.8843096113346581E-3},null,null,-5.7686192226693161E-3,-5.7686192226693153E-3,-5.7686192226693153E-3,-5.7686192226693153E-3,-5.7686192226693135E-3,{"$f":"AI997*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1016},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O998*$N$34","v":0},0,0,0,-3.0811944364240334E-4,-1.9455242724581516E-4,null,null,-3.8910485449163032E-4,-3.8910485449163032E-4,-3.8910485449163037E-4,-3.8910485449163037E-4,{"$f":"AA998*$Z$34","v":-1.9455242724581516E-4},null,null,-3.8910485449163032E-4,-3.8910485449163032E-4,-3.8910485449163032E-4,-3.8910485449163032E-4,-3.8910485449163032E-4,{"$f":"AI998*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1017},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O999*$N$34","v":0},0,0,0,-5.2137798946436131E-4,-1.8388679141890683E-3,null,null,-3.6777358283781366E-3,-3.677735828378137E-3,-3.677735828378137E-3,-3.677735828378137E-3,{"$f":"AA999*$Z$34","v":-1.8388679141890683E-3},null,null,-3.6777358283781366E-3,-3.677735828378137E-3,-3.677735828378137E-3,-3.677735828378137E-3,-3.6777358283781375E-3,{"$f":"AI999*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1018},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1000*$N$34","v":0},0,0,0,-0.99198893174145941,-0.43301149347397921,null,null,-0.86602298694795843,-0.86602298694795843,-0.86602298694795843,-0.86602298694795843,{"$f":"AA1000*$Z$34","v":-0.43301149347397921},null,null,-0.86602298694795843,-0.86602298694795843,-0.86602298694795832,-0.86602298694795832,-0.86602298694795832,{"$f":"AI1000*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1019},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1001*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1001*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1001*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1020},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1002*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1002*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1002*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1021},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O1003*$N$34","v":0},0,0,0,-0.98571165210034217,-0.27769598115939731,null,null,-0.55539196231879462,-0.55539196231879462,-0.55539196231879462,-0.27769598115939736,{"$f":"AA1003*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1003*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1023},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1005*$N$34","v":0},0,0,0,0,{"$f":"T1005*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1005*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1005*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1024},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1006*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1006*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1006*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1007*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI1007*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1026},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1010:O1025)","v":0},0,0,0,-2.1572542804857049,-0.85359621594281765,null,null,-1.7071924318856353,-1.7071924318856353,-1.7071924318856353,-1.4294964507262382,-0.58508373938980318,null,null,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,{"$f":"SUM(AI1010:AI1025)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},null,"2009 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1028},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3197777045083201E-2,null,null,-8.6395554090166402E-2,-8.6395554090166388E-2,-8.6395554090166388E-2,-8.6395554090166374E-2,-7.4186607094348336E-2,0,0,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667]
[{"$f":"ROW()","v":1029},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.1858726611633048E-2,null,null,-0.1437174532232661,-0.1437174532232661,-0.1437174532232661,-0.1437174532232661,-8.0669356928052854E-2,0,0,-0.16133871385610571,-0.16133871385610571,-0.16133871385610571,-0.16133871385610571,-0.16133871385610571]
[{"$f":"ROW()","v":1032},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0807308978881375E-3,null,null,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.0194123337703946E-2,0,0,-2.0388246675407892E-2,-2.0388246675407892E-2,-2.0388246675407895E-2,-2.0388246675407895E-2,-2.0388246675407892E-2]
[{"$f":"ROW()","v":1034},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0718681789598771E-2,null,null,-4.1437363579197542E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-2.3259008545989449E-2,0,0,-4.6518017091978899E-2,-4.6518017091978899E-2,-4.6518017091978892E-2,-4.6518017091978892E-2,-4.6518017091978899E-2]
[{"$f":"ROW()","v":1035},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8807648509604313E-3,null,null,-3.761529701920863E-3,-3.761529701920863E-3,-3.7615297019208626E-3,-3.7615297019208626E-3,-2.1113662628597365E-3,0,0,-4.222732525719473E-3,-4.222732525719473E-3,-4.222732525719473E-3,-4.222732525719473E-3,-4.222732525719473E-3]
[{"$f":"ROW()","v":1036},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.38051512314465746,null,null,-0.76103024628931493,-0.76103024628931482,-0.76103024628931482,-0.76103024628931482,-0.42717025103126532,0,0,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076]
[{"$f":"ROW()","v":1037},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1882975681911119,null,null,-0.37659513638222381,-0.37659513638222381,-0.37659513638222386,-0.37659513638222381,-0.21138481647730872,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1028:J1043)","v":0},0,0,0,0,0,0,0,0,0,-0.71554937253093287,null,null,-1.4310987450618657,-1.4310987450618657,-1.431098745061866,-1.4310987450618657,{"$f":"SUM(AA1028:AA1043)","v":-0.8289755296775283},null,null,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,{"$f":"SUM(AI1028:AI1043)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$721","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1046},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1028*$N$34","v":0},0,0,0,0,{"$f":"T1028*$S$34","v":-5.3239860684948105E-2},null,null,-0.10647972136989621,-0.10647972136989618,-0.10647972136989618,-0.10647972136989617,{"$f":"AA1028*$Z$34","v":-8.1446409392205391E-2},null,null,-0.16289281878441078,-0.16289281878441078,-0.16289281878441078,-0.16289281878441078,-0.16289281878441078,{"$f":"AI1028*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O1029*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1029*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1029*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1030*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1030*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1030*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1031*$N$34","v":0},0,0,0,0,-8.8563552467257473E-2,null,null,-0.17712710493451495,-0.17712710493451495,-0.17712710493451495,-0.17712710493451495,{"$f":"AA1031*$Z$34","v":-8.8563552467257445E-2},null,null,-0.17712710493451489,-0.17712710493451489,-0.17712710493451489,-0.17712710493451489,-0.17712710493451489,{"$f":"AI1031*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1032*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1032*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1032*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1051},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O1033*$N$34","v":0},0,0,0,0,-1.1191706633804564E-2,null,null,-2.2383413267609127E-2,-2.2383413267609127E-2,-2.2383413267609127E-2,-2.2383413267609127E-2,{"$f":"AA1033*$Z$34","v":-1.119170663380456E-2},null,null,-2.238341326760912E-2,-2.238341326760912E-2,-2.2383413267609127E-2,-2.2383413267609127E-2,-2.238341326760912E-2,{"$f":"AI1033*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O1034*$N$34","v":0},0,0,0,0,-2.5535104061091052E-2,null,null,-5.1070208122182104E-2,-5.107020812218209E-2,-5.107020812218209E-2,-5.107020812218209E-2,{"$f":"AA1034*$Z$34","v":-2.5535104061091052E-2},null,null,-5.1070208122182104E-2,-5.1070208122182104E-2,-5.1070208122182097E-2,-5.1070208122182097E-2,-5.1070208122182104E-2,{"$f":"AI1034*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1035*$N$34","v":0},0,0,0,0,-2.3179817457222047E-3,null,null,-4.6359634914444102E-3,-4.6359634914444102E-3,-4.6359634914444094E-3,-4.6359634914444094E-3,{"$f":"AA1035*$Z$34","v":-2.3179817457222042E-3},null,null,-4.6359634914444085E-3,-4.6359634914444085E-3,-4.6359634914444085E-3,-4.6359634914444085E-3,-4.6359634914444085E-3,{"$f":"AI1035*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1054},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1036*$N$34","v":0},0,0,0,0,-0.46897256133329851,null,null,-0.93794512266659702,-0.9379451226665968,-0.9379451226665968,-0.9379451226665968,{"$f":"AA1036*$Z$34","v":-0.46897256133329834},null,null,-0.9379451226665968,-0.9379451226665968,-0.9379451226665968,-0.9379451226665968,-0.9379451226665968,{"$f":"AI1036*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1037*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1037*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1037*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1056},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1038*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1038*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1038*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O1039*$N$34","v":0},0,0,0,0,-0.23207065232423477,null,null,-0.46414130464846953,-0.46414130464846953,-0.46414130464846959,-0.46414130464846953,{"$f":"AA1039*$Z$34","v":-0.23207065232423432},null,null,0,0,0,0,0,{"$f":"AI1039*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1041*$N$34","v":0},0,0,0,0,{"$f":"T1041*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1041*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1041*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1042*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1042*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1042*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1061},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1043*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI1043*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1062},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1046:O1061)","v":0},0,0,0,0,-0.88189141925035663,null,null,-1.7637828385007133,-1.763782838500713,-1.7637828385007133,-1.763782838500713,-0.91009796795761322,null,null,-1.3560546312667581,-1.3560546312667581,-1.3560546312667581,-1.3560546312667581,-1.3560546312667581,{"$f":"SUM(AI1046:AI1061)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1063},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1064},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-7.9808893376702716E-2,-7.9808893376702716E-2,-7.980889337670273E-2,-7.980889337670273E-2,-5.5864612709445739E-2,0,0,-0.11172922541889148,-0.11172922541889148,-0.11172922541889149,-0.11172922541889149,-0.11172922541889149]
[{"$f":"ROW()","v":1065},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-9.0434583859780926E-2,-9.0434583859780926E-2,-9.0434583859780926E-2,-9.0434583859780926E-2,-4.2405468888892871E-2,0,0,-8.4810937777785755E-2,-8.4810937777785741E-2,-8.4810937777785741E-2,-8.4810937777785728E-2,-8.4810937777785728E-2]
[{"$f":"ROW()","v":1068},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.6703216047441304E-2,-1.6703216047441304E-2,-1.6703216047441304E-2,-1.6703216047441304E-2,-2.7790117236050505E-3,0,0,-5.558023447210101E-3,-5.558023447210101E-3,-5.558023447210101E-3,-5.558023447210101E-3,-5.5580234472101019E-3]
[{"$f":"ROW()","v":1070},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-5.0146036315624185E-2,-5.0146036315624191E-2,-5.0146036315624191E-2,-5.0146036315624198E-2,-2.2757823298915535E-2,0,0,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831076E-2]
[{"$f":"ROW()","v":1071},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.1340736051309782E-2,-1.134073605130978E-2,-1.1340736051309782E-2,-1.134073605130978E-2,-9.1784076163585698E-4,0,0,-1.8356815232717142E-3,-1.8356815232717142E-3,-1.8356815232717142E-3,-1.8356815232717142E-3,-1.835681523271714E-3]
[{"$f":"ROW()","v":1072},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.36460158603446419,-0.36460158603446419,-0.36460158603446419,-0.36460158603446419,-0.18818281260941264,0,0,-0.37636562521882522,-0.37636562521882527,-0.37636562521882527,-0.37636562521882527,-0.37636562521882527]
[{"$f":"ROW()","v":1073},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-3.3250002970667215E-16,0,0,-6.6500005941334431E-16,-6.6500005941334441E-16,-6.6500005941334441E-16,-6.6500005941334441E-16,-6.650000594133445E-16]
[{"$f":"ROW()","v":1074},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1075},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.61220783715028448,-0.61220783715028448,-0.61220783715028448,-0.6122078371502846,0.85982405646352933,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1064:T1079)","v":0},null,null,-1.2252428888356075,-1.2252428888356075,-1.2252428888356075,-1.2252428888356077,0.54691648647162139,null,null,-0.62581513998381599,-0.62581513998381599,-0.62581513998381599,-0.62581513998381599,-0.6258151399838161,{"$f":"SUM(AI1064:AI1079)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1082},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1064*$S$34","v":0},null,null,-9.8361875435420243E-2,-9.8361875435420243E-2,-9.8361875435420271E-2,-9.8361875435420271E-2,{"$f":"AA1064*$Z$34","v":-6.1331449104876812E-2},null,null,-0.12266289820975362,-0.12266289820975362,-0.12266289820975364,-0.12266289820975364,-0.12266289820975364,{"$f":"AI1064*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1083},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1065*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1065*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1066*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1066*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1085},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.11145769470431599,-0.11145769470431599,-0.11145769470431599,-0.11145769470431599,{"$f":"AA1067*$Z$34","v":-4.6555211444038555E-2},null,null,-9.3110422888077124E-2,-9.311042288807711E-2,-9.311042288807711E-2,-9.3110422888077096E-2,-9.3110422888077096E-2,{"$f":"AI1067*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1086},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1068*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1068*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1087},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-2.0586172627083888E-2,-2.0586172627083888E-2,-2.0586172627083888E-2,-2.0586172627083888E-2,{"$f":"AA1069*$Z$34","v":-3.0509620996499011E-3},null,null,-6.1019241992998022E-3,-6.1019241992998022E-3,-6.1019241992998022E-3,-6.1019241992998022E-3,-6.101924199299804E-3,{"$f":"AI1069*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1088},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-6.1803365125938918E-2,-6.1803365125938925E-2,-6.1803365125938925E-2,-6.1803365125938939E-2,{"$f":"AA1070*$Z$34","v":-2.4984873495045589E-2},null,null,-4.9969746990091178E-2,-4.9969746990091178E-2,-4.9969746990091178E-2,-4.9969746990091178E-2,-4.9969746990091185E-2,{"$f":"AI1070*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.3977089765669406E-2,-1.3977089765669404E-2,-1.3977089765669406E-2,-1.3977089765669404E-2,{"$f":"AA1071*$Z$34","v":-1.0076594328404401E-3},null,null,-2.0153188656808802E-3,-2.0153188656808802E-3,-2.0153188656808802E-3,-2.0153188656808802E-3,-2.0153188656808802E-3,{"$f":"AI1071*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1090},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.44935964241232651,-0.44935964241232651,-0.44935964241232651,-0.44935964241232651,{"$f":"AA1072*$Z$34","v":-0.20659813134290805},null,null,-0.41319626268581605,-0.41319626268581611,-0.41319626268581611,-0.41319626268581611,-0.41319626268581611,{"$f":"AI1072*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1091},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1073*$Z$34","v":-3.6503803857708901E-16},null,null,-7.3007607715417801E-16,-7.3007607715417811E-16,-7.3007607715417811E-16,-7.3007607715417811E-16,-7.3007607715417821E-16,{"$f":"AI1073*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1092},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1074*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1074*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.75452632495644578,-0.75452632495644578,-0.75452632495644578,-0.75452632495644589,{"$f":"AA1075*$Z$34","v":0.94396529037827237},null,null,0,0,0,0,0,{"$f":"AI1075*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1077*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1077*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1077*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1078*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1078*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI1079*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1082:T1097)","v":0},null,null,{"$f":"SUM(W1082:W1097)","v":-1.5100721650272009},{"$f":"SUM(X1082:X1097)","v":-1.5100721650272009},{"$f":"SUM(Y1082:Y1097)","v":-1.5100721650272009},{"$f":"SUM(Z1082:Z1097)","v":-1.5100721650272009},{"$f":"SUM(AA1082:AA1097)","v":0.6004370034589126},null,null,-0.68705657383871943,-0.68705657383871943,-0.68705657383871954,-0.68705657383871943,-0.68705657383871943,{"$f":"SUM(AI1082:AI1097)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1099},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1100},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-3.4729951015505668E-2,-3.4729951015505668E-2,-3.4729951015505661E-2,-2.257820113596555E-2,0,0,-4.5156402271931101E-2,-4.5156402271931101E-2,-4.5156402271931094E-2,-4.5156402271931094E-2,-4.5156402271931087E-2]
[{"$f":"ROW()","v":1101},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1102},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1103},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.19239392529514027,-0.19239392529514027,-0.19239392529514027,-8.5060997770410443E-2,0,0,-0.17012199554082089,-0.17012199554082089,-0.17012199554082089,-0.17012199554082086,-0.17012199554082086]
[{"$f":"ROW()","v":1104},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-6.5253733005363954E-3,-6.5253733005363962E-3,-6.5253733005363954E-3,-2.9985984734983832E-3,0,0,-5.9971969469967672E-3,-5.9971969469967672E-3,-5.9971969469967672E-3,-5.9971969469967672E-3,-5.9971969469967672E-3]
[{"$f":"ROW()","v":1106},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.0599042126731718E-2,-1.0599042126731718E-2,-1.0599042126731717E-2,-2.1037783848850988E-3,0,0,-4.2075567697701976E-3,-4.2075567697701976E-3,-4.2075567697701984E-3,-4.2075567697701984E-3,-4.2075567697701984E-3]
[{"$f":"ROW()","v":1107},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-5.1422683781592482E-2,-5.1422683781592489E-2,-5.1422683781592482E-2,-1.3511265753799295E-2,0,0,-2.7022531507598591E-2,-2.7022531507598591E-2,-2.7022531507598591E-2,-2.7022531507598591E-2,-2.7022531507598591E-2]
[{"$f":"ROW()","v":1108},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.86097983351540142,-0.86097983351540142,-0.86097983351540142,-0.40732696743413838,0,0,-0.81465393486827675,-0.81465393486827686,-0.81465393486827686,-0.81465393486827686,-0.81465393486827686]
[{"$f":"ROW()","v":1109},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-6.4899819216134177E-2,-6.4899819216134177E-2,-6.4899819216134177E-2,-3.674912941183054E-2,0,0,-7.3498258823661067E-2,-7.3498258823661067E-2,-7.3498258823661067E-2,-7.3498258823661081E-2,-7.3498258823661081E-2]
[{"$f":"ROW()","v":1110},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1111},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.91624056400141163,-0.91624056400141163,-0.91624056400141163,-0.30732703299891506,0,0,-0.61465406599783012,-0.30732703299891506,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1100:T1115)","v":0},null,null,0,-2.1377911922524535,-2.1377911922524535,-2.1377911922524535,-0.87765597136344264,null,null,-1.7553119427268853,-1.4479849097279704,-1.1406578767290554,-1.1406578767290554,-1.1406578767290554,{"$f":"SUM(AI1100:AI1115)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1118},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1100*$S$34","v":-4.2803539444422639E-2},-4.2803539444422639E-2,-4.2803539444422632E-2,{"$f":"AA1100*$Z$34","v":-2.4787673747105474E-2},null,null,-4.9575347494210949E-2,-4.9575347494210949E-2,-4.9575347494210942E-2,-4.9575347494210942E-2,-4.9575347494210935E-2,{"$f":"AI1100*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1119},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1101*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1101*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1102*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1102*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23711927974102659,-0.23711927974102659,-0.23711927974102659,{"$f":"AA1103*$Z$34","v":-9.338495341763782E-2},null,null,-0.18676990683527564,-0.18676990683527564,-0.18676990683527564,-0.18676990683527561,-0.18676990683527561,{"$f":"AI1103*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1104*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1104*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0423111836348555E-3,-8.0423111836348572E-3,-8.0423111836348555E-3,{"$f":"AA1105*$Z$34","v":-3.2920373156409919E-3},null,null,-6.5840746312819847E-3,-6.5840746312819847E-3,-6.5840746312819847E-3,-6.5840746312819847E-3,-6.5840746312819847E-3,{"$f":"AI1105*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3062976033053088E-2,-1.3062976033053088E-2,-1.3062976033053087E-2,{"$f":"AA1106*$Z$34","v":-2.309651328142189E-3},null,null,-4.619302656284378E-3,-4.619302656284378E-3,-4.6193026562843789E-3,-4.6193026562843789E-3,-4.6193026562843789E-3,{"$f":"AI1106*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3376791766874843E-2,-6.3376791766874857E-2,-6.3376791766874843E-2,{"$f":"AA1107*$Z$34","v":-1.4833460176866016E-2},null,null,-2.9666920353732033E-2,-2.9666920353732033E-2,-2.9666920353732033E-2,-2.9666920353732033E-2,-2.9666920353732033E-2,{"$f":"AI1107*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1126},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0611297507524671,-1.0611297507524671,-1.0611297507524671,{"$f":"AA1108*$Z$34","v":-0.4471874405030406},null,null,-0.8943748810060812,-0.89437488100608131,-0.89437488100608131,-0.89437488100608131,-0.89437488100608131,{"$f":"AI1108*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.9986924557234385E-2,-7.9986924557234385E-2,-7.9986924557234385E-2,{"$f":"AA1109*$Z$34","v":-4.0345350139501183E-2},null,null,-8.0690700279002353E-2,-8.0690700279002353E-2,-8.0690700279002353E-2,-8.0690700279002367E-2,-8.0690700279002367E-2,{"$f":"AI1109*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1110*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1110*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1292368107373632,-1.1292368107373632,-1.1292368107373632,{"$f":"AA1111*$Z$34","v":-0.33740164602875244},null,null,-0.67480329205750489,-0.33740164602875244,0,0,0,{"$f":"AI1111*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1113*$S$34","v":0},0,0,{"$f":"AA1113*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1113*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1114*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1114*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI1115*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1118:T1133)","v":0},null,null,{"$f":"SUM(W1118:W1133)","v":0},{"$f":"SUM(X1118:X1133)","v":-2.6347583842160764},{"$f":"SUM(Y1118:Y1133)","v":-2.6347583842160764},{"$f":"SUM(Z1118:Z1133)","v":-2.6347583842160764},{"$f":"SUM(AA1118:AA1133)","v":-0.96354221265668671},null,null,-1.9270844253133734,-1.5896827792846211,-1.2522811332558685,-1.2522811332558685,-1.2522811332558685,{"$f":"SUM(AI1118:AI1133)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1135},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1136},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-5.8403371615805888E-2,-5.8403371615805888E-2,-1.7806208407690722E-2,0,0,-3.5612416815381444E-2,-3.5612416815381444E-2,-3.5612416815381451E-2,-3.5612416815381451E-2,-3.5612416815381451E-2]
[{"$f":"ROW()","v":1137},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.20189292681148754,-0.20189292681148754,-9.3229559888729871E-2,0,0,-0.18645911977745974,-0.18645911977745971,-0.18645911977745971,-0.18645911977745971,-0.18645911977745971]
[{"$f":"ROW()","v":1140},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-5.7302215148876522E-3,-5.7302215148876531E-3,-5.8876801696221446E-3,0,0,-1.1775360339244289E-2,-1.1775360339244289E-2,-1.1775360339244288E-2,-1.1775360339244288E-2,-1.1775360339244288E-2]
[{"$f":"ROW()","v":1142},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-3.2236620713264339E-3,0,0,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3]
[{"$f":"ROW()","v":1143},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.16726316614284517,-0.16726316614284517,-5.3323153626761259E-3,0,0,-1.0664630725352252E-2,-1.0664630725352252E-2,-1.0664630725352252E-2,-1.0664630725352254E-2,-1.0664630725352254E-2]
[{"$f":"ROW()","v":1144},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.97761366731257338,-0.97761366731257338,-0.35629697771247104,0,0,-0.71259395542494208,-0.71259395542494208,-0.71259395542494208,-0.71259395542494197,-0.71259395542494197]
[{"$f":"ROW()","v":1145},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-7.5215222466989445E-2,0,0,-0.15043044493397889,-0.15043044493397889,-0.15043044493397889,-0.15043044493397892,-0.15043044493397889]
[{"$f":"ROW()","v":1146},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1147},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.69129584138463651,-0.69129584138463651,-0.28521655596422646,0,0,-0.57043311192845292,-0.57043311192845281,-0.28521655596422646,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1136:T1151)","v":0},null,null,0,0,-2.1021991947822363,-2.1021991947822363,-0.84220818204373227,null,null,-1.6844163640874645,-1.6844163640874643,-1.399199808123238,-1.1139832521590114,-1.1139832521590114,{"$f":"SUM(AI1136:AI1151)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1153},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1154},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1136*$S$34","v":-7.1980263361970165E-2},-7.1980263361970165E-2,{"$f":"AA1136*$Z$34","v":-1.9548700183192377E-2},null,null,-3.9097400366384753E-2,-3.9097400366384753E-2,-3.909740036638476E-2,-3.909740036638476E-2,-3.909740036638476E-2,{"$f":"AI1136*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1155},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1137*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1137*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1138*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1138*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1157},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24882649136093568,-0.24882649136093568,{"$f":"AA1139*$Z$34","v":-0.10235288011616166},null,null,-0.20470576023232331,-0.20470576023232329,-0.20470576023232329,-0.20470576023232329,-0.20470576023232329,{"$f":"AI1139*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1158},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1140*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1140*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1159},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.062312369178609E-3,-7.0623123691786098E-3,{"$f":"AA1141*$Z$34","v":-6.4638406883275011E-3},null,null,-1.2927681376655002E-2,-1.2927681376655002E-2,-1.2927681376655E-2,-1.2927681376655E-2,-1.2927681376655E-2,{"$f":"AI1141*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1160},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1142*$Z$34","v":-3.5391253365916432E-3},null,null,-7.0782506731832864E-3,-7.0782506731832864E-3,-7.0782506731832864E-3,-7.0782506731832864E-3,-7.0782506731832864E-3,{"$f":"AI1142*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1161},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20614643327305163,-0.20614643327305163,{"$f":"AA1143*$Z$34","v":-5.8541286230348643E-3},null,null,-1.1708257246069729E-2,-1.1708257246069729E-2,-1.1708257246069729E-2,-1.170825724606973E-2,-1.170825724606973E-2,{"$f":"AI1143*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1162},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2048771722003864,-1.2048771722003864,{"$f":"AA1144*$Z$34","v":-0.391163724135136},null,null,-0.78232744827027201,-0.78232744827027201,-0.78232744827027201,-0.78232744827027179,-0.78232744827027179,{"$f":"AI1144*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1163},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1145*$Z$34","v":-8.2575683691550258E-2},null,null,-0.16515136738310052,-0.16515136738310052,-0.16515136738310052,-0.16515136738310054,-0.16515136738310052,{"$f":"AI1145*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1164},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1146*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1146*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1165},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85199972787931089,-0.85199972787931089,{"$f":"AA1147*$Z$34","v":-0.31312746723885337},null,null,-0.62625493447770675,-0.62625493447770664,-0.31312746723885337,0,0,{"$f":"AI1147*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1149*$S$34","v":0},0,{"$f":"AA1149*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1149*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1168},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1150*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1150*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1169},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,{"$f":"AI1151*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1170},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1169)","v":0},null,null,{"$f":"SUM(W1154:W1169)","v":0},{"$f":"SUM(X1154:X1169)","v":0},{"$f":"SUM(Y1154:Y1169)","v":-2.5908924004448335},{"$f":"SUM(Z1154:Z1169)","v":-2.5908924004448335},{"$f":"SUM(AA1154:AA1169)","v":-0.92462555001284774},null,null,-1.8492511000256955,-1.8492511000256953,-1.5361236327868419,-1.2229961655479884,-1.2229961655479882,{"$f":"SUM(AI1154:AI1169)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1171},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1172},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-8.885607518635398E-2,-0.13026146419362433,0,0,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866]
[{"$f":"ROW()","v":1173},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1175},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.20096138564870356,-0.19060677162055592,0,0,-0.38121354324111184,-0.38121354324111184,-0.38121354324111184,-0.38121354324111179,-0.38121354324111179]
[{"$f":"ROW()","v":1176},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1177},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-6.6719571066075553E-3,-1.5782682200826743E-2,0,0,-3.1565364401653487E-2,-3.1565364401653487E-2,-3.1565364401653487E-2,-3.156536440165348E-2,-3.156536440165348E-2]
[{"$f":"ROW()","v":1178},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-5.1537495631564664E-5,0,0,-1.0307499126312933E-4,-1.0307499126312934E-4,-1.0307499126312934E-4,-1.0307499126312934E-4,-1.0307499126312936E-4]
[{"$f":"ROW()","v":1179},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-5.6880731291355867E-2,0,0,-0.11376146258271173,-0.11376146258271172,-0.11376146258271172,-0.11376146258271172,-0.11376146258271171]
[{"$f":"ROW()","v":1180},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.97284644133377585,-0.41280327925810151,0,0,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029]
[{"$f":"ROW()","v":1181},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-0.22790603710052063,0,0,-0.4558120742010412,-0.45581207420104125,-0.45581207420104125,-0.45581207420104125,-0.45581207420104125]
[{"$f":"ROW()","v":1182},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1183},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-1.0005599465668069,-0.51031054669468623,0,0,-1.0206210933893725,-1.0206210933893725,-1.0206210933893722,-0.51031054669468623,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1187},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1172:T1187)","v":0},null,null,0,0,0,-2.269895805842248,-1.5446030498553027,null,null,-3.0892060997106054,-3.0892060997106054,-3.089206099710605,-2.5788955530159194,-2.068585006321233,{"$f":"SUM(AI1172:AI1187)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1189},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1190},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1172*$S$34","v":-0.10951223390489742},{"$f":"AA1172*$Z$34","v":-0.14300867712213067},null,null,-0.28601735424426133,-0.28601735424426133,-0.28601735424426133,-0.28601735424426133,-0.28601735424426133,{"$f":"AI1172*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1191},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1173*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1173*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1174*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1174*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1193},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24767839705790812,{"$f":"AA1175*$Z$34","v":-0.20925929574580929},null,null,-0.41851859149161857,-0.41851859149161857,-0.41851859149161857,-0.41851859149161852,-0.41851859149161852,{"$f":"AI1175*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1194},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1176*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1176*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2229709755901985E-3,{"$f":"AA1177*$Z$34","v":-1.7327154404039799E-2},null,null,-3.4654308808079598E-2,-3.4654308808079598E-2,-3.4654308808079598E-2,-3.4654308808079591E-2,-3.4654308808079591E-2,{"$f":"AI1177*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1196},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1178*$Z$34","v":-5.658088612839646E-5},null,null,-1.1316177225679292E-4,-1.1316177225679293E-4,-1.1316177225679293E-4,-1.1316177225679293E-4,-1.1316177225679295E-4,{"$f":"AI1178*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1197},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1179*$Z$34","v":-6.2447003694238591E-2},null,null,-0.12489400738847718,-0.12489400738847717,-0.12489400738847717,-0.12489400738847717,-0.12489400738847715,{"$f":"AI1179*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1198},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1990017206302752,{"$f":"AA1180*$Z$34","v":-0.45319965688876412},null,null,-0.90639931377752814,-0.90639931377752814,-0.90639931377752814,-0.90639931377752814,-0.90639931377752814,{"$f":"AI1180*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1181*$Z$34","v":-0.25020861753439383},null,null,-0.50041723506878766,-0.50041723506878766,-0.50041723506878766,-0.50041723506878766,-0.50041723506878766,{"$f":"AI1181*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1182*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1182*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1201},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2331577179668578,{"$f":"AA1183*$Z$34","v":-0.56024885530075541},null,null,-1.1204977106015108,-1.1204977106015108,-1.1204977106015106,-0.56024885530075541,0,{"$f":"AI1183*$Z$34","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1185*$S$34","v":0},{"$f":"AA1185*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1185*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1204},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1186*$S$34","v":0},{"$f":"AA1186*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1186*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1187*$S$34","v":0},0,null,null,0,0,0,0,0,{"$f":"AI1187*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1190:T1205)","v":0},null,null,{"$f":"SUM(W1190:W1205)","v":0},{"$f":"SUM(X1190:X1205)","v":0},{"$f":"SUM(Y1190:Y1205)","v":0},{"$f":"SUM(Z1190:Z1205)","v":-2.7975730405355286},{"$f":"SUM(AA1190:AA1205)","v":-1.6957558415762601},null,null,-3.3915116831525203,-3.3915116831525203,-3.3915116831525198,-2.8312628278517646,-2.2710139725510095,{"$f":"SUM(AI1190:AI1205)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1208},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9675E-2,0,0,-5.935E-2,-5.935E-2,-5.9349999999999993E-2,-5.9349999999999993E-2,-5.9349999999999986E-2]
[{"$f":"ROW()","v":1209},null,null,"High Pressure Mains - PE",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]
[{"$f":"ROW()","v":1210},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1211},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14064581641666668,0,0,-0.28129163283333336,-0.28129163283333336,-0.28129163283333336,-0.28129163283333336,-0.28129163283333336]
[{"$f":"ROW()","v":1212},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.109764373540853E-3,0,0,-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081713E-2,-1.6219528747081713E-2]
[{"$f":"ROW()","v":1214},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.5812500000000005E-6,0,0,-1.5162500000000003E-5,-1.5162500000000001E-5,-1.5162499999999999E-5,-1.5162499999999998E-5,-1.5162499999999996E-5]
[{"$f":"ROW()","v":1215},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.11949614249591874,0,0,-0.23899228499183747,-0.23899228499183744,-0.23899228499183744,-0.23899228499183744,-0.23899228499183742]
[{"$f":"ROW()","v":1216},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.60192777380000007,0,0,-1.2038555476000001,-1.2038555476000001,-1.2038555476000001,-1.2038555476000001,-1.2038555476000004]
[{"$f":"ROW()","v":1217},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25548454279340793,0,0,-0.51096908558681586,-0.51096908558681586,-0.51096908558681575,-0.51096908558681586,-0.51096908558681586]
[{"$f":"ROW()","v":1218},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32356692511648499,0,0,-0.64713385023296999,-0.6471338502329701,-0.6471338502329701,-0.6471338502329701,-0.32356692511648499]
[null,null,null,"Telemetry and Monitoring",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]
[{"$f":"ROW()","v":1221},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1222},null,null,"Land",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]
[{"$f":"ROW()","v":1223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1224},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1208:AA1223)","v":-1.4789135462460192},null,null,-2.9578270924920385,-2.9578270924920385,-2.9578270924920385,-2.9578270924920385,-2.6342601673755537,{"$f":"SUM(AI1208:AI1223)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1225},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1226},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1208*$Z$34","v":-3.2578955870564676E-2},null,null,-6.5157911741129351E-2,-6.5157911741129351E-2,-6.5157911741129351E-2,-6.5157911741129351E-2,-6.5157911741129337E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1227},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1209*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1210*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1211*$Z$34","v":-0.15440922818595196},null,null,-0.30881845637190392,-0.30881845637190392,-0.30881845637190392,-0.30881845637190392,-0.30881845637190392,0,0,0,0,0]
[{"$f":"ROW()","v":1230},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1212*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1213*$Z$34","v":-8.9033750849625958E-3},null,null,-1.7806750169925195E-2,-1.7806750169925195E-2,-1.7806750169925195E-2,-1.7806750169925199E-2,-1.7806750169925199E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1232},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1214*$Z$34","v":-8.3231410006307825E-6},null,null,-1.6646282001261568E-5,-1.6646282001261565E-5,-1.6646282001261562E-5,-1.6646282001261562E-5,-1.6646282001261558E-5,0,0,0,0,0]
[{"$f":"ROW()","v":1233},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1215*$Z$34","v":-0.13118987541962071},null,null,-0.26237975083924142,-0.26237975083924142,-0.26237975083924142,-0.26237975083924142,-0.26237975083924137,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1216*$Z$34","v":-0.66083162190050337},null,null,-1.3216632438010067,-1.3216632438010067,-1.3216632438010067,-1.3216632438010067,-1.3216632438010072,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1217*$Z$34","v":-0.28048591896471203},null,null,-0.56097183792942407,-0.56097183792942407,-0.56097183792942396,-0.56097183792942407,-0.56097183792942407,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1218*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1219*$Z$34","v":-0.3552307523014076},null,null,-0.71046150460281521,-0.71046150460281532,-0.71046150460281532,-0.71046150460281532,-0.3552307523014076,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1221*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1222*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1223*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1226:T1241)","v":0},null,null,{"$f":"SUM(W1226:W1241)","v":0},{"$f":"SUM(X1226:X1241)","v":0},{"$f":"SUM(Y1226:Y1241)","v":0},{"$f":"SUM(Z1226:Z1241)","v":0},{"$f":"SUM(AA1226:AA1241)","v":-1.6236380508687236},null,null,-3.2472761017374472,-3.2472761017374472,-3.2472761017374472,-3.2472761017374472,-2.8920453494360401,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"2014 July to Dec Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1244},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-7.2569406908350263E-3,-7.2569406908350254E-3,-7.2569406908350254E-3,-7.2569406908350254E-3,-7.2569406908350245E-3]
[{"$f":"ROW()","v":1245},null,null,"High Pressure Mains - PE",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,-1.9778368910559705E-2,-1.9778368910559702E-2,-1.9778368910559702E-2,-1.9778368910559702E-2,-1.9778368910559702E-2]
[{"$f":"ROW()","v":1246},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1247},null,null,"Medium / Low Pressure Mains",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,-0.20814495802331517,-0.20814495802331517,-0.20814495802331517,-0.2081449580233152,-0.2081449580233152]
[{"$f":"ROW()","v":1248},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1249},null,null,"Regulators",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,-3.4956310212596133E-2,-3.4956310212596133E-2,-3.4956310212596133E-2,-3.4956310212596139E-2,-3.4956310212596139E-2]
[{"$f":"ROW()","v":1250},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-1.9232115190224183E-4,-1.9232115190224183E-4,-1.9232115190224181E-4,-1.9232115190224181E-4,-1.9232115190224181E-4]
[{"$f":"ROW()","v":1251},null,null,"Buildings",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,-4.8009938855572473E-3,-4.8009938855572481E-3,-4.8009938855572481E-3,-4.8009938855572481E-3,-4.8009938855572481E-3]
[{"$f":"ROW()","v":1252},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.65747273167141074,-0.65747273167141074,-0.65747273167141085,-0.65747273167141074,-0.65747273167141085]
[{"$f":"ROW()","v":1253},null,null,"Equipment & Vehicles",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,-1.1665076237401411E-2,-1.1665076237401409E-2,-1.1665076237401409E-2,-1.1665076237401409E-2,-1.1665076237401407E-2]
[{"$f":"ROW()","v":1254},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.33000026833363844,-0.33000026833363844,-0.33000026833363844,-0.33000026833363838,-0.33000026833363838]
[{"$f":"ROW()","v":1255},null,null,"Information Technology",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,-0.96303165690509507,-0.96303165690509507,-0.96303165690509507,-0.96303165690509496,-0.96303165690509496]
[null,null,null,"Telemetry and Monitoring",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]
[{"$f":"ROW()","v":1257},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1258},null,null,"Land",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]
[{"$f":"ROW()","v":1259},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1244:AA1259)","v":0},null,null,-2.237299626022311,-2.237299626022311,-2.2372996260223115,-2.237299626022311,-2.2372996260223115,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,"2014 July to Dec Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,-2.237299626022311,-2.237299626022311,-2.2372996260223115,-2.237299626022311,-2.2372996260223115]
[{"$f":"ROW()","v":1262},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1244*$S$34","v":0},{"$f":"AA1244*$Z$34","v":0},null,null,-7.9670952155693163E-3,-7.9670952155693146E-3,-7.9670952155693146E-3,-7.9670952155693146E-3,-7.9670952155693146E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1263},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1245*$Z$34","v":0},null,null,-2.171385367915326E-2,-2.1713853679153256E-2,-2.1713853679153256E-2,-2.1713853679153256E-2,-2.1713853679153256E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1246*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1247*$Z$34","v":0},null,null,-0.22851374564859719,-0.22851374564859719,-0.22851374564859719,-0.22851374564859725,-0.22851374564859725,0,0,0,0,0]
[{"$f":"ROW()","v":1266},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1248*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1249*$Z$34","v":0},null,null,-3.8377088047647473E-2,-3.8377088047647473E-2,-3.8377088047647473E-2,-3.837708804764748E-2,-3.837708804764748E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1268},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1250*$Z$34","v":0},null,null,-2.1114144299239434E-4,-2.1114144299239434E-4,-2.1114144299239432E-4,-2.1114144299239432E-4,-2.1114144299239432E-4,0,0,0,0,0]
[{"$f":"ROW()","v":1269},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1251*$Z$34","v":0},null,null,-5.2708127357176211E-3,-5.270812735717622E-3,-5.270812735717622E-3,-5.270812735717622E-3,-5.270812735717622E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1270},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1252*$Z$34","v":0},null,null,-0.72181213517177767,-0.72181213517177767,-0.72181213517177778,-0.72181213517177767,-0.72181213517177778,0,0,0,0,0]
[{"$f":"ROW()","v":1271},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1253*$Z$34","v":0},null,null,-1.2806605019884523E-2,-1.2806605019884522E-2,-1.2806605019884522E-2,-1.2806605019884522E-2,-1.2806605019884518E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1254*$Z$34","v":0},null,null,-0.36229365389439289,-0.36229365389439289,-0.36229365389439289,-0.36229365389439283,-0.36229365389439283,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1255*$Z$34","v":0},null,null,-1.0572726487706108,-1.0572726487706108,-1.0572726487706108,-1.0572726487706106,-1.0572726487706106,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1257*$S$34","v":0},{"$f":"AA1257*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1258*$S$34","v":0},{"$f":"AA1258*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1259*$S$34","v":0},{"$f":"AA1259*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1277)","v":0},null,null,{"$f":"SUM(W1262:W1277)","v":0},{"$f":"SUM(X1262:X1277)","v":0},{"$f":"SUM(Y1262:Y1277)","v":0},{"$f":"SUM(Z1262:Z1277)","v":0},{"$f":"SUM(AA1262:AA1277)","v":0},null,null,-2.456238779626343,-2.456238779626343,-2.456238779626343,-2.456238779626343,-2.456238779626343,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1280},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-6.8565241639851379E-2,-6.8565241639851379E-2,-6.8565241639851379E-2,-6.8565241639851365E-2]
[{"$f":"ROW()","v":1281},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.9156182439638566E-2,-1.9156182439638566E-2,-1.9156182439638569E-2,-1.9156182439638573E-2]
[{"$f":"ROW()","v":1282},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.458709655535459,-0.45870965553545906,-0.45870965553545906,-0.45870965553545912]
[{"$f":"ROW()","v":1284},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-6.6475185820884436E-2,-6.6475185820884422E-2,-6.6475185820884422E-2,-6.6475185820884422E-2]
[{"$f":"ROW()","v":1286},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-2.3367202014297916E-6,-2.3367202014297916E-6,-2.3367202014297916E-6,-2.3367202014297912E-6]
[{"$f":"ROW()","v":1287},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.30058975461444276,-0.30058975461444276,-0.30058975461444276,-0.30058975461444276]
[{"$f":"ROW()","v":1288},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.2382832230502476,-1.2382832230502476,-1.2382832230502476,-1.2382832230502478]
[{"$f":"ROW()","v":1289},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.15950077587484515,-0.15950077587484512,-0.15950077587484512,-0.1595007758748451]
[{"$f":"ROW()","v":1290},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.50587380205171861,-0.50587380205171861,-0.50587380205171861,-0.50587380205171861]
[{"$f":"ROW()","v":1291},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.4747615953712832,-1.4747615953712832,-1.4747615953712832,-1.4747615953712834]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1293},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1280:AA1295)","v":0},null,null,0,-4.2919177531185726,-4.2919177531185726,-4.2919177531185726,-4.2919177531185726,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1298},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1280*$Z$34","v":0},null,null,0,-7.5274944621375628E-2,-7.5274944621375628E-2,-7.5274944621375628E-2,-7.5274944621375614E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1299},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1281*$Z$34","v":0},null,null,0,-2.1030780871085789E-2,-2.1030780871085789E-2,-2.1030780871085793E-2,-2.10307808710858E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1282*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1283*$Z$34","v":0},null,null,0,-0.50359836984302087,-0.50359836984302087,-0.50359836984302087,-0.50359836984302098,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1284*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1285*$Z$34","v":0},null,null,0,-7.2980358731126557E-2,-7.2980358731126543E-2,-7.2980358731126543E-2,-7.2980358731126543E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1286*$Z$34","v":0},null,null,0,-2.5653885197721374E-6,-2.5653885197721374E-6,-2.5653885197721374E-6,-2.565388519772137E-6,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1287*$Z$34","v":0},null,null,0,-0.33000506657886419,-0.33000506657886419,-0.33000506657886419,-0.33000506657886419,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1288*$Z$34","v":0},null,null,0,-1.3594599655944268,-1.3594599655944268,-1.3594599655944268,-1.3594599655944271,0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1289*$Z$34","v":0},null,null,0,-0.17510930879687978,-0.17510930879687975,-0.17510930879687975,-0.17510930879687972,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1290*$Z$34","v":0},null,null,0,-0.55537793675207114,-0.55537793675207114,-0.55537793675207114,-0.55537793675207114,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1291*$Z$34","v":0},null,null,0,-1.6190797956261025,-1.6190797956261025,-1.6190797956261025,-1.6190797956261027,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1311},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1293*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1294*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1295*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1313)","v":0},null,null,{"$f":"SUM(W1298:W1313)","v":0},{"$f":"SUM(X1298:X1313)","v":0},{"$f":"SUM(Y1298:Y1313)","v":0},{"$f":"SUM(Z1298:Z1313)","v":0},{"$f":"SUM(AA1298:AA1313)","v":0},null,null,0,-4.7119190928034724,-4.7119190928034724,-4.7119190928034724,-4.7119190928034733,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1316},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.19118256677622195,-0.19118256677622195,-0.19118256677622195]
[{"$f":"ROW()","v":1317},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.44988280754864818,-0.44988280754864818,-0.44988280754864823]
[{"$f":"ROW()","v":1320},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-3.6544039435907269E-2,-3.6544039435907269E-2,-3.6544039435907269E-2]
[{"$f":"ROW()","v":1322},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.3711641971895352E-2,-1.3711641971895352E-2,-1.3711641971895352E-2]
[{"$f":"ROW()","v":1323},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.5578566522678226E-2,-1.5578566522678226E-2,-1.5578566522678227E-2]
[{"$f":"ROW()","v":1324},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.2257990958984104,-1.2257990958984106,-1.2257990958984106]
[{"$f":"ROW()","v":1325},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.13906749683864519,-0.13906749683864519,-0.13906749683864519]
[{"$f":"ROW()","v":1326},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.15257995766728877,-0.15257995766728877,-0.15257995766728877]
[{"$f":"ROW()","v":1327},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.3552827569926076,-1.3552827569926076,-1.3552827569926074]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1332},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1316:AA1331)","v":0},null,null,0,0,-3.5796289296523027,-3.5796289296523032,-3.5796289296523032,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1334},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1316*$Z$34","v":0},null,null,0,0,-0.20989143744646399,-0.20989143744646399,-0.20989143744646399,0,0,0,0,0]
[{"$f":"ROW()","v":1335},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1317*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1336},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1318*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1319*$Z$34","v":0},null,null,0,0,-0.49390773830002194,-0.49390773830002194,-0.49390773830002199,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1320*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1321*$Z$34","v":0},null,null,0,0,-4.0120190332421167E-2,-4.0120190332421167E-2,-4.0120190332421167E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1322*$Z$34","v":0},null,null,0,0,-1.5053444944072826E-2,-1.5053444944072826E-2,-1.5053444944072826E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1323*$Z$34","v":0},null,null,0,0,-1.7103064238213651E-2,-1.7103064238213651E-2,-1.7103064238213655E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1324*$Z$34","v":0},null,null,0,0,-1.3457541584314201,-1.3457541584314203,-1.3457541584314203,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1325*$Z$34","v":0},null,null,0,0,-0.15267645636178986,-0.15267645636178986,-0.15267645636178986,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1326*$Z$34","v":0},null,null,0,0,-0.16751122856192846,-0.16751122856192846,-0.16751122856192846,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1327*$Z$34","v":0},null,null,0,0,-1.4879089176815297,-1.4879089176815297,-1.4879089176815294,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1347},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1329*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1348},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1330*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1331*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1334:T1349)","v":0},null,null,{"$f":"SUM(W1334:W1349)","v":0},{"$f":"SUM(X1334:X1349)","v":0},{"$f":"SUM(Y1334:Y1349)","v":0},null,{"$f":"SUM(AA1334:AA1349)","v":0},null,null,0,0,-3.9299266362978615,-3.9299266362978615,-3.929926636297862,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1352},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-2.2114781325030829E-2,-2.2114781325030825E-2]
[{"$f":"ROW()","v":1353},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1354},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.42299296087436028,-0.42299296087436028]
[{"$f":"ROW()","v":1356},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-3.5810596921409324E-2,-3.5810596921409324E-2]
[{"$f":"ROW()","v":1358},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.19942356771243869,-0.1987801924880222]
[{"$f":"ROW()","v":1359},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-1.0511197557235546E-2,-1.0511197557235546E-2]
[{"$f":"ROW()","v":1360},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-1.2569196354333165,-1.2569196354333165]
[{"$f":"ROW()","v":1361},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.12295815454102244,-0.12295815454102242]
[{"$f":"ROW()","v":1362},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.26565526289416141,-0.26565526289416141]
[{"$f":"ROW()","v":1363},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-1.0385815474429798,-1.0385815474429798]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1365},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1367},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1368},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1352:AA1367)","v":0},null,null,0,0,0,-3.3749677047019544,-3.3743243294775382,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1352*$S$34","v":0},{"$f":"AA1352*$Z$34","v":0},null,null,0,0,0,-2.4278904292345988E-2,-2.4278904292345985E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1353*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1354*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1355*$Z$34","v":0},null,null,0,0,0,-0.46438648714019459,-0.46438648714019459,0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1356*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1357*$Z$34","v":0},null,null,0,0,0,-3.9314974112929189E-2,-3.9314974112929189E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1358*$Z$34","v":0},null,null,0,0,0,-0.21893889172886627,-0.2182325566641829,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1359*$Z$34","v":0},null,null,0,0,0,-1.153980931302322E-2,-1.153980931302322E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1378},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1360*$Z$34","v":0},null,null,0,0,0,-1.3799201124053331,-1.3799201124053331,0,0,0,0,0]
[{"$f":"ROW()","v":1379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1361*$Z$34","v":0},null,null,0,0,0,-0.13499067534011935,-0.13499067534011933,0,0,0,0,0]
[{"$f":"ROW()","v":1380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1362*$Z$34","v":0},null,null,0,0,0,-0.29165193215205198,-0.29165193215205198,0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1363*$Z$34","v":0},null,null,0,0,0,-1.1402157507035422,-1.1402157507035422,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1383},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1365*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1366*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1367*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1370:T1385)","v":0},null,null,{"$f":"SUM(W1370:W1385)","v":0},{"$f":"SUM(X1370:X1385)","v":0},{"$f":"SUM(Y1370:Y1385)","v":0},null,{"$f":"SUM(AA1370:AA1385)","v":0},null,null,0,0,0,-3.7052375371884061,-3.7045312021237224,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-1.3318855050687492E-2]
[{"$f":"ROW()","v":1389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-1.1626499183154436E-3]
[{"$f":"ROW()","v":1390},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-0.42435855561659397]
[{"$f":"ROW()","v":1392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-3.5929010219990551E-2]
[{"$f":"ROW()","v":1394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-9.8382895067352344E-2]
[{"$f":"ROW()","v":1395},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-4.8118721382467352E-4]
[{"$f":"ROW()","v":1396},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-1.2805862732484783]
[{"$f":"ROW()","v":1397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-9.6908096932989241E-2]
[{"$f":"ROW()","v":1398},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-0.87428049771029903]
[{"$f":"ROW()","v":1399},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-0.83709913295419724]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1402},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-4.2500191099685827E-3]
[{"$f":"ROW()","v":1404},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1388:AA1403)","v":0},null,null,0,0,0,0,-3.6667571730426967,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1388*$S$34","v":0},{"$f":"AA1388*$Z$34","v":0},null,null,0,0,0,0,-1.4622220419302284E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1407},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1389*$Z$34","v":0},null,null,0,0,0,0,-1.2764252866626609E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1390*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1391*$Z$34","v":0},null,null,0,0,0,0,-0.46588571716022176,0,0,0,0,0]
[{"$f":"ROW()","v":1410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1392*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1393*$Z$34","v":0},null,null,0,0,0,0,-3.9444975178774704E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1394*$Z$34","v":0},null,null,0,0,0,0,-0.10801051379335021,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1395*$Z$34","v":0},null,null,0,0,0,0,-5.2827555196879557E-4,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1396*$Z$34","v":0},null,null,0,0,0,0,-1.4059027357915097,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1397*$Z$34","v":0},null,null,0,0,0,0,-0.10639139388307534,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1398*$Z$34","v":0},null,null,0,0,0,0,-0.95983641965961763,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1399*$Z$34","v":0},null,null,0,0,0,0,-0.91901653620228285,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1401*$S$34","v":0},{"$f":"AA1401*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1420},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1402*$S$34","v":0},{"$f":"AA1402*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1403*$S$34","v":0},{"$f":"AA1403*$Z$34","v":0},null,null,0,0,0,0,-4.6659203043883076E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1422},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1406:T1421)","v":0},null,null,{"$f":"SUM(W1406:W1421)","v":0},{"$f":"SUM(X1406:X1421)","v":0},{"$f":"SUM(Y1406:Y1421)","v":0},{"$f":"SUM(Z1406:Z1421)","v":0},{"$f":"SUM(AA1406:AA1421)","v":0},null,null,0,0,0,0,-4.025581133231154,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1424},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1434},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1437},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1424:AA1439)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$721=\"\",\"\",AA$721)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1424*$S$34","v":0},{"$f":"AA1424*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1443},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1425*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1426*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1427*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1446},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1428*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1447},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1429*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1448},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1430*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1449},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1431*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1432*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1451},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1433*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1452},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1434*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1435*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1455},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1437*$S$34","v":0},{"$f":"AA1437*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1438*$S$34","v":0},{"$f":"AA1438*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1439*$S$34","v":0},{"$f":"AA1439*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1458},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1442:T1457)","v":0},null,null,{"$f":"SUM(W1442:W1457)","v":0},{"$f":"SUM(X1442:X1457)","v":0},{"$f":"SUM(Y1442:Y1457)","v":0},{"$f":"SUM(Z1442:Z1457)","v":0},{"$f":"SUM(AA1442:AA1457)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[" Taxation ICB Account [m$ nominal]"]
[null,null,null,null,null,null,null,null,null,"$ m Nominal",null,null,null,null,"$ m Nominal",null,null,null,null,"$ m Nominal",null,null,null,null,null,null,"$ m Nominal",null,null,null,null,null,null,null,"$ m Nominal"]
[{"$f":"ROW()","v":1461},null," ICB Account[ [per E&Y, adjusted]"]
[{"$f":"ROW()","v":1462},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J1463/J1464*J$9","v":37.843077139144732},18.421538569572164,17.421538569571972,16.693030642615664,15.449675134284742,14.44775609192796,13.470019769898066,12.482241837400007,11.491070050638124,10.492045749799603,9.4147064613877838,null,null,8.9928702894915098,7.9928702951207837,6.9928702951207455,5.9929749105423076,5.0342774073839696,null,null,{"$f":"-AD1463/AD1464*AD$9","v":4.4932371024324684},3.4932371024324524,3.431595306754708,4.3179749817719379,3.7234791824447036,3.0152075934457803,{"$f":"-AJ1463/AJ1464*AJ$9","v":2.0447511150112794},1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":1463},null,null,"Opening Value",null,null,null,null,null,308.34507599,{"$f":"J1463+J1464","v":300.19708435453521},{"$f":"K1463+K1464","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,null,null,{"$f":"T1463+T1464","v":145.93067503612562},129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,null,null,{"$f":"AA1463+AA1464","v":72.908340259743738},56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,{"$f":"AI1463+AI1464","v":10.768305689474822},{"$f":"AJ1463+AJ1464","v":5.5019896031694131},{"$f":"AK1463+AK1464","v":2.2904871523185117},{"$f":"AL1463+AL1464","v":1.3947430917070207}]
[{"$f":"ROW()","v":1464},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",-8.1479916354647877,-16.295983270929753,-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,null,null,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,null,null,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307]
[{"$f":"ROW()","v":1465},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal"]
[{"$f":"ROW()","v":1466},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J1463:J1465)","v":300.19708435453521},{"$f":"SUM(K1463:K1465)","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,null,null,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,null,null,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,{"$f":"SUM(AJ1463:AJ1465)","v":5.5019896031694131},2.2904871523185117,1.3947430917070207,0.88209774578877764]
["OPEX -- by category"]
[{"$f":"ROW()","v":1468},null,"OPEX - Approved",null,null,null,null,null,null,"Actual 1 [m$ 31/12/2009 using Perth CPI from 30/6/03]",null,null,null,null,"Approved 2 [m$ 31/12/2004]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2014]"]
[{"$f":"ROW()","v":1469},null,null,"Network",null,null,null,null,null,31.684789341927612,28.262622549924156,24.930661075838419,27.49070945416128,27.334931430659594,22.524563340410474,21.698839235668785,20.819711238499643,20.30725637664543,20.086428618685062,20.716401919793455,null,null,27.471288958102992,28.228782557575212,28.401975928170046,27.852134463748161,12.562091679709324,null,null,31.706000000000003,31.301000000000002,31.536000000000005,31.537000000000006,32.039000000000001]
[{"$f":"ROW()","v":1470},null,null,"Marketing",null,null,null,null,null,2.178612023507577,2.921476429355041,1.5002856279329326,1.3983245025227906,1.593301836517844,1.03,1.03,1.03,1.03,1.03,0.17708754896942921,null,null,2.597990822000408,1.085572245667427,1.0913197643508954,1.0967709680293851,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1471},null,null,"Corporate",null,null,null,null,null,10.276833526095574,9.7433007928721391,9.7766513588693957,8.5267131278154533,7.7336419910981498,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,3.9828139053799676,null,null,7.9656278107599343,7.9656278107599361,7.9656278107599352,7.965627810759937,10.214583496806178,null,null,17.461301564362373,17.369899680808043,17.517465366917047,18.623102960763443,18.743371771587526]
[{"$f":"ROW()","v":1472},null,null,"IT",null,null,null,null,null,6.8618464685632983,5.8713969442702005,5.2260525520902039,6.0655847243142995,5.9454670838062,6.5422151450813857,6.5422151450813857,6.5422151450813857,6.5422151450813857,6.5422151450813857,2.7912762767129422,null,null,5.9555495279980661,6.1670426579101276,5.839228306546433,6.2103026163012318,3.8914165981412907,null,null,10.4,10.5,10.5,10.367000000000001,10.266999999999999]
[{"$f":"ROW()","v":1473},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,null,"FRC",null,null,null,null,null,0,0,0,0,0.79665091825892198,1.3385102618542106,1.3385102618542106,1.3385102618542106,1.3385102618542106,1.3385102618542106,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,0.7392392073602263,0.74131280962491142,0.74442321302193903,0.74753361641896665,0.74753361641896665,4.0919568645475763,null,null,5.7678629767641461,6.7596921491727677,6.5290764704290201,6.974022694462418,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.36792080000000005,null,null,0.75459479889598802,0.73932764719999999,0.73932764719999999,0.73932764719999999,0.19095399069000574,null,null,0.56999999999999995,0.58476881667502545,0.59566938864798624,0.60681033396747075,0.61817364854997636]
[{"$f":"ROW()","v":1477},null,null,"UAFG",null,null,null,null,null,3.0084174643456962,3.2925132559455514,3.4986793182016358,3.5023127550913067,3.6425331216392554,2.9275143169759716,3.0415010289274296,3.1454795265780806,3.1355805319333596,3.1753306044382352,4.8691319524457244,null,null,10.36178989246145,10.642626612013673,11.032008410467691,11.3055618310557,3.9763246981423079,null,null,7.1495870664934822,7.1702072569655062,7.2469470215165668,7.3186261238656796,7.3793124349086083]
[{"$f":"ROW()","v":1478},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1469:J1477)","v":54.010498824439757},50.091309972367092,44.932329932932589,46.983644563905131,47.046526381979959,40.131564564675898,39.421900774150352,38.649861678028884,38.130618224926984,37.949540539471499,{"$f":"SUM(T1469:T1477)","v":36.996589267849096},null,null,60.874704786982988,61.588671680299143,61.598564337924017,62.143748031556839,{"$f":"SUM(AA1469:AA1477)","v":30.835370463489106},null,null,67.286888630855856,66.925875754448583,67.396081777081605,68.452539418596615,69.046857855046113,{"$f":"SUM(AI1469:AI1477)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1479},null,"OPEX ",null,null,null,null,null,null,{"$f":"\"Actual 1 [m$ \"&$G$34&\"]\"","v":"Actual 1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$721","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$721","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"AA$721","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1480},null,null,"Network",null,null,null,null,null,{"$f":"J1469*$S$34","v":39.050476338993882},34.832766639331048,30.726232071526713,33.881408757271231,33.689417390207353,{"$f":"O1469*$N$34","v":32.119144565488561},30.941694352998731,29.688092282854026,28.957351733417788,28.642460005005148,{"$f":"T1469*$S$34","v":25.532294195419301},null,null,33.857473625065317,34.791059945110256,35.004515163243404,34.326853372126749,{"$f":"AA1469*$Z$34","v":13.791401195458729},null,null,34.808706818268703,34.364074059125358,34.622070845294957,34.623168703959507,35.174293753564335,0,0,0,0,0]
[{"$f":"ROW()","v":1481},null,null,"Marketing",null,null,null,null,null,2.6850687362232732,3.6006250490828338,1.8490534301202113,1.7233896463923783,1.9636928936586808,1.4687396333717491,1.4687396333717491,1.4687396333717491,1.4687396333717491,1.4687396333717491,0.21825466681611225,null,null,3.2019395183164598,1.3379326223768826,1.3450162529459426,1.3517346848713907,{"$f":"AA1470*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1482},null,null,"Corporate",null,null,null,null,null,12.665864371694743,12.008302563409325,12.04940605550812,10.508897681277396,9.5314631992202123,7.1719016782975746,7.1719016782975746,7.1719016782975746,7.1719016782975746,7.1719016782975746,4.9086891030342636,null,null,9.8173782060685255,9.8173782060685273,9.8173782060685273,9.8173782060685291,{"$f":"AA1471*$Z$34","v":11.214168996753047},null,null,19.170041216781254,19.069694866964809,19.231701134050059,20.445534946308157,20.57757310234668,0,0,0,0,0]
[{"$f":"ROW()","v":1483},null,null,"IT",null,null,null,null,null,8.4570034621583492,7.2363065120860179,6.4409404566147401,7.4756366596877664,7.3275955593371229,9.3289424015785798,9.3289424015785798,9.3289424015785798,9.3289424015785798,9.3289424015785798,3.4401575791806227,null,null,7.3400218451522123,7.6006802758068837,7.1966597082921435,7.6539967729862495,{"$f":"AA1472*$Z$34","v":4.2722254296487963},null,null,11.417730111335221,11.527515977790365,11.527515977790365,11.381500775405023,11.271714908949875,0,0,0,0,0]
[{"$f":"ROW()","v":1484},null,null,"Licence Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1473*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1485},null,null,"FRC",null,null,null,null,null,0,0,0,0,0.98184644682934041,1.9086631759806574,1.9086631759806574,1.9086631759806574,1.9086631759806574,1.9086631759806574,0,null,null,0,0,0,0,{"$f":"AA1474*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,1.0541261382449332,1.0570830138080325,1.0615183271526816,1.0659536404973309,1.0659536404973309,5.0432042641908685,null,null,7.1087042514319672,8.3311015731087927,8.046875220552085,8.5952570262896586,{"$f":"AA1475*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.45345046608883738,null,null,0.93001364225017502,0.9111973724105934,0.9111973724105934,0.9111973724105934,{"$f":"AA1476*$Z$34","v":0.20964049320970227},null,null,0.62577943879433406,0.64199351214618294,0.65396079953526487,0.66619198288555492,0.67866729625798272,0,0,0,0,0]
[{"$f":"ROW()","v":1488},null,null,"UAFG",null,null,null,null,null,3.7077770579900728,4.0579159169913348,4.3120089093465417,4.316487002596844,4.4893040615027688,4.1745206840833351,4.3370612680841463,4.4853305307229441,4.4712149523100937,4.5278969978608812,6.0010473810792,null,null,12.770570340821306,13.116692499111394,13.596592950500618,13.933738678781889,{"$f":"AA1477*$Z$34","v":4.3654425229255152},null,null,7.8492361089149494,7.8718741636893625,7.9561235791173832,8.0348171026986286,8.1014420950967718,0,0,0,0,0]
[{"$f":"ROW()","v":1489},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1480:J1488)","v":66.566189967060325},61.735916680900559,55.377640923116331,57.905819747225614,57.983319550755475,57.226038277045383,56.214085524119469,55.113188029958209,54.37276721545377,54.114557532591917,{"$f":"SUM(T1480:T1488)","v":45.597097655809208},null,null,75.026101429105964,75.90604249399334,75.918234874013308,76.590156113535045,33.852878637995786,null,null,{"$f":"SUM(AD1480:AD1488)","v":73.871493694094468},73.475152579716081,73.991372335788043,75.15121351125687,75.803691156215649,0,0,0,0,0]
[{"$f":"ROW()","v":1490}]
[{"$f":"ROW()","v":1491},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,null,null,null,null,null,"Post DD3 - WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3  [m$ OD]",null,null,null,null,null,null,"Actual 4  [m$ OD]",null,null,null,null,"Forecast 4  [m$ OD]",null,null,"Forecast 5  [m$ OD]"]
[{"$f":"ROW()","v":1492},null,null,"Network/ Total excluding UAFG (2020-24)",null,null,null,null,null,null,null,null,null,null,25.574513816476287,26.553681443079729,24.355245935789284,23.476339864375191,24.635016764839946,20.48541362231693,null,null,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571312,null,null,24.596,28.468,26.685000000000002,30.724633292942602,32.435452938008353,62.375724757386052,65.336010709790855,69.683534070588053,72.918511119151674,75.620478792640398]
[{"$f":"ROW()","v":1493},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.33203371688272781,0.36655444655940828,0.35119656098168217,0.23850987606611757,0.40061709439699011,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1494},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,5.94091211351724,5.9039494721320214,6.7643724520863602,4.5517373662341463,6.3635650687777368,4.0099241222520599,null,null,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,null,null,16.856999999999999,12.832000000000001,15.632000000000001,18.772893072797931,19.500628975354047]
[{"$f":"ROW()","v":1495},null,null,"IT",null,null,null,null,null,null,null,null,null,null,5.0287263746740418,4.969653694764613,5.3345827398976811,3.1085481180877315,3.806340110849638,2.2041102562882195,null,null,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495549,null,null,8.1859999999999999,8.0552019999999995,9.3680000000000003,8.8570306362922242,9.2799999999999994]
[{"$f":"ROW()","v":1496},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14154245,null,null,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1497},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.2750412771121209,1.2662208716536225,1.3082705298182695,1.3296667189482132,1.9748553367408841,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.1113835485985193,1.1956581135179949,1.3407857524102504,3.1022735278564495,4.0422010255353023,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1499},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,null,null,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,null,null,0.875,0.86599999999999999,1.006,1.8592890266743944,1.4578031390758255]
[{"$f":"ROW()","v":1500},null,null,"UAFG - Confidential",null,null,null,null,null,null,null,null,null,null,3.6262735944774245,3.6587284731193908,4.4960691124083736,6.4823006916950412,6.1892550986423673,5.1712719799999993,null,null,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,null,null,7.3239999999999998,7.7289999999999992,5.8310000000000004,5.9466483495616647,6.8503452741631961,6.4196357814805456,6.4817697355168509,6.4134216001904134,6.3431064517049167,6.3487242765016347]
[{"$f":"ROW()","v":1501},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1492:O1500)","v":42.888884441738362},43.914446514826778,43.9505230833919,42.289376163262887,47.411850499782865,33.380183230857206,null,null,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,{"$f":"SUM(AA1492:AA1500)","v":31.218433231203825},null,null,{"$f":"SUM(AD1492:AD1500)","v":57.838000000000001},{"$f":"SUM(AE1492:AE1500)","v":57.950201999999997},{"$f":"SUM(AF1492:AF1500)","v":58.522000000000013},66.160494378268822,69.524230326601426,68.795360538866603,71.817780445307704,76.09695567077847,79.261617570856586,81.969203069142026]
[{"$f":"ROW()","v":1502},null,"AGA proposed cost pass through",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3  [m$ OD]",null,null,null,null,null,null,"Actual 4  [m$ OD]",null,null,null,null,"Forecast 4  [m$ OD]",null,null,"Forecast 5  [m$ OD]"]
[{"$f":"ROW()","v":1503},null,null,"Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1507},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1503:T1511)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH1503:AH1511)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$160","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"AA$160","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,"Forecast [m$ 31/12/2019]",null,{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1514},null,null,"Network/Total excluding UAFG 2020-24",null,null,null,null,null,null,null,null,null,null,{"$f":"O1492/O$25*O$34","v":30.583706167028051},32.204494361348814,29.588411252270976,28.743043047098197,29.950355746097692,{"$f":"(T1492+T1503)*T$34","v":24.866180465413962},null,null,24.844652531248173,29.167825761686572,27.27572645695102,31.393527950766988,{"$f":"(AA1492+AA1503)*AA$34","v":13.871041724889613},null,null,26.380170373056234,30.0889245906688,27.676042473600003,31.289966545532746,32.435452938008353,61.248747797904606,62.99641458687146,65.974331192685938,67.789780842805214,69.031525302559871]
[{"$f":"ROW()","v":1515},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.39706802278076231,0.44455984879739807,0.42665749728437391,0.29201739600513865,0.48705566591222127,0,null,null,0,0,0,0,{"$f":"(AA1493+AA1504)*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,7.1045382034552089,7.1603520548566184,8.2178202800142532,5.5728782174978715,7.7365905386901446,4.867438789125063,null,null,14.088754498023031,13.979344848235073,14.038045461775653,18.442824607524237,{"$f":"(AA1494+AA1505)*AA$34","v":11.278926971633357},null,null,18.079790696804722,13.562634549229383,16.212549969920001,19.118314305337414,19.500628975354047,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"IT",null,null,null,null,null,null,null,null,null,null,6.0136857709620228,6.0272314682231514,6.4808143750014597,3.8059225964673056,4.6276096135357445,2.6754550534837502,null,null,8.0011144749734999,8.056323745008882,9.7329048039790642,10.218650708412181,{"$f":"(AA1495+AA1506)*AA$34","v":4.2968960643731631},null,null,8.7798046297706254,8.51385294156964,9.7159140300800004,9.0200000000000014,9.2799999999999994,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.3856591374707288,null,null,2.8083720106831276,2.4880398935282813,2.4044897884738736,2.6776498473529915,{"$f":"(AA1496+AA1507)*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.5247792411563494,1.5356817098526503,1.589376127325685,1.627965345612425,2.4009571597648276,0,null,null,0,0,0,0,{"$f":"(AA1497+AA1508)*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.329066434385469,1.4501026931964769,1.6288778338798744,3.7982403590247342,4.9143607194460044,0,null,null,0,0,0,0,{"$f":"(AA1498+AA1509)*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!O190","v":0.73518411037500131},{"$f":"Load_Tariffs!P190","v":0.70530039054540417},{"$f":"Load_Tariffs!Q190","v":0.71504675625277159},{"$f":"Load_Tariffs!R190","v":0.89224343554142915},{"$f":"Load_Tariffs!S190","v":0.87012212698689262},0.44659996514850636,null,null,0.70676910651960467,0.65331232019273011,0.89828805198645278,0.74072015074155551,{"$f":"(AA1499+AA1510)*AA$34","v":0.21085109506500696},null,null,0.93847166516605152,0.91530872191650914,1.0433613913599999,1.8934999447652032,1.4578031390758255,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1500/O$25*O$34","v":4.3365393723848671},4.4373320036565902,5.4621309210877707,7.9365458543374947,7.5246708284061601,6.2771386832205378,null,null,12.617164270613214,11.921415137002313,12.130642454806862,12.052799460013086,{"$f":"(AA1500+AA1511)*AA$34","v":4.3906515306971849},null,null,7.8552759722013272,8.1690774961809449,6.0475549433600007,6.0560666791935995,6.8503452741631961,6.3036486463870238,6.2496661347899849,6.0720399212341141,5.896963468179254,5.795548078108065]
[{"$f":"ROW()","v":1523},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1514:O1522)","v":52.02456732252773},53.965054530477104,54.10913504311717,52.668856251584593,58.511722398839687,40.518472093862549,null,null,63.066826892060647,66.266261705653847,66.480097017972938,75.526172724811033,34.048367386658327,null,null,62.033513336998951,61.249798299565278,{"$f":"(AF1501+AF1512)*AF$34","v":60.695422808320018},67.377847474828968,69.524230326601426,67.552396444291631,69.246080721661443,72.04637111392006,73.686744310984466,74.82707338066794]
[{"$f":"ROW()","v":1524},null,"Modelled OPEX (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,"Actual 3 [m$ nominal]",null,null,null,null,null,null,"Actual [m$ nominal]",null,null,null,null,null,"Forecast [m$ nominal]",null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":1525},null,null,"Network/ Total excluding UAFG (2020-24)",null,null,null,null,null,null,null,null,null,null,{"$f":"O1514*O$35","v":22.048034009136604},{"$f":"P1514*P$35","v":23.971856199645345},22.67606869684565,22.83997472957186,24.301130267732514,20.48541362231693,null,null,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571311,null,null,24.596000000000004,28.467999999999996,{"$f":"AF1514*AF$35","v":26.685000000000002},30.724633292942606,32.435452938008353,62.375724757386052,65.33601070979087,69.683534070588053,72.91851111915166,75.620478792640398]
[{"$f":"ROW()","v":1526},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"O1515*O$35","v":0.28624945657008299},0.33091420867944227,0.32698324475607415,0.23204467023285807,0.39518739895142108,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AF1515*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1527},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"O1516*O$35","v":5.1217173966268259},5.3299060644114657,6.2980014580415151,4.4283549744564388,6.2773175752115096,4.0099241222520599,null,null,12.024824048405272,12.071969716181181,12.412445805058715,16.798906091485975,10.341477598175016,null,null,16.856999999999999,12.832000000000001,{"$f":"AF1516*AF$35","v":15.632},18.772893072797935,19.500628975354047,0,0,0,0,0]
[{"$f":"ROW()","v":1528},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"O1517*O$35","v":4.3353133094567617},4.4864522453620435,4.9667888798104514,3.0242857648573036,3.7547515295004681,2.2041102562882195,null,null,6.8289921416549326,6.957099730305127,8.605838592996319,9.3078016673367241,3.9397590305495545,null,null,8.1859999999999999,8.0552019999999995,{"$f":"AF1517*AF$35","v":9.3680000000000003},8.857030636292226,9.2799999999999994,0,0,0,0,0]
[{"$f":"ROW()","v":1529},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"O1518*O$35","v":0},0,0,0,0,1.14154245,null,null,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,null,null,0,0,{"$f":"AF1518*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1530},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1519*O$35","v":1.0992253320065015},1.1431057014574837,1.218071559877941,1.2936238968671185,1.9480894718351445,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AF1519*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1531},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1520*O$35","v":0.95813443229206485},1.0794037889861923,1.2483450140295791,3.0181812578025919,3.9874157435156725,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AF1520*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1532},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"O1521*O$35","v":0.53},0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,0.36792080000000005,null,null,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794051,null,null,0.875,0.86599999999999999,{"$f":"AF1521*AF$35","v":1.0059999999999998},1.8592890266743944,1.4578031390758255,0,0,0,0,0]
[{"$f":"ROW()","v":1533},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1522*O$35","v":3.1262452968299783},3.3029888160394272,4.1860867398970125,6.3065871785436149,6.1053700855199313,5.1712719799999993,null,null,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,null,null,7.3239999999999998,7.7289999999999992,{"$f":"AF1522*AF$35","v":5.8310000000000004},5.9466483495616655,6.8503452741631961,6.4196357814805447,6.4817697355168509,6.4134216001904134,6.3431064517049158,6.3487242765016347]
[{"$f":"ROW()","v":1534},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1525:O1533)","v":37.504919232918816},40.169627024581402,41.468345593258228,41.852052472331792,47.475262072266666,33.380183230857206,null,null,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,31.218433231203818,null,null,57.838000000000001,57.950201999999997,58.522000000000013,66.160494378268822,69.524230326601426,68.795360538866589,71.817780445307719,76.09695567077847,79.261617570856572,81.969203069142026]
[{"$f":"ROW()","v":1535},null,"Avoidable OPEX (excluding UAFG) and tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2019]",null,null,null,null,null,null,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1536},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26911503224790539,null,null,0.60069860790032947,0.59064337889817864,0.60284328302732759,0.59056851652547049,{"$f":"AA1543*AA$34","v":0.35755615433222071},null,null,0.76933289374830516,0.87652437551449947,0.91153033350424029,0.95107568935416564,0.99064471914882035,1.1164403173312607,1.1125363915034507,1.1405882339567421,1.1412147192152038,1.1323205312798976]
[{"$f":"ROW()","v":1537},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18092734984184458,null,null,0.36776413205866343,0.36104374560748803,0.37179714785339102,0.38105940568600716,{"$f":"AA1544*AA$34","v":0.19157326964062701},null,null,0.40730051827473573,{"$f":"AE1544*AE$34","v":0.42917145879881907},0.44771344034933364,0.46791907087386897,0.48794316453056524,0.28678877023493282,0.24457731457866433,0.21820549118084556,0.18300257605961245,0.14732679185944728]
[{"$f":"ROW()","v":1538},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16030920473275129,null,null,0.35503078525737541,0.36021519432926019,0.37323082736264551,0.3879496728166511,{"$f":"AA1545*AA$34","v":0.18851109335925822},null,null,{"$f":"AD1545*AD$34","v":0.40083391139673086},0.48348346686937005,0.64267433265448515,0.60241664396550076,0.51847224459503249,0.70259381621255157,0.63157987914743818,0.59376476187462401,0.5393324328959147,0.48235834511318565]
[{"$f":"ROW()","v":1539},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13786454943185403,null,null,0.30795459746940235,0.31207294439596539,0.32597154880682844,0.33999506185404366,{"$f":"AA1546*AA$34","v":0.19082563117333157},null,null,0.40477015130306121,0.48202797458270941,0.63730206857843197,0.59337265407289574,0.50629124448591967,0.72096688847601165,0.663140527136031,0.62300860003489389,0.56401222122088479,0.50177077239004919]
[{"$f":"ROW()","v":1540},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.571419755469337,null,null,5.0263627881859474,5.0613288078902592,5.3053174386987525,5.2025645499910844,{"$f":"AA1547*AA$34","v":3.5633560826761039},null,null,7.8433494236106105,8.2370636343027499,8.4490491712537796,8.7538070321141461,9.0662434621283037,15.209471715381898,14.448263696517641,14.065093853277027,13.434580860954924,12.617929587314856]
[{"$f":"ROW()","v":1541}]
[{"$f":"ROW()","v":1542},null,"Avoidable OPEX (excluding UAFG) and tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Approved [m$ nominal]",null,null,null,null,null,null,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1543},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1536*T$35","v":0.22170404317821812},null,null,0.51269933528453793,0.51005458843244356,0.53303428884706661,0.53792763640185937,0.32783783150790213,null,null,0.71730059309852279,0.82930501045175875,0.87888963795178943,0.93389207517101891,0.99064471914882035,{"$f":"AI1536*AI$35","v":1.1369828191701559},1.1538543910314851,1.2047142824275852,1.2275549080974109,1.2403987938384369]
[{"$f":"ROW()","v":1544},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14905271045768234,null,null,0.31388856835715723,0.31178207637824246,0.32874319724719603,0.34709331719096209,0.17565063426514818,null,null,0.3797535575326455,0.40605150417618213,0.43168141424549256,0.45946491641189019,0.48794316453056524,0.2920656836072556,0.25366056385078295,0.23047342055929093,0.19684789080790377,0.16138890877125009]
[{"$f":"ROW()","v":1545},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13206694011501963,null,null,0.30302059171278473,0.31106657461133869,0.33001085728283985,0.35336941388092996,0.17284297113415337,null,null,0.37372430675366419,0.45743766259780744,0.61966101487392877,0.59153244694177221,0.51847224459503249,0.71552154243086252,0.65503584638394807,{"$f":"AK1538*AK$35","v":0.62714735058340321},0.58013637920196681,0.52839871127303828]
[{"$f":"ROW()","v":1546},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11357644262632323,null,null,0.262840824573007,0.26949296801010125,0.28822418295858859,0.30968928226562809,0.17496513585909282,null,null,0.37739432690012187,0.45606057933609778,0.61448112446849146,0.58265185985162582,0.50629124448591967,0.73423267922397029,0.68776861139150414,0.65803533316626939,0.60668335128269513,0.5496640250375785]
[{"$f":"ROW()","v":1547},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1184032409261087,null,null,4.2900263568272843,4.3707490412328349,4.6909639497742202,4.7388290660497931,3.2671873127643036,null,null,7.3128800798103679,7.793323647534141,8.1464998960734611,8.5956471250138904,9.0662434621283037,15.489325994944926,14.984851404706584,14.855860287061233,14.450992785510023,13.822291664315717]
[{"$f":"ROW()","v":1548}]
[{"$f":"ROW()","v":1549},null,"Avoidable Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2019]",null,null,null,null,null,null,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1550},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5568796536608267E-4,null,null,1.070079949469064E-2,3.4483763005046388E-2,5.433946358588345E-2,6.2506168803998813E-2,{"$f":"AA1557*AA$34","v":0},null,null,1.222137564941516E-3,6.2573898918312734E-2,0.10980458874982527,0.15587255965859029,0.20186813556993299,0,0.14558552107381018,0.2929932490964684,0.43122903415106228,0.56470943200147894]
[{"$f":"ROW()","v":1551},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5568796536608267E-4,null,null,1.070079949469064E-2,3.4483763005046388E-2,5.433946358588345E-2,6.2506168803998813E-2,{"$f":"AA1558*AA$34","v":0},null,null,4.745437950911412E-3,8.5457773022047351E-2,0.15096457899546589,0.21487901911243185,0.27871244272442469,0,0.20854298285944006,0.41108506405639722,0.59801942690132415,0.77761074428695665]
[{"$f":"ROW()","v":1552},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7630397031378496E-4,null,null,9.1721138525919805E-3,2.9557511147182632E-2,4.6576683073614386E-2,5.3576716117713315E-2,{"$f":"AA1559*AA$34","v":0},null,null,5.9282538927809512E-3,8.3471522195341361E-2,0.14692152360120939,0.20866463354849524,0.27033765957132266,0,0.36183770668788262,0.67630383712433306,0.97832967018087191,1.2687200339007176]
[{"$f":"ROW()","v":1553},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.593619468495194E-2,null,null,0.16870437925847837,0.38860508638106794,0.6019463281234797,0.80929332726623016,{"$f":"AA1560*AA$34","v":0},null,null,0.10567470003072663,0.25070419614882955,0.38991114761383583,0.52294058329657933,0.65611545748798594,0,0.30199441409203831,0.62478779980457921,0.94454699461194447,1.2550349605548139]
[{"$f":"ROW()","v":1554},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25299090530997592,null,null,2.611818848013856,6.0849299861361663,9.7631847023005225,13.366489883339421,{"$f":"AA1561*AA$34","v":0},null,null,1.2040571848324468,3.6046638560996631,5.8379038604492637,8.0017216252444427,9.9324389904386248,0,4.702296565567611,9.2880566788606931,13.825987652351024,18.327697865575107]
[{"$f":"ROW()","v":1555}]
[{"$f":"ROW()","v":1556},null,"Avoidable Return and Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Approved [m$ nominal]",null,null,null,null,null,null,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1557},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1550*T$35","v":4.5779036435857464E-4},null,null,9.1331871187744114E-3,2.977871618564773E-2,4.8046976957889488E-2,5.6934622663415486E-2,0,null,null,1.1394807206402059E-3,5.9202971812391113E-2,0.10587263166632746,0.15305632330969196,0.20186813556993299,{"$f":"AI1550*AI$35","v":0},0.15099235768334116,0.30946588903245298,0.4638542672760772,0.61861008342934987]
[{"$f":"ROW()","v":1558},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5779036435857464E-4,null,null,9.1331871187744114E-3,2.977871618564773E-2,4.8046976957889488E-2,5.6934622663415486E-2,0,null,null,4.4244896901738558E-3,8.0854065590170984E-2,0.14555873710400458,0.21099668019681053,0.27871244272442469,{"$f":"AI1551*AI$35","v":0},0.21628796894094435,0.43419705132622199,0.64326341946864474,0.85183250028955304]
[{"$f":"ROW()","v":1559},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.923917408787781E-4,null,null,7.8284461018066406E-3,2.5524613873412351E-2,4.1183123106762413E-2,4.880110514007046E-2,0,null,null,5.5273082275377108E-3,7.8974816354649896E-2,0.14166045817562639,0.20489457339797254,0.27033765957132266,{"$f":"AI1552*AI$35","v":0},0.37527583806797299,0.71432693025234528,1.0523465638383354,1.3898174203291067]
[{"$f":"ROW()","v":1560},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3128656415128866E-2,null,null,0.14399005086385019,0.33558288212186882,0.53224120093722127,0.73715620543639981,0,null,null,9.8527601800876038E-2,0.23719847595278382,0.37594894515717919,0.51349232452531357,0.65611545748798594,{"$f":"AI1553*AI$35","v":0},0.31321005175946032,0.65991456294439554,1.0160080129021736,1.3748261276668936]
[{"$f":"ROW()","v":1561},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20842056322915031,null,null,2.2292007500082587,5.2546876348781622,8.6326120920508131,12.175055237005738,0,null,null,1.1226231710916681,3.4104765142476725,5.6288562450607023,7.8571500640656344,9.9324389904386248,{"$f":"AI1554*AI$35","v":0},4.8769330887057381,9.8102489609276216,14.872012002797508,20.077048590294559]
[{"$f":"ROW()","v":1562},null,null,"Total"]
[{"$f":"ROW()","v":1563},null,"Stand Alone OPEX (excluding UAFG) and tax impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2019]",null,null,null,null,null,null,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1564},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.0848337637883*$S$34","v":35.84611532239046},null,null,{"$f":"44.464756186273*$S$34","v":54.801371428829256},{"$f":"43.8936179810553*$S$34","v":54.097462094654325},{"$f":"44.2997183415886*$S$34","v":54.597967632157697},{"$f":"44.6423416077483*$S$34","v":55.020239707378764},{"$f":"AA1571*AA$34","v":28.239840379631222},null,null,63.847731844960855,63.754905544527681,65.128148364158491,67.57858331943423,70.534897042179693,25.325385442567821,26.026259040563431,27.263735694557781,28.010435429298148,28.509930995697758]
[{"$f":"ROW()","v":1565},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.013096981903*$S$34","v":35.757702062847642},null,null,{"$f":"44.2752742855006*$S$34","v":54.567841124968638},{"$f":"43.7068488273035*$S$34","v":53.867275163608923},{"$f":"44.1117725224878*$S$34","v":54.366330499191285},{"$f":"44.4719152060422*$S$34","v":54.810194688756617},{"$f":"AA1572*AA$34","v":28.073857494939627},null,null,63.48569946948728,63.307552627811994,64.664331471003578,67.095426700953951,70.032195487561452,29.8309461661621,30.674966645605252,32.149192984857422,33.038545546171314,33.635731916705353]
[{"$f":"ROW()","v":1566},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9963250321452*$S$34","v":35.73703117814938},null,null,{"$f":"44.264916270671*$S$34","v":54.555075207270484},{"$f":"43.7061748374593*$S$34","v":53.86644449296189},{"$f":"44.1129387574023*$S$34","v":54.367767845939689},{"$f":"44.4775201338144*$S$34","v":54.817102580647209},{"$f":"AA1573*AA$34","v":28.070795318658256},null,null,63.479232862609287,63.361864635882547,64.859292363308739,67.229924274045572,70.062724567625892,33.429729009802962,34.341013186413939,35.962018287510794,36.940293762445904,37.592996342855024]
[{"$f":"ROW()","v":1567},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9780672970752*$S$34","v":35.714529111190352},null,null,{"$f":"44.2266218725964*$S$34","v":54.507878602306803},{"$f":"43.6670132449477*$S$34","v":53.818179098950004},{"$f":"44.0744954230803*$S$34","v":54.32038768187634},{"$f":"44.4385111773121*$S$34","v":54.769025305571681},{"$f":"AA1574*AA$34","v":28.073003853423888},null,null,63.48316910251561,63.360409143595888,64.853920099232681,67.220880284152969,70.050543567516783,34.876471227883293,35.836980275750655,37.536937239169127,38.562751558308229,39.248382026684304]
[{"$f":"ROW()","v":1568},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"30.9576568980063*$S$34","v":38.154309159523642},null,null,{"$f":"48.0648383897797*$S$34","v":59.238356109060007},{"$f":"47.5303229805188*$S$34","v":58.579583184395183},{"$f":"48.1249732255211*$S$34","v":59.312470345860739},{"$f":"48.3939965382522*$S$34","v":59.644032862974967},{"$f":"AA1575*AA$34","v":31.445598790114463},null,null,70.922316454922367,71.116018615859787,72.666244341643264,75.381895542230168,78.611080429735807,59.176454415912531,60.114402189838501,62.376817144402082,63.749671635320894,64.582154466369389]
[{"$f":"ROW()","v":1569}]
[{"$f":"ROW()","v":1570},null,"Stand Alone OPEX (excluding UAFG) and tax impact(m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Approved [m$ nominal]",null,null,null,null,null,null,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1571},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1564*T$35","v":29.530972806772656},null,null,46.773250902728478,46.716275420544996,48.275546346235203,50.115958897002109,25.892682645829964,null,null,59.529517446278767,60.32035626838173,62.795995516894571,66.357603416569361,70.534897042179693,{"$f":"AI1564*AI$35","v":25.791372534711069},26.992836823516939,28.79655497551818,30.12960393012294,31.231160296553025]
[{"$f":"ROW()","v":1572},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.458135637672601,null,null,46.573931593538397,46.517495743041607,48.070732694134307,49.924636438652733,25.740495448587211,null,null,59.191970410712884,59.897102762106151,62.348787293188266,65.883176257810248,70.032195487561452,{"$f":"AI1565*AI$35","v":30.379835575619481},31.814190734871062,33.956682003478704,35.538122720229751,36.846211074345668]
[{"$f":"ROW()","v":1573},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.441106419068959,null,null,46.563035817466904,46.516778411077631,48.072003596744374,49.930928589103097,25.737687785456213,null,null,59.185941159933911,59.94848892052778,62.536766893816711,66.015243788340115,70.062724567625892,{"$f":"AI1566*AI$35","v":34.044836023583336},35.616388965098366,37.983871625252419,39.735063131532833,41.181190336399212]
[{"$f":"ROW()","v":1574},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.422568624345963,null,null,46.522753273651553,46.475098462469411,48.030110035402629,49.887136727155934,25.739712757588848,null,null,59.189611180080362,59.947111837266071,62.531587003411268,66.006363201249968,70.050543567516783,{"$f":"AI1567*AI$35","v":35.518198298476342},37.167914117940441,39.647335527687019,41.480270231438922,42.994580051445979]
[{"$f":"ROW()","v":1575},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.432523611486037,null,null,50.560240028895116,50.586845225283724,52.444111663321685,54.327605901204855,28.831994059987711,null,null,66.12562659212179,67.28491780607358,70.064162248140946,74.019928851365052,78.611080429735807,{"$f":"AI1568*AI$35","v":60.26530117716532},62.34696452242995,65.883760913042209,68.572741823161977,70.746422316500812]
[{"$f":"ROW()","v":1576}]
[{"$f":"ROW()","v":1577},null,"Stand Alone Return + Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2019]",null,null,null,null,null,null,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1578},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.99942029662447*$S$34","v":6.1616235441930955},null,null,{"$f":"20.631478277703*$S$34","v":25.427628557901993},{"$f":"21.8323153730217*$S$34","v":26.907621373119373},{"$f":"23.0544921572471*$S$34","v":28.413914663550258},{"$f":"23.8188617957612*$S$34","v":29.355975478944156},{"$f":"AA1585*AA$34","v":13.756892253611543},null,null,28.25162528436665,29.776848562261904,29.271472746486562,28.795731032564422,28.930907986396413,13.135092229044036,14.889011919651063,14.604069466872634,14.419831102400835,14.016285608500459]
[{"$f":"ROW()","v":1579},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"21.2613655957818*$S$34","v":26.203944270322381},null,null,{"$f":"53.8432196855846*$S$34","v":66.36002384793683},{"$f":"54.4406556913628*$S$34","v":67.096344369305498},{"$f":"55.0594313860477*$S$34","v":67.85896536588767},{"$f":"55.2203999350214*$S$34","v":68.057353887432981},{"$f":"AA1586*AA$34","v":27.16058454245097},null,null,55.095148713038974,56.453164340158523,55.765737650604741,55.111952469464541,55.088687841358819,30.107500265064917,31.593610799652076,31.047827928691824,30.596507660739078,29.923484537428454]
[{"$f":"ROW()","v":1580},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.1404939700419*$S$34","v":38.379649927245552},null,null,{"$f":"73.3507176782851*$S$34","v":90.402383119326473},{"$f":"73.5592921975498*$S$34","v":90.659444456915523},{"$f":"73.7762334076726*$S$34","v":90.926817469922852},{"$f":"73.554603010796*$S$34","v":90.653665186161916},{"$f":"AA1587*AA$34","v":36.567469290302462},null,null,75.734786214226062,79.780078157787344,81.266989549841966,82.56362762956762,84.440185332205331,61.338674773824508,62.573993188579593,61.670934086491783,60.868373086025414,59.847269745895019]
[{"$f":"ROW()","v":1581},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.698778409879*$S$34","v":39.067717412025644},null,null,{"$f":"75.3421747382304*$S$34","v":92.856789426412419},{"$f":"76.8701479173072*$S$34","v":94.739966866295177},{"$f":"78.4447168731143*$S$34","v":96.680572091386409},{"$f":"79.5779679294051*$S$34","v":98.077267303156802},{"$f":"AA1588*AA$34","v":36.734806740422151},null,null,77.096537758088473,82.998756364023208,86.191345057193118,89.209047088728752,93.20566753993927,62.051017708606402,63.177502957248841,62.246553866103376,61.423374337299194,60.383833739928434]
[{"$f":"ROW()","v":1582},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"41.2389875044511*$S$34","v":50.825716037052239},null,null,{"$f":"102.309978764428*$S$34","v":126.09373418482706},{"$f":"105.632798331252*$S$34","v":130.18900164811114},{"$f":"109.174424743699*$S$34","v":134.55394145971363},{"$f":"112.132914283537*$S$34","v":138.20018396831463},{"$f":"AA1589*AA$34","v":44.532051889670598},null,null,97.626821797741684,109.67934713360704,117.59263099558268,124.87801380584337,132.43028971824393,102.64441318292693,111.48937676599053,111.47013803733837,111.94350099798831,113.19175810190377]
[{"$f":"ROW()","v":1583}]
[{"$f":"ROW()","v":1584},null,"Stand Alone Return + Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Approved [m$ nominal]",null,null,null,null,null,null,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1585},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1578*T$35","v":5.0761075696110387},null,null,21.702611073241567,23.236281376360559,25.123595505600388,26.739302996654594,12.613486497344425,null,null,26.340882779286549,28.172735862196859,28.223300025106155,28.27546252215674,28.930907986396413,{"$f":"AI1578*AI$35","v":13.376777926058445},15.44196838216974,15.425138138829276,15.510783506070311,15.354118628607141]
[{"$f":"ROW()","v":1586},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.587498637369009,null,null,56.638619881650357,57.941559213698227,60.000926217608665,61.990997643797996,24.903129287521189,null,null,51.368897872243394,53.411968167650315,53.768840347238402,54.116214129482074,55.088687841358819,{"$f":"AI1579*AI$35","v":30.661478269942112},32.766952009951602,32.793396100794496,32.911329057698254,32.779635361477368]
[{"$f":"ROW()","v":1587},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.618165263977637,null,null,77.158896531199019,78.289653760696055,80.397530920171661,82.573165484100812,33.528159676775736,null,null,70.612614527602673,75.482234606026097,78.356926146726209,81.071904585199945,84.440185332205331,{"$f":"AI1580*AI$35","v":62.46730638966288},64.897901189053243,65.138191761729672,65.473454619511188,65.55960009258348]
[{"$f":"ROW()","v":1588},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.185013358939081,null,null,79.253744872132643,81.813419966266778,85.485003218860797,89.335057844833642,33.68158885457791,null,null,71.882266713285645,78.52751895638599,83.104946996853641,87.597257549812213,93.20566753993927,{"$f":"AI1581*AI$35","v":63.19275643444476},65.523824441476805,65.746173984499293,66.070445263366395,66.147378299045826]
[{"$f":"ROW()","v":1589},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.871561944047393,null,null,107.62164727845141,112.42570394665404,118.97265262271662,125.8815805992451,40.830765034300484,null,null,91.024025811060895,103.77079595486211,113.38179442058608,122.62177317934345,132.43028971824393,{"$f":"AI1582*AI$35","v":104.53307038549278},115.62993167437688,117.73720205047199,120.41274246286223,123.99573825915857]
[{"$f":"ROW()","v":1590}]
[{"$f":"ROW()","v":1591}]
["Working Capital"]
[{"$f":"ROW()","v":1593},null,"Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":1594},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,62,62,62,62,62,62,62,62,62,62]
[{"$f":"ROW()","v":1595},null,null,"Inventory: Average inventory as % of capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8999999999999999E-3,null,null,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3,8.8999999999999999E-3]
[{"$f":"ROW()","v":1596},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,19,19,19,19,19,19,19,19,19,19]
[{"$f":"ROW()","v":1597},null,null,"Opening working capital value","$ nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,4.3850329869437772,2.9227238695221747,2.5251807967733493,2.2725018178577727,1.8681918331932827,1.3323481285442398]
[{"$f":"ROW()","v":1598}]
["Equity raising cost parameters $ million nominal"]
[null,null,"Equity raising costs"]
[null,null,null,"Dividend imputation/payout ratio",null,null,0.7]
[null,null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[null,null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[null,null,null,"Benchmark DRP take-up",null,null,0.25]
[]
[null,null,null,"Tax asset life - equity raising costs","years",null,5]

{"sheet":"WACC","index":7,"n_rows":37,"n_cols":39,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31}]
[{"$f":"ROW()","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERA",null,null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA4\nJul - Dec 2014",null,null,"AA4\n2015","AA4\n2016","AA4\n2017","AA4\n2018","AA4\n2019","AA4\n2020","AA4\n2021","AA4\n2022","AA4\n2023","AA4\n2024"]
[{"$f":"ROW()","v":8}]
[{"$f":"ROW()","v":9},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9599999999999999E-2,null,null,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2]
[{"$f":"ROW()","v":10},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA9)/(1+AA13)-1","v":5.8881256133469506E-4},null,null,{"$f":"(1+AD9)/(1+AD13)-1","v":5.8881256133469506E-4},{"$f":"(1+AE9)/(1+AE13)-1","v":5.8881256133469506E-4},{"$f":"(1+AF9)/(1+AF13)-1","v":5.8881256133469506E-4},{"$f":"(1+AG9)/(1+AG13)-1","v":5.8881256133469506E-4},{"$f":"(1+AH9)/(1+AH13)-1","v":5.8881256133469506E-4},5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3]
[{"$f":"ROW()","v":11},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9599999999999999E-2,null,null,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2,2.3699999999999999E-2]
[{"$f":"ROW()","v":12},null,"Equity: Real Risk Free Rate (ERfr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA11)/(1+AA13)-1","v":5.8881256133469506E-4},null,null,{"$f":"(1+AD11)/(1+AD13)-1","v":5.8881256133469506E-4},{"$f":"(1+AE11)/(1+AE13)-1","v":5.8881256133469506E-4},{"$f":"(1+AF11)/(1+AF13)-1","v":5.8881256133469506E-4},{"$f":"(1+AG11)/(1+AG13)-1","v":5.8881256133469506E-4},{"$f":"(1+AH11)/(1+AH13)-1","v":5.8881256133469506E-4},5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3,5.2042419481539426E-3]
[{"$f":"ROW()","v":13},null,"Inflation Rate for WACC (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2,null,null,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,{"$f":"Input!AI23","v":1.84E-2},{"$f":"Input!AJ23","v":1.84E-2},{"$f":"Input!AK23","v":1.84E-2},{"$f":"Input!AL23","v":1.84E-2},{"$f":"Input!AM23","v":1.84E-2}]
[{"$f":"ROW()","v":14},null,"Debt Proportion (D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,null,null,0.6,0.6,0.6,0.6,0.6,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[{"$f":"ROW()","v":15},null,"Equity Proportion (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AA14","v":0.4},null,null,{"$f":"1-AD14","v":0.4},{"$f":"1-AE14","v":0.4},{"$f":"1-AF14","v":0.4},{"$f":"1-AG14","v":0.4},{"$f":"1-AH14","v":0.4},0.45,0.45,0.45,0.45,0.45]
[{"$f":"ROW()","v":16},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4289999999999999E-2,null,null,2.5020000000000001E-2,2.6759999999999999E-2,2.785E-2,2.605E-2,{"$f":"AG16","v":2.605E-2},2.2669999999999999E-2,2.2669999999999999E-2,2.2669999999999999E-2,2.2669999999999999E-2,2.2669999999999999E-2]
[{"$f":"ROW()","v":17},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25E-3,null,null,{"$f":"AA17","v":1.25E-3},{"$f":"AD17","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
[{"$f":"ROW()","v":18},null,"Cost of Debt; Hedging Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14E-3,null,null,{"$f":"AA18","v":1.14E-3},1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3,1.14E-3]
[{"$f":"ROW()","v":19},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7099999999999989E-3,null,null,4.7099999999999989E-3,{"$f":"AD19","v":4.7099999999999989E-3},{"$f":"AE19","v":4.7099999999999989E-3},{"$f":"AF19","v":4.7099999999999989E-3},{"$f":"AG19","v":4.7099999999999989E-3},2.2000000000000006E-3,2.2000000000000006E-3,2.2000000000000006E-3,2.2000000000000006E-3,2.2000000000000006E-3]
[{"$f":"ROW()","v":20},null,"Cost of Debt; Risk Margin (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA16:AA19)","v":3.1390000000000001E-2},null,null,3.2119999999999996E-2,3.3860000000000001E-2,3.4949999999999995E-2,3.3149999999999999E-2,3.3149999999999999E-2,2.7009999999999999E-2,2.7009999999999999E-2,2.7009999999999999E-2,2.7009999999999999E-2,2.7009999999999999E-2]
[{"$f":"ROW()","v":21},null,"Australian Market Risk Premium (Rp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,null,null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[{"$f":"ROW()","v":22},null,"Equity Beta (Be)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,null,null,{"$f":"AA22","v":0.7},{"$f":"AD22","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":23},null,"Corporate Tax Rate (T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[{"$f":"ROW()","v":24},null,"Franking Credit (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"40%*0 + 25%","v":0.25},null,null,{"$f":"AA24","v":0.25},0.25,0.25,0.25,0.25,0.34,0.34,0.34,0.34,0.34]
[{"$f":"ROW()","v":25},null,"Imputation Adj (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-AA23)/(1-AA23*(1-AA24))","v":0.90322580645161277},null,null,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.87281795511221938,0.87281795511221938,0.87281795511221938,0.87281795511221938,0.87281795511221938]
[{"$f":"ROW()","v":26},"Debt"]
[{"$f":"ROW()","v":27},null,"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA9+AA20","v":5.0990000000000001E-2},null,null,5.1719999999999995E-2,5.3460000000000001E-2,5.4549999999999994E-2,5.2749999999999998E-2,5.2749999999999998E-2,5.0709999999999998E-2,5.0709999999999998E-2,5.0709999999999998E-2,5.0709999999999998E-2,5.0709999999999998E-2]
[{"$f":"ROW()","v":28},"Equity"]
[{"$f":"ROW()","v":29},null,"Nominal Pre Tax Cost of Equity (EPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA30/(1-AA23*(1-AA24))","v":9.3032258064516121E-2},null,null,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,{"$f":"AI30/(1-AI23*(1-AI24))","v":8.9775561097256859E-2},8.9775561097256859E-2,8.9775561097256859E-2,8.9775561097256859E-2,8.9775561097256859E-2]
[{"$f":"ROW()","v":30},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11+(AA21*AA22)","v":7.2099999999999997E-2},null,null,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,{"$f":"AI11+(AI21*AI22)","v":7.2000000000000008E-2},7.2000000000000008E-2,7.2000000000000008E-2,7.2000000000000008E-2,7.2000000000000008E-2]
[{"$f":"ROW()","v":31},"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":32},null,"Nominal Pre Tax WACC (WPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA29*AA15+AA27*AA14","v":6.7806903225806445E-2},null,null,6.8244903225806453E-2,6.9288903225806442E-2,6.9942903225806444E-2,6.8862903225806446E-2,6.8862903225806446E-2,{"$f":"AI29*AI15+AI27*AI14","v":6.8289502493765586E-2},6.8289502493765586E-2,6.8289502493765586E-2,6.8289502493765586E-2,6.8289502493765586E-2]
[{"$f":"ROW()","v":33},null,"Real Pre Tax WACC (WPr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA32)/(1+AA13)-1","v":4.7896862831998455E-2},null,null,4.8326696001772973E-2,4.9351229858495049E-2,4.9993035550349951E-2,4.8933172939947367E-2,4.8933172939947367E-2,{"$f":"(1+AI32)/(1+AI13)-1","v":4.8988121066148471E-2},4.8988121066148471E-2,4.8988121066148471E-2,4.8988121066148471E-2,4.8988121066148471E-2]
[{"$f":"ROW()","v":34},"WACC:  Vanilla"]
[{"$f":"ROW()","v":35},null,"Nominal After Tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA14*AA27+AA15*AA30","v":5.9434000000000001E-2},null,null,5.9871999999999995E-2,6.0915999999999998E-2,6.157E-2,6.0490000000000002E-2,6.0490000000000002E-2,{"$f":"AI14*AI27+AI15*AI30","v":6.0290500000000011E-2},6.0290500000000011E-2,6.0290500000000011E-2,6.0290500000000011E-2,6.0290500000000011E-2]
[{"$f":"ROW()","v":36},null,"Real After Tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+AA35)/(1+AA13)-1","v":3.9680078508341543E-2},null,null,4.0109911678115839E-2,4.1134445534838138E-2,4.1776251226692818E-2,4.0716388616290455E-2,4.0716388616290455E-2,{"$f":"(1+AI35)/(1+AI13)-1","v":4.1133641005498767E-2},4.1133641005498767E-2,4.1133641005498767E-2,4.1133641005498767E-2,4.1133641005498767E-2]
[{"$f":"ROW()","v":37}]

{"sheet":"Load_Tariffs","index":8,"n_rows":379,"n_cols":39,"rows_kept":379,"cut":false,"hidden":false,"merged":[[193,26,193,32],[256,26,256,32],[224,26,224,32],[288,26,288,32],[320,26,320,31],[320,32,320,33],[350,32,350,33],[350,26,350,31],[320,19,320,23],[320,24,320,25],[350,19,350,25],[224,19,224,25],[166,34,166,38],[256,19,256,25],[288,19,288,25],[44,34,44,35],[23,34,23,35],[65,34,65,35],[88,34,88,38],[288,34,288,38],[30,34,30,35],[37,34,37,35],[156,26,156,33],[161,34,161,38],[156,34,156,38],[159,34,159,38],[163,26,163,31],[163,32,163,33],[159,32,159,33],[161,32,161,33],[161,26,161,31],[166,19,166,25],[156,19,156,25],[159,19,159,25],[161,19,161,25],[163,19,163,25],[163,9,163,13],[87,9,87,13],[161,9,161,13],[159,9,159,13],[156,9,156,13],[147,9,147,13],[147,14,147,18],[87,14,87,18],[166,14,166,18],[159,14,159,18],[156,14,156,18],[224,9,224,13],[224,14,224,18],[184,9,184,13],[184,14,184,18],[190,9,190,13],[186,9,186,13],[190,14,190,18],[186,14,186,18],[87,19,87,25],[137,19,137,25],[147,19,147,25],[193,9,193,13],[137,9,137,13],[137,14,137,18],[163,14,163,18],[161,14,161,18],[193,14,193,18],[169,14,169,18],[169,19,169,25],[176,14,176,18],[176,19,176,25],[193,19,193,25],[190,19,190,25],[186,19,186,25],[137,34,137,38],[147,26,147,30],[147,31,147,33],[190,26,190,31],[3,9,3,13],[3,22,3,25],[3,14,3,18],[15,14,15,18],[15,19,15,25],[58,19,58,25],[169,26,169,33],[169,34,169,38],[176,26,176,33],[176,34,176,38],[190,34,190,38],[163,34,163,38],[184,32,184,33],[186,32,186,33],[186,26,186,31],[51,14,51,18],[51,19,51,25],[58,14,58,18],[184,19,184,25],[166,9,166,13],[320,34,320,38],[350,34,350,38],[147,34,147,38],[3,29,3,33],[3,34,3,38],[15,34,15,38],[58,34,58,38],[15,32,15,33],[15,26,15,31],[58,32,58,33],[58,26,58,31],[87,26,87,31],[87,32,87,33],[137,32,137,33],[137,26,137,31],[166,32,166,33],[166,26,166,31],[190,32,190,33],[87,34,87,38],[256,34,256,38],[224,34,224,38],[184,34,184,38],[186,34,186,38],[193,34,193,38]]}
[]
["Inputs for Tariff Revenue"]
[null,null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,5,6,7,8,9]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},2010,{"$f":"1+U6","v":2011},{"$f":"T6+1","v":2011},{"$f":"1+V6","v":2012},{"$f":"1+X6","v":2013},{"$f":"1+Y6","v":2014},2014,2015,2015,2015,{"$f":"1+AD6","v":2016},2017,2018,2019,2020,2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 9","10 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12","3 to 12","4 to 12","5 to 12","6 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I8","v":365},{"$f":"Input!J8","v":366},{"$f":"Input!K8","v":365},{"$f":"Input!L8","v":365},{"$f":"Input!M8","v":365},{"$f":"Input!N8","v":366},{"$f":"Input!O8","v":365},{"$f":"Input!P8","v":365},{"$f":"Input!Q8","v":365},{"$f":"Input!R8","v":366},{"$f":"Input!S8","v":365},{"$f":"Input!T8","v":181},184,181,{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":366},{"$f":"Input!Y8","v":365},{"$f":"Input!Z8","v":365},{"$f":"DATEVALUE(\"31/12/2014\")-DATEVALUE(\"30/6/2014\")","v":184},{"$f":"DATEVALUE(\"30/9/2015\")-DATEVALUE(\"31/12/2014\")","v":273},{"$f":"DATEVALUE(\"31/12/2015\")-DATEVALUE(\"30/9/2015\")","v":92},{"$f":"Input!AD8","v":365},{"$f":"Input!AE8","v":366},{"$f":"Input!AF8","v":365},{"$f":"Input!AG8","v":365},{"$f":"Input!AH8","v":365},{"$f":"Input!AI8","v":366},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"Input!T9","v":0.49589041095890413},{"$f":"ROUND(U8/365,2)","v":0.5},{"$f":"1-U9","v":0.5},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":1},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":0.50410958904109593},{"$f":"AB8/365","v":0.74794520547945209},{"$f":"1-AB9","v":0.25205479452054791},{"$f":"Input!AD9","v":1},{"$f":"Input!AE9","v":1},{"$f":"Input!AF9","v":1},{"$f":"Input!AG9","v":1},{"$f":"Input!AH9","v":1},{"$f":"Input!AI9","v":1},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation to Convert from the end of the period"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$34&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,"Base period",{"$f":"Input!G29","v":"2019-12-31"},{"$f":"Input!I34","v":1.6833461606202427},{"$f":"Input!J34","v":1.5910377649122014},{"$f":"Input!K34","v":1.5428601073336192},{"$f":"Input!L34","v":1.4975143980858212},{"$f":"Input!M34","v":1.4629079729199723},{"$f":"Input!N34","v":1.4259608090987854},{"$f":"Input!O34","v":1.3871398308962288},{"$f":"Input!P34","v":1.3434293153245793},{"$f":"Input!Q34","v":1.3048298471765905},{"$f":"Input!R34","v":1.2584533646564586},{"$f":"Input!S34","v":1.2324676019644372},{"$f":"Input!T34","v":1.2138481030387689},{"$f":"Input!U34","v":1.2005934398446674},{"$f":"Input!V34","v":1.1716391392763437},{"$f":"Input!W34","v":1.1716391392763437},{"$f":"Input!X34","v":1.1580003244621513},{"$f":"Input!Y34","v":1.1309652974319067},{"$f":"Input!Z34","v":1.0978586645514634},{"$f":"Input!AA34","v":1.0906494613133209},{"$f":"Input!AB34","v":1.0725390459040589},{"$f":"Input!AC34","v":1.0725390459040589},{"$f":"Input!AD34","v":1.0725390459040589},{"$f":"Input!AE34","v":1.0569384779636364},{"$f":"Input!AF34","v":1.03713856},{"$f":"Input!AG34","v":1.0184},{"$f":"Input!AH34","v":1},{"$f":"Input!AI34","v":0.98193244304791827},{"$f":"Input!AJ34","v":0.96419132271005337},{"$f":"Input!AK34","v":0.94677074107428649},{"$f":"Input!AL34","v":0.92966490678936231},{"$f":"Input!AM34","v":0.9128681331395937}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$34& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Input!I35","v":0.59405487914116362},{"$f":"Input!J35","v":0.62852059332179533},{"$f":"Input!K35","v":0.64814690278576614},{"$f":"Input!L35","v":0.66777321224973685},{"$f":"Input!M35","v":0.68356999791585971},{"$f":"Input!N35","v":0.70128154548090638},{"$f":"Input!O35","v":0.72090785494487719},{"$f":"Input!P35","v":0.74436368820669585},{"$f":"Input!Q35","v":0.7663834500443214},{"$f":"Input!R35","v":0.79462618805344998},{"$f":"Input!S35","v":0.81138035466903491},{"$f":"Input!T35","v":0.82382630701204063},{"$f":"Input!U35","v":0.83292142603192953},{"$f":"Input!V35","v":0.85350511644536253},{"$f":"Input!W35","v":0.85350511644536253},{"$f":"Input!X35","v":0.86355761641471329},{"$f":"Input!Y35","v":0.88420042796247522},{"$f":"Input!Z35","v":0.91086405954500149},{"$f":"Input!AA35","v":0.91688487957976517},{"$f":"Input!AB35","v":0.93236698824058695},{"$f":"Input!AC35","v":0.93236698824058695},{"$f":"Input!AD35","v":0.93236698824058695},{"$f":"Input!AE35","v":0.94612886260576146},{"$f":"Input!AF35","v":0.96419132271005326},{"$f":"Input!AG35","v":0.98193244304791838},{"$f":"Input!AH35","v":1},{"$f":"Input!AI35","v":1.0184},{"$f":"Input!AJ35","v":1.03713856},{"$f":"Input!AK35","v":1.056221909504},{"$f":"Input!AL35","v":1.0756563926388734},{"$f":"Input!AM35","v":1.0954484702634288}]
[{"$f":"ROW()","v":14}]
["Volume & Customer # by Tariff Class"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 ",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":17},null,"Customers Including Prudent Discounts"]
[{"$f":"ROW()","v":18},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O25+O39","v":70.5},72.5,72,73,75.5,{"$f":"T25+T32","v":75.333333333333329},75,75.166666666666671,75.166666666666671,72.916666666666671,75.666666666666671,74.5,72.5,null,null,{"$f":"AD25+AD32","v":73.5},76,75.5,73,72,72,72,71,69.5,69]
[{"$f":"ROW()","v":19},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,93,96,97,98,99,102.16666666666667,100.5,105,105,112.5,109.08333333333333,107.5,107,null,null,{"$f":"AD26+AD33","v":106.5},102,99,98,96.5,96,96,96,96,96]
[{"$f":"ROW()","v":20},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1074,1084.5,1106.5,1136.5,1184.5,1225.1666666666667,1244.5,1258.8333333333333,1258.8333333333333,1298.9166666666667,1335.4166666666667,1365,1400,null,null,{"$f":"AD27+AD34","v":1445},1519.5,1600,1672.2412216247619,1743.8186059331686,1816.1314958845801,1885.4586493295665,1949.2543090036793,2009.5764649721896,2068.6886055805994]
[{"$f":"ROW()","v":21},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5988,5810,6218,6677,7248.5056794656275,7702.5,7898,8110.083333333333,8110.083333333333,8713.75,9267.25,9801.5,10224.5,null,null,{"$f":"AD28+AD35","v":10624.5},11114.5,11496.5,11829.879334615005,12192.678110104591,12527.294922228137,12850.496691746059,13189.963238479202,13527.585841969583,13850.060391884756]
[{"$f":"ROW()","v":22},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,515677.5,536107.5,556115.5,573808.5,589563.5,601247,609163.89875034522,614525,614525,629900.58333333337,642710.83333333337,657672.5,671182,null,null,{"$f":"AD29+AD36","v":686910.5},705512.5,718910.5,727270.09865106957,735730.84912971698,747478.99675438192,759437.19985944242,771652.09465285682,784164.52998804511,796954.07030787936]
[{"$f":"ROW()","v":23},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O18:O22)","v":522903},{"$f":"SUM(P18:P22)","v":543170.5},{"$f":"SUM(Q18:Q22)","v":563609},{"$f":"SUM(R18:R22)","v":581793},{"$f":"SUM(S18:S22)","v":598171.0056794656},{"$f":"SUM(T18:T22)","v":610352.16666666663},618481.89875034522,624074.08333333337,624074.08333333337,640098.66666666674,653498.25,669021,682986,null,null,{"$f":"SUM(AD18:AD22)","v":699160},718324.5,732181.5,740943.2192073093,749835.84584575472,761990.42317249463,774341.15520051809,786958.31220033974,799867.19229498692,813037.81930534472]
[{"$f":"ROW()","v":24},null,"FD - Customers Receiving Prudent Discounts"]
[{"$f":"ROW()","v":25},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,29,30.5,29.5,28,27,25,{"$f":"W25","v":22},{"$f":"W25","v":22},22,17,13,10,8,null,null,7,4,3,2,2,2,2,2,2,2]
[{"$f":"ROW()","v":26},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,12,11.5,10,7.5,5,5,{"$f":"W26","v":4},{"$f":"W26","v":4},4,3,2.5,3,4,null,null,4,3.5,2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,4,4,4,4,3.5,3,{"$f":"W27","v":2.5},{"$f":"W27","v":2.5},2.5,1.5,1,1,1,null,null,1,1,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,{"$f":"W28","v":5},{"$f":"W28","v":5},5,5,5,4.5,3,null,null,2,2,2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$f":"W29","v":1},{"$f":"W29","v":1},1,1,1,1,1,null,null,1,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O25:O29)","v":51},{"$f":"SUM(P25:P29)","v":52},{"$f":"SUM(Q25:Q29)","v":49.5},{"$f":"SUM(R25:R29)","v":45.5},{"$f":"SUM(S25:S29)","v":41.505679465627615},{"$f":"SUM(T25:T29)","v":39},34.5,34.5,34.5,27.5,22.5,19.5,{"$f":"SUM(AA25:AA29)","v":17},null,null,15,11,7.5,2,2,{"$f":"SUM(AI25:AI29)","v":2},2,2,2,2]
[{"$f":"ROW()","v":31},null,"FD - Customers (Excluding Prudent Discounts)"]
[{"$f":"ROW()","v":32},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,41.5,42,42.5,45,48.5,50.333333333333329,53,{"$f":"W32","v":53.166666666666671},53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,66.5,72,72.5,71,70,70,70,69,67.5,67]
[{"$f":"ROW()","v":33},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,81,84.5,87,90.5,94,97.166666666666671,96.5,{"$f":"W33","v":101},101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,98,96.5,96,96,96,96,96]
[{"$f":"ROW()","v":34},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1070,1080.5,1102.5,1132.5,1181,1222.1666666666667,1242,{"$f":"W34","v":1256.3333333333333},1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,1444,1518.5,1599.5,1672.2412216247619,1743.8186059331686,1816.1314958845801,1885.4586493295665,1949.2543090036793,2009.5764649721896,2068.6886055805994]
[{"$f":"ROW()","v":35},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,{"$f":"W35","v":8105.083333333333},8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,10622.5,11112.5,11494.5,11829.879334615005,12192.678110104591,12527.294922228137,12850.496691746059,13189.963238479202,13527.585841969583,13850.060391884756]
[{"$f":"ROW()","v":36},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,515676.5,536106.5,556114.5,573807.5,589562.5,601246,609162.89875034522,{"$f":"W36","v":614524},614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,686909.5,705512,718910.5,727270.09865106957,735730.84912971698,747478.99675438192,759437.19985944242,771652.09465285682,784164.52998804511,796954.07030787936]
[{"$f":"ROW()","v":37},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O32:O36)","v":522852},{"$f":"SUM(P32:P36)","v":543118.5},{"$f":"SUM(Q32:Q36)","v":563559.5},{"$f":"SUM(R32:R36)","v":581747.5},{"$f":"SUM(S32:S36)","v":598129.5},610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA32:AA36)","v":682969},null,null,699145,718313.5,732174,740941.2192073093,749833.84584575472,{"$f":"SUM(AI32:AI36)","v":761988.42317249463},774339.15520051809,786956.31220033974,799865.19229498692,813035.81930534472]
[{"$f":"ROW()","v":38},null,"Customers (Excluding Prudent Discounts)"]
[{"$f":"ROW()","v":39},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O32","v":41.5},42,42.5,45,48.5,50.333333333333329,53,53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,{"$f":"AD32","v":66.5},72,72.5,71,70,70,70,69,67.5,67]
[{"$f":"ROW()","v":40},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,81,84.5,87,90.5,94,97.166666666666671,96.5,101,101,{"$f":"X33","v":109.5},106.58333333333333,104.5,103,null,null,{"$f":"AD33","v":102.5},98.5,97,98,96.5,96,96,96,96,96]
[{"$f":"ROW()","v":41},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1070,1080.5,1102.5,1132.5,1181,1222.1666666666667,1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,{"$f":"AD34","v":1444},1518.5,1599.5,1672.2412216247619,1743.8186059331686,1816.1314958845801,1885.4586493295665,1949.2543090036793,2009.5764649721896,2068.6886055805994]
[{"$f":"ROW()","v":42},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,{"$f":"AD35","v":10622.5},11112.5,11494.5,11829.879334615005,12192.678110104591,12527.294922228137,12850.496691746059,13189.963238479202,13527.585841969583,13850.060391884756]
[{"$f":"ROW()","v":43},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,515676.5,536106.5,556114.5,573807.5,589562.5,601246,609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,{"$f":"AD36","v":686909.5},705512,718910.5,727270.09865106957,735730.84912971698,747478.99675438192,759437.19985944242,771652.09465285682,784164.52998804511,796954.07030787936]
[{"$f":"ROW()","v":44},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O39:O43)","v":522852},543118.5,563559.5,581747.5,598129.5,610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA39:AA43)","v":682969},null,null,{"$f":"SUM(AD39:AD43)","v":699145},718313.5,732174,740941.2192073093,749833.84584575472,761988.42317249463,774339.15520051809,786956.31220033974,799865.19229498692,813035.81930534472]
[{"$f":"ROW()","v":45},null,"FD - Volume (Including Prudent Discounts) [TJ]"]
[{"$f":"ROW()","v":46},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,16191.685035999999,15869.003799000002,15601.674660999999,12400.427802281331,12209.360400066555,6031.3373491153843,6214.3133947873148,{"$f":"W46-U46","v":6292.6682812126846},12506.981675999999,12071.654858000004,11296.607220999998,11362.130684999996,6025.8965650000009,null,null,11398.215806,10777.961416999999,10338.179146,10184.420019715426,10019.521590795059,9828.458295873108,10065.72403137571,9648.7936063529723,9269.9456225161885,9142.9623579745257]
[{"$f":"ROW()","v":47},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,2239.2955850000003,2067.8874820000005,2111.6159700000007,1945.3404594338911,1956.8177415977368,936.9033746111113,1052.7351210558963,{"$f":"W47-U47","v":870.517948332993},1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,971.99814999999967,null,null,1854.0286029999995,1819.9236269999997,1814.4534699999995,1770.2292277327099,1717.5491187113309,1668.9350709080347,1629.8496507611308,1591.7682116667042,1554.6628101931699,1518.5063204135656]
[{"$f":"ROW()","v":48},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1717.7153142337932,1649.4061311703304,1636.1648654857779,745.56323188846886,910.74562527145667,{"$f":"W48-U48","v":683.8857192523194},1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,1985.8546586066168,2041.5545965966796,2094.0148671275879,2133.2597290517524,2168.1265739906785,2199.6335203659701,2222.5124234501013]
[{"$f":"ROW()","v":49},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1068.9089999999999,1109.0328282,1134.9022245948233,1196.8918608591107,1158.5823110884378,552.78255425094153,646.66641851807367,{"$f":"W49-U49","v":522.01286369941067},1168.6792822174843,1189.6646987904619,1232.0635880620389,1255.1133153306337,663.22740604734997,null,null,1292.0250598378345,1368.9084759049265,1343.1406154305571,1372.2825182417819,1399.0298029707578,1418.7233584799139,1435.8404130300476,1453.1906608220265,1469.0285944126206,1477.2957903237925]
[{"$f":"ROW()","v":50},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10147.429466129945,10602.505088128139,10434.254657324824,4589.274683054914,6078.2612894594668,{"$f":"W50-U50","v":3691.5037845840116},9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10082.224759158662,10032.903971123967,9891.1805571702225,9758.0308007048206,9634.4042762068002,9518.002194087856,9421.0495515443981]
[{"$f":"ROW()","v":51},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O46:O50)","v":31693.345621},{"$f":"SUM(P46:P50)","v":30723.990158200002},{"$f":"SUM(Q46:Q50)","v":30713.33763595856},{"$f":"SUM(R46:R50)","v":27794.571341872801},{"$f":"SUM(S46:S50)","v":27395.179975563333},12855.86119292082,14902.72184909221,12060.58859708142,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(AA46:AA50)","v":13777.327771545784},null,null,26061.972005471354,26771.997894227745,25302.751423682741,25395.011183455197,25210.559080197796,{"$f":"SUM(AI46:AI50)","v":24901.312149558868},25022.704624923463,24496.283329039179,24011.272741575805,23782.326443706384]
[{"$f":"ROW()","v":52},null,"Authority adjustments to volume (Including Prudent Discounts) [TJ]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Estimate"]
[{"$f":"ROW()","v":53},null,null,"Tariff class A1"]
[{"$f":"ROW()","v":54},null,null,"Tariff class A2"]
[{"$f":"ROW()","v":55},null,null,"Tariff class B1"]
[{"$f":"ROW()","v":56},null,null,"Tariff class B2"]
[{"$f":"ROW()","v":57},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,"WAGN submission 24/12/2010",null,null,null,null,null,{"$f":"4589.27118678824-T50","v":-3.4962666741193971E-3},{"$f":"5806-U50","v":-272.26128945946675},{"$f":"W57-U57","v":272.26128945946675}]
[{"$f":"ROW()","v":58},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O53:O57)","v":0},0,0,0,0,-3.4962666741193971E-3,-272.26128945946675,272.26128945946675,0,0,0,0,null,null,{"$f":"SUM(AC53:AC57)","v":0},0,0,0,0,0,{"$f":"SUM(AI53:AI57)","v":0},0,0,0,0]
[{"$f":"ROW()","v":59},null,"Modelled Volume (Including Prudent Discounts) [TJ]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":60},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O46+O53","v":16191.685035999999},{"$f":"P46+P53","v":15869.003799000002},{"$f":"Q46+Q53","v":15601.674660999999},{"$f":"R46+R53","v":12400.427802281331},{"$f":"S46+S53","v":12209.360400066555},{"$f":"T46+T53","v":6031.3373491153843},6214.3133947873148,6292.6682812126846,12506.981675999999,12071.654858000004,11296.607220999998,{"$f":"Z46+Z53","v":11362.130684999996},6025.8965650000009,null,null,{"$f":"AD46+AD53","v":11398.215806},10777.961416999999,10338.179146,10184.420019715426,10019.521590795059,9828.458295873108,10065.72403137571,9648.7936063529723,9269.9456225161885,9142.9623579745257]
[{"$f":"ROW()","v":61},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O47+O54","v":2239.2955850000003},2067.8874820000005,2111.6159700000007,1945.3404594338911,1956.8177415977368,936.9033746111113,1052.7351210558963,870.517948332993,1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,971.99814999999967,null,null,{"$f":"AD47+AD54","v":1854.0286029999995},1819.9236269999997,1814.4534699999995,1770.2292277327099,1717.5491187113309,1668.9350709080347,1629.8496507611308,1591.7682116667042,1554.6628101931699,1518.5063204135656]
[{"$f":"ROW()","v":62},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1717.7153142337932,1649.4061311703304,1636.1648654857779,745.56323188846886,910.74562527145667,683.8857192523194,1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,{"$f":"AD48+AD55","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,1985.8546586066168,2041.5545965966796,2094.0148671275879,2133.2597290517524,2168.1265739906785,2199.6335203659701,2222.5124234501013]
[{"$f":"ROW()","v":63},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1068.9089999999999,1109.0328282,1134.9022245948233,1196.8918608591107,1158.5823110884378,552.78255425094153,646.66641851807367,522.01286369941067,1168.6792822174843,1189.6646987904619,1232.0635880620389,1255.1133153306337,663.22740604734997,null,null,{"$f":"AD49+AD56","v":1292.0250598378345},1368.9084759049265,1343.1406154305571,1372.2825182417819,1399.0298029707578,1418.7233584799139,1435.8404130300476,1453.1906608220265,1469.0285944126206,1477.2957903237925]
[{"$f":"ROW()","v":64},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10147.429466129945,10602.505088128139,10434.254657324824,4589.2711867882399,5806,3963.7650740434783,9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,{"$f":"AD50+AD57","v":9796.89966397436},10874.779059524004,9932.1818734841108,10082.224759158662,10032.903971123967,9891.1805571702225,9758.0308007048206,9634.4042762068002,9518.002194087856,9421.0495515443981]
[{"$f":"ROW()","v":65},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O60:O64)","v":31693.345621},30723.990158200002,30713.33763595856,27794.571341872801,27395.179975563333,12855.857696654148,14630.460559632742,12332.849886540886,26963.310446173629,26553.245495374853,26114.949565417002,{"$f":"SUM(Z60:Z64)","v":26015.08282657294},{"$f":"SUM(AA60:AA64)","v":13777.327771545784},null,null,{"$f":"SUM(AD60:AD64)","v":26061.972005471354},26771.997894227745,25302.751423682741,25395.011183455197,25210.559080197796,24901.312149558868,25022.704624923463,24496.283329039179,24011.272741575805,23782.326443706384]
[{"$f":"ROW()","v":66},null,"FD - Volume of Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":67},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,11296.791037000001,10770.796942999998,10049.113163,6739.789882352824,6558.9426260244645,3042.3102901153848,2828.6076854627127,{"$f":"W67-U67","v":2616.6010325372881},5445.2087180000008,3509.1223730000006,2818.0783969999998,2692.2724359999997,1365.485083,null,null,2555.2923329999994,1303.2266569999999,1045.562486,989.41162947749137,958.72617920516257,928.99240246320562,900.18078420457437,872.26272475705935,845.21051143400268,818.99729102547178]
[{"$f":"ROW()","v":68},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,365.01536999999996,329.50928000000005,350.49351799999999,243.118371,175.35985374735802,49.906036999999998,60.161055093510242,{"$f":"W68-U68","v":46.876849906489767},107.03790500000001,72.247342999999987,56.564382999999999,43.053627000000006,23.578264999999998,null,null,49.569610999999995,49.199401999999999,20.702942999999994,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,10.516999999999999,10.376937,10.005966319570369,8.3153513125000007,9.5972802197380016,1.8092060000000001,1.9704973816953817,{"$f":"W69-U69","v":0.46720861830461824},2.4377059999999999,7.6000000000000004E-5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,{"$f":"5.169-0.86","v":4.3089999999999993},{"$f":"3.131383-0.95","v":2.1813830000000003},{"$f":"1.74440634963386-0.02","v":1.72440634963386},1.7978945121499452,1.7414227637042332,0.67624853194444445,1.1958029396173788,{"$f":"W70-U70","v":0.35620823156201764},1.5520111711793965,1.1964019060471416,0.45974688008854808,0.44528776206259851,0.21715670331073778,null,null,0.38859476923076924,0.39114958333333333,0.39082897938144323,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,0.5,0,6.6E-3,4.7000000000000002E-3,7.3457009842644557E-3,0,0,{"$f":"W71-U71","v":0},0,1.4010000000000003E-3,3.0699999999999998E-4,1.13E-4,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O67:O71)","v":11677.132406999999},{"$f":"SUM(P67:P71)","v":11112.864542999998},{"$f":"SUM(Q67:Q71)","v":10411.343653669204},{"$f":"SUM(R67:R71)","v":6993.0261991774742},{"$f":"SUM(S67:S71)","v":6745.6485284562496},{"$f":"SUM(T67:T71)","v":3094.7017816473294},2891.9350408775354,2664.3012992936447,5556.23634017118,3582.5675949060474,2875.1028338800879,2735.771463762062,{"$f":"SUM(AA67:AA71)","v":1389.280504703311},null,null,{"$f":"SUM(AD67:AD71)","v":2605.2505387692299},1352.8172085833332,1066.6562579793815,989.41162947749137,958.72617920516257,{"$f":"SUM(AI67:AI71)","v":928.99240246320562},900.18078420457437,872.26272475705935,845.21051143400268,818.99729102547178]
[{"$f":"ROW()","v":73},null,"Volume Excluding Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":74},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O60-O67","v":4894.8939989999981},5098.2068560000043,5552.5614979999991,5660.6379199285066,5650.4177740420901,2989.0270589999996,3385.7057093246021,3676.0672486753965,7061.7729579999987,8562.5324850000034,8478.5288239999991,{"$f":"Z60-Z67","v":8669.8582489999972},{"$f":"AA60-AA67","v":4660.4114820000013},null,null,8842.9234730000007,9474.7347599999994,9292.6166599999997,9195.0083902379338,9060.7954115898956,8899.4658934099025,9165.5432471711356,8776.5308815959124,8424.7351110821855,8323.9650669490547]
[{"$f":"ROW()","v":75},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,1874.2802150000002,1738.3782020000006,1761.1224520000007,1702.222088433891,1781.4578878503787,886.99733761111133,992.57406596238616,823.64109842650328,1816.2151643888894,2020.05242,1983.4937259999997,{"$f":"Z61-Z68","v":1884.5144019999996},{"$f":"AA61-AA68","v":948.41988499999968},null,null,1804.4589919999996,1770.7242249999997,1793.7505269999995,1770.2292277327099,1717.5491187113309,1668.9350709080347,1629.8496507611308,1591.7682116667042,1554.6628101931699,1518.5063204135656]
[{"$f":"ROW()","v":76},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1707.7093479142227,1641.0907798578303,1626.5675852660399,743.75402588846885,908.77512788976128,683.41851063401475,1592.1936385237761,1553.6638459927271,1640.2699511820886,{"$f":"Z62-Z69","v":1629.4294071291406},{"$f":"AA62-AA69","v":889.2586427476997},null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,1985.8546586066168,2041.5545965966796,2094.0148671275879,2133.2597290517524,2168.1265739906785,2199.6335203659701,2222.5124234501013]
[{"$f":"ROW()","v":77},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1064.5999999999999,1106.8514451999999,1133.1778182451894,1195.0939663469608,1156.8408883247337,552.10630571899708,645.47061557845632,521.65665546784862,1167.1272710463049,1188.4682968844147,1231.6038411819504,{"$f":"Z63-Z70","v":1254.668027568571},{"$f":"AA63-AA70","v":663.01024934403927},null,null,1291.6364650686037,1368.5173263215931,1342.7497864511756,1372.2825182417819,1399.0298029707578,1418.7233584799139,1435.8404130300476,1453.1906608220265,1469.0285944126206,1477.2957903237925]
[{"$f":"ROW()","v":78},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10147.422866129944,10602.500388128139,10434.24731162384,4589.2711867882399,5806,3963.7650740434783,{"$f":"W64-W71","v":9769.7650740434783},9645.960852591661,9905.9503891728782,{"$f":"Z64-Z71","v":9840.841277113168},{"$f":"AA64-AA71","v":5226.9470077507331},null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10082.224759158662,10032.903971123967,9891.1805571702225,9758.0308007048206,9634.4042762068002,9518.002194087856,9421.0495515443981]
[{"$f":"ROW()","v":79},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O74:O78)","v":20016.213213999999},{"$f":"SUM(P74:P78)","v":19611.125615199999},{"$f":"SUM(Q74:Q78)","v":20301.993982289358},{"$f":"SUM(R74:R78)","v":20801.54514269533},{"$f":"SUM(S74:S78)","v":20649.531447107081},{"$f":"SUM(T74:T78)","v":9761.1559150068169},11738.525518755207,9668.5485872472418,21407.074106002448,22970.677900468807,23239.846731536913,23279.311362810877,12388.047266842474,null,null,{"$f":"SUM(AD74:AD78)","v":23456.721466702125},{"$f":"SUM(AE74:AE78)","v":25419.180685644413},24236.095165703358,24405.599553977707,24251.832900992631,23972.319747095662,24122.523840718888,23624.020604282123,23166.062230141801,22963.329152680912]
[{"$f":"ROW()","v":80},null,"FD - # of Net Connections During Period"]
[{"$f":"ROW()","v":81},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T32-S32","v":1.8333333333333286},null,null,{"$f":"W32-T32","v":2.8333333333333428},{"$f":"X32-W32","v":2.75},{"$f":"Y32-X32","v":6.75},{"$f":"Z32-Y32","v":1.8333333333333286}]
[{"$f":"ROW()","v":82},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T33-S33","v":3.1666666666666714},null,null,{"$f":"W33-T33","v":3.8333333333333286},{"$f":"X33-W33","v":8.5},-2.9166666666666714,-2.0833333333333286]
[{"$f":"ROW()","v":83},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T34-S34","v":41.166666666666742},null,null,{"$f":"W34-T34","v":34.166666666666515},{"$f":"X34-W34","v":41.083333333333485},37,29.583333333333258]
[{"$f":"ROW()","v":84},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T35-S35","v":454},null,null,{"$f":"W35-T35","v":407.58333333333303},{"$f":"X35-W35","v":603.66666666666697},553.5,534.75]
[{"$f":"ROW()","v":85},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36-S36","v":11683.5},null,null,{"$f":"W36-T36","v":13278},{"$f":"X36-W36","v":15375.583333333372},12810.25,14961.666666666628]
[{"$f":"ROW()","v":86},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T81:T85)","v":12183.666666666666},null,null,{"$f":"SUM(W81:W85)","v":13726.416666666666},{"$f":"SUM(X81:X85)","v":16031.583333333372},{"$f":"SUM(Y81:Y85)","v":13404.583333333334},{"$f":"SUM(Z81:Z85)","v":15525.749999999962},{"$f":"SUM(AA81:AA85)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI81:AI85)","v":0},0,0,0,0]
["Volume & Customer # by Bands"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":89},null,"A1"]
[{"$f":"ROW()","v":90},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39","v":50.333333333333329},53,53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,66.5,72,72.5,71,70,{"$f":"AI39","v":70},70,69,67.5,67]
[{"$f":"ROW()","v":91},null,null,"Demand 1 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4810.6749778082176,null,null,9941.0928452054795,11680.597187397259,12196.775935616439,12836.935461643836,6908.5083550684922,null,null,13355.221036273972,15366.257616438357,15901.481849315074,16147.654999999999,16025.654999999999,16630.842000000001,16646.028999999999,14733.029,13023.229000000001,13043.229000000001]
[{"$f":"ROW()","v":92},null,null,"Demand 2 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022.9822465753425,null,null,2395.2167123287672,6559.0234520547947,5974.0183890410945,6077.2200821917786,3742.0594191780838,null,null,7362.0873424657548,7594.702027397263,6938.8695890410927,6356.14,6308.14,6488.14,6493.34,6493.34,6090.24,6095.4400000000005]
[{"$f":"ROW()","v":93},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10466.013769020001,null,null,23453.571719085001,30807.775555240001,28099.353761689996,29939.874695769999,16267.790643655,null,null,31828.349746005002,37584.499617170004,37057.851734475,39956.211851532353,38200.765974085567,37240.581994260188,40662.393156603139,38691.190876354092,37533.070756919369,37113.482219099074]
[{"$f":"ROW()","v":94},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1432.2451019000002,null,null,2792.5828359000002,22417.4488943,10456.275106800002,9608.1509189399985,5860.3465705000008,null,null,14173.393546700001,17215.381240400005,18631.627990720001,19169.476914601273,18609.320027523587,18381.768062983454,19527.807972914205,19415.828004458694,19048.427669093344,18856.827712578863]
[{"$f":"ROW()","v":95},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T74*1000","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD74*1000","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9195008.390237933,9060795.4115898963,{"$f":"AI74*1000","v":8899465.8934099022},9165543.2471711356,8776530.8815959133,8424735.1110821851,8323965.0669490546]
[{"$f":"ROW()","v":96},null,null,"Adjustment [GJ per Annum]",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,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T95+T96","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD95+AD96","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9195008.390237933,9060795.4115898963,8899465.8934099022,9165543.2471711356,8776530.8815959133,8424735.1110821851,8323965.0669490546]
[{"$f":"ROW()","v":98},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T97/T90","v":59384.643556291383},63881.239798577401,69142.33069608896,132823.31582445136,153130.23818181822,135295.67272340422,134416.40696124028,72254.441581395382,null,null,{"$f":"AD97/AD90","v":132976.29282706769},131593.53833333333,128174.02289655173,129507.16042588638,129439.93445128424,127135.22704871288,130936.33210244479,127196.09973327411,124810.89053455088,124238.28458132918]
[{"$f":"ROW()","v":99},null,"A2"]
[{"$f":"ROW()","v":100},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T40","v":97.166666666666671},96.5,101,101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,98,96.5,{"$f":"AI40","v":96},96,96,96,96]
[{"$f":"ROW()","v":101},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228196.54644999997,null,null,439801.47700000019,851175.00399999972,838543.44699999958,815846.86599999969]
[{"$f":"ROW()","v":102},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203649.75271,null,null,383576.21500000003,1168877.4160000004,1144950.2790000001,1068670.5360000001]
[{"$f":"ROW()","v":103},null,null,"Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455151.03845111106,null,null,992837.47238888894]
[{"$f":"ROW()","v":104},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405625.6059999998,null,null,785654.97699999937,762671.74186472897,768684.56899999944,763938.38874497823,741204.4077586591,720225.12622414972,703357.90223831078,686923.94398752146,670911.19254756649,655307.94178648724]
[{"$f":"ROW()","v":105},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542794.27899999998,null,null,1018804.0150000001,1008052.4831352708,1025065.9580000001,1006290.8389877317,976344.71095267206,948709.94468388509,926491.74852282007,904844.26767918281,883751.61764560349,863198.37862707849]
[{"$f":"ROW()","v":106},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T101:T103)","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,{"$f":"SUM(AA101:AA105)","v":948419.88499999978},null,null,{"$f":"SUM(AD101:AD105)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1770229.2277327101,1717549.1187113312,1668935.0709080347,1629849.6507611307,1591768.2116667042,1554662.8101931699,1518506.3204135657]
[{"$f":"ROW()","v":107},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W107*J107","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T106+T107","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,948419.88499999978,null,null,{"$f":"AD106+AD107","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1770229.2277327101,1717549.1187113312,1668935.0709080347,1629849.6507611307,1591768.2116667042,1554662.8101931699,1518506.3204135657]
[{"$f":"ROW()","v":109},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T108/T100","v":9128.6175397369916},0,0,17982.328360286032,18447.967305936076,18609.792581704456,18033.659349282294,9207.9600485436877,null,null,{"$f":"AD108/AD100","v":17604.477970731703},17976.895685279185,18492.2734742268,18063.563548292961,17798.436463329857,17384.740321958696,16977.600528761777,16580.918871528167,16194.404272845519,15817.774170974642]
[{"$f":"ROW()","v":110},null,"B1"]
[{"$f":"ROW()","v":111},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T41","v":1222.1666666666667},1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,1444,1518.5,1599.5,1672.2412216247619,1743.8186059331686,{"$f":"AI41","v":1816.1314958845801},1885.4586493295665,1949.2543090036793,2009.5764649721896,2068.6886055805994]
[{"$f":"ROW()","v":112},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649493.46308430098,null,null,1389540.3216680188,1385587.4640654589,1463332.4407086023,1472170.211434565,791288.48154087854,null,null,1523036.7203256655,1664051.4054111738,1632990.4659881063,1741093.9153851427,1792671.4742228857,1846691.1042590169,1892339.6179957381,1927555.5530133215,1957058.150128691,1978539.7695227512]
[{"$f":"ROW()","v":113},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94260.562804167857,null,null,202653.31685575721,168076.38192726861,176654.19472850335,175019.48565974514]
[{"$f":"ROW()","v":114},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97970.161206821096,null,null,197766.15233349439,266373.90938764281,241805.85277996695,244760.74322147403,248883.1223737938,247323.76286857107,240920.11105601423,240571.02097735676,242575.3702372789,243972.65392735015]
[{"$f":"ROW()","v":115},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T112:T113)","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,{"$f":"SUM(AA112:AA114)","v":889258.64274769963},null,null,{"$f":"SUM(AD112:AD114)","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,1985854.6586066168,2041554.5965966794,2094014.867127588,2133259.7290517525,2168126.5739906784,2199633.5203659697,2222512.4234501012]
[{"$f":"ROW()","v":116},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W116*J116","v":0},{"$f":"W116*L116","v":0},0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T115+T116","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,{"$f":"AD115+AD116","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,1985854.6586066168,2041554.5965966794,2094014.867127588,2133259.7290517525,2168126.5739906784,2199633.5203659697,2222512.4234501012]
[{"$f":"ROW()","v":118},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T117/T111","v":608.55368271250688},0,0,1267.333753136463,1197.5056941301771,1228.9914210482275,1207.6170799811657,635.63877251443864,null,null,{"$f":"AD117/AD111","v":1191.6917400686702},1271.2711984187135,1172.1139848503115,1187.5407883302539,1170.7379366469047,1153.0083982755114,1131.4274804224954,1112.2851256380554,1094.5756773661312,1074.3581307764439]
[{"$f":"ROW()","v":119},null,"B2"]
[{"$f":"ROW()","v":120},null,null,"Modelled B2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T42","v":7697.5},7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,10622.5,11112.5,11494.5,11829.879334615005,12192.678110104591,{"$f":"AI42","v":12527.294922228137},12850.496691746059,13189.963238479202,13527.585841969583,13850.060391884756]
[{"$f":"ROW()","v":121},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185987.71420734705,null,null,389585.82492361031,403522.11265434383,418531.90158771025,430255.24826129206,228811.06523592927,null,null,454358.70740146626,481672.48140087526,480578.97364251094,496039.31163161882,511642.50874628645,527736.28900497709,543080.62548014452,558795.24753341975,573853.33174126921,583261.52017058607]
[{"$f":"ROW()","v":122},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366118.59151165013,null,null,777541.44612269464,784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,837277.75766713743,886844.84492071776,862170.81280866452,876243.20661016321,887387.29422447132,890987.06947493681,892759.78754990268,894395.41328860668,895175.26267135167,894034.27015320631]
[{"$f":"ROW()","v":123},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T121:T122)","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"SUM(AD121:AD122)","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1372282.518241782,1399029.8029707577,1418723.3584799138,1435840.4130300472,1453190.6608220264,1469028.5944126209,1477295.7903237925]
[{"$f":"ROW()","v":124},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W124*J124","v":0},{"$f":"W124*L124","v":0},0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123+T124","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"AD123+AD124","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1372282.518241782,1399029.8029707577,1418723.3584799138,1435840.4130300472,1453190.6608220264,1469028.5944126209,1477295.7903237925]
[{"$f":"ROW()","v":126},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T125/T120","v":71.725405095030482},0,0,143.99941654471638,136.46829876669031,132.95005335523268,128.15445579499968,64.864281107864727,null,null,{"$f":"AD125/AD120","v":121.59439539360825},123.15116547325921,116.81671986177523,116.00139607733725,114.74343785155143,113.25057542650843,111.73423467376907,110.17397353941213,108.59503030133675,106.6634908819165]
[{"$f":"ROW()","v":127},null,"B3"]
[{"$f":"ROW()","v":128},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,517005,536255,553005,568255,583955,{"$f":"T43","v":601246},609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,686909.5,705512,718910.5,727270.09865106957,735730.84912971698,{"$f":"AI43","v":747478.99675438192},759437.19985944242,771652.09465285682,784164.52998804511,796954.07030787936]
[{"$f":"ROW()","v":129},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,5612594.8668184243,5804269.8310651397,5947535.1907590162,6153433.4657154717,6175963.1539890999,3008688.1178116454,null,null,6231553.6393699646,4913980.4237653557,5015651.2342045149,5094684.3312335787]
[{"$f":"ROW()","v":130},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,3447512.4973200154,3565248.0279157781,3653248.165053355,3601834.0773615828,3793559.0687725618,1249333.8424773845,null,null,2807463.6098597618,4731980.4288262995,4888608.7432763726,4772554.5805279762]
[{"$f":"ROW()","v":131},null,null,"Band 3",null,null,null,null,null,null,null,null,null,null,1086632.8982964209,1123742.350674967,1151479.4057668988,1191342.5786092663,1195704.4648753179,331249.22649921116,null,null,730749.4900804155]
[{"$f":"ROW()","v":132},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,288522.85558491666,1180420.5659503359,1198474.2509928974,1229905.5605813561,1251997.8770660148,1263570.9599603191,1281241.8230282776,1310813.426592652,1328708.2286750237,1348124.440167713]
[{"$f":"ROW()","v":133},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2658352.3161165379,null,null,4884879.3332074024,4166565.7971832114,4166780.0876124604,4252134.2946039047,4283899.8331749747,4273886.0874791313,4267621.6807906199,4279268.5402922481,4265820.1827765768,4259216.1602494232]
[{"$f":"ROW()","v":134},null,null,"Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568594.6916341954,null,null,4623497.4751820425,5527792.6963904565,4566927.534878755,4600184.9039734015,4497006.2608829783,4353723.5097307721,4209167.2968859216,4044322.3093218999,3923473.7826362555,3813708.9511272609]
[{"$f":"ROW()","v":135},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O129:O131)","v":10146740.262434861},10493260.209655885,10752262.76157927,10946610.121686321,11165226.687636979,4589271.1867882404,0,0,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,{"$f":"SUM(AA129:AA134)","v":5226947.0077507328},null,null,{"$f":"SUM(AD129:AD134)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10082224.759158663,10032903.971123967,9891180.5571702234,9758030.8007048182,9634404.2762067989,9518002.1940878555,9421049.5515443981]
[{"$f":"ROW()","v":136},null,null,"Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T78*1000","v":4589271.1867882395},5806000,3963765.0740434784,9769765.0740434788,9645960.8525916617,9905950.3891728781,9840841.2771131676,5226947.0077507328,null,null,9796899.6639743596,10874779.059524003,9932181.8734841105,10082224.759158662,10032903.971123967,{"$f":"AI78*1000","v":9891180.5571702234},9758030.8007048201,9634404.2762068007,9518002.1940878555,9421049.5515443981]
[{"$f":"ROW()","v":137},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136/T128","v":7.6329342511854374},{"$f":"U136/U128","v":9.5311123049525825},6.4501387643826416,15.89810174060489,15.3134898130059,15.412787972757345,14.963156039319276,7.7876861945596385,null,null,14.262285881872881,15.414024225702757,13.815602739818253,13.863109150037973,13.636649846872279,{"$f":"AI136/AI128","v":13.232720384276455},12.849029258128057,12.485424899340202,12.137761694261995,11.821320578618611]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelled - Estimate",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":139},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T149","v":3008688.1178116449},null,null,{"$f":"W$136*W149","v":6231552.5771953175},4913980.4237653585,5016507.281552678,5081054.6201434312,0,0,0,0,0,0,0,0,{"$f":"AI$136*AI149","v":0},0,0,0,0]
[{"$f":"ROW()","v":140},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T150","v":1249333.8424773843},null,null,{"$f":"W$136*W150","v":2807463.1313247383},4731980.4288263023,4889443.1076201992,4759786.6569697354,0,0,0,0,0,0,0,0,{"$f":"AI$136*AI150","v":0},0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T151","v":331249.2264992111},null,null,{"$f":"W$136*W151","v":730749.36552342272},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$136*AI151","v":0},0,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Modelled Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$136*AA152","v":0},null,null,288522.8555849166,1180420.5659503359,1198474.2509928972,1229905.5605813558,1251997.8770660148,{"$f":"AI$136*AI152","v":1263570.9599603191},1281241.8230282781,1310813.4265926522,1328708.2286750237,1348124.440167713]
[{"$f":"ROW()","v":143},null,null,"Modelled Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2658352.3161165379,null,null,4884879.3332074014,4166565.7971832114,4166780.0876124594,4252134.2946039038,4283899.8331749747,{"$f":"AI$136*AI153","v":4273886.0874791313},4267621.6807906209,4279268.5402922491,4265820.1827765768,4259216.1602494232]
[{"$f":"ROW()","v":144},null,null,"Modelled Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568594.6916341954,null,null,4623497.4751820415,5527792.6963904565,4566927.5348787541,4600184.9039734006,4497006.2608829783,{"$f":"AI$136*AI154","v":4353723.5097307721},4209167.2968859226,4044322.3093219008,3923473.7826362555,3813708.9511272609]
[{"$f":"ROW()","v":145},null,null,"ERA adjustment [GJ per Annum]",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,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Modelled Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"O135","v":10146740.262434861},{"$f":"P135","v":10493260.209655885},{"$f":"Q135","v":10752262.76157927},{"$f":"R135","v":10946610.121686321},{"$f":"S135","v":11165226.687636979},{"$f":"SUM(T139:T145)","v":4589271.1867882404},{"$f":"SUM(U139:U145)","v":0},0,9769765.074043477,9645960.8525916599,9905950.3891728781,9840841.2771131657,5226947.0077507328,null,null,{"$f":"SUM(AD139:AD145)","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10082224.75915866,10032903.971123967,9891180.5571702234,9758030.8007048219,9634404.2762068026,9518002.1940878555,9421049.5515443981]
[{"$f":"ROW()","v":147},null,null,"Volume per Customer",null,null,null,null,null,null,null,null,null,null,{"$f":"O146/O128","v":19.626000256157795},19.567668757691553,19.443337332536359,19.263552668584211,19.120012137299927,7.6329342511854392,0,0,15.898101740604886,15.313489813005898,15.412787972757345,14.963156039319273,7.7876861945596385,null,null,{"$f":"AD146/AD128","v":14.262285881872881},15.414024225702757,13.815602739818253,13.863109150037971,13.636649846872279,13.232720384276455,12.849029258128059,12.485424899340204,12.137761694261995,11.821320578618611]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T138","v":"Modelled - Estimate"},null,null,null,null,null,null,"Actual",null,null,null,null,"Forecast",null,null,"Forecast"]
[{"$f":"ROW()","v":149},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129/T$135","v":0.65559170407561995},null,null,{"$f":"W129/W$135","v":0.63784057548645057},0.509434000288844,0.50641352767480841,0.51632319606255961]
[{"$f":"ROW()","v":150},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T130/T$135","v":0.27222924765788781},null,null,0.28736239920278805,0.49056599971115589,0.49358647232519154,0.48367680393744034]
[{"$f":"ROW()","v":151},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T131/T$135","v":7.2179048266492379E-2},null,null,7.4797025310761392E-2,0,0,0]
[{"$f":"ROW()","v":152},null,null,"Modelled Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA132/AA$135","v":0},null,null,{"$f":"AD132/AD$135","v":2.9450424673214428E-2},0.10854662513042392,0.12066575766121009,0.12198751664052257,0.12478918174333486,{"$f":"AI132/AI$135","v":0.12774723428179086},0.13130126858543367,0.1360554725557705,0.1395994875374536,0.14309705439843634]
[{"$f":"ROW()","v":153},null,null,"Modelled Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50858604691699061,null,null,0.49861481700892779,0.38314027111513427,0.41952313607310077,0.42174563612473315,0.42698503299788459,{"$f":"AI133/AI$135","v":0.43209059452270793},0.43734455936359329,0.44416534926402906,0.44818440842830526,0.45209571788646497]
[{"$f":"ROW()","v":154},null,null,"Modelled Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4914139530830095,null,null,0.47193475831785781,0.50831310375444183,0.45981110626568916,0.4562668472347442,0.4482257852587806,{"$f":"AI134/AI$135","v":0.44016217119550111},0.43135417205097315,0.41977917818020055,0.41221610403424119,0.40480722771509864]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:T154)","v":1.0000000000000002},{"$f":"SUM(U149:U154)","v":0},0,1,0.99999999999999989,1,1,1,null,null,1,1,1,0.99999999999999989,1,{"$f":"SUM(AI149:AI154)","v":0.99999999999999978},1,1,1,1]
["Prudent Discounts"]
[{"$f":"ROW()","v":157},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Approved 2"]
[{"$f":"ROW()","v":158},null,null,"Discounted Revenue [k$ 31/12/2004]",null,null,null,null,null,null,null,null,null,null,3372.3506870179381,3367.6432591224084,3361.3820299695167,3355.8158357013344,3367.6269923485115]
[{"$f":"ROW()","v":159},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$34&\"]\"","v":"Discounted Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O158*$N$12/1000","v":4.8088399142249436},{"$f":"P158*$N$12/1000","v":4.8021273065342607},{"$f":"Q158*$N$12/1000","v":4.79319903914545},{"$f":"R158*$N$12/1000","v":4.7852618642631919},{"$f":"S158*$N$12/1000","v":4.8021041107521922}]
[{"$f":"ROW()","v":160},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ Nominal]",null,null,null,null,null,null,null,null,null,null,null,"$ m actual","$ m actual","$ m actual","$ m actual","$ m actual","$ m actual","Forecast $ nominal",null,"Forecast $ nominal"]
[{"$f":"ROW()","v":161},null,null,"Discounted Revenue [$ OD]",null,null,null,null,null,null,null,null,null,null,4231.59836,4558.2849133000009,4561.4079928715819,3850.0484860601259,4029.1300349080147,null,null,null,null,null,null,null,1.0468019572878406,null,null,2.0225982931868134,0.78735303000000012,0.31370567000000016,0.16819997701117356,0.16598234595343139,0.16379395323207704,0.16163441335453183,0.15950334591074064,0.15740037550616126,0.15532513169563719]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&Input!$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Post DD3 -  Approved 3 [m$ \"&Input!$G$34&\"]\"","v":"Post DD3 -  Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,"Actual [m$ 30/6/2019]",null,null,null,null,null,"Forecast $ m 31/12/2019",null,"Forecast $ m 31/12/2019"]
[{"$f":"ROW()","v":163},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$34&\"]\"","v":"Discounted Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O161*O$12/1000","v":5.8698186335111595},6.1237335801289792,5.9518612942487046,4.84510647137287,4.9657722321259694,{"$f":"1.61324818038973*$S$12","v":1.9882761162584224},{"$f":"1.70281914185273*$S$12","v":2.0986694243383752},{"$f":"1.56952494995037*$S$12","v":1.9343886512886859},{"$f":"3.2723440918031*$S$12","v":4.0330580756270606},{"$f":"3.28607519027924*$S$12","v":4.049981209638287},{"$f":"3.25036818366509*$S$12","v":4.0059734808232168},{"$f":"3.16052965214769*$S$12","v":3.8952504013199603},{"$f":"AA161*AA12","v":1.1416939908177133},0,0,2.1693156436217627,0.83218371314825745,0.32535624684763537,0.17129485658817914,0.16598234595343139,0.16083459665364988,0.15584649880776955,0.15101310101174018,0.14632960542354603,0.14179136300065787]
[{"$f":"ROW()","v":164},null,"Volume",null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,"Actual 3 ",null,null,null,null,null,null,"Actual (TJ)",null,null,null,null,null,"Forecast (TJ)",null,"Forecast (TJ)"]
[{"$f":"ROW()","v":165},null,null,"Volume [TJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O72","v":11677.132406999999},11112.864542999998,10411.343653669204,6993.0261991774742,6745.6485284562496,3094.7017816473294,2891.9350408775354,2664.3012992936447,5556.23634017118,3582.5675949060474,2875.1028338800879,2735.771463762062,1389.280504703311,null,null,{"$f":"AD72","v":2605.2505387692299},1352.8172085833332,1066.6562579793815,989.41162947749137,958.72617920516257,{"$f":"AI72","v":928.99240246320562},900.18078420457437,872.26272475705935,845.21051143400268,818.99729102547178]
[{"$f":"ROW()","v":166},null,null,{"$f":"\"Discounted Notional Tariff [$ per GJ, \"&Input!$G$34&\"]\"","v":"Discounted Notional Tariff [$ per GJ, 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"1000*O163/O165","v":0.50267637883359317},0.55104906178185387,0.57167081332015468,0.69284832251061146,0.73614452504871219,0.64247745228622655,0.72569729080136958,0.72603975075999394,0.72586150565056917,1.1304688892393382,1.3933322431521398,1.4238215629179256,0.82178795927286752,null,null,{"$f":"1000*AD163/AD165","v":0.8326706438938456},{"$f":"1000*AE163/AE165","v":0.61514867483073943},0.30502445789234239,0.173128,0.17312800000000003,0.173128,0.17312799999999998,0.17312799999999998,0.17312800000000003,0.17312799999999998]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ Nominal]",null,null,null,null,{"$f":"T164&\"  [m$ Nominal]\"","v":"Actual 3   [m$ Nominal]"},null,null,null,null,null,null,"Actual [m$ Nominal]",null,null,null,null,null,"Forecast $ nominal",null,"Forecast $ m Nominal"]
[{"$f":"ROW()","v":168},null,null,"Discounted Notional Tariff [$ per GJ, Nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O166*O$13","v":0.36238334999638411},0.41018091201078016,0.43811905020194336,0.55055542141583447,0.59729320582169232,0.52928982685546655,0.60444882232178465,0.61967864201637057,0.61952650890349525,0.97622501942251139,1.2319849656890376,1.2969078888671304,{"$f":"AA166*AA$13","v":0.75348495407800409},null,null,0.77635462044365511,0.5820099160510489,0.29410193551413455,0.17,0.17312800000000003,{"$f":"AI166*AI$13","v":0.1763135552},0.17955772461567998,0.18286158674860847,0.18622623994478291,0.18965280275976687]
["Tariff Revenue"]
[{"$f":"ROW()","v":170},null,"Proposed Tariff Revenue [Real]",null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ 31/12/2009]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved [m$ 30/6/2014]",null,null,null,null,null,null,null,"Forecast [m$ 30/6/2019]"]
[{"$f":"ROW()","v":171},null,null,"A1",null,null,null,null,null,null,null,null,null,null,4.8013998699999991,4.2922495000000005,4.3136383,4.5457988831574418,4.8268208377399633,2.7687481935450409,3.1825410180406464,3.1795979331623121,6.362138951202958,7.008674989092464,7.5122940835656618,7.924159466050666,4.0948508814286271,4.8156855908896787,3.1805251568180077,null,7.8784213867063979,7.2262695807751491,6.5772230667789664,5.9886558809490973,{"$f":"Revenue!AI$110","v":7.7830305023203215},{"$f":"Revenue!AJ$110","v":8.1098269207994154},{"$f":"Revenue!AK$110","v":7.8443321020109256},{"$f":"Revenue!AL$110","v":7.5654718908344973},{"$f":"Revenue!AM$110","v":7.701791752200454}]
[{"$f":"ROW()","v":172},null,null,"A2",null,null,null,null,null,null,null,null,null,null,4.4186998400000004,4.7266199499999999,4.9373896800000008,4.9186774746725153,5.2038131449849878,2.6077601825386827,2.7593982249664375,3.574098149550569,6.3334963745170061,7.8175002341699269,8.4545803598954912,9.1064386799327188,3.125233003799663,4.5951200528601595,1.4540699244902784,null,5.6082882136441441,5.3156961634311033,5.0400656077413775,4.6711913581393683,{"$f":"Revenue!AI$118","v":4.7254872557970682},{"$f":"Revenue!AJ$118","v":4.7757210126512177},{"$f":"Revenue!AK$118","v":4.8257024763071925},{"$f":"Revenue!AL$118","v":4.875525928712543},{"$f":"Revenue!AM$118","v":4.9252846614326344}]
[{"$f":"ROW()","v":173},null,null,"B1",null,null,null,null,null,null,null,null,null,null,8.5980122300000001,8.4132728708999966,8.711606538263144,7.6581831519397543,8.2992081562078841,4.0178201585281847,4.7217021359739126,4.8612093068549624,9.5829114428288751,11.047033313277367,12.109817785291229,13.235352284318969,5.2760635717691535,7.5440283888319719,2.1920482688456651,null,8.8282954167792127,8.2439619573449718,7.7173272161442865,7.228097871911169,{"$f":"Revenue!AI$124","v":10.714210141380892},{"$f":"Revenue!AJ$124","v":11.217653402746281},{"$f":"Revenue!AK$124","v":11.706698485615679},{"$f":"Revenue!AL$124","v":12.186483548929576},{"$f":"Revenue!AM$124","v":12.636078734355413}]
[{"$f":"ROW()","v":174},null,null,"B2",null,null,null,null,null,null,null,null,null,null,6.2602107099999991,6.5016718333187296,6.9799748957479624,7.3718110493599216,7.5232053512793682,3.666961440355109,4.0314645258301605,4.941080426884727,8.9725449527148875,10.83174427339609,11.780116395878983,12.853901415579672,5.7330216653333927,7.9261086251205706,2.4665907865801961,null,9.1433680735422378,8.3209078321465828,7.5662299810612801,6.7340826581069342,{"$f":"Revenue!AI$129","v":10.966258288547476},{"$f":"Revenue!AJ$129","v":11.430396017974463},{"$f":"Revenue!AK$129","v":11.918223673192223},{"$f":"Revenue!AL$129","v":12.408799960064174},{"$f":"Revenue!AM$129","v":12.854132134316153}]
[{"$f":"ROW()","v":175},null,null,"B3",null,null,null,null,null,null,null,null,null,null,87.527462749999998,87.126348887100022,90.547978670173904,94.388613927973012,97.862762302405585,45.892630325332725,56.027743589064855,63.861786705537703,119.88953029460257,151.54925193903557,166.38790970957618,183.05712628047348,79.580524317931093,108.35920224874569,31.933604831616325,null,127.40296125762235,118.67967401672497,112.06114050843351,106.23125036020276,{"$f":"Revenue!AI$138","v":150.32794389396057},{"$f":"Revenue!AJ$138","v":152.17519108012908},{"$f":"Revenue!AK$138","v":154.11786884359327},{"$f":"Revenue!AL$138","v":156.11846750456499},{"$f":"Revenue!AM$138","v":158.290679912179}]
[{"$f":"ROW()","v":176},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O171:O175)","v":111.6057854},111.06016304131876,115.49058808418501,118.88308448710265,123.71580979261779,58.953920300299743,70.722849493876012,80.417772521990273,151.14062201586628,188.2542047489714,206.24471833420753,226.17697812635549,{"$f":"SUM(AA171:AA175)","v":97.809693440261924},{"$f":"SUM(AB171:AB175)","v":133.24014490644808},{"$f":"SUM(AC171:AC175)","v":41.226838968350471},null,158.86133434829435,147.78650955042278,138.96198638015943,130.85327812930933,{"$f":"SUM(AI171:AI175)","v":184.51693008200633},187.70878843430046,190.4128255807193,193.15474883310577,196.40796719448366]
[{"$f":"ROW()","v":177},null,"Proposed Tariff Revenue [Nominal]",null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ Nominal]",null,null,null,null,"Approved 3 [m$ Nominal]",null,null,null,null,null,null,"Approved [m$ Nominal]",null,null,null,null,null,null,null,"Forecast [m$ Nominal]"]
[{"$f":"ROW()","v":178},null,null,"A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O171*O$13","v":3.4613668810143117},3.1949946685233463,3.3059010025973214,3.6122108381810283,3.9163876032493397,2.2809675993344696,2.6508066031515241,2.7138031041931332,5.4301181463880575,6.0523946678061051,6.6423736436687291,7.2178320597288614,{"$f":"AA171*AA$12","v":4.4660469079885088},5.1650108290267402,3.4112374171674436,null,{"$f":"AE171*AE$12","v":8.3270067092216209},7.4946428271769419,6.6982439712076989,5.9886558809490973,{"$f":"AI171*AI$13","v":7.9262382635630155},8.4110142144871407,8.2853554315695064,8.1378482027058325,8.4369159932354805]
[{"$f":"ROW()","v":179},null,null,"A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O172*O$13","v":3.1854754232996725},3.5183242587333483,3.7839337371716288,3.9085099319633905,4.222271755209305,{"$f":"T172*T$13","v":2.1483414407538879},2.29836190452902,3.050511057319313,{"$f":"W172*W$13","v":5.4056715606384191},6.7508618685412447,7.4755435724627315,8.29472770400114,3.4085336920727141,4.9284456773092442,1.5595467694905902,null,5.9276156085104432,5.5131134643384589,5.132802814923819,4.6711913581393683,{"$f":"AI172*AI$13","v":4.8124362213037344},4.9530844140228263,5.0970126842233636,5.2443906326962271,5.3953955479783096]
[{"$f":"ROW()","v":180},null,null,"B1",null,null,null,null,null,null,null,null,null,null,6.1983745535191206,6.2625348240724579,6.6764310742227764,6.0853928854410411,6.7338144572561003,3.3099859434388059,3.932806876393399,4.1490670155125251,8.1790639468972568,9.5397497564677369,10.707506068302099,12.055606711202985,5.7543358924048631,8.0912650104309787,2.3510573588433736,null,9.3309651208239686,8.5501308331355457,7.8593260369213409,7.228097871911169,{"$f":"AI173*AI$13","v":10.911351607982301},11.634260896703379,12.364871428464577,13.108468933194564,13.842173119677881]
[{"$f":"ROW()","v":181},null,null,"B2",null,null,null,null,null,null,null,null,null,null,4.5130350744490464,4.839608425358719,5.3493372418260758,5.857834113203177,6.1041810261690355,3.0209393013633026,3.357893181851594,4.2172374251141509,7.6581130246781699,9.3538352663476481,10.415983958683967,11.708156824386142,6.2527169909934628,8.5010609825187498,2.6455149288744657,null,9.6639775351110391,8.6299343669252284,7.7054486127128072,6.7340826581069342,{"$f":"AI174*AI$13","v":11.168037441056748},11.854904466311769,12.588288965994867,13.347605002020025,14.081039383100613]
[{"$f":"ROW()","v":182},null,null,"B3",null,null,null,null,null,null,null,null,null,null,63.099235419870141,64.853690397585126,69.394472287787508,75.003664481233969,79.403922785817301,37.807556159987641,46.666708087555193,54.506361698518866,102.32632751467459,130.87151077390644,147.12026097298894,166.74015717247406,86.794455978383183,116.21947539479466,34.250038058379019,null,134.65709195969151,123.08726621097556,114.12306549378869,106.23125036020276,{"$f":"AI175*AI$13","v":153.09397806160945},157.82675854456994,162.78266971866711,167.92982758026955,173.39928316675454]
[{"$f":"ROW()","v":183},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:O182)","v":80.457487352152299},82.669152574272999,88.510075343605308,94.467612250022597,100.38057762770109,48.567790444878106,58.906576653480727,68.636980300657996,128.99929419327648,162.56835233306919,182.36166821610647,206.01648047179319,106.67608946184274,142.90525789408036,44.217394532754895,null,{"$f":"SUM(AE178:AE182)","v":167.90665693335859},153.27508770255173,141.51888692955436,130.85327812930933,187.91204159551523,194.68002253609507,201.11819822891943,207.7681403508862,215.15480721074681]
["Ancillary Services (including special meter reads)"]
[{"$f":"ROW()","v":185},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,"AA2 [m$ OD]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Actual $ M Nominal",null,null,null,null,null,"Forecast $ m nominal",null,"Forecast $ M Nominal"]
[{"$f":"ROW()","v":186},null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,0.53,0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,{"$f":"0.77/2","v":0.38500000000000001},{"$f":"T186","v":0.38500000000000001},{"$f":"T186","v":0.38500000000000001},{"$f":"U186+V186","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"AA188/AA12","v":0.78939002000000003},0,0,1.9465676046832938,2.6479846714760145,3.8500513305181814,3.5718405667125648,3.2296671478517727,2.8867368883740907,2.9868938591226684,3.0910267775208626,3.1990980001839602,3.3112458757694032]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&Input!$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,{"$f":"\"Forecast [m$ \"&Input!$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T348/1000000","v":0},null,null,{"$f":"W348/1000000","v":0},{"$f":"X348/1000000","v":0},{"$f":"Y348/1000000","v":0},{"$f":"Z348/1000000","v":0},{"$f":"AA348/1000000","v":0.86094780007911165},0,0,2.0877697615147692,2.7987568883408982,3.993036692859711,3.6375624331400758,3.2296671478517727,2.8345806052377167,2.8799371408220216,2.9264937128338908,2.9740891441510566,3.0227308409797939]
[{"$f":"ROW()","v":189},null,null,"Adjustment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,{"$f":"\"Revenue [m$ \"&Input!$G$34&\"]\"","v":"Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O186*O$12+O189","v":0.73518411037500131},{"$f":"P186*P$12+P189","v":0.70530039054540417},{"$f":"Q186*Q$12+Q189","v":0.71504675625277159},{"$f":"R186*R$12+R189","v":0.89224343554142915},{"$f":"S186*S$12+S189","v":0.87012212698689262},{"$f":"T188+T189","v":0},null,null,{"$f":"W188+W189","v":0},{"$f":"X188+X189","v":0},{"$f":"Y188+Y189","v":0},{"$f":"Z188+Z189","v":0},{"$f":"AA188+AA189","v":0.86094780007911165},null,null,{"$f":"AD188+AD189","v":2.0877697615147692},{"$f":"AE188+AE189","v":2.7987568883408982},{"$f":"AF188+AF189","v":3.993036692859711},3.6375624331400758,3.2296671478517727,{"$f":"AI188+AI189","v":2.8345806052377167},{"$f":"AJ188+AJ189","v":2.8799371408220216},{"$f":"AK188+AK189","v":2.9264937128338908},{"$f":"AL188+AL189","v":2.9740891441510566},{"$f":"AM188+AM189","v":3.0227308409797939}]
[{"$f":"ROW()","v":191},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ Nominal]",null,null,null,null,"Approved 3 [m$ Nominal]",null,null,null,null,null,null,"Actual $ M Nominal",null,null,null,null,null,"Forecast $ m nominal",null,"Forecast $ M Nominal"]
[{"$f":"ROW()","v":192},null,null,"Revenue [m$ Nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O190*O$13","v":0.53},0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,0,null,null,{"$f":"W190*W$13","v":0},{"$f":"X190*X$13","v":0},{"$f":"Y190*Y$13","v":0},{"$f":"Z190*Z$13","v":0},{"$f":"AA190*AA$13","v":0.78939002000000003},null,null,{"$f":"AD190*AD$13","v":1.9465676046832938},2.647984671476014,3.8500513305181814,3.5718405667125648,3.2296671478517727,2.8867368883740907,2.9868938591226688,3.0910267775208626,3.1990980001839597,3.3112458757694032]
["Tariffs Excluding GST"]
[{"$f":"ROW()","v":194},null,"A1",null,null,null,null,null,null,"Actual 1 (FA1) [$ OD]",null,null,null,null,"Actual 2 [$ OD]",null,null,null,null,"Actual 3 [$ Nominal]",null,null,null,null,null,null,"Actual 4 [$ Nominal]",null,null,null,null,null,null,"Forecast 9$ Nominal)","Forecast 5 ($ Nominal)"]
[{"$f":"ROW()","v":195},null,null,"Fixed [$/year]",null,null,null,null,null,43720,44069.763636363634,44056.545454545449,44342.909090909088,44365.08181818181,44263.045454545449,44734.3,44286.96,44286.96,44286.96,44286.96,null,null,44286.96,41283.449999999997,45308.994444162498,46738.99,46742.47,46742.47,46027.881484375001,null,42220.77,38925.9,35827.4,32450.59,{"$f":"Revenue!AI68*AI$13","v":40443.617360000004},{"$f":"Revenue!AJ68*AJ$13","v":42135.102280128005},{"$f":"Revenue!AK68*AK$13","v":43897.321914322885},{"$f":"Revenue!AL68*AL$13","v":45733.252583269925},{"$f":"Revenue!AM68*AM$13","v":47645.961580903306}]
[{"$f":"ROW()","v":196},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,180.48181818181817,181.92727272727271,181.87272727272725,183.05454545454546,183.14545454545453,182.72727272727272,184.71,182.86,182.86,182.86,182.86,null,null,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.80000000000001,{"$f":"Revenue!AI69*AI$13","v":170.50052799999997},{"$f":"Revenue!AJ69*AJ$13","v":177.63072117120001},{"$f":"Revenue!AK69*AK$13","v":185.06064076419585},{"$f":"Revenue!AL69*AL$13","v":192.80065181659168},{"$f":"Revenue!AM69*AM$13","v":200.86143150750232}]
[{"$f":"ROW()","v":197},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,90.245454545454535,90.963636363636354,90.936363636363623,91.527272727272731,91.572727272727263,91.36363636363636,92.35,91.43,91.43,91.43,91.43,null,null,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.66,86.35,79.5,72.010000000000005,{"$f":"Revenue!AI70*AI$13","v":89.751591999999988},{"$f":"Revenue!AJ70*AJ$13","v":93.508412569599997},{"$f":"Revenue!AK70*AK$13","v":97.415346713553916},{"$f":"Revenue!AL70*AL$13","v":101.4881806454777},{"$f":"Revenue!AM70*AM$13","v":105.73268634982615}]
[{"$f":"ROW()","v":198},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,4.3981818181818177E-2,4.4336363636363632E-2,4.4327272727272722E-2,4.4618181818181814E-2,4.4636363636363634E-2,4.4536363636363631E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,null,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.894E-2,{"$f":"Revenue!AI71*AI$13","v":3.6071727999999997E-2},{"$f":"Revenue!AJ71*AJ$13","v":3.75755300288E-2},{"$f":"Revenue!AK71*AK$13","v":3.914358396621824E-2},{"$f":"Revenue!AL71*AL$13","v":4.0778133844939689E-2},{"$f":"Revenue!AM71*AM$13","v":4.2481491676815773E-2}]
[{"$f":"ROW()","v":199},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,2.1990909090909089E-2,2.2163636363636361E-2,2.2154545454545451E-2,2.2299999999999997E-2,2.2309090909090907E-2,2.225454545454545E-2,2.249E-2,2.23E-2,2.23E-2,2.23E-2,2.23E-2,null,null,2.23E-2,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,{"$f":"Revenue!AI72*AI$13","v":1.8168256000000001E-2},{"$f":"Revenue!AJ72*AJ$13","v":1.892777872E-2},{"$f":"Revenue!AK72*AK$13","v":1.9719663050439679E-2},{"$f":"Revenue!AL72*AL$13","v":2.0545037099402481E-2},{"$f":"Revenue!AM72*AM$13","v":2.1405063108947398E-2}]
[{"$f":"ROW()","v":200},null,"A2"]
[{"$f":"ROW()","v":201},null,null,"Fixed [$/year]",null,null,null,null,null,496.81818181818176,500.79090909090905,500.63636363636363,503.89090909090902,504.14545454545447,502.98181818181814,508.18,526.04,526.04,556.13,556.13,null,null,556.13,22854.58,25083.201341670498,25875.632574693213,25879.11,25879.11,25483.475390625001,null,23375.64,21551.35,19827.7,17958.8,{"$f":"Revenue!AI74*AI$13","v":22382.29336},{"$f":"Revenue!AJ74*AJ$13","v":23318.3907285184},{"$f":"Revenue!AK74*AK$13","v":24293.642591765845},{"$f":"Revenue!AL74*AL$13","v":25309.678603724224},{"$f":"Revenue!AM74*AM$13","v":26368.211493169918}]
[{"$f":"ROW()","v":202},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,4.5818181818181811,4.6181818181818182,4.6181818181818182,4.6454545454545455,4.6454545454545455,4.6363636363636358,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,null,null,4.8899999999999997,2.2000000000000002,2.4413485410708651,2.4982414586244692]
[{"$f":"ROW()","v":203},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,4.3545454545454545,4.3909090909090907,4.3909090909090907,4.418181818181818,4.418181818181818,4.4090909090909083,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,2.2000000000000002,2.4413485410708651,2.4982414586244692]
[{"$f":"ROW()","v":204},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,1.1454545454545453,1.1545454545454545,1.1545454545454545,1.1636363636363636,1.1636363636363636,1.1636363636363636,1.17,1.21,1.21,1.21,1.21,null,null,1.21,1.19,1.3153493197721888,1.3367393471998721]
[{"$f":"ROW()","v":205},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,2.5,2.4625781250000003,null,2.2599999999999998,2.08,1.92,1.74,{"$f":"Revenue!AI78*AI$13","v":2.1691919999999998},{"$f":"Revenue!AJ78*AJ$13","v":2.2609620608000003},{"$f":"Revenue!AK78*AK$13","v":2.3553748581939198},{"$f":"Revenue!AL78*AL$13","v":2.4524965752166312},{"$f":"Revenue!AM78*AM$13","v":2.5523949357137892}]
[{"$f":"ROW()","v":206},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,1.34,1.319609375,null,1.21,1.1200000000000001,1.03,0.93,{"$f":"Revenue!AI79*AI$13","v":1.1609759999999998},{"$f":"Revenue!AJ79*AJ$13","v":1.2134521152},{"$f":"Revenue!AK79*AK$13","v":1.2674662914047998},{"$f":"Revenue!AL79*AL$13","v":1.3230573629458142},{"$f":"Revenue!AM79*AM$13","v":1.3802650725319203}]
[{"$f":"ROW()","v":207},null,"B1"]
[{"$f":"ROW()","v":208},null,null,"Fixed [$/year]",null,null,null,null,null,496.81818181818176,500.79090909090905,500.63636363636363,503.89090909090902,504.14545454545447,502.98181818181814,508.18,526.04,526.04,556.13,556.13,null,null,556.13,1146.76,1258.7498735426566,1300.1721905363056,1303.6500000000001,1303.6500000000001,1283.7201562499999,null,1180.53,1089.07,1002.38,910.38,{"$f":"Revenue!AI81*AI$13","v":1134.6198079999999},{"$f":"Revenue!AJ81*AJ$13","v":1182.0683023744},{"$f":"Revenue!AK81*AK$13","v":1231.5019353861887},{"$f":"Revenue!AL81*AL$13","v":1283.0106754478691},{"$f":"Revenue!AM81*AM$13","v":1336.666223415436}]
[{"$f":"ROW()","v":209},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,4.5818181818181811,4.6181818181818182,4.6181818181818182,4.6454545454545455,4.6454545454545455,4.6363636363636358,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,null,null,4.8899999999999997,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9800000000000004,4.9043749999999999,null,4.49,4.1399999999999997,3.81,3.45,{"$f":"Revenue!AI82*AI$13","v":4.2976479999999997},{"$f":"Revenue!AJ82*AJ$13","v":4.4804385792000003},{"$f":"Revenue!AK82*AK$13","v":4.6685008400076802},{"$f":"Revenue!AL82*AL$13","v":4.8619668947277068},{"$f":"Revenue!AM82*AM$13","v":5.0609719326170417}]
[{"$f":"ROW()","v":210},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,4.3545454545454545,4.3909090909090907,4.3909090909090907,4.418181818181818,4.418181818181818,4.4090909090909083,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,3.78,4.2626285224131806,4.2764479713732806]
[{"$f":"ROW()","v":211},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2764479713732806,4.2699999999999996,4.2699999999999996,4.2082031249999998,null,3.86,3.56,3.28,2.97,{"$f":"Revenue!AI84*AI$13","v":3.6967919999999999},{"$f":"Revenue!AJ84*AJ$13","v":3.8477840576000002},{"$f":"Revenue!AK84*AK$13","v":4.0136432561151993},{"$f":"Revenue!AL84*AL$13","v":4.1843033673652172},{"$f":"Revenue!AM84*AM$13","v":4.3598849116484466}]
[{"$f":"ROW()","v":212},null,"B2"]
[{"$f":"ROW()","v":213},null,null,"Fixed [$/year]",null,null,null,null,null,198.72727272727272,200.31818181818178,200.25454545454545,201.55454545454543,201.65454545454543,201.19090909090909,203.25,210.39,210.96,223.02,223.02,null,null,223.02,283.77999999999997,311.63210061214829,323.19879567236472,326.67,326.67,321.67296875,null,295.07,272.04000000000002,250.44,226.83,{"$f":"Revenue!AI86*AI$13","v":282.80967999999996},{"$f":"Revenue!AJ86*AJ$13","v":294.64069351040001},{"$f":"Revenue!AK86*AK$13","v":306.95921134005249},{"$f":"Revenue!AL86*AL$13","v":319.79264553153706},{"$f":"Revenue!AM86*AM$13","v":333.16969774591922}]
[{"$f":"ROW()","v":214},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,5.0636363636363635,5.0999999999999996,5.0999999999999996,5.1363636363636367,5.1363636363636367,5.127272727272727,5.18,5.36,5.36,5.66,5.66,null,null,5.66,7.33,8.1775678997088015,8.3147074298207979,8.31,8.31,8.1878124999999997,null,7.51,6.92,6.37,5.77,{"$f":"Revenue!AI87*AI$13","v":7.2102719999999989},{"$f":"Revenue!AJ87*AJ$13","v":7.5088831744000002},{"$f":"Revenue!AK87*AK$13","v":7.82660434942464},{"$f":"Revenue!AL87*AL$13","v":8.1534754562026599},{"$f":"Revenue!AM87*AM$13","v":8.4897256445415739}]
[{"$f":"ROW()","v":215},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,4.5636363636363626,4.5999999999999996,4.5999999999999996,4.627272727272727,4.6181818181818182,4.6181818181818182,4.68,4.84,4.84,4.84,4.84,null,null,4.84,4.3600000000000003,4.9131367030285871,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.12,3.79,3.44,{"$f":"Revenue!AI88*AI$13","v":4.2874639999999999},{"$f":"Revenue!AJ88*AJ$13","v":4.4700671935999994},{"$f":"Revenue!AK88*AK$13","v":4.6579386209126401},{"$f":"Revenue!AL88*AL$13","v":4.8512103308013188},{"$f":"Revenue!AM88*AM$13","v":5.0500174479144073}]
[{"$f":"ROW()","v":216},null,"B3"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",null,null,null,null,null,24.836363636363636,25.036363636363635,25.027272727272727,25.190909090909091,25.2,25.145454545454545,25.91,26.82,27.05,28.59,28.59,null,null,28.59,57.93,63.747235041164771,67.499943256857321,70.98,70.98,78.771328124999997,null,82.37,93.16,104.77,116.97190820253715,{"$f":"Revenue!AI90*AI$13","v":119.122248},{"$f":"Revenue!AJ90*AJ$13","v":121.31409736320001},{"$f":"Revenue!AK90*AK$13","v":123.54627675468288},{"$f":"Revenue!AL90*AL$13","v":125.81952824696901},{"$f":"Revenue!AM90*AM$13","v":128.13460756671327}]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,8.5,8.5636363636363626,8.5636363636363626,8.6181818181818173,8.6181818181818173,8.6,8.69,8.99,8.99,9.5,9.5,null,null,9.5]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,5.9454545454545453,5.9909090909090903,5.9909090909090903,6.0272727272727264,6.0272727272727264,6.0090909090909088,6.07,5.69,5.69,5.69,5.69,null,null,5.69]
[{"$f":"ROW()","v":220},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,3.9090909090909087,3.9363636363636361,3.9363636363636361,3.9636363636363634,3.9636363636363634,3.9545454545454537,3.73,3.86,3.86,3.86,3.86,null,null,3.86]
[{"$f":"ROW()","v":221},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,null,null,null,null,null,0]
[{"$f":"ROW()","v":222},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8834638702692077,{"$f":"Revenue!AI95*AI$13","v":8.5341920000000009},{"$f":"Revenue!AJ95*AJ$13","v":8.8882774592000011},{"$f":"Revenue!AK95*AK$13","v":9.263066146350079},{"$f":"Revenue!AL95*AL$13","v":9.6486378419706949},{"$f":"Revenue!AM95*AM$13","v":10.056216957018277}]
[{"$f":"ROW()","v":223},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.1054831358303536,{"$f":"Revenue!AI96*AI$13","v":6.3344479999999992},{"$f":"Revenue!AJ96*AJ$13","v":6.5962012416000002},{"$f":"Revenue!AK96*AK$13","v":6.8760046308710399},{"$f":"Revenue!AL96*AL$13","v":7.1638715749748965},{"$f":"Revenue!AM96*AM$13","v":7.46000408249395}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$34&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2019]"}]
[{"$f":"ROW()","v":225},null,"A1",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [$ \"&Input!$G$34&\"]\"","v":"Actual 1 (FA1) [$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 2 [$ \"&Input!$G$34&\"]\"","v":"Actual 2 [$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [$ \"&Input!$G$34&\"]\"","v":"Actual 3 [$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual 4 [$ \"&Input!$G$34&\"]\"","v":"Actual 4 [$ 31/12/2019]"},null,null,null,null,null,null,"Forecast 5 [$ 31/12/2019]","Forecast 5 [$ 31/12/2019]"]
[{"$f":"ROW()","v":226},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J195*J$12","v":69560.171081961438},67993.480254167225,65975.311148104243,64869.595251556428,63262.86796518835,61399.033386770265,60097.370020524329,57786.947248715776,55733.073822405997,54582.24338949495,53757.642385353836,{"$f":"$S195*U$12","v":53170.633646663191},null,{"$f":"W195*W$12","v":51888.33569556586},47806.248494916996,51242.900377882848,51312.805143884201,50979.649725954063,{"$f":"AB195*AB$12","v":50133.124176999096},49366.700092236664,0,44624.756382252759,40371.551872704003,36486.624159999999,32450.59,{"$f":"Revenue!AI68","v":39712.9},{"$f":"Revenue!AJ68","v":40626.300000000003},{"$f":"Revenue!AK68","v":41560.699999999997},{"$f":"Revenue!AL68","v":42516.6},{"$f":"Revenue!AM68","v":43494.48}]
[{"$f":"ROW()","v":227},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J196*J$12","v":287.15338860729031},280.68833152691258,272.35702771004486,267.79195402469605,261.15824054640115,253.46827819103817,248.14482883360304,238.60118585471136,230.12078226108005,225.369025695217,221.96426412166929,{"$f":"$S196*U$12","v":219.54051640999589},null,214.24593300807223,201.51521646290357,215.99471410031643,216.28132348006838,214.86108964858582,211.29328557693029,208.0650336152209,0,188.07163276884947,170.14258076800002,153.81913599999999,136.80000000000001,{"$f":"Revenue!AI69","v":167.42},{"$f":"Revenue!AJ69","v":171.27},{"$f":"Revenue!AK69","v":175.21},{"$f":"Revenue!AL69","v":179.24},{"$f":"Revenue!AM69","v":183.36}]
[{"$f":"ROW()","v":228},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J197*J$12","v":143.58392629348566},140.34416576345629,136.17851385502243,133.89597701234803,130.57912027320057,126.73413909551908,124.06569727022489,119.30059292735568,115.06039113054003,112.6845128476085,110.98213206083464,{"$f":"$S197*U$12","v":109.77025820499794},null,107.12296650403611,106.06124971748844,113.68711026025701,113.83796941045549,113.09044053064952,111.21255498678262,109.51553751134311,0,98.992857846074173,89.556914656000004,80.962800000000001,72.010000000000005,{"$f":"Revenue!AI70","v":88.13},{"$f":"Revenue!AJ70","v":90.16},{"$f":"Revenue!AK70","v":92.23},{"$f":"Revenue!AL70","v":94.35},{"$f":"Revenue!AM70","v":96.52}]
[{"$f":"ROW()","v":229},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J198*J$12","v":6.9976733696774818E-2},6.8404806758782369E-2,6.6380729136967853E-2,6.5272293919011126E-2,6.3649705206136692E-2,6.1778163923278402E-2,6.0481187775912555E-2,5.8195411184075937E-2,5.6127020063678056E-2,5.4968055047613901E-2,5.413762539552909E-2,{"$f":"$S198*U$12","v":5.3546467417072169E-2},null,5.2255105611724931E-2,4.2741791975898002E-2,4.5825176044195982E-2,4.588599052397626E-2,4.5584675389203445E-2,4.4827734284954672E-2,4.414277440545742E-2,0,3.9909996927906914E-2,3.5988708032000001E-2,3.2537879999999998E-2,2.894E-2,{"$f":"Revenue!AI71","v":3.542E-2},{"$f":"Revenue!AJ71","v":3.6229999999999998E-2},{"$f":"Revenue!AK71","v":3.7060000000000003E-2},{"$f":"Revenue!AL71","v":3.7909999999999999E-2},{"$f":"Revenue!AM71","v":3.8780000000000002E-2}]
[{"$f":"ROW()","v":230},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J199*J$12","v":3.4988366848387409E-2},3.4195390378903304E-2,3.3176750801228595E-2,3.2622847796115378E-2,3.1811889322985627E-2,3.0870166418490615E-2,3.0213725301649789E-2,2.9097705592037969E-2,2.8063510031839028E-2,2.748402752380695E-2,2.7068812697764545E-2,{"$f":"$S199*U$12","v":2.6773233708536084E-2},null,2.6127552805862465E-2,2.1365105986326693E-2,2.2894490855980869E-2,2.2924869442621877E-2,2.2774330900315738E-2,2.2396159354000526E-2,2.2054670676192937E-2,0,2.0039553542190548E-2,1.81395534144E-2,1.6396239999999999E-2,1.4579999999999999E-2,{"$f":"Revenue!AI72","v":1.7840000000000002E-2},{"$f":"Revenue!AJ72","v":1.8249999999999999E-2},{"$f":"Revenue!AK72","v":1.8669999999999999E-2},{"$f":"Revenue!AL72","v":1.9099999999999999E-2},{"$f":"Revenue!AM72","v":1.9539999999999998E-2}]
[{"$f":"ROW()","v":231},null,"A2"]
[{"$f":"ROW()","v":232},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J201*J$12","v":790.45648956774357},772.65031575170065,749.71016275078341,737.14602839098382,718.89166026711121,697.70611421660499,682.70390946164468,686.39269280877363,661.99680794388348,685.41220748048238,675.05734554295054,{"$f":"$S201*U$12","v":667.68602970081486},null,{"$f":"W201*W$12","v":651.58367452575305},26465.611055446196,28368.230265926773,28407.787422877034,28225.037380768175,27756.35594824619,{"$f":"AC201*AC$12","v":27332.022381780502},0,24706.613363025896,22351.736105055999,20192.52968,17958.8,{"$f":"Revenue!AI74","v":21977.9},{"$f":"Revenue!AJ74","v":22483.39},{"$f":"Revenue!AK74","v":23000.51},{"$f":"Revenue!AL74","v":23529.52},{"$f":"Revenue!AM74","v":24070.7}]
[{"$f":"ROW()","v":233},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J202*J$12","v":7.2898457592340851},7.1252084956861683,6.9157937657054287,6.7958724923827809,6.6242361222679937,6.4312846705188784,6.3006834888722771,6.328424758806463,6.1034988185838239,6.0267665736060971,5.9357172238595792,{"$f":"$S202*U$12","v":5.8709019208404234},null,{"$f":"W202*W$12","v":5.7293153910613199},2.5476007138167329,2.7610804788871621,2.7427160314925598,null,null,null,null,null,null,{"$f":"AG202*AG$12","v":0},0]
[{"$f":"ROW()","v":234},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J203*J$12","v":6.9282462672085856},6.7745584712921643,6.5754495843222873,6.4633934076282413,6.3001541202000881,6.1160256180424621,5.9782604531943786,6.002217297012316,5.7888854774197096,5.6693509690364108,5.5837012739783365,{"$f":"$S203*U$12","v":5.5227298232854691},null,5.3895400406711804,2.5476007138167329,2.7610804788871621,2.7427160314925598,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":235},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J204*J$12","v":1.8224614398085213},1.7813021239215421,1.7289484414263572,1.7022929139432403,1.6592998505876775,1.6141263486792481,1.5718122989297576,1.5788441150836745,1.5227285712343148,1.491285798376969,1.4687562046769103,{"$f":"$S204*U$12","v":1.4527180622120475},null,1.4176833585243758,1.37802038610996,1.4876144346630096,1.4675508745702466,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":236},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA205*AA$12","v":2.7266236532833021},2.6813476147601474,2.6412111926517068,0,2.3886809601978181,2.1572482048000001,1.955328,1.74,{"$f":"Revenue!AI78","v":2.13},{"$f":"Revenue!AJ78","v":2.1800000000000002},{"$f":"Revenue!AK78","v":2.23},{"$f":"Revenue!AL78","v":2.2799999999999998},{"$f":"Revenue!AM78","v":2.33}]
[{"$f":"ROW()","v":237},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4614702781598501,1.4372023215114391,1.4153325800285514,0,1.278895558336,1.1615951872000001,1.0489520000000001,0.93,{"$f":"Revenue!AI79","v":1.1399999999999999},{"$f":"Revenue!AJ79","v":1.17},{"$f":"Revenue!AK79","v":1.2},{"$f":"Revenue!AL79","v":1.23},{"$f":"Revenue!AM79","v":1.26}]
[{"$f":"ROW()","v":238},null,"B1"]
[{"$f":"ROW()","v":239},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J208*J$12","v":790.45648956774357},772.65031575170065,749.71016275078341,737.14602839098382,718.89166026711121,697.70611421660499,682.70390946164468,686.39269280877363,661.99680794388348,685.41220748048238,675.05734554295054,{"$f":"$S208*U$12","v":667.68602970081486},null,{"$f":"W208*W$12","v":651.58367452575305},1327.9484520802166,1423.6024251235456,1427.4053047891393,1421.8251702411108,{"$f":"AB208*AB$12","v":1398.2155271928266},1376.8399915921843,0,1247.7475813904116,1129.5164915391999,1020.8237919999999,910.38,{"$f":"Revenue!AI81","v":1114.1199999999999},{"$f":"Revenue!AJ81","v":1139.74},{"$f":"Revenue!AK81","v":1165.95},{"$f":"Revenue!AL81","v":1192.77},{"$f":"Revenue!AM81","v":1220.2}]
[{"$f":"ROW()","v":240},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J209*J$12","v":7.2898457592340851},7.1252084956861683,6.9157937657054287,6.7958724923827809,6.6242361222679937,6.4312846705188784,6.3006834888722771,6.328424758806463,6.1034988185838239,6.0267665736060971,5.9357172238595792,{"$f":"$S209*U$12","v":5.8709019208404234},null,5.7293153910613199,5.1067814308780877,5.5963005860049204,5.471374549309175,5.4314343173403383,5.3412444486022137,5.2601336832557184,0,4.7456537660567273,4.2937536384000001,3.8801039999999998,3.45,{"$f":"Revenue!AI82","v":4.22},{"$f":"Revenue!AJ82","v":4.32},{"$f":"Revenue!AK82","v":4.42},{"$f":"Revenue!AL82","v":4.5199999999999996},{"$f":"Revenue!AM82","v":4.62}]
[{"$f":"ROW()","v":241},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J210*J$12","v":6.9282462672085856},6.7745584712921643,6.5754495843222873,6.4633934076282413,6.3001541202000881,6.1160256180424621,5.9782604531943786,6.002217297012316,5.7888854774197096,5.6693509690364108,5.5837012739783365,{"$f":"$S210*U$12","v":5.5227298232854691},null,{"$f":"W210*W$12","v":5.3895400406711804},{"$f":"X210*X$12","v":4.377241226466932},{"$f":"Y210*Y$12","v":4.8208849346927511},{"$f":"Z210*Z$12","v":4.6949354588756851},null,null,null,null,null,null,{"$f":"AG210*AG$12","v":0},{"$f":"AH210*AH$12","v":0}]
[{"$f":"ROW()","v":242},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211*AA$12","v":4.6570731998078791},{"$f":"AB211*AB$12","v":4.5797417260103312},{"$f":"AC211*AC$12","v":4.5134621646579793},0,4.0797825249396364,3.6922132736000002,3.3403519999999998,2.97,{"$f":"Revenue!AI84","v":3.63},{"$f":"Revenue!AJ84","v":3.71},{"$f":"Revenue!AK84","v":3.8},{"$f":"Revenue!AL84","v":3.89},{"$f":"Revenue!AM84","v":3.98}]
[{"$f":"ROW()","v":243},null,"B2"]
[{"$f":"ROW()","v":244},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J213*J$12","v":316.18259582709749},309.06293150087538,299.88406510031336,294.85575152371547,287.55147879481137,279.0799236142222,273.05200833972077,274.52315154748283,265.48332180792653,274.86492459010879,270.71240393970623,{"$f":"$S213*U$12","v":267.75634895415772},null,{"$f":"W213*W$12","v":261.29896084141018},328.61733207586929,352.44509135814815,354.82659820150366,356.28245952722256,{"$f":"AB213*AB$12","v":350.36633012547895},345.00681899625113,0,311.87083669273017,282.14317386240003,255.04809599999999,226.83,{"$f":"Revenue!AI86","v":277.7},{"$f":"Revenue!AJ86","v":284.08999999999997},{"$f":"Revenue!AK86","v":290.62},{"$f":"Revenue!AL86","v":297.3},{"$f":"Revenue!AM86","v":304.14}]
[{"$f":"ROW()","v":245},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J214*J$12","v":8.0564366823281475},7.8685865474014571,7.6373234302376876,7.5140273154525854,7.3242532467346706,7.1122442238679362,6.9589638533813201,6.9938879808665249,6.745310034558619,6.9757666271187144,6.870380263199432,{"$f":"$S214*U$12","v":6.7953588695208174},null,6.6314775283041056,8.4881423783075682,9.2485455119637763,9.1283735950391911,9.0632970235136963,8.9127994714627299,8.7817486067913268,0,7.9376079695069093,7.1769988352,6.4872079999999999,5.77,{"$f":"Revenue!AI87","v":7.0799999999999992},{"$f":"Revenue!AJ87","v":7.24},{"$f":"Revenue!AK87","v":7.41},{"$f":"Revenue!AL87","v":7.58},{"$f":"Revenue!AM87","v":7.75}]
[{"$f":"ROW()","v":246},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J215*J$12","v":7.2609177998720451},7.0971564937346479,6.8885662311947771,6.7692741656024173,6.5853462820198452,6.4060639463207663,6.2872491957190304,6.315376460334698,6.0909142849372593,5.9651431935078758,5.875024818707641,{"$f":"$S215*U$12","v":5.8108722488481899},null,5.6707334340975031,5.0488814146549803,5.5565871126643431,5.4315104649105779,5.3987148335009385,5.3090682772250917,5.2267006301841787,0,4.7245149964974544,4.2730108672,3.8597359999999998,3.44,{"$f":"Revenue!AI88","v":4.21},{"$f":"Revenue!AJ88","v":4.3099999999999996},{"$f":"Revenue!AK88","v":4.41},{"$f":"Revenue!AL88","v":4.51},{"$f":"Revenue!AM88","v":4.6100000000000003}]
[{"$f":"ROW()","v":247},null,"B3"]
[{"$f":"ROW()","v":248},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J217*J$12","v":39.515592488546673},38.627606687243521,37.47870125391151,36.851981754193119,35.934212389289392,34.880261565990622,34.808253560059853,34.995536501276156,34.041163513957208,35.236248740163255,34.703917265878403,{"$f":"$S217*U$12","v":34.324966445159042},null,{"$f":"W217*W$12","v":33.497162991910663},67.082958796092427,72.095910638792574,74.105397561272937,77.41429876401952,76.128821478270112,{"$f":"AC217*AC$12","v":84.485325111783055},0,87.06002242986473,96.619828249600005,106.697768,116.97190820253715,{"$f":"Revenue!AI90","v":116.97},{"$f":"Revenue!AJ90","v":116.97},{"$f":"Revenue!AK90","v":116.97},{"$f":"Revenue!AL90","v":116.97},{"$f":"Revenue!AM90","v":116.97}]
[{"$f":"ROW()","v":249},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J218*J$12","v":13.523821001753712},13.212492919166083,12.824168754516759,12.607606893892124,12.289189518414986,11.929402545707568,11.674400750170594,11.730420326117548,11.313495748261563,11.708442218662153,11.531556978868304,{"$f":"$S218*U$12","v":11.405637678524339},null,{"$f":"W218*W$12","v":11.130571823125265},0,0,0,null,null,null,null,null,null,{"$f":"AG218*AG$12","v":0},0]
[{"$f":"ROW()","v":250},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J219*J$12","v":9.4594427113870889},9.2431346430259538,8.9714726212596005,8.8173453276903775,8.5946546948408606,8.3354493474764286,8.1546159440201968,7.4244818304348001,7.1605996448952505,7.0127406551776481,6.9067957062905956,{"$f":"$S219*U$12","v":6.831376672716158},null,6.6666267024823957,0,0,0,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":251},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J220*J$12","v":6.2195112628386049},6.0732584225041553,5.8947612215560046,5.7984352381191631,5.651990116064276,5.4855075130896314,5.0109913461606812,5.036643210101639,4.8576299875739304,4.7573249435827272,4.6854536777296474,{"$f":"$S220*U$12","v":4.6342906778004158},null,4.5225270776066866,0,0,0,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":252},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X221*X$12","v":14.266563997373705},15.536690948682192,15.325715666800054,15.214559985320825,{"$f":"AB221*AB$12","v":14.96191969036162},0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.266563997373705,15.536690948682192,15.325715666800054,15.214559985320825,14.96191969036162,16.6942378337226,0,14.046712372136726,10.848469337600001,7.9129679999999993,4.8834638702692077,{"$f":"Revenue!AI95","v":8.3800000000000008},{"$f":"Revenue!AJ95","v":8.57},{"$f":"Revenue!AK95","v":8.77},{"$f":"Revenue!AL95","v":8.9700000000000006},{"$f":"Revenue!AM95","v":9.18}]
[{"$f":"ROW()","v":254},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1605617261386456,6.8395946325185886,6.6170694007388189,6.5657097571061911,6.4566850563424341,7.2103951124289196,0,6.056257478731637,4.6774949055999997,3.4116399999999998,2.1054831358303536,{"$f":"Revenue!AI96","v":6.22},{"$f":"Revenue!AJ96","v":6.36},{"$f":"Revenue!AK96","v":6.51},{"$f":"Revenue!AL96","v":6.66},{"$f":"Revenue!AM96","v":6.81}]
[{"$f":"ROW()","v":255}]
[{"$f":"\"Modelled Tariffs Excluding GST [$ \"&Input!$G$34&\"]\"","v":"Modelled Tariffs Excluding GST [$ 31/12/2019]"}]
[{"$f":"ROW()","v":257},null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$225","v":"Actual 3 [$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual 4 [$ \"&Input!$G$34&\"]\"","v":"Actual 4 [$ 31/12/2019]"},null,null,null,null,null,null,"Forecast 5 [$ 31/12/2019]","Forecast 5 [$ 31/12/2019]"]
[{"$f":"ROW()","v":258},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T226","v":53757.642385353836},53170.633646663191,{"$f":"S195*V$12","v":51888.33569556586},null,{"$f":"X226","v":47806.248494916996},51242.900377882848,51312.805143884201,50979.649725954063,50133.124176999096,49366.700092236664,null,{"$f":"AE226","v":44624.756382252759},40371.551872704003,36486.624159999999,32450.59,{"$f":"AI226","v":39712.9},40626.300000000003,41560.699999999997,42516.6,43494.48]
[{"$f":"ROW()","v":259},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.96426412166929,219.54051640999589,{"$f":"S196*V$12","v":214.24593300807223},null,201.51521646290357,215.99471410031643,216.28132348006838,214.86108964858582,211.29328557693029,208.0650336152209,null,188.07163276884947,170.14258076800002,153.81913599999999,136.80000000000001,{"$f":"AI227","v":167.42},171.27,175.21,179.24,183.36]
[{"$f":"ROW()","v":260},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.98213206083464,109.77025820499794,{"$f":"S197*V$12","v":107.12296650403611},null,106.06124971748844,113.68711026025701,113.83796941045549,113.09044053064952,111.21255498678262,109.51553751134311,null,98.992857846074173,89.556914656000004,80.962800000000001,72.010000000000005,{"$f":"AI228","v":88.13},90.16,92.23,94.35,96.52]
[{"$f":"ROW()","v":261},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.413762539552909E-2,5.3546467417072169E-2,{"$f":"S198*V$12","v":5.2255105611724931E-2},null,4.2741791975898002E-2,4.5825176044195982E-2,4.588599052397626E-2,4.5584675389203445E-2,4.4827734284954672E-2,4.414277440545742E-2,null,3.9909996927906914E-2,3.5988708032000001E-2,3.2537879999999998E-2,2.894E-2,{"$f":"AI229","v":3.542E-2},3.6229999999999998E-2,3.7060000000000003E-2,3.7909999999999999E-2,3.8780000000000002E-2]
[{"$f":"ROW()","v":262},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7068812697764545E-2,2.6773233708536084E-2,{"$f":"S199*V$12","v":2.6127552805862465E-2},null,2.1365105986326693E-2,2.2894490855980869E-2,2.2924869442621877E-2,2.2774330900315738E-2,2.2396159354000526E-2,2.2054670676192937E-2,null,2.0039553542190548E-2,1.81395534144E-2,1.6396239999999999E-2,1.4579999999999999E-2,{"$f":"AI230","v":1.7840000000000002E-2},1.8249999999999999E-2,1.8669999999999999E-2,1.9099999999999999E-2,1.9539999999999998E-2]
[{"$f":"ROW()","v":263},null,"A2"]
[{"$f":"ROW()","v":264},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T232","v":675.05734554295054},667.68602970081486,{"$f":"S201*V$12","v":651.58367452575305},null,{"$f":"X232","v":26465.611055446196},28368.230265926773,28407.787422877034,28225.037380768175,27756.35594824619,27332.022381780502,null,{"$f":"AE232","v":24706.613363025896},22351.736105055999,20192.52968,17958.8,{"$f":"AI232","v":21977.9},22483.39,23000.51,23529.52,24070.7]
[{"$f":"ROW()","v":265},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9357172238595792,5.8709019208404234,{"$f":"S202*V$12","v":5.7293153910613199},null,2.5476007138167329,2.7610804788871621,2.7427160314925598,0,0,0,null,0,0,0,0,{"$f":"AI233","v":0},0,0,0,0]
[{"$f":"ROW()","v":266},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5837012739783365,5.5227298232854691,{"$f":"S203*V$12","v":5.3895400406711804},null,2.5476007138167329,2.7610804788871621,2.7427160314925598,0,0,0,null,0,0,0,0,{"$f":"AI234","v":0},0,0,0,0]
[{"$f":"ROW()","v":267},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4687562046769103,1.4527180622120475,{"$f":"S204*V$12","v":1.4176833585243758},null,1.37802038610996,1.4876144346630096,1.4675508745702466,0,0,0,null,0,0,0,0,{"$f":"AI235","v":0},0,0,0,0]
[{"$f":"ROW()","v":268},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236","v":2.7266236532833021},2.6813476147601474,2.6412111926517068,null,2.3886809601978181,2.1572482048000001,1.955328,1.74,{"$f":"AI236","v":2.13},2.1800000000000002,2.23,2.2799999999999998,2.33]
[{"$f":"ROW()","v":269},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4614702781598501,1.4372023215114391,1.4153325800285514,null,1.278895558336,1.1615951872000001,1.0489520000000001,0.93,{"$f":"AI237","v":1.1399999999999999},1.17,1.2,1.23,1.26]
[{"$f":"ROW()","v":270},null,"B1"]
[{"$f":"ROW()","v":271},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T239","v":675.05734554295054},667.68602970081486,{"$f":"S208*V$12","v":651.58367452575305},null,{"$f":"X239","v":1327.9484520802166},1423.6024251235456,1427.4053047891393,1421.8251702411108,1398.2155271928266,1376.8399915921843,null,{"$f":"AE239","v":1247.7475813904116},1129.5164915391999,1020.8237919999999,910.38,{"$f":"AI239","v":1114.1199999999999},1139.74,1165.95,1192.77,1220.2]
[{"$f":"ROW()","v":272},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9357172238595792,5.8709019208404234,{"$f":"S209*V$12","v":5.7293153910613199},null,5.1067814308780877,5.5963005860049204,5.471374549309175,5.4314343173403383,5.3412444486022137,5.2601336832557184,null,4.7456537660567273,4.2937536384000001,3.8801039999999998,3.45,{"$f":"AI240","v":4.22},4.32,4.42,4.5199999999999996,4.62]
[{"$f":"ROW()","v":273},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5837012739783365,5.5227298232854691,{"$f":"S210*V$12","v":5.3895400406711804},null,4.377241226466932,4.8208849346927511,4.6949354588756851,0,0,0,null,0,0,0,0,{"$f":"AI241","v":0},0,0,0,0]
[{"$f":"ROW()","v":274},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA242","v":4.6570731998078791},{"$f":"AB242","v":4.5797417260103312},{"$f":"AC242","v":4.5134621646579793},null,4.0797825249396364,3.6922132736000002,3.3403519999999998,2.97,{"$f":"AI242","v":3.63},3.71,3.8,3.89,3.98]
[{"$f":"ROW()","v":275},null,"B2"]
[{"$f":"ROW()","v":276},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T244","v":270.71240393970623},267.75634895415772,{"$f":"S213*V$12","v":261.29896084141018},null,{"$f":"X244","v":328.61733207586929},352.44509135814815,354.82659820150366,356.28245952722256,350.36633012547895,345.00681899625113,null,{"$f":"AE244","v":311.87083669273017},282.14317386240003,255.04809599999999,226.83,{"$f":"AI244","v":277.7},284.08999999999997,290.62,297.3,304.14]
[{"$f":"ROW()","v":277},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.870380263199432,6.7953588695208174,{"$f":"S214*V$12","v":6.6314775283041056},null,8.4881423783075682,9.2485455119637763,9.1283735950391911,9.0632970235136963,8.9127994714627299,8.7817486067913268,null,7.9376079695069093,7.1769988352,6.4872079999999999,5.77,{"$f":"AI245","v":7.0799999999999992},7.24,7.41,7.58,7.75]
[{"$f":"ROW()","v":278},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.875024818707641,5.8108722488481899,{"$f":"S215*V$12","v":5.6707334340975031},null,5.0488814146549803,5.5565871126643431,5.4315104649105779,5.3987148335009385,5.3090682772250917,5.2267006301841787,null,4.7245149964974544,4.2730108672,3.8597359999999998,3.44,{"$f":"AI246","v":4.21},4.3099999999999996,4.41,4.51,4.6100000000000003]
[{"$f":"ROW()","v":279},null,"B3"]
[{"$f":"ROW()","v":280},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T248","v":34.703917265878403},34.324966445159042,{"$f":"S217*V$12","v":33.497162991910663},null,{"$f":"X248","v":67.082958796092427},72.095910638792574,74.105397561272937,77.41429876401952,76.128821478270112,84.485325111783055,null,{"$f":"AE248","v":87.06002242986473},96.619828249600005,106.697768,116.97190820253715,{"$f":"AI248","v":116.97},116.97,116.97,116.97,116.97]
[{"$f":"ROW()","v":281},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.531556978868304,11.405637678524339,{"$f":"S218*V$12","v":11.130571823125265},null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI249","v":0},0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9067957062905956,6.831376672716158,{"$f":"S219*V$12","v":6.6666267024823957},null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI250","v":0},0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Usage 3 (Q>15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6854536777296474,4.6342906778004158,{"$f":"S220*V$12","v":4.5225270776066866},null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI251","v":0},0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.266563997373705,15.536690948682192,15.325715666800054,15.214559985320825,14.96191969036162,0,null,0,0,0,0,{"$f":"AI252","v":0},0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.266563997373705,15.536690948682192,15.325715666800054,15.214559985320825,14.96191969036162,16.6942378337226,null,14.046712372136726,10.848469337600001,7.9129679999999993,4.8834638702692077,{"$f":"AI253","v":8.3800000000000008},8.57,8.77,8.9700000000000006,9.18]
[{"$f":"ROW()","v":286},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1605617261386456,6.8395946325185886,6.6170694007388189,6.5657097571061911,6.4566850563424341,7.2103951124289196,null,6.056257478731637,4.6774949055999997,3.4116399999999998,2.1054831358303536,{"$f":"AI254","v":6.22},6.36,6.51,6.66,6.81]
[{"$f":"ROW()","v":287}]
["Modelled Tariffs Excluding GST [$ Nominal]"]
[{"$f":"ROW()","v":289},null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [$ Nominal]",null,null,null,null,null,null,"Actual 4 [$ Nominal]",null,null,null,null,null,null,"Forecast 9$ Nominal)","Forecast [$ Nominal]"]
[{"$f":"ROW()","v":290},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T258*T$13","v":44286.96},44286.96,44286.96,null,{"$f":"X258*X$13","v":41283.449999999997},45308.994444162498,46738.99,46742.47,46742.47,46027.881484375008,null,{"$f":"AE258*AE$13","v":42220.77},38925.9,35827.4,32450.59,{"$f":"AI258*AI$13","v":40443.617360000004},42135.102280128005,43897.321914322885,45733.252583269925,47645.961580903306]
[{"$f":"ROW()","v":291},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182.85999999999999,182.86,182.86,null,174.01999999999998,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.80000000000001,{"$f":"AI259*AI$13","v":170.50052799999997},177.63072117120001,185.06064076419585,192.80065181659168,200.86143150750232]
[{"$f":"ROW()","v":292},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.429999999999993,91.43,91.43,null,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.659999999999982,86.35,79.500000000000014,72.010000000000005,{"$f":"AI260*AI$13","v":89.751591999999988},93.508412569599997,97.415346713553916,101.4881806454777,105.73268634982615]
[{"$f":"ROW()","v":293},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4599999999999994E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.894E-2,{"$f":"AI261*AI$13","v":3.6071727999999997E-2},3.75755300288E-2,3.914358396621824E-2,4.0778133844939689E-2,4.2481491676815773E-2]
[{"$f":"ROW()","v":294},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2299999999999997E-2,2.23E-2,2.23E-2,null,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,{"$f":"AI262*AI$13","v":1.8168256000000001E-2},1.892777872E-2,1.9719663050439679E-2,2.0545037099402481E-2,2.1405063108947398E-2]
[{"$f":"ROW()","v":295},null,"A2"]
[{"$f":"ROW()","v":296},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T264*T$13","v":556.13},556.13,556.13000000000011,null,{"$f":"X264*X$13","v":22854.58},25083.201341670494,25875.632574693213,25879.11,25879.11,25483.475390625001,null,{"$f":"AE264*AE$13","v":23375.639999999996},21551.35,19827.7,17958.8,{"$f":"AI264*AI$13","v":22382.29336},23318.3907285184,24293.642591765845,25309.678603724224,26368.211493169918]
[{"$f":"ROW()","v":297},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999988,4.8899999999999997,4.8899999999999997,null,2.2000000000000002,2.4413485410708646,2.4982414586244692,0,0,0,null,0,0,0,0,{"$f":"AI265*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999988,4.5999999999999996,null,2.2000000000000002,2.4413485410708646,2.4982414586244692,0,0,0,null,0,0,0,0,{"$f":"AI266*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2099999999999997,1.21,1.21,null,1.19,1.3153493197721886,1.3367393471998721,0,0,0,null,0,0,0,0,{"$f":"AI267*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA268*AA$13","v":2.5},2.5,2.4625781250000007,null,2.2599999999999998,2.08,1.9200000000000002,1.74,{"$f":"AI268*AI$13","v":2.1691919999999998},2.2609620608000003,2.3553748581939198,2.4524965752166312,2.5523949357137892]
[{"$f":"ROW()","v":301},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,1.3400000000000003,1.319609375,null,1.21,1.1200000000000001,1.0300000000000002,0.93,{"$f":"AI269*AI$13","v":1.1609759999999998},1.2134521152,1.2674662914047998,1.3230573629458142,1.3802650725319203]
[{"$f":"ROW()","v":302},null,"B1"]
[{"$f":"ROW()","v":303},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T271*T$13","v":556.13},556.13,556.13000000000011,null,{"$f":"X271*X$13","v":1146.76},1258.7498735426566,1300.1721905363056,1303.6499999999999,1303.6500000000003,1283.7201562499999,null,{"$f":"AE271*AE$13","v":1180.53},1089.07,1002.38,910.38,{"$f":"AI271*AI$13","v":1134.6198079999999},1182.0683023744,1231.5019353861887,1283.0106754478691,1336.666223415436]
[{"$f":"ROW()","v":304},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999988,4.8899999999999997,4.8899999999999997,null,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9800000000000004,4.9043749999999999,null,4.4899999999999993,4.1399999999999997,3.81,3.45,{"$f":"AI272*AI$13","v":4.2976479999999997},4.4804385792000003,4.6685008400076802,4.8619668947277068,5.0609719326170417]
[{"$f":"ROW()","v":305},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999988,4.5999999999999996,null,3.7800000000000002,4.2626285224131797,4.2764479713732806,0,0,0,null,0,0,0,0,{"$f":"AI273*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":306},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA274*AA$13","v":4.2699999999999987},{"$f":"AB274*AB$13","v":4.2699999999999996},{"$f":"AC274*AC$13","v":4.2082031250000007},null,3.86,3.56,3.28,2.97,{"$f":"AI274*AI$13","v":3.6967919999999999},3.8477840576000002,4.0136432561151993,4.1843033673652172,4.3598849116484466]
[{"$f":"ROW()","v":307},null,"B2"]
[{"$f":"ROW()","v":308},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T276*T$13","v":223.01999999999998},223.01999999999998,223.02,null,{"$f":"X276*X$13","v":283.77999999999997},311.63210061214829,323.19879567236472,326.67,326.67,321.67296875,null,{"$f":"AE276*AE$13","v":295.07},272.04000000000002,250.44,226.83,{"$f":"AI276*AI$13","v":282.80967999999996},294.64069351040001,306.95921134005249,319.79264553153706,333.16969774591922]
[{"$f":"ROW()","v":309},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.66,5.66,5.660000000000001,null,7.3299999999999992,8.1775678997087997,8.3147074298207979,8.3099999999999987,8.31,8.1878124999999997,null,7.51,6.92,6.37,5.77,{"$f":"AI277*AI$13","v":7.2102719999999989},7.5088831744000002,7.82660434942464,8.1534754562026599,8.4897256445415739]
[{"$f":"ROW()","v":310},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.839999999999999,4.84,4.84,null,4.3600000000000003,4.9131367030285871,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.12,3.79,3.44,{"$f":"AI278*AI$13","v":4.2874639999999999},4.4700671935999994,4.6579386209126401,4.8512103308013188,5.0500174479144073]
[{"$f":"ROW()","v":311},null,"B3"]
[{"$f":"ROW()","v":312},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T280*T$13","v":28.59},28.59,28.59,null,{"$f":"X280*X$13","v":57.93},63.747235041164764,67.499943256857321,70.98,70.980000000000018,78.771328124999997,null,{"$f":"AE280*AE$13","v":82.37},93.16,104.77000000000001,116.97190820253715,{"$f":"AI280*AI$13","v":119.122248},121.31409736320001,123.54627675468288,125.81952824696901,128.13460756671327]
[{"$f":"ROW()","v":313},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,9.4999999999999982,9.5,null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI281*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.69,5.69,5.69,null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI282*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Usage 3 (Q>15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599999999999994,3.8599999999999994,3.8600000000000003,null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI283*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,0,null,0,0,0,0,{"$f":"AI284*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.289999999999997,10.46,7.77,4.8834638702692077,{"$f":"AI285*AI$13","v":8.5341920000000009},8.8882774592000011,9.263066146350079,9.6486378419706949,10.056216957018277]
[{"$f":"ROW()","v":318},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.1054831358303536,{"$f":"AI286*AI$13","v":6.3344479999999992},6.5962012416000002,6.8760046308710399,7.1638715749748965,7.46000408249395]
[{"$f":"ROW()","v":319}]
[{"$f":"\"Ancillary Services Revenue [$ \"&Input!$G$34&\"]\"","v":"Ancillary Services Revenue [$ 31/12/2019]"}]
[{"$f":"ROW()","v":321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [$ 30/6/2014]",null,null,null,null,null,null,{"$f":"\"Actual 4 [$ \"&Input!$G$34&\"]\"","v":"Actual 4 [$ 31/12/2019]"},null,null,null,null,null,"Forecast 5 [$ 31/12/2019]",null,{"$f":"\"Forecast [$ \"&Input!$G$34&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":322},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2645,null,null,7923,8549,9364,8622.1797805163096,8759.6230823862516,8899.7323478141898,9042.1382565325875,9188.3119194623887,9337.7472888143311,9490.4676178532645]
[{"$f":"ROW()","v":323},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.454699640597376,null,null,56.730838058509427,44.86703838955637,44.59695808,44.595735999999995,44.595735999999995,49.136334597140227,49.136334597140227,49.136334597140227,49.136334597140227,49.136334597140227]
[{"$f":"ROW()","v":324},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA323*AA322","v":159902.68054938005},null,null,449478.42993757018,383568.3111923174,417605.91546112002,{"$f":"AG323*AG322","v":384512.45323644322},{"$f":"AH323*AH322","v":390641.83844160347},437300.22646719037,444297.53084658738,451479.9688575957,458822.67516671994,466326.79235416237]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1927,null,null,6839,7205,8578,7352.4888703127881,7469.6924514282446,7589.169409797224,7710.6048107714432,7835.2531314029411,7962.6828438376133,8092.9137770949601]
[{"$f":"ROW()","v":327},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.322196968675424,null,null,20.758575289832571,17.57688688853527,17.475784736000001,17.475743999999999,17.475743999999999,26.734276398182757,26.734276398182757,26.734276398182757,26.734276398182757,26.734276398182757]
[{"$f":"ROW()","v":328},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327*AA326","v":41087.873558637541},null,null,141967.89640716495,126641.47003189662,149907.28146540801,{"$f":"AG327*AG326","v":128490.21326043547},130538.43303989242,202890.95263415249,206137.44020832141,209469.82286465319,212876.56401822268,216358.19378351787]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1323,null,null,1689,3388,2872,6167.9479715257285,2204.7455585428779,2240.0102357735791,2275.8529645992603,2312.6440149777236,2350.2560176597108,2388.694825355084]
[{"$f":"ROW()","v":331},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.68038726557299,null,null,172.12622240228592,117.45757305609891,116.7506876992,116.73919199999999,116.73919199999999,122.54423646935012,122.54423646935012,122.54423646935012,122.54423646935012,122.54423646935012]
[{"$f":"ROW()","v":332},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA331*AA330","v":240363.15235235306},null,null,290721.18963746092,397946.25751406309,335307.97507210239,720041.26249395253,257380.21506988423,274500.34402640222,278892.66386332328,283401.19504085748,288010.32919160475,292720.78353142639]
[{"$f":"ROW()","v":333},null,null,"Deregristration request revenue not at standard rate","Revenue - Deregistration request at \"refer to quote\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43802.280126912585,51484.709879627946]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA332+AA333","v":240363.15235235306},0,0,290721.18963746092,441748.53764097567,386792.68495173031,720041.26249395253,257380.21506988423,274500.34402640222,278892.66386332328,283401.19504085748,288010.32919160475,292720.78353142639]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537,null,null,3063,3344,3949,3353.4340248399531,3406.8900019489593,3461.382855246115,3516.7689445867309,3573.6204307865382,3631.74049611291,3691.1381844841499]
[{"$f":"ROW()","v":337},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.58560194720901,null,null,118.06760531630154,100.60997371735854,100.00089995520001,99.986512000000005,99.986512000000005,97.918291779897132,97.918291779897132,97.918291779897132,97.918291779897132,97.918291779897132]
[{"$f":"ROW()","v":338},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA337*AA336","v":65291.468245651238},null,null,361641.07508383162,336439.75211084698,394903.55392308487,335298.1713658683,340643.04806254967,338932.69638192252,344356.0076385244,349922.80805235793,355613.82556725229,361429.94574823877]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,null,null,2074,2535,3074,2410.4556068635643,2448.8798784574933,2488.0494588909091,2527.8610993181296,2568.7260701670471,2610.5028984271216,2653.1980848863282]
[{"$f":"ROW()","v":341},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.51016724009304,null,null,154.64945783601343,133.98809085145018,133.18933387519999,134.89476573749997,138.26713488093745,138.61724757537678,138.61724757537678,138.61724757537678,138.61724757537678,138.61724757537678]
[{"$f":"ROW()","v":342},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA341*AA340","v":63114.924554675912},null,null,320742.97555189184,339659.81030842621,409424.0123323648,325157.84440850385,338599.60446189594,344886.56782286341,350405.14784034528,356069.73762167024,361860.72656751098,367779.01579920371]
[{"$f":"ROW()","v":343}]
[{"$f":"ROW()","v":344},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15892,null,null,28772,63077,119622,93428.889254673806,94918.208122533775,96436.415046588023,97979.508117429286,99563.428113702044,101182.69156323752,102837.5504355796]
[{"$f":"ROW()","v":345},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.32291095006379,null,null,18.184978273906928,18.559839673041452,18.678865465600001,18.667271999999997,18.667271999999997,12.817459227492497,12.817459227492497,12.817459227492497,12.817459227492497,12.817459227492497]
[{"$f":"ROW()","v":346},null,null,null,"Total $ real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA345*AA344","v":291187.70081841375},null,null,523218.19489685015,1170699.0070564356,2234403.2447260031,1744062.4883748728,1771864.0087759469,1236069.817905186,1255848.35042492,1276150.1803967562,1296905.023639746,1318116.1097632449]
[{"$f":"ROW()","v":347}]
[{"$f":"ROW()","v":348},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA324+AA328+AA334+AA338+AA342+AA346","v":860947.80007911159},0,0,2087769.7615147694,2798756.8883408983,3993036.6928597111,3637562.4331400758,3229667.1478517726,2834580.6052377168,2879937.1408220218,2926493.7128338907,2974089.1441510567,3022730.840979794]
[{"$f":"ROW()","v":349}]
["Ancillary Services Revenue [$ Nominal]"]
[{"$f":"ROW()","v":351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [m$ nominal]",null,null,null,null,null,null,"Actualt [m$ nominal]",null,null,null,null,null,"Forecast [m$ nominal]",null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":352},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA322","v":2645},0,0,7923,8549,9364,8622.1797805163096,8759.6230823862516,8899.7323478141898,9042.1382565325875,9188.3119194623887,9337.7472888143311,9490.4676178532645]
[{"$f":"ROW()","v":353},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA323*AA$13","v":55.43},0,0,52.893960620976898,42.45,43,43.79,44.595735999999995,50.040443153727608,50.961187307756198,51.898873154218904,52.853812420256524,53.826322568789259]
[{"$f":"ROW()","v":354},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA324*AA$13","v":146612.34999999998},{"$f":"AB353*AB352","v":0},0,419078.85,362905.05000000005,402652,377565.25258880918,390641.83844160347,445346.55063418671,460798.10135378526,476863.03480957611,493535.54363075161,510836.97132721881]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA326","v":1927},0,0,6839,7205,8578,7352.4888703127881,7469.6924514282446,7589.169409797224,7710.6048107714432,7835.2531314029411,7962.6828438376133,8092.9137770949601]
[{"$f":"ROW()","v":357},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327*AA$13","v":19.55},0,0,19.354610323146662,16.629999999999995,16.850000000000001,17.16,17.475743999999999,27.22618708390932,27.727148926253253,28.237328466496312,28.756895310279837,29.28602218398899]
[{"$f":"ROW()","v":358},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA328*AA$13","v":37672.85},{"$f":"AB357*AB356","v":0},0,132366.18000000002,119819.14999999997,144539.30000000002,126168.70901456744,130538.43303989242,206624.14616262089,213793.0878997446,221246.61628956863,228982.03692919959,237009.25240911313]
[{"$f":"ROW()","v":359}]
[{"$f":"ROW()","v":360},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA330","v":1323},0,0,1689,3388,2872,6167.9479715257285,2204.7455585428779,2240.0102357735791,2275.8529645992603,2312.6440149777236,2350.2560176597108,2388.694825355084]
[{"$f":"ROW()","v":361},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA331*AA$13","v":166.57999999999998},0,0,160.48480757844877,111.13,112.57,114.63,116.73919199999999,124.79905042038617,127.09535294812127,129.43390744236669,131.81549133930622,134.24089637994948]
[{"$f":"ROW()","v":362},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA332*AA$13","v":220385.34},{"$f":"AB361*AB360","v":0},0,271058.83999999997,376508.44,323301.03999999998,707031.87597599428,257380.21506988423,279551.15035648801,289250.33579377114,299334.55138176994,309800.15174097591,320660.53453381336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41442.601476014752,49641.110518181813,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA362+AA363","v":220385.34},0,0,271058.83999999997,417951.04147601477,372942.15051818179,707031.87597599428,257380.21506988423,279551.15035648801,289250.33579377114,299334.55138176994,309800.15174097591,320660.53453381336]
[{"$f":"ROW()","v":365}]
[{"$f":"ROW()","v":366},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA336","v":537},0,0,3063,3344,3949,3353.4340248399531,3406.8900019489593,3461.382855246115,3516.7689445867309,3573.6204307865382,3631.74049611291,3691.1381844841499]
[{"$f":"ROW()","v":367},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA337*AA$13","v":111.48},0,0,110.08233757753838,95.19,96.42,98.18,99.986512000000005,99.719988348647234,101.55483613426236,103.42344511913277,105.32643650932479,107.26444294109639]
[{"$f":"ROW()","v":368},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA338*AA$13","v":59864.759999999995},{"$f":"AB367*AB366","v":0},0,337182.20000000007,318315.36,380762.58,329240.15255878662,340643.04806254967,345169.05799534987,357144.89388956822,369596.13650006312,382518.28478218016,395927.88117730222]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA340","v":386},0,0,2074,2535,3074,2410.4556068635643,2448.8798784574933,2488.0494588909091,2527.8610993181296,2568.7260701670471,2610.5028984271216,2653.1980848863282]
[{"$f":"ROW()","v":371},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA341*AA$13","v":149.91999999999996},0,0,144.19004923560348,126.77,128.41999999999999,132.45754687499999,138.26713488093745,141.16780493076371,143.76529254148977,146.41057392425319,149.10452848445939,151.84805180857347]
[{"$f":"ROW()","v":372},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA342*AA$13","v":57869.119999999988},{"$f":"AB371*AB370","v":0},0,299050.16211464163,321361.95,394763.07999999996,319283.03653623711,338599.60446189594,351232.48067080404,363418.69044772285,376088.6581873488,389237.80377729057,402882.96025222709]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA344","v":15892},0,0,28772,63077,119622,93428.889254673806,94918.208122533775,96436.415046588023,97979.508117429286,99563.428113702044,101182.69156323752,102837.5504355796]
[{"$f":"ROW()","v":375},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA345*AA$13","v":16.799999999999997},0,0,16.955073424463109,17.559999999999995,18.010000000000002,18.329999999999998,18.667271999999997,13.053300477278359,13.293481206060282,13.53808126025179,13.78718195544042,14.040866103420527]
[{"$f":"ROW()","v":376},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA346*AA$13","v":266985.59999999998},{"$f":"AB375*AB374","v":0},0,487831.37256865256,1107632.1199999996,2154392.2200000002,1712551.5400381708,1771864.0087759469,1258813.5025546413,1302488.7497380769,1347897.7803525359,1395024.179323562,1443928.2760697284]
[{"$f":"ROW()","v":377},null,null,null,"Total"]
[{"$f":"ROW()","v":378},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T354+T358+T362+T368+T372","v":0},null,null,{"$f":"W354+W358+W362+W368+W372","v":0},0,0,0,522404.42,0,0,1458736.2321146417,1498909.95,1646018,{"$f":"AG354+AG358+AG362+AG368+AG372+AG376","v":3571840.5667125653},3229667.1478517726,2886736.8883740911,2986893.8591226693,3091026.7775208624,3199098.0001839595,3311245.8757694028]
[{"$f":"ROW()","v":379}]

{"sheet":"Calc >>","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Price_path_AA5","index":10,"n_rows":242,"n_cols":10,"rows_kept":242,"cut":false,"hidden":false,"merged":[[198,5,198,9],[27,5,27,9],[55,5,55,9],[113,5,113,9],[142,5,142,9],[170,5,170,9],[84,5,84,9]]}
["Smoothing parameters",null,null,null,"Annual price movements (% change)",null,null,null,"Price path button to run macro"]
["Rounding decimal places A1 usage tariff",5,null,null,"Tariff class","P0","X-factor"]
["Rounding decimal places all other tariffs",2,null,null,"A1 - B2",0.22379578963747024,2.3E-2]
["B3 tariff smoothing (0=Same as A1-B2; 1=Fixed in 2020 = 2019)",1,"B3 target revenue",null,"B3",1.9538412821613458,{"$f":"G3","v":2.3E-2}]
["NPV of AA5 B3 revenue under B3 revenue smoothing same as A1-B2",683.65079291062386,{"$f":"Revenue!F247*81%","v":683.6951618200801}]
[null,null,{"$f":"Revenue!F246/Revenue!F247","v":0.8098958175312917}]
[]
["Conditional formatting key","X"]
[null,null,"AA5",null,2019,2020,2021,2022,2023,2024]
["WACC","Real post tax",null,null,null,{"$f":"CoS!AI14","v":4.1133641005498767E-2},{"$f":"CoS!AJ14","v":4.1133641005498767E-2},{"$f":"CoS!AK14","v":4.1133641005498767E-2},{"$f":"CoS!AL14","v":4.1133641005498767E-2},{"$f":"CoS!AM14","v":4.1133641005498767E-2}]
["Discount factor","Real post tax",null,null,null,{"$f":"CoS!AI15","v":0.96049148794599226},{"$f":"CoS!AJ15","v":0.92254389841670614},{"$f":"CoS!AK15","v":0.88609556168575843},{"$f":"CoS!AL15","v":0.85108724450589379},{"$f":"CoS!AM15","v":0.8174620538473204}]
["X factor ","%",null,null,null,{"$f":"F3","v":0.22379578963747024},{"$f":"$G$3","v":2.3E-2},{"$f":"$G$3","v":2.3E-2},2.3E-2,2.3E-2]
["CPI","%",null,null,null,{"$f":"Input!AI31","v":1.8399999999999972E-2},{"$f":"Input!AJ31","v":1.8399999999999972E-2},{"$f":"Input!AK31","v":1.8399999999999972E-2},{"$f":"Input!AL31","v":1.8399999999999972E-2},{"$f":"Input!AM31","v":1.8399999999999972E-2}]
["B3 X factor",null,{"$f":"ROUND(Revenue!F246-Price_path_AA5!B5,6)","v":-4.3568000000000003E-2},null,null,{"$f":"$F$4","v":1.9538412821613458},{"$f":"$G$4","v":2.3E-2},{"$f":"$G$4","v":2.3E-2},2.3E-2,2.3E-2]
[]
["Cost of service",null,"PV"]
["OPEX","$ m real ",{"$f":"SUMPRODUCT($F$11:$J$11,$F17:$J17)","v":316.48816197513537},null,null,{"$f":"CoS!AI65","v":67.552396444291631},{"$f":"CoS!AJ65","v":69.246080721661443},{"$f":"CoS!AK65","v":72.04637111392006},{"$f":"CoS!AL65","v":73.686744310984466},{"$f":"CoS!AM65","v":74.82707338066794}]
["Depreciation","$ m real ",259.92832108485982,null,null,{"$f":"CoS!AI66","v":48.529271806628557},{"$f":"CoS!AJ66","v":58.36370265181904},{"$f":"CoS!AK66","v":60.458726331713855},{"$f":"CoS!AL66","v":62.241524909136388},{"$f":"CoS!AM66","v":64.746875506164173}]
["Asset Disposal","$ m real ",0,null,null,{"$f":"CoS!AI67","v":0},{"$f":"CoS!AJ67","v":0},{"$f":"CoS!AK67","v":0},{"$f":"CoS!AL67","v":0},{"$f":"CoS!AM67","v":0}]
["Return on Asset","$ m real ",262.50122677439271,null,null,{"$f":"CoS!AI68","v":55.429143391191182},{"$f":"CoS!AJ68","v":57.684168690347121},{"$f":"CoS!AK68","v":59.485815603058455},{"$f":"CoS!AL68","v":61.126908959676669},{"$f":"CoS!AM68","v":62.769126175608591}]
["Return on Working Capital","$ m real ",5.1223078894684901,null,null,{"$f":"CoS!AI69","v":7.8876605306359496E-2},{"$f":"CoS!AJ69","v":1.4134218750815239},{"$f":"CoS!AK69","v":1.4437402448618795},{"$f":"CoS!AL69","v":1.4673417984202479},{"$f":"CoS!AM69","v":1.4856666897841044}]
["Tax","$ m real ",20.720577687253549,null,null,{"$f":"CoS!AI70","v":6.5951376842221077},{"$f":"CoS!AJ70","v":5.2978661984282152},{"$f":"CoS!AK70","v":4.289670149022065},{"$f":"CoS!AL70","v":3.6976068143802201},{"$f":"CoS!AM70","v":3.1199567694591139}]
["Imputation Credits","$ m real ",-7.0449964136662082,null,null,{"$f":"CoS!AI71","v":-2.2423468126355166},{"$f":"CoS!AJ71","v":-1.8012745074655934},{"$f":"CoS!AK71","v":-1.4584878506675023},{"$f":"CoS!AL71","v":-1.257186316889275},{"$f":"CoS!AM71","v":-1.0607853016160989}]
["Net Cost of Service","$ m real ",857.71559899744364,null,null,{"$f":"SUM(F17:F23)","v":175.94247911900433},{"$f":"SUM(G17:G23)","v":190.20396562987173},{"$f":"SUM(H17:H23)","v":196.26583559190883},{"$f":"SUM(I17:I23)","v":200.96294047570868},{"$f":"SUM(J17:J23)","v":205.88791322006782}]
["Total Tariff Revenue","$ m real ",857.71540603477661,null,null,{"$f":"CoS!AI73","v":187.51234528389767},{"$f":"CoS!AJ73","v":190.74457207393024},{"$f":"CoS!AK73","v":193.49033239456492},{"$f":"CoS!AL73","v":196.27516758268038},{"$f":"CoS!AM73","v":199.57248939846411}]
["Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real ",{"$f":"ROUND(C24-C25,6)","v":1.93E-4}]
[]
[null,null,null,null,"AAP4 closing tariff","Fixed $ Increments"]
["Charging parameter\n ($ real at 31 December 2019)","Units",null,null,2019,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",null,null,{"$f":"Load_Tariffs!AH195","v":32450.59}]
["  Demand charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH196","v":136.80000000000001}]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH197","v":72.010000000000005}]
["  Usage charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH198","v":2.894E-2}]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH199","v":1.4579999999999999E-2}]
["Reference tariff A2"]
["  Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH201","v":17958.8}]
["    First 10 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH205","v":1.74}]
["    Volume > 10 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH206","v":0.93}]
["Reference tariff B1"]
["  Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH208","v":910.38}]
["    First 5 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH209","v":3.45}]
["    Volume > 5 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH211","v":2.97}]
["Reference tariff B2"]
["  Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH213","v":226.83}]
["    First 100 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH214","v":5.77}]
["    Volume > 100 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH215","v":3.44}]
["Reference tariff B3"]
["  Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH217","v":116.97190820253715}]
["    First 1.825 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH221","v":0}]
["    Volume > 1.825 <9.855 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH222","v":4.8834638702692077},3.5]
["    Volume > 9.855 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH223","v":2.1054831358303536}]
[]
[null,null,null,null,"AAP4 closing tariff","Tariffs to which X factor applied (X Factor will be applied to any cell containing \"X\")"]
["Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",null,null,{"$f":"E31","v":32450.59},{"$f":"IF(F31<>0,0,\"x\")","v":"x"},{"$f":"IF(G31<>0,0,\"x\")","v":"x"},{"$f":"IF(H31<>0,0,\"x\")","v":"x"},{"$f":"IF(I31<>0,0,\"x\")","v":"x"},{"$f":"IF(J31<>0,0,\"x\")","v":"x"}]
["  Demand charge"]
["    First 10 km","$/GJ km",null,null,136.80000000000001,{"$f":"IF(F33<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    Distance > 10 km","$/GJ km",null,null,72.010000000000005,"x","x","x","x","x"]
["  Usage charge",null,null,null,0]
["    First 10 km","$/GJ km",null,null,2.894E-2,{"$f":"IF(F36<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    Distance > 10 km","$/GJ km",null,null,1.4579999999999999E-2,"x","x","x","x","x"]
["Reference tariff A2",null,null,null,0]
["  Standing charge","$/Year",null,null,17958.8,{"$f":"IF(F39<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 10 TJ","$/GJ",null,null,1.74,"x","x","x","x","x"]
["    Volume > 10 TJ","$/GJ",null,null,0.93,"x","x","x","x","x"]
["Reference tariff B1",null,null,null,0]
["  Standing charge","$/Year",null,null,910.38,{"$f":"IF(F43<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 5 TJ","$/GJ",null,null,3.45,"x","x","x","x","x"]
["    Volume > 5 TJ","$/GJ",null,null,2.97,"x","x","x","x","x"]
["Reference tariff B2",null,null,null,0]
["  Standing charge","$/Year",null,null,226.83,{"$f":"IF(F47<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 100 GJ","$/GJ",null,null,5.77,"x","x","x","x","x"]
["    Volume > 100 GJ","$/GJ",null,null,3.44,"x","x","x","x","x"]
["Reference tariff B3",null,null,null,0]
["  Standing charge","$/Year",null,null,116.97190820253715,{"$f":"IF(F51<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 1.825 GJ","$/GJ",null,null,0,"x","x","x","x","x"]
["    Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8834638702692077,0,"x","x","x","x"]
["    Volume > 9.855 GJ","$/GJ",null,null,2.1054831358303536,"x","x","x","x","x"]
[]
["Manual tariff adjustment to balance NPV = 0 (necessary due to tariff rounding)"]
[null,null,null,null,"AAP4 closing tariff","Forecast tariffs ($ real)"]
["Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year"]
["  Demand charge"]
["    First 10 km","$/GJ km"]
["    Distance > 10 km","$/GJ km"]
["  Usage charge"]
["    First 10 km","$/GJ km"]
["    Distance > 10 km","$/GJ km"]
["Reference tariff A2"]
["  Standing charge","$/Year"]
["    First 10 TJ","$/GJ"]
["    Volume > 10 TJ","$/GJ"]
["Reference tariff B1"]
["  Standing charge","$/Year"]
["    First 5 TJ","$/GJ"]
["    Volume > 5 TJ","$/GJ"]
["Reference tariff B2"]
["  Standing charge","$/Year",null,null,null,0.11]
["    First 100 GJ","$/GJ",null,null,null,0.02]
["    Volume > 100 GJ","$/GJ"]
["Reference tariff B3"]
["  Standing charge","$/Year"]
["    First 1.81.8255 GJ","$/GJ"]
["    Volume > 1.825 <9.855 GJ","$/GJ"]
["    Volume > 9.855 GJ","$/GJ"]
[]
["Proposed tariffs ($ real December 2019)"]
[null,null,null,null,"AAP4 closing tariff","Forecast tariffs ($ real)"]
["Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",null,null,{"$f":"E59","v":32450.59},{"$f":"ROUND(IF(F31<>0,E117+F31,E117*(1+F$12)),$B$3)+F88","v":39712.9},40626.300000000003,41560.699999999997,42516.6,43494.48]
["  Demand charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"E61","v":136.80000000000001},{"$f":"ROUND(IF(F33<>0,E119+F33,E119*(1+F$12)),$B$3)+F90","v":167.42},171.27,175.21,179.24,183.36]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"E62","v":72.010000000000005},88.13,90.16,92.23,94.35,96.52]
["  Usage charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"E64","v":2.894E-2},{"$f":"ROUND(IF(F36<>0,E122+F36,E122*(1+F$12)),$B$2)+F93","v":3.542E-2},3.6229999999999998E-2,3.7060000000000003E-2,3.7909999999999999E-2,3.8780000000000002E-2]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"E65","v":1.4579999999999999E-2},1.7840000000000002E-2,1.8249999999999999E-2,1.8669999999999999E-2,1.9099999999999999E-2,1.9539999999999998E-2]
["Reference tariff A2"]
["  Standing charge","$/Year",null,null,{"$f":"E67","v":17958.8},{"$f":"ROUND(IF(F39<>0,E125+F39,E125*(1+F$12)),$B$3)+F96","v":21977.9},22483.39,23000.51,23529.52,24070.7]
["    First 10 TJ","$/GJ",null,null,1.74,2.13,2.1800000000000002,2.23,2.2799999999999998,2.33]
["    Volume > 10 TJ","$/GJ",null,null,0.93,1.1399999999999999,1.17,1.2,1.23,1.26]
["Reference tariff B1",null,null,null,0]
["  Standing charge","$/Year",null,null,910.38,{"$f":"ROUND(IF(F43<>0,E129+F43,E129*(1+F$12)),$B$3)+F100","v":1114.1199999999999},1139.74,1165.95,1192.77,1220.2]
["    First 5 TJ","$/GJ",null,null,3.45,{"$f":"ROUND(IF(F44<>0,E130+F44,E130*(1+F$12)),$B$3)+F101","v":4.22},4.32,4.42,4.5199999999999996,4.62]
["    Volume > 5 TJ","$/GJ",null,null,2.97,{"$f":"ROUND(IF(F45<>0,E131+F45,E131*(1+F$12)),$B$3)+F102","v":3.63},3.71,3.8,3.89,3.98]
["Reference tariff B2"]
["  Standing charge","$/Year",null,null,{"$f":"E75","v":226.83},{"$f":"ROUND(IF(F47<>0,E133+F47,E133*(1+F$12)),$B$3)+F104","v":277.7},284.08999999999997,290.62,297.3,304.14]
["    First 100 GJ","$/GJ",null,null,{"$f":"E76","v":5.77},{"$f":"ROUND(IF(F48<>0,E134+F48,E134*(1+F$12)),$B$3)+F105","v":7.0799999999999992},7.24,7.41,7.58,7.75]
["    Volume > 100 GJ","$/GJ",null,null,{"$f":"E77","v":3.44},{"$f":"ROUND(IF(F49<>0,E135+F49,E135*(1+F$12)),$B$3)+F106","v":4.21},4.3099999999999996,4.41,4.51,4.6100000000000003]
["Reference tariff B3"]
["  Standing charge","$/Year",null,null,{"$f":"E79","v":116.97190820253715},{"$f":"ROUND(IF(F51<>0,E137+F51,IF($B$4=0,E137*(1+F$12),$E$137)),$B$3)","v":116.97},{"$f":"ROUND(IF(G51<>0,F137+G51,IF($B$4=0,F137*(1+G$12),$E$137)),$B$3)","v":116.97},116.97,116.97,116.97]
["    First 1.81.8255 GJ","$/GJ",null,null,{"$f":"E80","v":0},{"$f":"ROUND(IF(F52<>0,E138+F52,E138*(1+IF($B$4=0,F$12,F$14))),$B$3)","v":0},{"$f":"ROUND(IF(G52<>0,F138+G52,F138*(1+IF($B$4=0,G$12,G$14))),$B$3)","v":0},0,0,0]
["    Volume > 1.825 <9.855 GJ","$/GJ",null,null,{"$f":"E81","v":4.8834638702692077},{"$f":"ROUND(IF(F53<>0,E139+F53,E139*(1+IF($B$4=0,F$12,F$14))),$B$3)+F110","v":8.3800000000000008},8.57,8.77,8.9700000000000006,9.18]
["    Volume > 9.855 GJ","$/GJ",null,null,{"$f":"E82","v":2.1054831358303536},{"$f":"ROUND(IF(F54<>0,E140+F54,E140*(1+IF($B$4=0,F$12,F$14))),$B$3)+F111","v":6.22},6.36,6.51,6.66,6.81]
[]
["X factor calculation "]
[null,null,null,null,"AAP4 closing tariff","Weighted average tariffs ($ real)"]
["Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",null,null,{"$f":"E117","v":32450.59},{"$f":"F117","v":39712.9},{"$f":"F146*(1+G$232)","v":40576.646398445249},{"$f":"G146*(1+H$232)","v":41046.747322794705},{"$f":"H146*(1+I$232)","v":41511.116140427141},{"$f":"I146*(1+J$232)","v":41983.49747429644}]
["  Demand charge",null,null,null,0,0]
["    First 10 km","$/GJ km",null,null,136.80000000000001,167.42,{"$f":"F148*(1+G$232)","v":171.06134631386033},173.04317833203544,175.00084517197971,176.99229084621649]
["    Distance > 10 km","$/GJ km",null,null,72.010000000000005,88.13,90.046807135590186,91.090044835756075,92.120561969935309,93.168860305083371]
["  Usage charge",null,null,null,0,0]
["    First 10 km","$/GJ km",null,null,2.894E-2,3.542E-2,{"$f":"F151*(1+G$232)","v":3.6190376815415919E-2},3.6609660593242714E-2,3.70238318957802E-2,3.744514957456091E-2]
["    Distance > 10 km","$/GJ km",null,null,1.4579999999999999E-2,1.7840000000000002E-2,1.8228015877668549E-2,1.8439196639848957E-2,1.8647802400359084E-2,1.8860007577926784E-2]
["Reference tariff A2",null,null,null,0,0]
["  Standing charge","$/Year",null,null,17958.8,21977.9,{"$f":"F154*(1+G$232)","v":22455.914246514101},22716.077344783429,22973.068182446856,23234.493304199386]
["    First 10 TJ","$/GJ",null,null,1.74,2.13,2.1763270078158072,2.2015408544214279,2.2264472596841283,2.2517834159744421]
["    Volume > 10 TJ","$/GJ",null,null,0.93,1.1399999999999999,1.1647947365774742,1.1782894713804823,1.1916196601126319,1.2051798564370253]
["Reference tariff B1",null,null,null,0,0]
["  Standing charge","$/Year",null,null,910.38,1114.1199999999999,{"$f":"F158*(1+G$232)","v":1138.3518525576278},1151.5402332056344,1164.5678032672681,1177.8201593452795]
["    First 5 TJ","$/GJ",null,null,3.45,4.22,4.3117840248745107,4.3617382186189797,4.411083303223954,4.4612798194423222]
["    Volume > 5 TJ","$/GJ",null,null,2.97,3.63,3.7089516612072213,3.7519217378167999,3.7943678650954866,3.8375463849705285]
["Reference tariff B2",null,null,null,0,0]
["  Standing charge","$/Year",null,null,226.83,277.7,{"$f":"F162*(1+G$232)","v":283.73991083119705},287.02718087926314,290.27436808182273,293.57758432680873]
["    First 100 GJ","$/GJ",null,null,5.77,7.0799999999999992,7.2339883640074722,7.3177977696261545,7.4005852575416089,7.484801213661525]
["    Volume > 100 GJ","$/GJ",null,null,3.44,4.21,4.3015665271852344,4.3514023460630105,4.4006304991878782,4.4507080663156815]
["Reference tariff B3",null,null,null,0,0]
["  Standing charge","$/Year",null,null,116.97190820253715,116.97,{"$f":"F166*(1+G$232)","v":119.51407047146245},120.89870128717109,122.26644880997769,123.65779632231478]
["    First 1.81.8255 GJ","$/GJ",null,null,0,0,0,0,0,0]
["    Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8834638702692077,8.3800000000000008,8.562263063613365,8.661461201902144,8.759449782231453,8.8591291201248001]
["    Volume > 9.855 GJ","$/GJ",null,null,2.1054831358303536,6.22,6.3552835627297286,6.4289127298128079,6.5016441104390976,6.5756304447704368]
[]
[null,null,null,null,null,"Forecast Customer base and consumption"]
["Customer base and consumption","Units $ real",null,null,null,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","Number",null,null,null,{"$f":"Load_Tariffs!AI$32","v":70},{"$f":"Load_Tariffs!AJ$32","v":70},{"$f":"Load_Tariffs!AK$32","v":69},{"$f":"Load_Tariffs!AL$32","v":67.5},{"$f":"Load_Tariffs!AM$32","v":67}]
["  Demand charge"]
["    First 10 km","GJ Km",null,null,null,{"$f":"Load_Tariffs!AI91","v":16630.842000000001},{"$f":"Load_Tariffs!AJ91","v":16646.028999999999},{"$f":"Load_Tariffs!AK91","v":14733.029},{"$f":"Load_Tariffs!AL91","v":13023.229000000001},{"$f":"Load_Tariffs!AM91","v":13043.229000000001}]
["    Distance > 10 km","GJ Km",null,null,null,{"$f":"Load_Tariffs!AI92","v":6488.14},{"$f":"Load_Tariffs!AJ92","v":6493.34},{"$f":"Load_Tariffs!AK92","v":6493.34},{"$f":"Load_Tariffs!AL92","v":6090.24},{"$f":"Load_Tariffs!AM92","v":6095.4400000000005}]
["  Usage charge"]
["    First 10 km","TJKm",null,null,null,{"$f":"Load_Tariffs!AI93","v":37240.581994260188},{"$f":"Load_Tariffs!AJ93","v":40662.393156603139},{"$f":"Load_Tariffs!AK93","v":38691.190876354092},{"$f":"Load_Tariffs!AL93","v":37533.070756919369},{"$f":"Load_Tariffs!AM93","v":37113.482219099074}]
["    Distance > 10 km","TJKm",null,null,null,{"$f":"Load_Tariffs!AI94","v":18381.768062983454},{"$f":"Load_Tariffs!AJ94","v":19527.807972914205},{"$f":"Load_Tariffs!AK94","v":19415.828004458694},{"$f":"Load_Tariffs!AL94","v":19048.427669093344},{"$f":"Load_Tariffs!AM94","v":18856.827712578863}]
["Reference tariff A2"]
["  Standing charge","Number",null,null,null,{"$f":"Load_Tariffs!AI$33","v":96},{"$f":"Load_Tariffs!AJ$33","v":96},{"$f":"Load_Tariffs!AK$33","v":96},{"$f":"Load_Tariffs!AL$33","v":96},{"$f":"Load_Tariffs!AM$33","v":96}]
["    First 10 TJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI104","v":720225.12622414972},{"$f":"Load_Tariffs!AJ104","v":703357.90223831078},{"$f":"Load_Tariffs!AK104","v":686923.94398752146},{"$f":"Load_Tariffs!AL104","v":670911.19254756649},{"$f":"Load_Tariffs!AM104","v":655307.94178648724}]
["    Volume > 10 TJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI105","v":948709.94468388509},{"$f":"Load_Tariffs!AJ105","v":926491.74852282007},{"$f":"Load_Tariffs!AK105","v":904844.26767918281},{"$f":"Load_Tariffs!AL105","v":883751.61764560349},{"$f":"Load_Tariffs!AM105","v":863198.37862707849}]
["Reference tariff B1"]
["  Standing charge","Number",null,null,null,{"$f":"Load_Tariffs!AI$34","v":1816.1314958845801},{"$f":"Load_Tariffs!AJ$34","v":1885.4586493295665},{"$f":"Load_Tariffs!AK$34","v":1949.2543090036793},{"$f":"Load_Tariffs!AL$34","v":2009.5764649721896},{"$f":"Load_Tariffs!AM$34","v":2068.6886055805994}]
["    First 5 TJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI112","v":1846691.1042590169},{"$f":"Load_Tariffs!AJ112","v":1892339.6179957381},{"$f":"Load_Tariffs!AK112","v":1927555.5530133215},{"$f":"Load_Tariffs!AL112","v":1957058.150128691},{"$f":"Load_Tariffs!AM112","v":1978539.7695227512}]
["    Volume > 5 TJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI114","v":247323.76286857107},{"$f":"Load_Tariffs!AJ114","v":240920.11105601423},{"$f":"Load_Tariffs!AK114","v":240571.02097735676},{"$f":"Load_Tariffs!AL114","v":242575.3702372789},{"$f":"Load_Tariffs!AM114","v":243972.65392735015}]
["Reference tariff B2"]
["  Standing charge","Number",null,null,null,{"$f":"Load_Tariffs!AI$35","v":12527.294922228137},{"$f":"Load_Tariffs!AJ$35","v":12850.496691746059},{"$f":"Load_Tariffs!AK$35","v":13189.963238479202},{"$f":"Load_Tariffs!AL$35","v":13527.585841969583},{"$f":"Load_Tariffs!AM$35","v":13850.060391884756}]
["    First 100 GJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI121","v":527736.28900497709},{"$f":"Load_Tariffs!AJ121","v":543080.62548014452},{"$f":"Load_Tariffs!AK121","v":558795.24753341975},{"$f":"Load_Tariffs!AL121","v":573853.33174126921},{"$f":"Load_Tariffs!AM121","v":583261.52017058607}]
["    Volume > 100 GJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI122","v":890987.06947493681},{"$f":"Load_Tariffs!AJ122","v":892759.78754990268},{"$f":"Load_Tariffs!AK122","v":894395.41328860668},{"$f":"Load_Tariffs!AL122","v":895175.26267135167},{"$f":"Load_Tariffs!AM122","v":894034.27015320631}]
["Reference tariff B3"]
["  Standing charge","Number",null,null,null,{"$f":"Load_Tariffs!AI$36","v":747478.99675438192},{"$f":"Load_Tariffs!AJ$36","v":759437.19985944242},{"$f":"Load_Tariffs!AK$36","v":771652.09465285682},{"$f":"Load_Tariffs!AL$36","v":784164.52998804511},{"$f":"Load_Tariffs!AM$36","v":796954.07030787936}]
["    First 1.81.8255 GJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI132","v":1263570.9599603191},{"$f":"Load_Tariffs!AJ132","v":1281241.8230282776},{"$f":"Load_Tariffs!AK132","v":1310813.426592652},{"$f":"Load_Tariffs!AL132","v":1328708.2286750237},{"$f":"Load_Tariffs!AM132","v":1348124.440167713}]
["    Volume > 1.825 <9.855 GJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI133","v":4273886.0874791313},{"$f":"Load_Tariffs!AJ133","v":4267621.6807906199},{"$f":"Load_Tariffs!AK133","v":4279268.5402922481},{"$f":"Load_Tariffs!AL133","v":4265820.1827765768},{"$f":"Load_Tariffs!AM133","v":4259216.1602494232}]
["    Volume > 9.855 GJ","GJ",null,null,null,{"$f":"Load_Tariffs!AI134","v":4353723.5097307721},{"$f":"Load_Tariffs!AJ134","v":4209167.2968859216},{"$f":"Load_Tariffs!AK134","v":4044322.3093218999},{"$f":"Load_Tariffs!AL134","v":3923473.7826362555},{"$f":"Load_Tariffs!AM134","v":3813708.9511272609}]
[]
[null,null,null,null,null,"Forecast haulage revenue $ real"]
["Revenue","Units $ real",null,null,null,2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$ real 2019",null,null,null,{"$f":"F146*F174","v":2779903},2840365.2478911676,2832225.5652728346,2802000.3394788322,2812894.3307778616]
["  Demand charge"]
["    First 10 km","$ real 2019",null,null,null,2784335.56764,2847492.1315195616,2549450.1646180497,2279076.0818682364,2308550.9807418059]
["    Distance > 10 km","$ real 2019",null,null,null,571799.77819999994,584704.53464581317,591478.63173380832,561036.33133177878,567905.1978580174]
["  Usage charge"]
["    First 10 km","$ real 2019",null,null,null,{"$f":"F151*F179*1000","v":1319061.4142366957},1471.5873305540572,1416.4713659316924,1389.6181022366065,1389.7198929269716]
["    Distance > 10 km","$ real 2019",null,null,null,{"$f":"F152*F180*1000","v":327930.74224362487},355.95319378634258,358.01227049970004,355.21131521078524,355.63991355489713]
["Reference tariff A2"]
["  Standing charge","$ real 2019",null,null,null,2109878.4000000004,2155767.7676653536,2180743.425099209,2205414.5455148984,2230511.3572031409]
["    First 10 TJ","$ real 2019",null,null,null,1534079.5188574388,1530736.7988019059,1512291.126568825,1493748.38613894,1475611.5556711571]
["    Volume > 10 TJ","$ real 2019",null,null,null,1081529.3369396289,1079172.7121618418,1066168.4738453641,1053095.8022428427,1040309.2980304555]
["Reference tariff B1"]
["  Standing charge","$ real 2019",null,null,null,2023388.4221949282,2146315.3463851148,2244644.7615671847,2340288.0493102651,2436543.1430607056]
["    First 5 TJ","$ real 2019",null,null,null,7793036.4599730512,8159359.7345111575,8407492.7240894474,8632746.5294710267,8826819.5457359143]
["    Volume > 5 TJ","$ real 2019",null,null,null,897785.25921291299,893561.0461194322,902603.64309372625,920420.18969197117,936256.37611056841]
["Reference tariff B2"]
["  Standing charge","$ real 2019",null,null,null,{"$f":"F162*F190","v":3478829.7999027534},3646198.7854526192,3785877.9642418013,3926711.4319503326,4066067.2726299404]
["    First 100 GJ","$ real 2019",null,null,null,3736372.9261552375,3928638.9254412656,4089150.6160777542,4246850.5068755709,4365596.5340548689]
["    Volume > 100 GJ","$ real 2019",null,null,null,3751055.562489484,3840265.6189416624,3891874.2996920389,3939335.5630300702,3979085.5377335283]
["Reference tariff B3"]
["  Standing charge","$ real 2019",null,null,null,87432618.250360057,90763431.022651508,93291736.089055613,95877012.364383534,98549584.104371473]
["    First 1.81.8255 GJ","$ real 2019",null,null,null,0,0,0,0,0]
["    Volume > 1.825 <9.855 GJ","$ real 2019",null,null,null,35815165.413075127,36540499.486909114,37064718.434261732,37366237.671060823,37732945.9141718]
["    Volume > 9.855 GJ","$ real 2019",null,null,null,27080160.2305254,26750451.734678622,26000595.177865494,25509030.21133922,25077540.686525948]
[null,null,"PV"]
["Haulage revenue at revised X factor","$ real 2019",{"$f":"SUMPRODUCT($F$14:$J$14,$F227:$J227)","v":378173534.84288269},null,null,{"$f":"SUM(F202:F225)","v":184516930.08200634},187708788.43430048,190412825.58071932,193154748.8331058,196407967.19448364]
["Prudent discounted haulage revenue","$ real 2019",327929.8276112756,null,null,{"$f":"Revenue!AI146*1000000","v":160834.59665364987},{"$f":"Revenue!AJ146*1000000","v":155846.49880776956},{"$f":"Revenue!AK146*1000000","v":151013.10101174019},{"$f":"Revenue!AL146*1000000","v":146329.60542354605},{"$f":"Revenue!AM146*1000000","v":141791.36300065788}]
["Ancillary services revenue","$ real 2019",5809795.3734194385,null,null,{"$f":"Revenue!AI147*1000000","v":2834580.6052377168},{"$f":"Revenue!AJ147*1000000","v":2879937.1408220218},{"$f":"Revenue!AK147*1000000","v":2926493.7128338907},{"$f":"Revenue!AL147*1000000","v":2974089.1441510567},{"$f":"Revenue!AM147*1000000","v":3022730.840979794}]
["Total reference service revenue","$ real 2019",384311260.04391342,null,null,{"$f":"SUM(F227:F229)","v":187512345.2838977},190744572.07393026,193490332.39456496,196275167.5826804,199572489.39846408]
[]
["Final X factor",null,null,null,null,null,2.1749768927609141E-2,1.1585504620891184E-2,1.1313169688711473E-2,1.1379634608505444E-2]
[]
[null,null,"PV",null,null,2020,2021,2022,2023,2024]
["Target reference service revenue","$million 2018",{"$f":"SUMPRODUCT($F$11:$J$11,$F235:$J235)","v":857.71540603477661},null,null,{"$f":"F25","v":187.51234528389767},190.74457207393024,193.49033239456492,196.27516758268038,199.57248939846411]
["Total reference service revenue","$million 2019",{"$f":"SUMPRODUCT($F$11:$J$11,$F236:$J236)","v":857.71540603477672},null,null,{"$f":"F230/1000000","v":187.5123452838977},{"$f":"G230/1000000","v":190.74457207393027},{"$f":"H230/1000000","v":193.49033239456494},{"$f":"I230/1000000","v":196.27516758268041},{"$f":"J230/1000000","v":199.57248939846409}]
["Difference","$million 2019",{"$f":"SUMPRODUCT($F$11:$J$11,$F237:$J237)","v":0},null,null,{"$f":"F235-F236","v":0},0,0,0,0]
[]
["Check NPV =0",null,"PV",null,null,2020,2021,2022,2023,2024]
["Cost of service","$million 2019",{"$f":"SUMPRODUCT($F$11:$J$11,$F240:$J240)","v":857.71559899744364},null,null,{"$f":"F24","v":175.94247911900433},190.20396562987173,196.26583559190883,200.96294047570868,205.88791322006782]
["Total reference service revenue","$million 2019",{"$f":"SUMPRODUCT($F$11:$J$11,$F241:$J241)","v":857.71540603477672},null,null,{"$f":"F236","v":187.5123452838977},190.74457207393027,193.49033239456494,196.27516758268041,199.57248939846409]
["Check","$million 2019",{"$f":"C240-C241","v":1.9296266691526398E-4},null,null,{"$f":"F240-F241","v":-11.569866164893369},-0.54060644405853964,2.7755031973438804,4.6877728930282672,6.3154238216037299]

{"sheet":"CoS","index":11,"n_rows":127,"n_cols":39,"rows_kept":127,"cut":false,"hidden":false,"merged":[[9,34,9,38],[9,9,9,13],[9,14,9,18],[9,19,9,25],[35,26,35,33],[9,26,9,31],[9,32,9,33]]}
[{"$f":"Main!A1","v":0}]
["Building Block of Total Revenue Required"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},null,null,{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,null,null,3,3,3,3,"4","4","4",4,4,4,4,4,"5","5","5","5","5"]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},null,null,{"$f":"T5+1","v":2011},{"$f":"W5+1","v":2012},{"$f":"X5+1","v":2013},{"$f":"Y5+1","v":2014},"2014",{"$f":"Load_Tariffs!AB6","v":2015},{"$f":"Load_Tariffs!AC6","v":2015},{"$f":"AA5+1","v":2015},{"$f":"AD5+1","v":2016},{"$f":"AE5+1","v":2017},{"$f":"AF5+1","v":2018},{"$f":"AG5+1","v":2019},"2020",2021,{"$f":"Load_Tariffs!AK6","v":2022},2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6",null,null,"7 to 6","7 to 6","7 to 6","7 to 6","7 to 12",{"$f":"Load_Tariffs!AB7","v":"1 to 9"},{"$f":"Load_Tariffs!AC7","v":"10 to 12"},"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I$8","v":365},{"$f":"Input!J$8","v":366},{"$f":"Input!K$8","v":365},{"$f":"Input!L$8","v":365},{"$f":"Input!M$8","v":365},{"$f":"Input!N$8","v":366},{"$f":"Input!O$8","v":365},{"$f":"Input!P$8","v":365},{"$f":"Input!Q$8","v":365},{"$f":"Input!R$8","v":366},{"$f":"Input!S$8","v":365},{"$f":"Input!T$8","v":181},null,null,{"$f":"Input!W$8","v":365},{"$f":"Input!X$8","v":366},{"$f":"Input!Y$8","v":365},{"$f":"Input!Z$8","v":365},{"$f":"Input!AA$8","v":184},{"$f":"Input!AB$8","v":273},{"$f":"Input!AC$8","v":92},{"$f":"Input!AD$8","v":365},{"$f":"Input!AE$8","v":366},{"$f":"Input!AF$8","v":365},{"$f":"Input!AG$8","v":365},{"$f":"Input!AH$8","v":365},{"$f":"Input!AI$8","v":366},{"$f":"Input!AJ$8","v":365},{"$f":"Input!AK$8","v":365},{"$f":"Input!AL$8","v":365},{"$f":"Input!AM$8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I$9","v":1},{"$f":"Input!J$9","v":1},{"$f":"Input!K$9","v":1},{"$f":"Input!L$9","v":1},{"$f":"Input!M$9","v":1},{"$f":"Input!N$9","v":1},{"$f":"Input!O$9","v":1},{"$f":"Input!P$9","v":1},{"$f":"Input!Q$9","v":1},{"$f":"Input!R$9","v":1},{"$f":"Input!S$9","v":1},{"$f":"Input!T$9","v":0.49589041095890413},null,null,{"$f":"Input!W$9","v":1},{"$f":"Input!X$9","v":1},{"$f":"Input!Y$9","v":1},{"$f":"Input!Z$9","v":1},{"$f":"Input!AA$9","v":0.50410958904109593},{"$f":"Input!AB$9","v":0.74794520547945209},{"$f":"Input!AC$9","v":0.25205479452054791},{"$f":"Input!AD$9","v":1},{"$f":"Input!AE$9","v":1},{"$f":"Input!AF$9","v":1},{"$f":"Input!AG$9","v":1},{"$f":"Input!AH$9","v":1},{"$f":"Input!AK$9","v":1},{"$f":"Input!AL$9","v":1},{"$f":"Input!AM$9","v":1},{"$f":"Input!AL$9","v":1},{"$f":"Input!AM$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation",null,null,null,null,null,null,"ACTUAL 1",null,null,null,null,"ACTUAL 2",null,null,null,null,"ACTUAL 3",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"FORECAST"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$31","v":5.8017727639001038E-2},{"$f":"Input!K$31","v":3.1226199543031186E-2},{"$f":"Input!L$31","v":3.0280649926144765E-2},{"$f":"Input!M$31","v":2.3655913978494647E-2},{"$f":"Input!N$31","v":2.5910364145658171E-2},{"$f":"Input!O$31","v":2.7986348122866822E-2},{"$f":"Input!P$31","v":3.253652058432932E-2},{"$f":"Input!Q$31","v":2.9581993569131715E-2},{"$f":"Input!R$31","v":3.6851967520299844E-2},{"$f":"Input!S$31","v":2.108433734939763E-2},{"$f":"Input!T31","v":1.5339233038347944E-2},null,null,{"$f":"Input!W31","v":3.6025566531086683E-2},{"$f":"Input!X31","v":1.1777902411665764E-2},{"$f":"Input!Y31","v":2.3904382470119501E-2},{"$f":"Input!Z31","v":3.0155642023346418E-2},{"$f":"Input!AA31","v":6.6100094428704903E-3},null,null,{"$f":"Input!AD31","v":1.6885553470919357E-2},{"$f":"Input!AE31","v":1.4760147601476037E-2},{"$f":"Input!AF31","v":1.9090909090909047E-2},{"$f":"Input!AG31","v":1.8399999999999972E-2},{"$f":"Input!AH31","v":1.8399999999999972E-2},{"$f":"Input!AI31","v":1.8399999999999972E-2},{"$f":"Input!AJ31","v":1.8399999999999972E-2},{"$f":"Input!AK31","v":1.8399999999999972E-2},{"$f":"Input!AL31","v":1.8399999999999972E-2},{"$f":"Input!AM31","v":1.8399999999999972E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$35","v":0.62852059332179533},{"$f":"Input!K$35","v":0.64814690278576614},{"$f":"Input!L$35","v":0.66777321224973685},{"$f":"Input!M$35","v":0.68356999791585971},{"$f":"Input!N$35","v":0.70128154548090638},{"$f":"Input!O$35","v":0.72090785494487719},{"$f":"Input!P$35","v":0.74436368820669585},{"$f":"Input!Q$35","v":0.7663834500443214},{"$f":"Input!R$35","v":0.79462618805344998},{"$f":"Input!S$35","v":0.81138035466903491},{"$f":"Load_Tariffs!T13","v":0.82382630701204063},null,null,{"$f":"Load_Tariffs!W13","v":0.85350511644536253},{"$f":"Load_Tariffs!X13","v":0.86355761641471329},{"$f":"Load_Tariffs!Y13","v":0.88420042796247522},{"$f":"Load_Tariffs!Z13","v":0.91086405954500149},{"$f":"Load_Tariffs!AA13","v":0.91688487957976517},null,null,{"$f":"Load_Tariffs!AD13","v":0.93236698824058695},{"$f":"Load_Tariffs!AE13","v":0.94612886260576146},{"$f":"Load_Tariffs!AF13","v":0.96419132271005326},{"$f":"Load_Tariffs!AG13","v":0.98193244304791838},{"$f":"Load_Tariffs!AH13","v":1},{"$f":"Load_Tariffs!AI13","v":1.0184},{"$f":"Load_Tariffs!AJ13","v":1.03713856},{"$f":"Load_Tariffs!AK13","v":1.056221909504},{"$f":"Load_Tariffs!AL13","v":1.0756563926388734},{"$f":"Load_Tariffs!AM13","v":1.0954484702634288}]
[{"$f":"ROW()","v":13},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T38","v":0},null,null,{"$f":"Input!W38","v":0},{"$f":"Input!X38","v":0},{"$f":"Input!Y38","v":0},{"$f":"Input!Z38","v":0},{"$f":"Input!AA38","v":1.9810107804075106E-2},null,null,{"$f":"Input!AD38","v":4.0109911678115839E-2},{"$f":"Input!AE38","v":4.1134445534838138E-2},{"$f":"Input!AF38","v":4.1776251226692818E-2},{"$f":"Input!AG38","v":4.0716388616290455E-2},{"$f":"Input!AH38","v":4.0716388616290455E-2},{"$f":"Input!AI38","v":4.1133641005498767E-2},{"$f":"Input!AJ38","v":4.1133641005498767E-2},{"$f":"Input!AK38","v":4.1133641005498767E-2},{"$f":"Input!AL38","v":4.1133641005498767E-2},{"$f":"Input!AM38","v":4.1133641005498767E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T39","v":1},null,null,{"$f":"Input!W39","v":1},{"$f":"Input!X39","v":1},{"$f":"Input!Y39","v":1},{"$f":"Input!Z39","v":1},{"$f":"Input!AA39","v":0.98057470929884039},null,null,{"$f":"Input!AD39","v":0.94276066239651424},{"$f":"Input!AE39","v":0.9055128916729015},{"$f":"Input!AF39","v":0.86920093504402596},{"$f":"Input!AG39","v":0.83519481825369635},{"$f":"Input!AH39","v":0.80251913719178547},{"$f":"Input!AI39","v":0.96049148794599226},{"$f":"Input!AJ39","v":0.92254389841670614},{"$f":"Input!AK39","v":0.88609556168575843},{"$f":"Input!AL39","v":0.85108724450589379},{"$f":"Input!AM39","v":0.8174620538473204}]
[{"$f":"ROW()","v":16},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":17},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T41","v":0},null,null,{"$f":"Input!W41","v":0},{"$f":"Input!X41","v":0},{"$f":"Input!Y41","v":0},{"$f":"Input!Z41","v":0},{"$f":"Input!AA41","v":2.9532347866229047E-2},null,null,{"$f":"Input!AD41","v":5.9871999999999995E-2},{"$f":"Input!AE41","v":6.0915999999999998E-2},{"$f":"Input!AF41","v":6.157E-2},{"$f":"Input!AG41","v":6.0490000000000002E-2},{"$f":"Input!AH41","v":6.0490000000000002E-2},{"$f":"Input!AI41","v":6.0290500000000011E-2},{"$f":"Input!AJ41","v":6.0290500000000011E-2},{"$f":"Input!AK41","v":6.0290500000000011E-2},{"$f":"Input!AL41","v":6.0290500000000011E-2},{"$f":"Input!AM41","v":6.0290500000000011E-2}]
[{"$f":"ROW()","v":18},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T42","v":1},null,null,{"$f":"Input!W42","v":1},{"$f":"Input!X42","v":1},{"$f":"Input!Y42","v":1},{"$f":"Input!Z42","v":1},{"$f":"Input!AA42","v":0.97131479362699313},null,null,{"$f":"Input!AD42","v":0.91644537607087762},{"$f":"Input!AE42","v":0.86382463462788539},{"$f":"Input!AF42","v":0.81372366836655663},{"$f":"Input!AG42","v":0.76730913857420313},{"$f":"Input!AH42","v":0.72354207826024119},{"$f":"Input!AI42","v":0.94313775328553828},{"$f":"Input!AJ42","v":0.88950882167249279},{"$f":"Input!AK42","v":0.83892935159986137},{"$f":"Input!AL42","v":0.79122594383318656},{"$f":"Input!AM42","v":0.74623505900806109}]
[{"$f":"\"Capital Base [m$ \"&Input!$G$34&\"]\"","v":"Capital Base [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":20},null,"Asset Account"]
[{"$f":"ROW()","v":21},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$16","v":947.75397900982102},{"$f":"Asset!P$16","v":937.77710246037213},{"$f":"Asset!Q$16","v":941.08191055702082},{"$f":"Asset!R$16","v":944.39458127502598},{"$f":"Asset!S$16","v":946.81935519834371},{"$f":"Asset!T$16","v":963.61643236629448},null,null,{"$f":"Asset!W$16","v":984.16858986212185},{"$f":"Asset!X$16","v":1000.4012486979657},{"$f":"Asset!Y$16","v":1011.0317600382515},{"$f":"Asset!Z$16","v":1063.6200846624986},{"$f":"Asset!AA$16","v":1103.790337384647},null,null,{"$f":"Asset!AD$16","v":1129.5603823440542},{"$f":"Asset!AE$16","v":1170.6101099311984},{"$f":"Asset!AF$16","v":1219.0303416545414},{"$f":"Asset!AG$16","v":1263.9400315531184},{"$f":"Asset!AH$16","v":1312.1330638907834},{"$f":"Asset!AI$16","v":1347.5379770971742},{"$f":"Asset!AJ$16","v":1402.3599000787669},{"$f":"Asset!AK$16","v":1446.1597405176547},{"$f":"Asset!AL$16","v":1486.0563632454805},{"$f":"Asset!AM$16","v":1525.9803081185441}]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$18","v":33.927730124497238},{"$f":"Asset!P$18","v":40.878098927564366},{"$f":"Asset!Q$18","v":42.962305516236043},{"$f":"Asset!R$18","v":43.762198194006508},{"$f":"Asset!S$18","v":52.298110845615142},{"$f":"Asset!T$18","v":30.401140473788853},null,null,{"$f":"Asset!W$18","v":45.470351480243039},{"$f":"Asset!X$18","v":42.502962368901123},{"$f":"Asset!Y$18","v":87.05166805330721},{"$f":"Asset!Z$18","v":77.169532917808326},{"$f":"Asset!AA$18","v":43.870473934613919},null,null,{"$f":"Asset!AD$18","v":80.948949310738527},{"$f":"Asset!AE$18","v":92.88157736836628},{"$f":"Asset!AF$18","v":92.426328011752034},{"$f":"Asset!AG$18","v":98.318754774702214},{"$f":"Asset!AH$18","v":88.640030833992256},{"$f":"Asset!AI$18","v":103.35119478822111},{"$f":"Asset!AJ$18","v":102.16354309070672},{"$f":"Asset!AK$18","v":100.35534905953982},{"$f":"Asset!AL$18","v":102.16546978220008},{"$f":"Asset!AM$18","v":101.26582690580896}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$22","v":-35.323722448773168},{"$f":"Asset!P$22","v":-37.573290830915596},{"$f":"Asset!Q$22","v":-39.649634798230849},{"$f":"Asset!R$22","v":-41.337424270688715},{"$f":"Asset!S$22","v":-43.494678551174417},{"$f":"Asset!T$22","v":-13.49265914029613},null,null,{"$f":"Asset!W$22","v":-29.237692644399214},{"$f":"Asset!X$22","v":-31.872451028615288},{"$f":"Asset!Y$22","v":-34.463343429060131},{"$f":"Asset!Z$22","v":-36.999280195659793},{"$f":"Asset!AA$22","v":-18.057904954627823},null,null,{"$f":"Asset!AD$22","v":-39.883738125828764},{"$f":"Asset!AE$22","v":-44.258255572603488},{"$f":"Asset!AF$22","v":-47.302798986910524},{"$f":"Asset!AG$22","v":-50.125722437037318},{"$f":"Asset!AH$22","v":-53.235117627601632},{"$f":"Asset!AI$22","v":-48.529271806628557},{"$f":"Asset!AJ$22","v":-58.36370265181904},{"$f":"Asset!AK$22","v":-60.458726331713855},{"$f":"Asset!AL$22","v":-62.241524909136388},{"$f":"Asset!AM$22","v":-64.746875506164173}]
[{"$f":"ROW()","v":24},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$21","v":0},{"$f":"Asset!P$21","v":0},{"$f":"Asset!Q$21","v":0},{"$f":"Asset!R$21","v":0},{"$f":"Asset!S$21","v":-5.4344631247068076},{"$f":"Asset!T$21","v":0},null,null,{"$f":"Asset!W$21","v":0},{"$f":"Asset!X$21","v":0},{"$f":"Asset!Y$21","v":0},{"$f":"Asset!Z$21","v":0},{"$f":"Asset!AA$21","v":-4.2524020578943618E-2},null,null,{"$f":"Asset!AD$21","v":-1.548359776544957E-2},{"$f":"Asset!AE$21","v":-0.20309007241996072},{"$f":"Asset!AF$21","v":-0.21383912626436485},{"$f":"Asset!AG$21","v":0},{"$f":"Asset!AH$21","v":0},{"$f":"Asset!AI$21","v":0},{"$f":"Asset!AJ$21","v":0},{"$f":"Asset!AK$21","v":0},{"$f":"Asset!AL$21","v":0},{"$f":"Asset!AM$21","v":0}]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N$25","v":947.75397900982102},{"$f":"Asset!O$25","v":937.77710246037213},{"$f":"Asset!P$25","v":941.08191055702082},{"$f":"Asset!Q$25","v":944.39458127502598},{"$f":"Asset!R$25","v":946.81935519834371},{"$f":"Asset!S$25","v":963.61643236629448},{"$f":"Asset!T$25","v":984.16858986212185},null,null,{"$f":"Asset!W$25","v":1000.4012486979657},{"$f":"Asset!X$25","v":1011.0317600382515},{"$f":"Asset!Y$25","v":1063.6200846624986},{"$f":"Asset!Z$25","v":1103.790337384647},{"$f":"Asset!AA$25","v":1129.5603823440542},null,null,{"$f":"Asset!AD$25","v":1170.6101099311984},{"$f":"Asset!AE$25","v":1219.0303416545414},{"$f":"Asset!AF$25","v":1263.9400315531184},{"$f":"Asset!AG$25","v":1312.1330638907834},{"$f":"Asset!AH$25","v":1347.5379770971742},{"$f":"Asset!AI$25","v":1402.3599000787669},{"$f":"Asset!AJ$25","v":1446.1597405176547},{"$f":"Asset!AK$25","v":1486.0563632454805},{"$f":"Asset!AL$25","v":1525.9803081185441},{"$f":"Asset!AM$25","v":1562.4992595181891}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":27},null,"Asset Account"]
[{"$f":"ROW()","v":28},null,null,"Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"N34","v":664.64237513568582},676.0508793511292,700.50720184682791,723.76837740071676,752.36745499648532,781.85944265827413,null,null,{"$f":"T34","v":810.7839748633595},853.84758426204326,873.08417681820481,940.45333404806536,{"$f":"Z34","v":1005.4029475967264},null,null,{"$f":"AA34","v":1035.6768351436017},1091.4382226005339,1153.359790631524,1218.6800108493876,1288.4260250302273,{"$f":"AH34","v":1347.5379770971742},1428.1633222402163,1499.868030810454,1569.6052896177112,1641.4304734687496]
[{"$f":"ROW()","v":29},null,null,"Inflation on Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"O28*O$11","v":18.600912887756348},21.996343352061952,20.722399540163316,26.672288736191334,15.863169231853636,11.993124194168107,null,null,29.208952028778871,10.056533521874906,20.870538091271811,28.359974081216087,6.6457229775041862,null,null,17.487976578409818,16.109789263476539,22.018686912056317,22.423712199628696,23.707038860556146,{"$f":"AI28*AI$11","v":24.794698778587968},26.278205129219941,27.59757176691231,28.880737328965843,30.202320711824946]
[{"$f":"ROW()","v":30},null,null,"Opening Value (end period)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O28:O29)","v":683.24328802344212},698.0472227031911,721.22960138699125,750.44066613690813,768.23062422833891,793.85256685244224,null,null,839.99292689213837,863.9041177839182,893.95471490947659,{"$f":"SUM(Z28:Z29)","v":968.81330812928149},1012.0486705742306,null,null,1053.1648117220116,1107.5480118640105,1175.3784775435804,1241.1037230490163,1312.1330638907834,{"$f":"SUM(AI28:AI29)","v":1372.3326758757621},1454.4415273694362,1527.4656025773663,1598.4860269466769,1671.6327941805746]
[{"$f":"ROW()","v":31},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O22*O$12","v":24.458767147199996},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,null,null,38.809177634956399,36.703756873852512,76.971122147581568,70.290954026706515,40.224174210645707,null,null,{"$f":"AD22*AD$12","v":75.474128070093215},87.877941152561419,89.116663458884446,96.542375073352531,88.640030833992256,{"$f":"AI22*AI$12","v":105.25285677232438},105.95774996559352,105.99751841260759,109.89494067817716,110.9314951739296]
[{"$f":"ROW()","v":32},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O23*O$12","v":-25.465148979213268},-27.968193340963161,-30.386823909665541,-32.847799872165538,-35.290727709067561,-11.115607551322416,null,null,-24.95452026505167,-27.523697839565695,-30.472503008992728,-33.701314559261654,-16.557020009786775,null,null,-37.186280796155238,-41.874013005822441,-45.608948323077023,-49.220073092141909,-53.235117627601632,{"$f":"AI23*AI$12","v":-49.422210407870523},-60.531246524575785,-63.857831372262574,-66.950494156104227,-70.92686572756422]
[{"$f":"ROW()","v":33},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O24*O$12","v":0},0,0,0,-4.4094166175604013,0,null,null,0,0,0,0,-3.8989631487772174E-2,null,null,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,0,0,{"$f":"AI24*AI$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":34},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N25*N$12","v":664.64237513568582},{"$f":"Asset!O25*O$12","v":676.0508793511292},{"$f":"Asset!P25*P$12","v":700.50720184682791},{"$f":"Asset!Q25*Q$12","v":723.76837740071676},{"$f":"Asset!R25*R$12","v":752.36745499648532},{"$f":"Asset!S25*S$12","v":781.85944265827413},{"$f":"Asset!T25*T$12","v":810.7839748633595},null,null,{"$f":"Asset!W25*W$12","v":853.84758426204326},{"$f":"Asset!X25*X$12","v":873.08417681820481},{"$f":"Asset!Y25*Y$12","v":940.45333404806536},{"$f":"Asset!Z25*Z$12","v":1005.4029475967264},{"$f":"Asset!AA25*AA$12","v":1035.6768351436017},null,null,{"$f":"Asset!AD25*AD$12","v":1091.4382226005339},{"$f":"Asset!AE25*AE$12","v":1153.359790631524},{"$f":"Asset!AF25*AF$12","v":1218.6800108493876},{"$f":"Asset!AG25*AG$12","v":1288.4260250302273},{"$f":"Asset!AH25*AH$12","v":1347.5379770971742},{"$f":"Asset!AI25*AI$12","v":1428.1633222402163},{"$f":"Asset!AJ25*AJ$12","v":1499.868030810454},{"$f":"Asset!AK25*AK$12","v":1569.6052896177112},{"$f":"Asset!AL25*AL$12","v":1641.4304734687496},{"$f":"Asset!AM25*AM$12","v":1711.6374236269405}]
[{"$f":"ROW()","v":35}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":37},null,"Cost of Service",null,null,"PV AAP5"]
[{"$f":"ROW()","v":38},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AI$18:$AM$18,AI38:AM38)","v":316.48816197513526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$1523*AI$12","v":68.795360538866589},{"$f":"Input!AJ$1523*AJ$12","v":71.817780445307719},{"$f":"Input!AK$1523*AK$12","v":76.09695567077847},{"$f":"Input!AL$1523*AL$12","v":79.261617570856572},{"$f":"Input!AM$1523*AM$12","v":81.969203069142026}]
[{"$f":"ROW()","v":39},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AI$18:$AM$18,AI39:AM39)","v":259.92832108485982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$32","v":49.422210407870523},60.531246524575785,63.857831372262574,66.950494156104227,70.92686572756422]
[{"$f":"ROW()","v":40},null,null,"Inflationary Gain in Return on Asset",null,-115.30114399801442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$29","v":-24.794698778587968},-26.278205129219941,-27.59757176691231,-28.880737328965843,-30.202320711824946]
[{"$f":"ROW()","v":41},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Asset!AI$21*AI$12","v":0},{"$f":"-Asset!AJ$21*AJ$12","v":0},{"$f":"-Asset!AK$21*AK$12","v":0},{"$f":"-Asset!AL$21*AL$12","v":0},{"$f":"-Asset!AM$21*AM$12","v":0}]
[{"$f":"ROW()","v":42},null,null,"Return on Asset",null,377.80237077240764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$17*AI$28","v":81.243738408177194},86.104680779523775,90.42779351157769,94.632287713696627,98.962663960667669]
[{"$f":"ROW()","v":43},null,null,"Return on Working Capital (opening balance)",null,5.1223078894684884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AI$35","v":8.0327934843996501E-2},{"$f":"Working_Capital!AJ$35","v":1.4659143281945517},{"$f":"Working_Capital!AK$35","v":1.5249100782557867},{"$f":"Working_Capital!AL$35","v":1.5783555856569609},{"$f":"Working_Capital!AM$35","v":1.6274713026453294}]
[{"$f":"ROW()","v":44},null,null,"Tax",null,20.720577687253545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI$46","v":6.7164882176117944},{"$f":"-Tax_CoRE!AJ$46","v":5.4946213201105136},{"$f":"-Tax_CoRE!AK$46","v":4.5308435959423941},{"$f":"-Tax_CoRE!AL$46","v":3.9773544073531437},{"$f":"-Tax_CoRE!AM$46","v":3.4177518703920158}]
[{"$f":"ROW()","v":45},null,null,"Imputation Credits",null,-7.0449964136662064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI44*WACC!AI$24","v":-2.2836059939880102},{"$f":"-AJ44*WACC!AJ$24","v":-1.8681712488375748},{"$f":"-AK44*WACC!AK$24","v":-1.540486822620414},{"$f":"-AL44*WACC!AL$24","v":-1.3523004985000691},{"$f":"-AM44*WACC!AM$24","v":-1.1620356359332855}]
[{"$f":"ROW()","v":46},null,null,"Net Cost of Service",null,{"$f":"SUMPRODUCT($AI$18:$AM$18,AI46:AM46)","v":857.71559899744409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI38:AI45)","v":179.17982073479411},197.26786701965483,207.30027563928422,216.16707160620166,225.53959958265301]
[{"$f":"ROW()","v":47},null,null,"Total Revenue",null,857.71540603477638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI$239","v":190.96257243712139},{"$f":"Revenue!AJ$239","v":197.82855080857226},{"$f":"Revenue!AK$239","v":204.36872835235101},{"$f":"Revenue!AL$239","v":211.12463872657634},{"$f":"Revenue!AM$239","v":218.62137821821185}]
[{"$f":"ROW()","v":48},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F46-F47,5)","v":1.9000000000000001E-4}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,"Cost of Service",null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":51},null,null,"OPEX",null,{"$f":"SUM(AI51:AM51)","v":316.48816197513526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38*AI$18","v":64.883501775095212},63.882549259039465,63.839969679609574,62.713848172246074,61.168293089144939]
[{"$f":"ROW()","v":52},null,null,"Depreciation",null,259.92832108485982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI39*AI$18","v":46.611952486484149},53.843077770442584,53.572209067705529,52.972967928761811,52.928113831465708]
[{"$f":"ROW()","v":53},null,null,"Inflationary Gain in Return on Asset",null,-115.30114399801442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI40*AI$18","v":-23.384816499429135},-23.374695280160488,-23.152412988146384,-22.851188651709343,-22.538030578569074]
[{"$f":"ROW()","v":54},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI41*AI$18","v":0},0,0,0,0]
[{"$f":"ROW()","v":55},null,null,"Return on Asset",null,377.80237077240764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42*AI$18","v":76.62403691080624},76.59087314068033,75.862530177274024,74.875521163363274,73.84940938028376]
[{"$f":"ROW()","v":56},null,null,"Return on Working Capital",null,5.1223078894684884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI43*AI$18","v":7.5760307994833964E-2},1.3039437267451595,1.279291823199221,1.2488358879658108,1.2144761435634635]
[{"$f":"ROW()","v":57},null,null,"Tax",null,20.720577687253545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44*AI$18","v":6.3345736075271777},4.8875141359880594,3.801057680144337,3.1469859949170753,2.5504462686768972]
[{"$f":"ROW()","v":58},null,null,"Imputation Credits",null,-7.0449964136662064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI45*AI$18","v":-2.1537550265592404},-1.6617548062359404,-1.2923596112490745,-1.0699752382718057,-0.86715173135014512]
[{"$f":"ROW()","v":59},null,null,"Net Cost of Service",null,{"$f":"SUM(AI59:AM59)","v":857.71559899744409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI46*AI$18","v":168.99125356191922},175.47150794649917,173.91028582853724,171.03699525727293,168.30555640321555]
[{"$f":"ROW()","v":60},null,null,"Total Revenue",null,{"$f":"SUM(AI60:AM60)","v":857.71540603477638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI47*AI$18","v":180.10401152997352},175.97024112290998,171.45092476392605,167.04729154287588,163.14293707509097]
[{"$f":"ROW()","v":61},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F59-F60,5)","v":1.9000000000000001E-4}]
[{"$f":"ROW()","v":62}]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Input!$G$34&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":64},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":65},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI65:AM65)","v":316.48816197513537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1523","v":67.552396444291631},{"$f":"Input!AJ1523","v":69.246080721661443},{"$f":"Input!AK1523","v":72.04637111392006},{"$f":"Input!AL1523","v":73.686744310984466},{"$f":"Input!AM1523","v":74.82707338066794}]
[{"$f":"ROW()","v":66},null,null,"Depreciation",null,259.92832108485982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI23","v":48.529271806628557},58.36370265181904,60.458726331713855,62.241524909136388,64.746875506164173]
[{"$f":"ROW()","v":67},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AI169","v":0},{"$f":"Asset!AJ169","v":0},{"$f":"Asset!AK169","v":0},{"$f":"Asset!AL169","v":0},{"$f":"Asset!AM169","v":0}]
[{"$f":"ROW()","v":68},null,null,"Return on Asset",null,262.50122677439271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$14*AI$21","v":55.429143391191182},57.684168690347121,59.485815603058455,61.126908959676669,62.769126175608591]
[{"$f":"ROW()","v":69},null,null,"Return on Working Capital",null,5.1223078894684901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI43/AI$12","v":7.8876605306359496E-2},1.4134218750815239,1.4437402448618795,1.4673417984202479,1.4856666897841044]
[{"$f":"ROW()","v":70},null,null,"Tax",null,20.720577687253549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44/AI$12","v":6.5951376842221077},5.2978661984282152,4.289670149022065,3.6976068143802201,3.1199567694591139]
[{"$f":"ROW()","v":71},null,null,"Imputation Credits",null,-7.0449964136662082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI70*WACC!AI$24","v":-2.2423468126355166},{"$f":"-AJ70*WACC!AJ$24","v":-1.8012745074655934},{"$f":"-AK70*WACC!AK$24","v":-1.4584878506675023},{"$f":"-AL70*WACC!AL$24","v":-1.257186316889275},{"$f":"-AM70*WACC!AM$24","v":-1.0607853016160989}]
[{"$f":"ROW()","v":72},null,null,"Net Cost of Service",null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI72:AM72)","v":857.71559899744364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI65:AI71)","v":175.94247911900433},190.20396562987173,196.26583559190883,200.96294047570868,205.88791322006782]
[{"$f":"ROW()","v":73},null,null,"Total Revenue",null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI73:AM73)","v":857.71540603477661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI148","v":187.51234528389767},{"$f":"Revenue!AJ148","v":190.74457207393024},{"$f":"Revenue!AK148","v":193.49033239456492},{"$f":"Revenue!AL148","v":196.27516758268038},{"$f":"Revenue!AM148","v":199.57248939846411}]
[{"$f":"ROW()","v":74},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F72-F73,5)","v":1.9000000000000001E-4}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},null,"Cost of Service",null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":77},null,null,"OPEX",null,{"$f":"SUM(AI77:AM77)","v":316.48816197513537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI65*AI$15","v":64.883501775095226},63.882549259039465,63.839969679609595,62.713848172246117,61.168293089144974]
[{"$f":"ROW()","v":78},null,null,"Depreciation",null,259.92832108485982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI66*AI$15","v":46.611952486484157},53.843077770442584,53.572209067705543,52.97296792876184,52.92811383146573]
[{"$f":"ROW()","v":79},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI67*AI$15","v":0},0,0,0,0]
[{"$f":"ROW()","v":80},null,null,"Return on Asset",null,262.50122677439271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI68*AI$15","v":53.239220411376984},53.216177860519736,52.710117189127537,52.024332511653846,51.311378801714596]
[{"$f":"ROW()","v":81},null,null,"Return on Working Capital",null,5.1223078894684901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI69*AI$15","v":7.5760307994833978E-2},1.3039437267451597,1.2792918231992214,1.2488358879658115,1.2144761435634639]
[{"$f":"ROW()","v":82},null,null,"Tax",null,20.720577687253549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI70*AI$15","v":6.3345736075271777},4.8875141359880603,3.8010576801443379,3.1469859949170775,2.5504462686768981]
[{"$f":"ROW()","v":83},null,null,"Imputation Credits",null,-7.0449964136662082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI71*AI$15","v":-2.1537550265592404},-1.6617548062359409,-1.2923596112490749,-1.0699752382718064,-0.86715173135014545]
[{"$f":"ROW()","v":84},null,null,"Net Cost of Service",null,{"$f":"SUM(AI84:AM84)","v":857.71559899744364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI72*AI$15","v":168.99125356191914},175.47150794649906,173.91028582853716,171.03699525727285,168.30555640321552]
[{"$f":"ROW()","v":85},null,null,"Total Revenue",null,{"$f":"SUM(AI85:AM85)","v":857.71540603477661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI73*AI$15","v":180.10401152997355},175.97024112290998,171.45092476392611,167.04729154287597,163.14293707509106]
[{"$f":"ROW()","v":86},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F84-F85,5)","v":1.9000000000000001E-4}]
[{"$f":"ROW()","v":87}]
["Credit Foncier Check"]
[{"$f":"ROW()","v":89},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":90},null,null,"Total Smoothed Revenue",null,{"$f":"AH90+SUMPRODUCT($AI$18:$AM$18,AI90:AM90)","v":857.71540603477638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$47","v":190.96257243712139},{"$f":"AJ$47","v":197.82855080857226},{"$f":"AK$47","v":204.36872835235101},{"$f":"AL$47","v":211.12463872657634},{"$f":"AM$47","v":218.62137821821185}]
[{"$f":"ROW()","v":91},null,null,"Opex",null,{"$f":"AH91+SUMPRODUCT($AI$18:$AM$18,AI91:AM91)","v":-316.48816197513526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$38","v":-68.795360538866589},{"$f":"-AJ$38","v":-71.817780445307719},{"$f":"-AK$38","v":-76.09695567077847},{"$f":"-AL$38","v":-79.261617570856572},{"$f":"-AM$38","v":-81.969203069142026}]
[{"$f":"ROW()","v":92},null,null,"Tax",null,-20.720577687253545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$44","v":-6.7164882176117944},{"$f":"-AJ$44","v":-5.4946213201105136},{"$f":"-AK$44","v":-4.5308435959423941},{"$f":"-AL$44","v":-3.9773544073531437},{"$f":"-AM$44","v":-3.4177518703920158}]
[{"$f":"ROW()","v":93},null,null,"Imputation Credits",null,7.0449964136662064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$45","v":2.2836059939880102},{"$f":"-AJ$45","v":1.8681712488375748},{"$f":"-AK$45","v":1.540486822620414},{"$f":"-AL$45","v":1.3523004985000691},{"$f":"-AM$45","v":1.1620356359332855}]
[{"$f":"ROW()","v":94},null,null,"Asset Opening Value",null,-1347.5379770971742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH34","v":-1347.5379770971742}]
[{"$f":"ROW()","v":95},null,null,"Capex",null,-452.17542458273408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$31","v":-105.25285677232438},{"$f":"-AJ$31","v":-105.95774996559352},{"$f":"-AK$31","v":-105.99751841260759},{"$f":"-AL$31","v":-109.89494067817716},{"$f":"-AM$31","v":-110.9314951739296}]
[{"$f":"ROW()","v":96},null,null,"Asset Residual Value",null,1277.2838538206556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM34","v":1711.6374236269405}]
[{"$f":"ROW()","v":97},null,null,"Working Capital Opening Value",null,-1.3323481285442398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AI29","v":-1.3323481285442398}]
[{"$f":"ROW()","v":98},null,null,"Working Capital Variation",null,-24.745412001104636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AI30","v":-22.981836165740123},{"$f":"-Working_Capital!AJ30","v":-0.97852481006518488},{"$f":"-Working_Capital!AK30","v":-0.88646648147177842},{"$f":"-Working_Capital!AL30","v":-0.81465101447771104},{"$f":"-Working_Capital!AM30","v":-1.0877436599291386}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,"Working Capital Residual Value",null,20.955452240180385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AM31","v":28.081570260228176}]
[{"$f":"ROW()","v":101},null,null,"Net Cash Flow (should be 0)",null,-1.9296266759738501E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH90:AH100)","v":-1348.8703252257185},-10.500363263433488,15.448045516332893,18.397431014171183,18.528375554211799,1762.0962139679209]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},null,null,"Credit Foncier Check AA5",null,"(A)"]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,null,"PV"]
[{"$f":"ROW()","v":108},null,null,"Total Smoothed Revenue",null,{"$f":"F90","v":857.71540603477638}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,null,"Asset Opening Value",null,{"$f":"F94","v":-1347.5379770971742}]
[{"$f":"ROW()","v":111},null,null,"Capex",null,{"$f":"F95","v":-452.17542458273408}]
[{"$f":"ROW()","v":112},null,null,"Asset Residual Value",null,{"$f":"F96","v":1277.2838538206556}]
[{"$f":"ROW()","v":113},null,null,null,null,{"$f":"SUM(F110:F112)","v":-522.42954785925258}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,"Opex",null,{"$f":"F91","v":-316.48816197513526}]
[{"$f":"ROW()","v":116},null,null,"Tax",null,{"$f":"F92","v":-20.720577687253545}]
[{"$f":"ROW()","v":117},null,null,"Imputation Credits",null,{"$f":"F93","v":7.0449964136662064}]
[{"$f":"ROW()","v":118},null,null,null,null,{"$f":"SUM(F115:F117)","v":-330.1637432487226}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,"Working Capital Opening Value",null,{"$f":"F97","v":-1.3323481285442398}]
[{"$f":"ROW()","v":121},null,null,"Working Capital Residual Value",null,{"$f":"F100","v":20.955452240180385}]
[{"$f":"ROW()","v":122},null,null,"Working Capital Variation",null,{"$f":"F98","v":-24.745412001104636}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},null,null,null,null,{"$f":"SUM(F120:F123)","v":-5.122307889468491}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,null,"Net Cash Flow (should be 0)",null,{"$f":"ROUND(F108+F113+F118+F124,0.00001)","v":0}]
[{"$f":"ROW()","v":127}]

{"sheet":"Revenue","index":12,"n_rows":280,"n_cols":39,"rows_kept":280,"cut":false,"hidden":false,"merged":[[3,34,3,38],[3,19,3,25],[19,19,19,25],[3,9,3,13],[3,14,3,18],[13,19,13,25],[10,19,10,25],[13,32,13,33],[19,26,19,31],[19,32,19,33],[10,34,10,38],[13,34,13,38],[19,34,19,38],[65,19,65,25],[99,19,99,25],[192,19,192,25],[191,19,191,25],[3,26,3,33],[65,26,65,33],[191,26,191,33],[103,9,103,13],[100,9,100,13],[100,14,100,18],[100,19,100,25],[194,19,194,25],[191,34,191,38],[99,26,99,33],[99,34,99,38],[65,34,65,38],[10,32,10,33],[10,26,10,31],[13,26,13,31],[159,34,159,38]]}
[{"$f":"Main!A1","v":0}]
["Revenue"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year Ending 31 December",null,null,null,null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,{"$f":"Load_Tariffs!I6","v":1999},{"$f":"Load_Tariffs!J6","v":2000},{"$f":"Load_Tariffs!K6","v":2001},{"$f":"Load_Tariffs!L6","v":2002},{"$f":"Load_Tariffs!M6","v":2003},{"$f":"Load_Tariffs!N6","v":2004},{"$f":"Load_Tariffs!O6","v":2005},{"$f":"Load_Tariffs!P6","v":2006},{"$f":"Load_Tariffs!Q6","v":2007},{"$f":"Load_Tariffs!R6","v":2008},{"$f":"Load_Tariffs!S6","v":2009},{"$f":"Load_Tariffs!T6","v":2010},{"$f":"Load_Tariffs!U6","v":2010},{"$f":"Load_Tariffs!V6","v":2011},{"$f":"Load_Tariffs!W6","v":2011},{"$f":"Load_Tariffs!X6","v":2012},{"$f":"Load_Tariffs!Y6","v":2013},{"$f":"Load_Tariffs!Z6","v":2014},{"$f":"Load_Tariffs!AA6","v":2014},{"$f":"Load_Tariffs!AB6","v":2015},{"$f":"Load_Tariffs!AC6","v":2015},{"$f":"Load_Tariffs!AD6","v":2015},{"$f":"Load_Tariffs!AE6","v":2016},{"$f":"Load_Tariffs!AF6","v":2017},{"$f":"Load_Tariffs!AG6","v":2018},{"$f":"Load_Tariffs!AH6","v":2019},{"$f":"Load_Tariffs!AI6","v":2020},{"$f":"Load_Tariffs!AJ6","v":2021},{"$f":"Load_Tariffs!AK6","v":2022},{"$f":"Load_Tariffs!AL6","v":2023},{"$f":"Load_Tariffs!AM6","v":2024}]
["Months",null,null,null,null,null,null,null,{"$f":"Load_Tariffs!I7","v":"1 to 12"},{"$f":"Load_Tariffs!J7","v":"1 to 12"},{"$f":"Load_Tariffs!K7","v":"1 to 12"},{"$f":"Load_Tariffs!L7","v":"1 to 12"},{"$f":"Load_Tariffs!M7","v":"1 to 12"},{"$f":"Load_Tariffs!N7","v":"1 to 12"},{"$f":"Load_Tariffs!O7","v":"1 to 12"},{"$f":"Load_Tariffs!P7","v":"1 to 12"},{"$f":"Load_Tariffs!Q7","v":"1 to 12"},{"$f":"Load_Tariffs!R7","v":"1 to 12"},{"$f":"Load_Tariffs!S7","v":"1 to 12"},{"$f":"Load_Tariffs!T7","v":"1 to 6"},{"$f":"Load_Tariffs!U7","v":"7 to 12"},{"$f":"Load_Tariffs!V7","v":"1 to 6"},{"$f":"Load_Tariffs!W7","v":"7 to 6"},{"$f":"Load_Tariffs!X7","v":"7 to 6"},{"$f":"Load_Tariffs!Y7","v":"7 to 6"},{"$f":"Load_Tariffs!Z7","v":"7 to 6"},{"$f":"Load_Tariffs!AA7","v":"7 to 12"},{"$f":"Load_Tariffs!AB7","v":"1 to 9"},{"$f":"Load_Tariffs!AC7","v":"10 to 12"},{"$f":"Load_Tariffs!AD7","v":"1 to 12"},{"$f":"Load_Tariffs!AE7","v":"1 to 12"},{"$f":"Load_Tariffs!AF7","v":"1 to 12"},{"$f":"Load_Tariffs!AG7","v":"1 to 12"},{"$f":"Load_Tariffs!AH7","v":"1 to 12"},"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Load_Tariffs!I8","v":365},{"$f":"Load_Tariffs!J8","v":366},{"$f":"Load_Tariffs!K8","v":365},{"$f":"Load_Tariffs!L8","v":365},{"$f":"Load_Tariffs!M8","v":365},{"$f":"Load_Tariffs!N8","v":366},{"$f":"Load_Tariffs!O8","v":365},{"$f":"Load_Tariffs!P8","v":365},{"$f":"Load_Tariffs!Q8","v":365},{"$f":"Load_Tariffs!R8","v":366},{"$f":"Load_Tariffs!S8","v":365},{"$f":"Load_Tariffs!T8","v":181},{"$f":"Load_Tariffs!U8","v":184},{"$f":"Load_Tariffs!V8","v":181},{"$f":"Load_Tariffs!W8","v":365},{"$f":"Load_Tariffs!X8","v":366},{"$f":"Load_Tariffs!Y8","v":365},{"$f":"Load_Tariffs!Z8","v":365},{"$f":"Load_Tariffs!AA8","v":184},{"$f":"Load_Tariffs!AB8","v":273},{"$f":"Load_Tariffs!AC8","v":92},{"$f":"Load_Tariffs!AD8","v":365},{"$f":"Load_Tariffs!AE8","v":366},{"$f":"Load_Tariffs!AF8","v":365},{"$f":"Load_Tariffs!AG8","v":365},{"$f":"Load_Tariffs!AH8","v":365},365,365,365,365,365]
["Year portion",null,null,null,null,null,null,null,{"$f":"Load_Tariffs!I9","v":1},{"$f":"Load_Tariffs!J9","v":1},{"$f":"Load_Tariffs!K9","v":1},{"$f":"Load_Tariffs!L9","v":1},{"$f":"Load_Tariffs!M9","v":1},{"$f":"Load_Tariffs!N9","v":1},{"$f":"Load_Tariffs!O9","v":1},{"$f":"Load_Tariffs!P9","v":1},{"$f":"Load_Tariffs!Q9","v":1},{"$f":"Load_Tariffs!R9","v":1},{"$f":"Load_Tariffs!S9","v":1},{"$f":"Load_Tariffs!T9","v":0.49589041095890413},{"$f":"Load_Tariffs!U9","v":0.5},{"$f":"Load_Tariffs!V9","v":0.5},{"$f":"Load_Tariffs!W9","v":1},{"$f":"Load_Tariffs!X9","v":1},{"$f":"Load_Tariffs!Y9","v":1},{"$f":"Load_Tariffs!Z9","v":1},{"$f":"Load_Tariffs!AA9","v":0.50410958904109593},{"$f":"Load_Tariffs!AB9","v":0.74794520547945209},{"$f":"Load_Tariffs!AC9","v":0.25205479452054791},{"$f":"Load_Tariffs!AD9","v":1},{"$f":"Load_Tariffs!AE9","v":1},{"$f":"Load_Tariffs!AF9","v":1},{"$f":"Load_Tariffs!AG9","v":1},{"$f":"Load_Tariffs!AH9","v":1},{"$f":"Load_Tariffs!AI9","v":1},{"$f":"Load_Tariffs!AJ9","v":1},{"$f":"Load_Tariffs!AK9","v":1},{"$f":"Load_Tariffs!AL9","v":1},{"$f":"Load_Tariffs!AM9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"FORECAST",null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$34&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T34","v":1.2138481030387689},{"$f":"Input!U34","v":1.2005934398446674},{"$f":"Input!V34","v":1.1716391392763437},{"$f":"Input!W34","v":1.1716391392763437},{"$f":"Input!X34","v":1.1580003244621513},{"$f":"Input!Y34","v":1.1309652974319067},{"$f":"Input!Z34","v":1.0978586645514634},{"$f":"Input!AA34","v":1.0906494613133209},{"$f":"Input!AB34","v":1.0725390459040589},{"$f":"Input!AC34","v":1.0725390459040589},{"$f":"Input!AD34","v":1.0725390459040589},{"$f":"Input!AE34","v":1.0569384779636364},{"$f":"Input!AF34","v":1.03713856},{"$f":"Input!AG34","v":1.0184},{"$f":"Input!AH34","v":1},{"$f":"Input!AI34","v":0.98193244304791827},{"$f":"Input!AJ34","v":0.96419132271005337},{"$f":"Input!AK34","v":0.94677074107428649},{"$f":"Input!AL34","v":0.92966490678936231},{"$f":"Input!AM34","v":0.9128681331395937}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$34& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T35","v":0.82382630701204063},{"$f":"Input!U35","v":0.83292142603192953},{"$f":"Input!V35","v":0.85350511644536253},{"$f":"Input!W35","v":0.85350511644536253},{"$f":"Input!X35","v":0.86355761641471329},{"$f":"Input!Y35","v":0.88420042796247522},{"$f":"Input!Z35","v":0.91086405954500149},{"$f":"Input!AA35","v":0.91688487957976517},{"$f":"Input!AB35","v":0.93236698824058695},{"$f":"Input!AC35","v":0.93236698824058695},{"$f":"Input!AD35","v":0.93236698824058695},{"$f":"Input!AE35","v":0.94612886260576146},{"$f":"Input!AF35","v":0.96419132271005326},{"$f":"Input!AG35","v":0.98193244304791838},{"$f":"Input!AH35","v":1},{"$f":"Input!AI35","v":1.0184},{"$f":"Input!AJ35","v":1.03713856},{"$f":"Input!AK35","v":1.056221909504},{"$f":"Input!AL35","v":1.0756563926388734},{"$f":"Input!AM35","v":1.0954484702634288}]
[{"$f":"ROW()","v":14},null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Approved 3",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$f":"ROW()","v":15},null,"Real Post-tax WACC"]
[{"$f":"ROW()","v":16},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T39","v":1},null,null,{"$f":"Input!W39","v":1},{"$f":"Input!X39","v":1},{"$f":"Input!Y39","v":1},{"$f":"Input!Z39","v":1},{"$f":"Input!AA39","v":0.98057470929884039},null,null,{"$f":"Input!AD39","v":0.94276066239651424},{"$f":"Input!AE39","v":0.9055128916729015},{"$f":"Input!AF39","v":0.86920093504402596},{"$f":"Input!AG39","v":0.83519481825369635},{"$f":"Input!AH39","v":0.80251913719178547},{"$f":"Input!AI39","v":0.96049148794599226},{"$f":"Input!AJ39","v":0.92254389841670614},{"$f":"Input!AK39","v":0.88609556168575843},{"$f":"Input!AL39","v":0.85108724450589379},{"$f":"Input!AM39","v":0.8174620538473204}]
[{"$f":"ROW()","v":17},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T42","v":1},null,null,{"$f":"Input!W42","v":1},{"$f":"Input!X42","v":1},{"$f":"Input!Y42","v":1},{"$f":"Input!Z42","v":1},{"$f":"Input!AA42","v":0.97131479362699313},null,null,{"$f":"Input!AD42","v":0.91644537607087762},{"$f":"Input!AE42","v":0.86382463462788539},{"$f":"Input!AF42","v":0.81372366836655663},{"$f":"Input!AG42","v":0.76730913857420313},{"$f":"Input!AH42","v":0.72354207826024119},{"$f":"Input!AI42","v":0.94313775328553828},{"$f":"Input!AJ42","v":0.88950882167249279},{"$f":"Input!AK42","v":0.83892935159986137},{"$f":"Input!AL42","v":0.79122594383318656},{"$f":"Input!AM42","v":0.74623505900806109}]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,{"$f":"AI$14","v":"Forecast"}]
[{"$f":"ROW()","v":21},null,"A1"]
[{"$f":"ROW()","v":22},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T90","v":50.333333333333329},null,null,{"$f":"Load_Tariffs!W90","v":53.166666666666671},{"$f":"Load_Tariffs!X90","v":55.916666666666671},{"$f":"Load_Tariffs!Y90","v":62.666666666666671},{"$f":"Load_Tariffs!Z90","v":64.5},{"$f":"Load_Tariffs!AA90","v":64.5},null,null,{"$f":"Load_Tariffs!AD90","v":66.5},{"$f":"Load_Tariffs!AE90","v":72},{"$f":"Load_Tariffs!AF90","v":72.5},{"$f":"Load_Tariffs!AG90","v":71},{"$f":"Load_Tariffs!AH90","v":70},{"$f":"Load_Tariffs!AI90","v":70},{"$f":"Load_Tariffs!AJ90","v":70},{"$f":"Load_Tariffs!AK90","v":69},{"$f":"Load_Tariffs!AL90","v":67.5},{"$f":"Load_Tariffs!AM90","v":67}]
[{"$f":"ROW()","v":23},null,null,"Demand 1 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T91","v":4810.6749778082176},null,null,{"$f":"Load_Tariffs!W91","v":9941.0928452054795},{"$f":"Load_Tariffs!X91","v":11680.597187397259},{"$f":"Load_Tariffs!Y91","v":12196.775935616439},{"$f":"Load_Tariffs!Z91","v":12836.935461643836},{"$f":"Load_Tariffs!AA91","v":6908.5083550684922},null,null,{"$f":"Load_Tariffs!AD91","v":13355.221036273972},{"$f":"Load_Tariffs!AE91","v":15366.257616438357},{"$f":"Load_Tariffs!AF91","v":15901.481849315074},{"$f":"Load_Tariffs!AG91","v":16147.654999999999},{"$f":"Load_Tariffs!AH91","v":16025.654999999999},{"$f":"Load_Tariffs!AI91","v":16630.842000000001},{"$f":"Load_Tariffs!AJ91","v":16646.028999999999},{"$f":"Load_Tariffs!AK91","v":14733.029},{"$f":"Load_Tariffs!AL91","v":13023.229000000001},{"$f":"Load_Tariffs!AM91","v":13043.229000000001}]
[{"$f":"ROW()","v":24},null,null,"Demand 2 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T92","v":1022.9822465753425},null,null,{"$f":"Load_Tariffs!W92","v":2395.2167123287672},{"$f":"Load_Tariffs!X92","v":6559.0234520547947},{"$f":"Load_Tariffs!Y92","v":5974.0183890410945},{"$f":"Load_Tariffs!Z92","v":6077.2200821917786},{"$f":"Load_Tariffs!AA92","v":3742.0594191780838},null,null,{"$f":"Load_Tariffs!AD92","v":7362.0873424657548},{"$f":"Load_Tariffs!AE92","v":7594.702027397263},{"$f":"Load_Tariffs!AF92","v":6938.8695890410927},{"$f":"Load_Tariffs!AG92","v":6356.14},{"$f":"Load_Tariffs!AH92","v":6308.14},{"$f":"Load_Tariffs!AI92","v":6488.14},{"$f":"Load_Tariffs!AJ92","v":6493.34},{"$f":"Load_Tariffs!AK92","v":6493.34},{"$f":"Load_Tariffs!AL92","v":6090.24},{"$f":"Load_Tariffs!AM92","v":6095.4400000000005}]
[{"$f":"ROW()","v":25},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T93","v":10466.013769020001},null,null,{"$f":"Load_Tariffs!W93","v":23453.571719085001},{"$f":"Load_Tariffs!X93","v":30807.775555240001},{"$f":"Load_Tariffs!Y93","v":28099.353761689996},{"$f":"Load_Tariffs!Z93","v":29939.874695769999},{"$f":"Load_Tariffs!AA93","v":16267.790643655},null,null,{"$f":"Load_Tariffs!AD93","v":31828.349746005002},{"$f":"Load_Tariffs!AE93","v":37584.499617170004},{"$f":"Load_Tariffs!AF93","v":37057.851734475},{"$f":"Load_Tariffs!AG93","v":39956.211851532353},{"$f":"Load_Tariffs!AH93","v":38200.765974085567},{"$f":"Load_Tariffs!AI93","v":37240.581994260188},{"$f":"Load_Tariffs!AJ93","v":40662.393156603139},{"$f":"Load_Tariffs!AK93","v":38691.190876354092},{"$f":"Load_Tariffs!AL93","v":37533.070756919369},{"$f":"Load_Tariffs!AM93","v":37113.482219099074}]
[{"$f":"ROW()","v":26},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T94","v":1432.2451019000002},null,null,{"$f":"Load_Tariffs!W94","v":2792.5828359000002},{"$f":"Load_Tariffs!X94","v":22417.4488943},{"$f":"Load_Tariffs!Y94","v":10456.275106800002},{"$f":"Load_Tariffs!Z94","v":9608.1509189399985},{"$f":"Load_Tariffs!AA94","v":5860.3465705000008},null,null,{"$f":"Load_Tariffs!AD94","v":14173.393546700001},{"$f":"Load_Tariffs!AE94","v":17215.381240400005},{"$f":"Load_Tariffs!AF94","v":18631.627990720001},{"$f":"Load_Tariffs!AG94","v":19169.476914601273},{"$f":"Load_Tariffs!AH94","v":18609.320027523587},{"$f":"Load_Tariffs!AI94","v":18381.768062983454},{"$f":"Load_Tariffs!AJ94","v":19527.807972914205},{"$f":"Load_Tariffs!AK94","v":19415.828004458694},{"$f":"Load_Tariffs!AL94","v":19048.427669093344},{"$f":"Load_Tariffs!AM94","v":18856.827712578863}]
[{"$f":"ROW()","v":27},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T74*1000","v":2989027.0589999994},null,null,{"$f":"Load_Tariffs!W74*1000","v":7061772.9579999987},{"$f":"Load_Tariffs!X74*1000","v":8562532.4850000031},{"$f":"Load_Tariffs!Y74*1000","v":8478528.8239999991},{"$f":"Load_Tariffs!Z74*1000","v":8669858.248999998},{"$f":"Load_Tariffs!AA74*1000","v":4660411.4820000017},null,null,{"$f":"Load_Tariffs!AD74*1000","v":8842923.4730000012},{"$f":"Load_Tariffs!AE74*1000","v":9474734.7599999998},{"$f":"Load_Tariffs!AF74*1000","v":9292616.6600000001},{"$f":"Load_Tariffs!AG74*1000","v":9195008.390237933},{"$f":"Load_Tariffs!AH74*1000","v":9060795.4115898963},{"$f":"Load_Tariffs!AI74*1000","v":8899465.8934099022},{"$f":"Load_Tariffs!AJ74*1000","v":9165543.2471711356},{"$f":"Load_Tariffs!AK74*1000","v":8776530.8815959133},{"$f":"Load_Tariffs!AL74*1000","v":8424735.1110821851},{"$f":"Load_Tariffs!AM74*1000","v":8323965.0669490546}]
[{"$f":"ROW()","v":28},null,"A2"]
[{"$f":"ROW()","v":29},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T40","v":97.166666666666671},null,null,{"$f":"Load_Tariffs!W40","v":101},{"$f":"Load_Tariffs!X40","v":109.5},{"$f":"Load_Tariffs!Y40","v":106.58333333333333},{"$f":"Load_Tariffs!Z40","v":104.5},{"$f":"Load_Tariffs!AA40","v":103},null,null,{"$f":"Load_Tariffs!AD40","v":102.5},{"$f":"Load_Tariffs!AE40","v":98.5},{"$f":"Load_Tariffs!AF40","v":97},{"$f":"Load_Tariffs!AG40","v":98},{"$f":"Load_Tariffs!AH40","v":96.5},{"$f":"Load_Tariffs!AI40","v":96},{"$f":"Load_Tariffs!AJ40","v":96},{"$f":"Load_Tariffs!AK40","v":96},{"$f":"Load_Tariffs!AL40","v":96},{"$f":"Load_Tariffs!AM40","v":96}]
[{"$f":"ROW()","v":30},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T101","v":228196.54644999997},null,null,{"$f":"Load_Tariffs!W101","v":439801.47700000019},{"$f":"Load_Tariffs!X101","v":851175.00399999972},{"$f":"Load_Tariffs!Y101","v":838543.44699999958},{"$f":"Load_Tariffs!Z101","v":815846.86599999969},{"$f":"Load_Tariffs!AA101","v":0},null,null,{"$f":"Load_Tariffs!AD101","v":0},{"$f":"Load_Tariffs!AE101","v":0},{"$f":"Load_Tariffs!AF101","v":0},{"$f":"Load_Tariffs!AG101","v":0},{"$f":"Load_Tariffs!AH101","v":0},{"$f":"Load_Tariffs!AI101","v":0},{"$f":"Load_Tariffs!AJ101","v":0},{"$f":"Load_Tariffs!AK101","v":0},{"$f":"Load_Tariffs!AL101","v":0},{"$f":"Load_Tariffs!AM101","v":0}]
[{"$f":"ROW()","v":31},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T102","v":203649.75271},null,null,{"$f":"Load_Tariffs!W102","v":383576.21500000003},{"$f":"Load_Tariffs!X102","v":1168877.4160000004},{"$f":"Load_Tariffs!Y102","v":1144950.2790000001},{"$f":"Load_Tariffs!Z102","v":1068670.5360000001},{"$f":"Load_Tariffs!AA102","v":0},null,null,{"$f":"Load_Tariffs!AD102","v":0},{"$f":"Load_Tariffs!AE102","v":0},{"$f":"Load_Tariffs!AF102","v":0},{"$f":"Load_Tariffs!AG102","v":0},{"$f":"Load_Tariffs!AH102","v":0},{"$f":"Load_Tariffs!AI102","v":0},{"$f":"Load_Tariffs!AJ102","v":0},{"$f":"Load_Tariffs!AK102","v":0},{"$f":"Load_Tariffs!AL102","v":0},{"$f":"Load_Tariffs!AM102","v":0}]
[{"$f":"ROW()","v":32},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T103","v":455151.03845111106},null,null,{"$f":"Load_Tariffs!W103","v":992837.47238888894},{"$f":"Load_Tariffs!X103","v":0},{"$f":"Load_Tariffs!Y103","v":0},{"$f":"Load_Tariffs!Z103","v":0},{"$f":"Load_Tariffs!AA103","v":0},null,null,{"$f":"Load_Tariffs!AD103","v":0},{"$f":"Load_Tariffs!AE103","v":0},{"$f":"Load_Tariffs!AF103","v":0},{"$f":"Load_Tariffs!AG103","v":0},{"$f":"Load_Tariffs!AH103","v":0},{"$f":"Load_Tariffs!AI103","v":0},{"$f":"Load_Tariffs!AJ103","v":0},{"$f":"Load_Tariffs!AK103","v":0},{"$f":"Load_Tariffs!AL103","v":0},{"$f":"Load_Tariffs!AM103","v":0}]
[{"$f":"ROW()","v":33},null,null,"GJ Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA104","v":405625.6059999998},null,null,{"$f":"Load_Tariffs!AD104","v":785654.97699999937},{"$f":"Load_Tariffs!AE104","v":762671.74186472897},{"$f":"Load_Tariffs!AF104","v":768684.56899999944},{"$f":"Load_Tariffs!AG104","v":763938.38874497823},{"$f":"Load_Tariffs!AH104","v":741204.4077586591},{"$f":"Load_Tariffs!AI104","v":720225.12622414972},{"$f":"Load_Tariffs!AJ104","v":703357.90223831078},{"$f":"Load_Tariffs!AK104","v":686923.94398752146},{"$f":"Load_Tariffs!AL104","v":670911.19254756649},{"$f":"Load_Tariffs!AM104","v":655307.94178648724}]
[{"$f":"ROW()","v":34},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA105","v":542794.27899999998},null,null,{"$f":"Load_Tariffs!AD105","v":1018804.0150000001},{"$f":"Load_Tariffs!AE105","v":1008052.4831352708},{"$f":"Load_Tariffs!AF105","v":1025065.9580000001},{"$f":"Load_Tariffs!AG105","v":1006290.8389877317},{"$f":"Load_Tariffs!AH105","v":976344.71095267206},{"$f":"Load_Tariffs!AI105","v":948709.94468388509},{"$f":"Load_Tariffs!AJ105","v":926491.74852282007},{"$f":"Load_Tariffs!AK105","v":904844.26767918281},{"$f":"Load_Tariffs!AL105","v":883751.61764560349},{"$f":"Load_Tariffs!AM105","v":863198.37862707849}]
[{"$f":"ROW()","v":35},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T30:T34)","v":886997.337611111},null,null,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,{"$f":"SUM(AA30:AA34)","v":948419.88499999978},null,null,{"$f":"SUM(AD30:AD34)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1770229.2277327101,1717549.1187113312,{"$f":"SUM(AI30:AI34)","v":1668935.0709080347},1629849.6507611307,1591768.2116667042,1554662.8101931699,1518506.3204135657]
[{"$f":"ROW()","v":36},null,"B1"]
[{"$f":"ROW()","v":37},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T41","v":1222.1666666666667},null,null,{"$f":"Load_Tariffs!W41","v":1256.3333333333333},{"$f":"Load_Tariffs!X41","v":1297.4166666666667},{"$f":"Load_Tariffs!Y41","v":1334.4166666666667},{"$f":"Load_Tariffs!Z41","v":1364},{"$f":"Load_Tariffs!AA41","v":1399},null,null,{"$f":"Load_Tariffs!AD41","v":1444},{"$f":"Load_Tariffs!AE41","v":1518.5},{"$f":"Load_Tariffs!AF41","v":1599.5},{"$f":"Load_Tariffs!AG41","v":1672.2412216247619},{"$f":"Load_Tariffs!AH41","v":1743.8186059331686},{"$f":"Load_Tariffs!AI41","v":1816.1314958845801},{"$f":"Load_Tariffs!AJ41","v":1885.4586493295665},{"$f":"Load_Tariffs!AK41","v":1949.2543090036793},{"$f":"Load_Tariffs!AL41","v":2009.5764649721896},{"$f":"Load_Tariffs!AM41","v":2068.6886055805994}]
[{"$f":"ROW()","v":38},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T112","v":649493.46308430098},null,null,{"$f":"Load_Tariffs!W112","v":1389540.3216680188},{"$f":"Load_Tariffs!X112","v":1385587.4640654589},{"$f":"Load_Tariffs!Y112","v":1463332.4407086023},{"$f":"Load_Tariffs!Z112","v":1472170.211434565},{"$f":"Load_Tariffs!AA112","v":791288.48154087854},null,null,{"$f":"Load_Tariffs!AD112","v":1523036.7203256655},{"$f":"Load_Tariffs!AE112","v":1664051.4054111738},{"$f":"Load_Tariffs!AF112","v":1632990.4659881063},{"$f":"Load_Tariffs!AG112","v":1741093.9153851427},{"$f":"Load_Tariffs!AH112","v":1792671.4742228857},{"$f":"Load_Tariffs!AI112","v":1846691.1042590169},{"$f":"Load_Tariffs!AJ112","v":1892339.6179957381},{"$f":"Load_Tariffs!AK112","v":1927555.5530133215},{"$f":"Load_Tariffs!AL112","v":1957058.150128691},{"$f":"Load_Tariffs!AM112","v":1978539.7695227512}]
[{"$f":"ROW()","v":39},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T113","v":94260.562804167857},null,null,{"$f":"Load_Tariffs!W113","v":202653.31685575721},{"$f":"Load_Tariffs!X113","v":168076.38192726861},{"$f":"Load_Tariffs!Y113","v":176654.19472850335},{"$f":"Load_Tariffs!Z113","v":175019.48565974514},{"$f":"Load_Tariffs!AA113","v":0},null,null,{"$f":"Load_Tariffs!AD113","v":0},{"$f":"Load_Tariffs!AE113","v":0},{"$f":"Load_Tariffs!AF113","v":0},{"$f":"Load_Tariffs!AG113","v":0},{"$f":"Load_Tariffs!AH113","v":0},{"$f":"Load_Tariffs!AI113","v":0},{"$f":"Load_Tariffs!AJ113","v":0},{"$f":"Load_Tariffs!AK113","v":0},{"$f":"Load_Tariffs!AL113","v":0},{"$f":"Load_Tariffs!AM113","v":0}]
[{"$f":"ROW()","v":40},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA114","v":97970.161206821096},null,null,{"$f":"Load_Tariffs!AD114","v":197766.15233349439},{"$f":"Load_Tariffs!AE114","v":266373.90938764281},{"$f":"Load_Tariffs!AF114","v":241805.85277996695},{"$f":"Load_Tariffs!AG114","v":244760.74322147403},{"$f":"Load_Tariffs!AH114","v":248883.1223737938},{"$f":"Load_Tariffs!AI114","v":247323.76286857107},{"$f":"Load_Tariffs!AJ114","v":240920.11105601423},{"$f":"Load_Tariffs!AK114","v":240571.02097735676},{"$f":"Load_Tariffs!AL114","v":242575.3702372789},{"$f":"Load_Tariffs!AM114","v":243972.65392735015}]
[{"$f":"ROW()","v":41},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T38:T40)","v":743754.02588846884},null,null,{"$f":"SUM(W38:W40)","v":1592193.6385237761},1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,1720802.8726591598,1930425.3147988166,1874796.3187680733,1985854.6586066168,2041554.5965966794,{"$f":"SUM(AI38:AI40)","v":2094014.867127588},2133259.7290517525,2168126.5739906784,2199633.5203659697,2222512.4234501012]
[{"$f":"ROW()","v":42},null,"B2"]
[{"$f":"ROW()","v":43},null,null,"Modelled B2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T42","v":7697.5},null,null,{"$f":"Load_Tariffs!W42","v":8105.083333333333},{"$f":"Load_Tariffs!X42","v":8708.75},{"$f":"Load_Tariffs!Y42","v":9262.25},{"$f":"Load_Tariffs!Z42","v":9797},{"$f":"Load_Tariffs!AA42","v":10221.5},null,null,{"$f":"Load_Tariffs!AD42","v":10622.5},{"$f":"Load_Tariffs!AE42","v":11112.5},{"$f":"Load_Tariffs!AF42","v":11494.5},{"$f":"Load_Tariffs!AG42","v":11829.879334615005},{"$f":"Load_Tariffs!AH42","v":12192.678110104591},{"$f":"Load_Tariffs!AI42","v":12527.294922228137},{"$f":"Load_Tariffs!AJ42","v":12850.496691746059},{"$f":"Load_Tariffs!AK42","v":13189.963238479202},{"$f":"Load_Tariffs!AL42","v":13527.585841969583},{"$f":"Load_Tariffs!AM42","v":13850.060391884756}]
[{"$f":"ROW()","v":44},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T121","v":185987.71420734705},null,null,{"$f":"Load_Tariffs!W121","v":389585.82492361031},{"$f":"Load_Tariffs!X121","v":403522.11265434383},{"$f":"Load_Tariffs!Y121","v":418531.90158771025},{"$f":"Load_Tariffs!Z121","v":430255.24826129206},{"$f":"Load_Tariffs!AA121","v":228811.06523592927},null,null,{"$f":"Load_Tariffs!AD121","v":454358.70740146626},{"$f":"Load_Tariffs!AE121","v":481672.48140087526},{"$f":"Load_Tariffs!AF121","v":480578.97364251094},{"$f":"Load_Tariffs!AG121","v":496039.31163161882},{"$f":"Load_Tariffs!AH121","v":511642.50874628645},{"$f":"Load_Tariffs!AI121","v":527736.28900497709},{"$f":"Load_Tariffs!AJ121","v":543080.62548014452},{"$f":"Load_Tariffs!AK121","v":558795.24753341975},{"$f":"Load_Tariffs!AL121","v":573853.33174126921},{"$f":"Load_Tariffs!AM121","v":583261.52017058607}]
[{"$f":"ROW()","v":45},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T122","v":366118.59151165013},null,null,{"$f":"Load_Tariffs!W122","v":777541.44612269464},{"$f":"Load_Tariffs!X122","v":784946.18423007033},{"$f":"Load_Tariffs!Y122","v":812884.73010179354},{"$f":"Load_Tariffs!Z122","v":825273.95516231982},{"$f":"Load_Tariffs!AA122","v":434199.18410811003},null,null,{"$f":"Load_Tariffs!AD122","v":837277.75766713743},{"$f":"Load_Tariffs!AE122","v":886844.84492071776},{"$f":"Load_Tariffs!AF122","v":862170.81280866452},{"$f":"Load_Tariffs!AG122","v":876243.20661016321},{"$f":"Load_Tariffs!AH122","v":887387.29422447132},{"$f":"Load_Tariffs!AI122","v":890987.06947493681},{"$f":"Load_Tariffs!AJ122","v":892759.78754990268},{"$f":"Load_Tariffs!AK122","v":894395.41328860668},{"$f":"Load_Tariffs!AL122","v":895175.26267135167},{"$f":"Load_Tariffs!AM122","v":894034.27015320631}]
[{"$f":"ROW()","v":46},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T44:T45)","v":552106.30571899714},null,null,{"$f":"SUM(W44:W45)","v":1167127.2710463051},1188468.2968844143,1231416.6316895038,1255529.2034236118,{"$f":"SUM(AA44:AA45)","v":663010.24934403924},null,null,1291636.4650686036,1368517.326321593,1342749.7864511753,{"$f":"SUM(AG44:AG45)","v":1372282.518241782},1399029.8029707577,1418723.3584799138,1435840.4130300472,1453190.6608220264,1469028.5944126209,1477295.7903237925]
[{"$f":"ROW()","v":47},null,"B3"]
[{"$f":"ROW()","v":48},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T43","v":601246},null,null,{"$f":"Load_Tariffs!W43","v":614524},{"$f":"Load_Tariffs!X43","v":629899.58333333337},{"$f":"Load_Tariffs!Y43","v":642709.83333333337},{"$f":"Load_Tariffs!Z43","v":657671.5},{"$f":"Load_Tariffs!AA43","v":671181},null,null,{"$f":"Load_Tariffs!AD43","v":686909.5},{"$f":"Load_Tariffs!AE43","v":705512},{"$f":"Load_Tariffs!AF43","v":718910.5},{"$f":"Load_Tariffs!AG43","v":727270.09865106957},{"$f":"Load_Tariffs!AH43","v":735730.84912971698},{"$f":"Load_Tariffs!AI43","v":747478.99675438192},{"$f":"Load_Tariffs!AJ43","v":759437.19985944242},{"$f":"Load_Tariffs!AK43","v":771652.09465285682},{"$f":"Load_Tariffs!AL43","v":784164.52998804511},{"$f":"Load_Tariffs!AM43","v":796954.07030787936}]
[{"$f":"ROW()","v":49},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T139","v":3008688.1178116449},null,null,{"$f":"Load_Tariffs!W139","v":6231552.5771953175},{"$f":"Load_Tariffs!X139","v":4913980.4237653585},{"$f":"Load_Tariffs!Y139","v":5016507.281552678},{"$f":"Load_Tariffs!Z139","v":5081054.6201434312},{"$f":"Load_Tariffs!AA139","v":0},null,null,{"$f":"Load_Tariffs!AD139","v":0},{"$f":"Load_Tariffs!AE139","v":0},{"$f":"Load_Tariffs!AF139","v":0},{"$f":"Load_Tariffs!AG139","v":0},{"$f":"Load_Tariffs!AH139","v":0},{"$f":"Load_Tariffs!AI139","v":0},{"$f":"Load_Tariffs!AJ139","v":0},{"$f":"Load_Tariffs!AK139","v":0},{"$f":"Load_Tariffs!AL139","v":0},{"$f":"Load_Tariffs!AM139","v":0}]
[{"$f":"ROW()","v":50},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T140","v":1249333.8424773843},null,null,{"$f":"Load_Tariffs!W140","v":2807463.1313247383},{"$f":"Load_Tariffs!X140","v":4731980.4288263023},{"$f":"Load_Tariffs!Y140","v":4889443.1076201992},{"$f":"Load_Tariffs!Z140","v":4759786.6569697354},{"$f":"Load_Tariffs!AA140","v":0},null,null,{"$f":"Load_Tariffs!AD140","v":0},{"$f":"Load_Tariffs!AE140","v":0},{"$f":"Load_Tariffs!AF140","v":0},{"$f":"Load_Tariffs!AG140","v":0},{"$f":"Load_Tariffs!AH140","v":0},{"$f":"Load_Tariffs!AI140","v":0},{"$f":"Load_Tariffs!AJ140","v":0},{"$f":"Load_Tariffs!AK140","v":0},{"$f":"Load_Tariffs!AL140","v":0},{"$f":"Load_Tariffs!AM140","v":0}]
[{"$f":"ROW()","v":51},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T141","v":331249.2264992111},null,null,{"$f":"Load_Tariffs!W141","v":730749.36552342272},{"$f":"Load_Tariffs!X141","v":0},{"$f":"Load_Tariffs!Y141","v":0},{"$f":"Load_Tariffs!Z141","v":0},{"$f":"Load_Tariffs!AA141","v":0},null,null,{"$f":"Load_Tariffs!AD141","v":0},{"$f":"Load_Tariffs!AE141","v":0},{"$f":"Load_Tariffs!AF141","v":0},{"$f":"Load_Tariffs!AG141","v":0},{"$f":"Load_Tariffs!AH141","v":0},{"$f":"Load_Tariffs!AI141","v":0},{"$f":"Load_Tariffs!AJ141","v":0},{"$f":"Load_Tariffs!AK141","v":0},{"$f":"Load_Tariffs!AL141","v":0},{"$f":"Load_Tariffs!AM141","v":0}]
[{"$f":"ROW()","v":52},null,null,"GJ Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA142","v":0},null,null,{"$f":"Load_Tariffs!AD142","v":288522.8555849166},{"$f":"Load_Tariffs!AE142","v":1180420.5659503359},{"$f":"Load_Tariffs!AF142","v":1198474.2509928972},{"$f":"Load_Tariffs!AG142","v":1229905.5605813558},{"$f":"Load_Tariffs!AH142","v":1251997.8770660148},{"$f":"Load_Tariffs!AI142","v":1263570.9599603191},{"$f":"Load_Tariffs!AJ142","v":1281241.8230282781},{"$f":"Load_Tariffs!AK142","v":1310813.4265926522},{"$f":"Load_Tariffs!AL142","v":1328708.2286750237},{"$f":"Load_Tariffs!AM142","v":1348124.440167713}]
[{"$f":"ROW()","v":53},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA143","v":2658352.3161165379},null,null,{"$f":"Load_Tariffs!AD143","v":4884879.3332074014},{"$f":"Load_Tariffs!AE143","v":4166565.7971832114},{"$f":"Load_Tariffs!AF143","v":4166780.0876124594},{"$f":"Load_Tariffs!AG143","v":4252134.2946039038},{"$f":"Load_Tariffs!AH143","v":4283899.8331749747},{"$f":"Load_Tariffs!AI143","v":4273886.0874791313},{"$f":"Load_Tariffs!AJ143","v":4267621.6807906209},{"$f":"Load_Tariffs!AK143","v":4279268.5402922491},{"$f":"Load_Tariffs!AL143","v":4265820.1827765768},{"$f":"Load_Tariffs!AM143","v":4259216.1602494232}]
[{"$f":"ROW()","v":54},null,null,"GJ Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA144","v":2568594.6916341954},null,null,{"$f":"Load_Tariffs!AD144","v":4623497.4751820415},{"$f":"Load_Tariffs!AE144","v":5527792.6963904565},{"$f":"Load_Tariffs!AF144","v":4566927.5348787541},{"$f":"Load_Tariffs!AG144","v":4600184.9039734006},{"$f":"Load_Tariffs!AH144","v":4497006.2608829783},{"$f":"Load_Tariffs!AI144","v":4353723.5097307721},{"$f":"Load_Tariffs!AJ144","v":4209167.2968859226},{"$f":"Load_Tariffs!AK144","v":4044322.3093219008},{"$f":"Load_Tariffs!AL144","v":3923473.7826362555},{"$f":"Load_Tariffs!AM144","v":3813708.9511272609}]
[{"$f":"ROW()","v":55},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T49:T54)","v":4589271.1867882404},0,0,9769765.074043477,9645960.8525916599,9905950.3891728781,9840841.2771131657,{"$f":"SUM(AA49:AA54)","v":5226947.0077507328},null,null,{"$f":"SUM(AD49:AD54)","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10082224.75915866,10032903.971123967,{"$f":"SUM(AI49:AI54)","v":9891180.5571702234},9758030.8007048219,9634404.2762068026,9518002.1940878555,9421049.5515443981]
[{"$f":"ROW()","v":56}]
["X-Factor"]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$34&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2019]"}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 and est 2013/14 [$ \"&Input!$G$34&\"]\"","v":"Actual 3 and est 2013/14 [$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$34&\"]\"","v":"Forecast [$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$34&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":67},null,"A1"]
[{"$f":"ROW()","v":68},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA226","v":50979.649725954063},{"$f":"Load_Tariffs!AB226","v":50133.124176999096},{"$f":"Load_Tariffs!AC226","v":49366.700092236664},null,{"$f":"Load_Tariffs!AE226","v":44624.756382252759},{"$f":"Load_Tariffs!AF226","v":40371.551872704003},{"$f":"Load_Tariffs!AG226","v":36486.624159999999},{"$f":"Load_Tariffs!AH226","v":32450.59},{"$f":"Price_path_AA5!F117","v":39712.9},{"$f":"Price_path_AA5!G117","v":40626.300000000003},{"$f":"Price_path_AA5!H117","v":41560.699999999997},{"$f":"Price_path_AA5!I117","v":42516.6},{"$f":"Price_path_AA5!J117","v":43494.48}]
[{"$f":"ROW()","v":69},null,null,"Demand 1 (<=10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA227","v":214.86108964858582},{"$f":"Load_Tariffs!AB227","v":211.29328557693029},{"$f":"Load_Tariffs!AC227","v":208.0650336152209},null,{"$f":"Load_Tariffs!AE227","v":188.07163276884947},{"$f":"Load_Tariffs!AF227","v":170.14258076800002},{"$f":"Load_Tariffs!AG227","v":153.81913599999999},{"$f":"Load_Tariffs!AH227","v":136.80000000000001},{"$f":"Price_path_AA5!F119","v":167.42},{"$f":"Price_path_AA5!G119","v":171.27},{"$f":"Price_path_AA5!H119","v":175.21},{"$f":"Price_path_AA5!I119","v":179.24},{"$f":"Price_path_AA5!J119","v":183.36}]
[{"$f":"ROW()","v":70},null,null,"Demand 2 (>10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA228","v":113.09044053064952},{"$f":"Load_Tariffs!AB228","v":111.21255498678262},{"$f":"Load_Tariffs!AC228","v":109.51553751134311},null,{"$f":"Load_Tariffs!AE228","v":98.992857846074173},{"$f":"Load_Tariffs!AF228","v":89.556914656000004},{"$f":"Load_Tariffs!AG228","v":80.962800000000001},{"$f":"Load_Tariffs!AH228","v":72.010000000000005},{"$f":"Price_path_AA5!F120","v":88.13},{"$f":"Price_path_AA5!G120","v":90.16},{"$f":"Price_path_AA5!H120","v":92.23},{"$f":"Price_path_AA5!I120","v":94.35},{"$f":"Price_path_AA5!J120","v":96.52}]
[{"$f":"ROW()","v":71},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA229","v":4.5584675389203445E-2},{"$f":"Load_Tariffs!AB229","v":4.4827734284954672E-2},{"$f":"Load_Tariffs!AC229","v":4.414277440545742E-2},null,{"$f":"Load_Tariffs!AE229","v":3.9909996927906914E-2},{"$f":"Load_Tariffs!AF229","v":3.5988708032000001E-2},{"$f":"Load_Tariffs!AG229","v":3.2537879999999998E-2},{"$f":"Load_Tariffs!AH229","v":2.894E-2},{"$f":"Price_path_AA5!F122","v":3.542E-2},{"$f":"Price_path_AA5!G122","v":3.6229999999999998E-2},{"$f":"Price_path_AA5!H122","v":3.7060000000000003E-2},{"$f":"Price_path_AA5!I122","v":3.7909999999999999E-2},{"$f":"Price_path_AA5!J122","v":3.8780000000000002E-2}]
[{"$f":"ROW()","v":72},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA230","v":2.2774330900315738E-2},{"$f":"Load_Tariffs!AB230","v":2.2396159354000526E-2},{"$f":"Load_Tariffs!AC230","v":2.2054670676192937E-2},null,{"$f":"Load_Tariffs!AE230","v":2.0039553542190548E-2},{"$f":"Load_Tariffs!AF230","v":1.81395534144E-2},{"$f":"Load_Tariffs!AG230","v":1.6396239999999999E-2},{"$f":"Load_Tariffs!AH230","v":1.4579999999999999E-2},{"$f":"Price_path_AA5!F123","v":1.7840000000000002E-2},{"$f":"Price_path_AA5!G123","v":1.8249999999999999E-2},{"$f":"Price_path_AA5!H123","v":1.8669999999999999E-2},{"$f":"Price_path_AA5!I123","v":1.9099999999999999E-2},{"$f":"Price_path_AA5!J123","v":1.9539999999999998E-2}]
[{"$f":"ROW()","v":73},null,"A2"]
[{"$f":"ROW()","v":74},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA232","v":28225.037380768175},{"$f":"Load_Tariffs!AB232","v":27756.35594824619},{"$f":"Load_Tariffs!AC232","v":27332.022381780502},null,{"$f":"Load_Tariffs!AE232","v":24706.613363025896},{"$f":"Load_Tariffs!AF232","v":22351.736105055999},{"$f":"Load_Tariffs!AG232","v":20192.52968},{"$f":"Load_Tariffs!AH232","v":17958.8},{"$f":"Price_path_AA5!F125","v":21977.9},{"$f":"Price_path_AA5!G125","v":22483.39},{"$f":"Price_path_AA5!H125","v":23000.51},{"$f":"Price_path_AA5!I125","v":23529.52},{"$f":"Price_path_AA5!J125","v":24070.7}]
[{"$f":"ROW()","v":75},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA233","v":0},{"$f":"Load_Tariffs!AB233","v":0},{"$f":"Load_Tariffs!AC233","v":0},null,{"$f":"Load_Tariffs!AE233","v":0},{"$f":"Load_Tariffs!AF233","v":0},{"$f":"Load_Tariffs!AG233","v":0},{"$f":"Load_Tariffs!AH233","v":0}]
[{"$f":"ROW()","v":76},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA234","v":0},{"$f":"Load_Tariffs!AB234","v":0},{"$f":"Load_Tariffs!AC234","v":0},null,{"$f":"Load_Tariffs!AE234","v":0},{"$f":"Load_Tariffs!AF234","v":0},{"$f":"Load_Tariffs!AG234","v":0},{"$f":"Load_Tariffs!AH234","v":0}]
[{"$f":"ROW()","v":77},null,null,"Usage 3 (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA235","v":0},{"$f":"Load_Tariffs!AB235","v":0},{"$f":"Load_Tariffs!AC235","v":0},null,{"$f":"Load_Tariffs!AE235","v":0},{"$f":"Load_Tariffs!AF235","v":0},{"$f":"Load_Tariffs!AG235","v":0},{"$f":"Load_Tariffs!AH235","v":0}]
[{"$f":"ROW()","v":78},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA236","v":2.7266236532833021},{"$f":"Load_Tariffs!AB236","v":2.6813476147601474},{"$f":"Load_Tariffs!AC236","v":2.6412111926517068},null,{"$f":"Load_Tariffs!AE236","v":2.3886809601978181},{"$f":"Load_Tariffs!AF236","v":2.1572482048000001},{"$f":"Load_Tariffs!AG236","v":1.955328},{"$f":"Load_Tariffs!AH236","v":1.74},{"$f":"Price_path_AA5!F126","v":2.13},{"$f":"Price_path_AA5!G126","v":2.1800000000000002},{"$f":"Price_path_AA5!H126","v":2.23},{"$f":"Price_path_AA5!I126","v":2.2799999999999998},{"$f":"Price_path_AA5!J126","v":2.33}]
[{"$f":"ROW()","v":79},null,null,"Usage 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA237","v":1.4614702781598501},{"$f":"Load_Tariffs!AB237","v":1.4372023215114391},{"$f":"Load_Tariffs!AC237","v":1.4153325800285514},null,{"$f":"Load_Tariffs!AE237","v":1.278895558336},{"$f":"Load_Tariffs!AF237","v":1.1615951872000001},{"$f":"Load_Tariffs!AG237","v":1.0489520000000001},{"$f":"Load_Tariffs!AH237","v":0.93},{"$f":"Price_path_AA5!F127","v":1.1399999999999999},{"$f":"Price_path_AA5!G127","v":1.17},{"$f":"Price_path_AA5!H127","v":1.2},{"$f":"Price_path_AA5!I127","v":1.23},{"$f":"Price_path_AA5!J127","v":1.26}]
[{"$f":"ROW()","v":80},null,"B1"]
[{"$f":"ROW()","v":81},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA239","v":1421.8251702411108},{"$f":"Load_Tariffs!AB239","v":1398.2155271928266},{"$f":"Load_Tariffs!AC239","v":1376.8399915921843},null,{"$f":"Load_Tariffs!AE239","v":1247.7475813904116},{"$f":"Load_Tariffs!AF239","v":1129.5164915391999},{"$f":"Load_Tariffs!AG239","v":1020.8237919999999},{"$f":"Load_Tariffs!AH239","v":910.38},{"$f":"Price_path_AA5!F129","v":1114.1199999999999},{"$f":"Price_path_AA5!G129","v":1139.74},{"$f":"Price_path_AA5!H129","v":1165.95},{"$f":"Price_path_AA5!I129","v":1192.77},{"$f":"Price_path_AA5!J129","v":1220.2}]
[{"$f":"ROW()","v":82},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA240","v":5.4314343173403383},{"$f":"Load_Tariffs!AB240","v":5.3412444486022137},{"$f":"Load_Tariffs!AC240","v":5.2601336832557184},null,{"$f":"Load_Tariffs!AE240","v":4.7456537660567273},{"$f":"Load_Tariffs!AF240","v":4.2937536384000001},{"$f":"Load_Tariffs!AG240","v":3.8801039999999998},{"$f":"Load_Tariffs!AH240","v":3.45},{"$f":"Price_path_AA5!F130","v":4.22},{"$f":"Price_path_AA5!G130","v":4.32},{"$f":"Price_path_AA5!H130","v":4.42},{"$f":"Price_path_AA5!I130","v":4.5199999999999996},{"$f":"Price_path_AA5!J130","v":4.62}]
[{"$f":"ROW()","v":83},null,null,"Usage 2 (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA241","v":0},{"$f":"Load_Tariffs!AB241","v":0},{"$f":"Load_Tariffs!AC241","v":0},null,{"$f":"Load_Tariffs!AE241","v":0},{"$f":"Load_Tariffs!AF241","v":0},{"$f":"Load_Tariffs!AG241","v":0},{"$f":"Load_Tariffs!AH241","v":0},{"$f":"AH83*(1+AI$63)","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA242","v":4.6570731998078791},{"$f":"Load_Tariffs!AB242","v":4.5797417260103312},{"$f":"Load_Tariffs!AC242","v":4.5134621646579793},null,{"$f":"Load_Tariffs!AE242","v":4.0797825249396364},{"$f":"Load_Tariffs!AF242","v":3.6922132736000002},{"$f":"Load_Tariffs!AG242","v":3.3403519999999998},{"$f":"Load_Tariffs!AH242","v":2.97},{"$f":"Price_path_AA5!F131","v":3.63},{"$f":"Price_path_AA5!G131","v":3.71},{"$f":"Price_path_AA5!H131","v":3.8},{"$f":"Price_path_AA5!I131","v":3.89},{"$f":"Price_path_AA5!J131","v":3.98}]
[{"$f":"ROW()","v":85},null,"B2"]
[{"$f":"ROW()","v":86},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA244","v":356.28245952722256},{"$f":"Load_Tariffs!AB244","v":350.36633012547895},{"$f":"Load_Tariffs!AC244","v":345.00681899625113},null,{"$f":"Load_Tariffs!AE244","v":311.87083669273017},{"$f":"Load_Tariffs!AF244","v":282.14317386240003},{"$f":"Load_Tariffs!AG244","v":255.04809599999999},{"$f":"Load_Tariffs!AH244","v":226.83},{"$f":"Price_path_AA5!F133","v":277.7},{"$f":"Price_path_AA5!G133","v":284.08999999999997},{"$f":"Price_path_AA5!H133","v":290.62},{"$f":"Price_path_AA5!I133","v":297.3},{"$f":"Price_path_AA5!J133","v":304.14}]
[{"$f":"ROW()","v":87},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA245","v":9.0632970235136963},{"$f":"Load_Tariffs!AB245","v":8.9127994714627299},{"$f":"Load_Tariffs!AC245","v":8.7817486067913268},null,{"$f":"Load_Tariffs!AE245","v":7.9376079695069093},{"$f":"Load_Tariffs!AF245","v":7.1769988352},{"$f":"Load_Tariffs!AG245","v":6.4872079999999999},{"$f":"Load_Tariffs!AH245","v":5.77},{"$f":"Price_path_AA5!F134","v":7.0799999999999992},{"$f":"Price_path_AA5!G134","v":7.24},{"$f":"Price_path_AA5!H134","v":7.41},{"$f":"Price_path_AA5!I134","v":7.58},{"$f":"Price_path_AA5!J134","v":7.75}]
[{"$f":"ROW()","v":88},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA246","v":5.3987148335009385},{"$f":"Load_Tariffs!AB246","v":5.3090682772250917},{"$f":"Load_Tariffs!AC246","v":5.2267006301841787},null,{"$f":"Load_Tariffs!AE246","v":4.7245149964974544},{"$f":"Load_Tariffs!AF246","v":4.2730108672},{"$f":"Load_Tariffs!AG246","v":3.8597359999999998},{"$f":"Load_Tariffs!AH246","v":3.44},{"$f":"Price_path_AA5!F135","v":4.21},{"$f":"Price_path_AA5!G135","v":4.3099999999999996},{"$f":"Price_path_AA5!H135","v":4.41},{"$f":"Price_path_AA5!I135","v":4.51},{"$f":"Price_path_AA5!J135","v":4.6100000000000003}]
[{"$f":"ROW()","v":89},null,"B3"]
[{"$f":"ROW()","v":90},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA248","v":77.41429876401952},{"$f":"Load_Tariffs!AB248","v":76.128821478270112},{"$f":"Load_Tariffs!AC248","v":84.485325111783055},null,{"$f":"Load_Tariffs!AE248","v":87.06002242986473},{"$f":"Load_Tariffs!AF248","v":96.619828249600005},{"$f":"Load_Tariffs!AG248","v":106.697768},{"$f":"Load_Tariffs!AH248","v":116.97190820253715},{"$f":"Price_path_AA5!F137","v":116.97},{"$f":"Price_path_AA5!G137","v":116.97},{"$f":"Price_path_AA5!H137","v":116.97},{"$f":"Price_path_AA5!I137","v":116.97},{"$f":"Price_path_AA5!J137","v":116.97}]
[{"$f":"ROW()","v":91},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA249","v":0},{"$f":"Load_Tariffs!AB249","v":0},{"$f":"Load_Tariffs!AC249","v":0},null,{"$f":"Load_Tariffs!AE249","v":0},{"$f":"Load_Tariffs!AF249","v":0},{"$f":"Load_Tariffs!AG249","v":0},{"$f":"Load_Tariffs!AH249","v":0},{"$f":"AH91*(1+AI$63)","v":0},0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA250","v":0},{"$f":"Load_Tariffs!AB250","v":0},{"$f":"Load_Tariffs!AC250","v":0},null,{"$f":"Load_Tariffs!AE250","v":0},{"$f":"Load_Tariffs!AF250","v":0},{"$f":"Load_Tariffs!AG250","v":0},{"$f":"Load_Tariffs!AH250","v":0},{"$f":"AH92*(1+AI$63)","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA251","v":0},{"$f":"Load_Tariffs!AB251","v":0},{"$f":"Load_Tariffs!AC251","v":0},null,{"$f":"Load_Tariffs!AE251","v":0},{"$f":"Load_Tariffs!AF251","v":0},{"$f":"Load_Tariffs!AG251","v":0},{"$f":"Load_Tariffs!AH251","v":0},{"$f":"AH93*(1+AI$63)","v":0},0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA252","v":15.214559985320825},{"$f":"Load_Tariffs!AB252","v":14.96191969036162},{"$f":"Load_Tariffs!AC252","v":0},null,{"$f":"Load_Tariffs!AE252","v":0},{"$f":"Load_Tariffs!AF252","v":0},{"$f":"Load_Tariffs!AG252","v":0},{"$f":"Load_Tariffs!AH252","v":0},{"$f":"Price_path_AA5!F138","v":0},{"$f":"Price_path_AA5!G138","v":0},{"$f":"Price_path_AA5!H138","v":0},{"$f":"Price_path_AA5!I138","v":0},{"$f":"Price_path_AA5!J138","v":0}]
[{"$f":"ROW()","v":95},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA253","v":15.214559985320825},{"$f":"Load_Tariffs!AB253","v":14.96191969036162},{"$f":"Load_Tariffs!AC253","v":16.6942378337226},null,{"$f":"Load_Tariffs!AE253","v":14.046712372136726},{"$f":"Load_Tariffs!AF253","v":10.848469337600001},{"$f":"Load_Tariffs!AG253","v":7.9129679999999993},{"$f":"Load_Tariffs!AH253","v":4.8834638702692077},{"$f":"Price_path_AA5!F139","v":8.3800000000000008},{"$f":"Price_path_AA5!G139","v":8.57},{"$f":"Price_path_AA5!H139","v":8.77},{"$f":"Price_path_AA5!I139","v":8.9700000000000006},{"$f":"Price_path_AA5!J139","v":9.18}]
[{"$f":"ROW()","v":96},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA254","v":6.5657097571061911},{"$f":"Load_Tariffs!AB254","v":6.4566850563424341},{"$f":"Load_Tariffs!AC254","v":7.2103951124289196},null,{"$f":"Load_Tariffs!AE254","v":6.056257478731637},{"$f":"Load_Tariffs!AF254","v":4.6774949055999997},{"$f":"Load_Tariffs!AG254","v":3.4116399999999998},{"$f":"Load_Tariffs!AH254","v":2.1054831358303536},{"$f":"Price_path_AA5!F140","v":6.22},{"$f":"Price_path_AA5!G140","v":6.36},{"$f":"Price_path_AA5!H140","v":6.51},{"$f":"Price_path_AA5!I140","v":6.66},{"$f":"Price_path_AA5!J140","v":6.81}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98}]
[{"$f":"\"Revenue [m$ \"&Input!$G$34&\"]\"","v":"Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast [m$ 31/12/2019]"]
[{"$f":"ROW()","v":101},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":102},null,null,"Discounting Factor Real  Pre-tax (1 Half a Year & 5 Years)"]
[{"$f":"ROW()","v":103},null,null,"Discounting Factor Real  Post-tax (1 Half a Year & 5 Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$16","v":0.96049148794599226},{"$f":"AJ$16","v":0.92254389841670614},0.88609556168575843,0.85108724450589379,0.8174620538473204]
[{"$f":"ROW()","v":104},null,"A1",null,null,"PV AA5"]
[{"$f":"ROW()","v":105},null,null,"Fixed",{"$f":"F105/$F$110","v":0.36542589493056549},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI105:AM105)","v":12.659388208066742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI22*AI68/1000000","v":2.779903},{"$f":"(AJ$9)*AJ22*AJ68/1000000","v":2.8438409999999998},{"$f":"AK$9*AK22*AK68/1000000","v":2.8676882999999997},{"$f":"(AL$9)*AL22*AL68/1000000","v":2.8698705000000002},{"$f":"AM$9*AM22*AM68/1000000","v":2.91413016}]
[{"$f":"ROW()","v":106},null,null,"Demand 1 (<=10km) ",0.33292721566203964,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI106:AM106)","v":11.533541893349796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI23*AI69/1000000","v":2.7843355676399999},2.8509653868299996,2.5813740110900003,2.3342835659600003,2.3916064694400005]
[{"$f":"ROW()","v":107},null,null,"Demand 2 (>10km)",7.4761605621150612E-2,2.5899538093663628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI24*AI70/1000000","v":0.57179977819999994},0.58543953439999996,0.59888074820000003,0.57461414399999999,0.5883318688000001]
[{"$f":"ROW()","v":108},null,null,"Usage 1 (<=10km)",0.18139801346700471,6.2841410652829284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI25*AI71/1000","v":1.3190614142366959},1.4731985040637317,1.4338955338776826,1.4228787123948132,1.4392608404566622]
[{"$f":"ROW()","v":109},null,null,"Usage 2 (>10km)",4.5487270319239652E-2,1.5758079038321633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI26*AI72/1000","v":0.3279307422436249},0.35638249550568424,0.36249350884324377,0.36382496847968288,0.36846241350379094]
[{"$f":"ROW()","v":110},null,null,"Total",1,34.642832879897988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AI109)","v":7.7830305023203215},8.1098269207994154,7.8443321020109256,7.5654718908344973,7.701791752200454]
[{"$f":"ROW()","v":111},null,"A2"]
[{"$f":"ROW()","v":112},null,null,"Fixed",{"$f":"F112/$F$118","v":0.45735483134702659},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI112:AM112)","v":9.785731983508736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI29*AI74/1000000","v":2.1098784000000004},{"$f":"(AJ$9)*AJ29*AJ74/1000000","v":2.1584054400000001},{"$f":"AK$9*AK29*AK74/1000000","v":2.2080489600000002},{"$f":"(AL$9)*AL29*AL74/1000000","v":2.2588339199999998},{"$f":"AM$9*AM29*AM74/1000000","v":2.3107872}]
[{"$f":"ROW()","v":113},null,null,"Usage 1 (Q<=5TJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI30*AI75/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Usage 2 (5<Q<=10TJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI31*AI76/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Usage 3 (Q>10TJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI32*AI77/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Usage 1* (Q<=10TJ/year)",0.31759726650261644,6.7954277853280347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI33*AI78/1000000","v":1.5340795188574388},1.5333202268795176,1.5318403950921728,1.5296775190084513,1.5268675043625155]
[{"$f":"ROW()","v":117},null,null,"Usage 2* (Q>10TJ/year)",0.22504790215035697,4.8152075870896125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI34*AI79/1000000","v":1.0815293369396288},1.0839953457716995,1.0858131212150193,1.0870144897040923,1.0876299570701189]
[{"$f":"ROW()","v":118},null,null,"Total",1,21.396367355926383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI112:AI117)","v":4.7254872557970682},4.7757210126512177,4.8257024763071925,4.875525928712543,4.9252846614326344]
[{"$f":"ROW()","v":119},null,"B1"]
[{"$f":"ROW()","v":120},null,null,"Fixed",{"$f":"F120/$F$124","v":0.19420702960721345},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI120:AM120)","v":10.043263984738857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI37*AI81/1000000","v":2.0233884221949281},{"$f":"(AJ$9)*AJ37*AJ81/1000000","v":2.1489326409868803},{"$f":"AK$9*AK37*AK81/1000000","v":2.2727330615828398},{"$f":"(AL$9)*AL37*AL81/1000000","v":2.3969625201248785},{"$f":"AM$9*AM37*AM81/1000000","v":2.5242138365294475}]
[{"$f":"ROW()","v":121},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F121/$F$124","v":0.7266308775019219},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI121:AM121)","v":37.577145054811048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38*AI82/1000000","v":7.7930364599730515},8.1749071497415891,8.5197955443188818,8.8459028385816829,9.1408537351951118]
[{"$f":"ROW()","v":122},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F122/$F$124","v":0},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI122:AM122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI39*AI83/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Usage 2* (Q>5TJ/year)",{"$f":"F123/$F$124","v":7.9162092890864635E-2},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI123:AM123)","v":4.0938054513029956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI40*AI84/1000000","v":0.89778525921291297},0.89381361201781284,0.91416987971395569,0.94361819022301496,0.97101116263085363]
[{"$f":"ROW()","v":124},null,null,"Total",{"$f":"F124/$F$124","v":1},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI124:AM124)","v":51.714214490852903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI120:AI123)","v":10.714210141380892},11.217653402746281,11.706698485615679,12.186483548929576,12.636078734355413]
[{"$f":"ROW()","v":125},null,"B2"]
[{"$f":"ROW()","v":126},null,null,"Fixed",{"$f":"F126/$F$129","v":0.32200867199288113},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI126:AM126)","v":16.972259702406618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI43*AI86/1000000","v":3.4788297999027535},{"$f":"(AJ$9)*AJ43*AJ86/1000000","v":3.6506976051581375},{"$f":"AK$9*AK43*AK86/1000000","v":3.8332671163668262},{"$f":"(AL$9)*AL43*AL86/1000000","v":4.0217512708175578},{"$f":"AM$9*AM43*AM86/1000000","v":4.2123573675878294}]
[{"$f":"ROW()","v":127},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F127/$F$129","v":0.346864760364261},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI127:AM127)","v":18.282361024877694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44*AI87/1000000","v":3.7363729261552376},3.9319037284762461,4.140672784222641,4.3498082545988206,4.5202767813220426]
[{"$f":"ROW()","v":128},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F128/$F$129","v":0.33112656764285792},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI128:AM128)","v":17.452840836924235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI45*AI88/1000000","v":3.7510555624894839},3.8477946843400801,3.9442837726027555,4.0372404346477957,4.1214979854062817]
[{"$f":"ROW()","v":129},null,null,"Total",{"$f":"F129/$F$129","v":1},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI129:AM129)","v":52.707461564208543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI126:AI128)","v":10.966258288547476},11.430396017974463,11.918223673192223,12.408799960064174,12.854132134316153]
[{"$f":"ROW()","v":130},null,"B3"]
[{"$f":"ROW()","v":131},null,null,"Fixed",{"$f":"F131/$F$138","v":0.58538982241078652},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI131:AM131)","v":400.17671187848401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI48*AI90/1000000","v":87.432618250360051},88.831369267558983,90.260145511544664,91.723725072701626,93.219717603912656]
[{"$f":"ROW()","v":132},null,null,"Usage 1 (Q<=15GJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI49*AI91/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Usage 2 (15<Q<=45GJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI50*AI92/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Usage 3 (Q>45GJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI51*AI93/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI52*AI94/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",0.24271843127021928,165.92407318940505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI53*AI95/1000000","v":35.815165413075128},36.573517804375619,37.529185098363023,38.264407039505898,39.099604351089702]
[{"$f":"ROW()","v":137},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",0.17189174631899415,117.50643965366983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI54*AI96/1000000","v":27.080160230525401},26.770304008194469,26.32853823368557,26.130335392357463,25.971357957176643]
[{"$f":"ROW()","v":138},null,null,"Total",1,683.60722472155896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI131:AI137)","v":150.32794389396057},152.17519108012908,154.11786884359327,156.11846750456499,158.290679912179]
[{"$f":"ROW()","v":139},null,"Calculated Tariff Revenue",null,null,"PV AA5",null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)"]
[{"$f":"ROW()","v":140},null,null,"A1",{"$f":"F140/$F$148","v":4.038965912953809E-2},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI140:AM140)","v":34.642832879897988},null,null,{"$f":"IF(F168<(F140+F146),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F175>(F140+F146),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI110","v":7.7830305023203215},8.1098269207994154,7.8443321020109256,7.5654718908344973,7.701791752200454]
[{"$f":"ROW()","v":141},null,null,"A2",2.4945765466475547E-2,21.396367355926383,null,null,{"$f":"IF(F169<F141,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F141,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI118","v":4.7254872557970682},4.7757210126512177,4.8257024763071925,4.875525928712543,4.9252846614326344]
[{"$f":"ROW()","v":142},null,null,"B1",6.0292976116551322E-2,51.714214490852903,null,null,{"$f":"IF(F170<F142,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F177>F142,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI124","v":10.714210141380892},11.217653402746281,11.706698485615679,12.186483548929576,12.636078734355413]
[{"$f":"ROW()","v":143},null,null,"B2",6.1450990845408095E-2,52.707461564208543,null,null,{"$f":"IF(F171<F143,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F178>F143,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI129","v":10.966258288547476},11.430396017974463,11.918223673192223,12.408799960064174,12.854132134316153]
[{"$f":"ROW()","v":144},null,null,"B3",0.79700938086431161,683.60722472155896,null,null,{"$f":"IF(F172<F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F179>F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI138","v":150.32794389396057},152.17519108012908,154.11786884359327,156.11846750456499,158.290679912179]
[{"$f":"ROW()","v":145},null,null,"Total Tariff Revenue",0.98408877242228454,844.06810101244469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI140:AI144)","v":184.51693008200633},187.70878843430046,190.4128255807193,193.15474883310577,196.40796719448366]
[{"$f":"ROW()","v":146},null,null,"Revenue from Prudent Discounts",7.8407808806374598E-4,0.67251585566656724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI163","v":0.16083459665364988},{"$f":"Load_Tariffs!AJ163","v":0.15584649880776955},{"$f":"Load_Tariffs!AK163","v":0.15101310101174018},{"$f":"Load_Tariffs!AL163","v":0.14632960542354603},{"$f":"Load_Tariffs!AM163","v":0.14179136300065787}]
[{"$f":"ROW()","v":147},null,null,"Revenue from Ancillary Services",1.5127149489651754E-2,12.974789166665419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI190","v":2.8345806052377167},{"$f":"Load_Tariffs!AJ190","v":2.8799371408220216},{"$f":"Load_Tariffs!AK190","v":2.9264937128338908},{"$f":"Load_Tariffs!AL190","v":2.9740891441510566},{"$f":"Load_Tariffs!AM190","v":3.0227308409797939}]
[{"$f":"ROW()","v":148},null,null,"Total Tariff Revenue",1,857.71540603477661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI145:AI147)","v":187.51234528389767},190.74457207393024,193.49033239456492,196.27516758268038,199.57248939846411]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,"Calculated Tariff Revenue",null,null,"PV AA5",null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":151},null,null,"A1",{"$f":"F151/$F$159","v":4.038965912953809E-2},{"$f":"SUM(AI151:AM151)","v":34.642832879897988},null,null,{"$f":"IF(F168<(F151+F157),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F175>(F151+F157),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI140","v":7.4755345479026891},7.4816713429990447,6.9508278599809969,6.4388766249571265,6.2959225040581357]
[{"$f":"ROW()","v":152},null,null,"A2",2.4945765466475544E-2,21.396367355926383,null,null,{"$f":"IF(F169<F152,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F152,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI141","v":4.5387902855903501},4.4058122807618343,4.2760335462717771,4.1494979281849966,4.0262333151174259]
[{"$f":"ROW()","v":153},null,null,"B1",6.0292976116551308E-2,51.714214490852903,null,null,{"$f":"IF(F170<F153,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F177>F153,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI142","v":10.290907640860974},10.348777701256983,10.373253570097443,10.371760703874878,10.329514874762625]
[{"$f":"ROW()","v":154},null,null,"B2",6.1450990845408088E-2,52.707461564208543,null,null,{"$f":"IF(F171<F154,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F178>F154,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI143","v":10.532997740767035},10.545042102868955,10.560685099993766,10.560971365635863,10.507765254942923]
[{"$f":"ROW()","v":155},null,null,"B3",0.7970093808643115,683.60722472155896,null,null,{"$f":"IF(F172<F155,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F179>F155,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI144","v":144.38871051057183},140.38829402136946,136.56315955877582,132.87043632494314,129.39662430589863]
[{"$f":"ROW()","v":156},null,null,"Total Tariff Revenue",0.98408877242228443,844.06810101244469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI151:AI155)","v":177.22694072569288},173.16959744925629,168.7239596351198,164.39154294759601,160.55606025477974]
[{"$f":"ROW()","v":157},null,null,"Revenue from Prudent Discounts",7.8407808806374587E-4,0.67251585566656724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI146","v":0.15448026105305768},0.14377523656471428,0.13381203856290608,0.12453926066956049,0.11590905881632874]
[{"$f":"ROW()","v":158},null,null,"Revenue from Ancillary Services",1.5127149489651753E-2,12.974789166665419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$103*AI147","v":2.7225905432276258},2.6568684370890101,2.593153090243387,2.5312093346104145,2.4709677614949803]
[{"$f":"ROW()","v":159},null,null,"Total Revenue",{"$f":"F159/$F$148","v":1.0000000000000002},857.71540603477672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI156:AI158)","v":180.10401152997358},175.97024112291001,171.45092476392608,167.047291542876,163.14293707509106]
[{"$f":"ROW()","v":160},null,"Avoidable OPEX including UAFG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ 31/12/2019]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":161},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3063928456098881,1.3070745043138385,1.3270684208986745,1.3203729915499109,1.3090246250015773]
[{"$f":"ROW()","v":162},null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31904392426910777,0.27607707299002276,0.24896925769818415,0.21304921435495405,0.1766746413477793]
[{"$f":"ROW()","v":163},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6203688319676748,1.5594022993671439,1.5067458582837352,1.4428601623377062,1.3914281953078484]
[{"$f":"ROW()","v":164},null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3253300039010232,1.2697844358442243,1.2172545606892708,1.1500836204833038,1.0880839109728038]
[{"$f":"ROW()","v":165},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.768774548275985,18.937425631157982,18.412662763988383,17.632740289799919,16.712042733435492]
[{"$f":"ROW()","v":166},null,null,"Avoidable OPEX including UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI161:AI165)","v":24.339910154023677},23.34976394367321,22.712700861558247,21.759106278525792,20.677254106065501]
[{"$f":"ROW()","v":167},null,"Avoidable OPEX including UAFG, Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":168},null,null,"A1",null,{"$f":"SUMPRODUCT($AI168:$AM168,$AI$16:$AM$16)","v":7.0529239385831604},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI161+Input!AI1550","v":1.3063928456098881},{"$f":"AJ161+Input!AJ1550","v":1.4526600253876487},{"$f":"AK161+Input!AK1550","v":1.6200616699951429},{"$f":"AL161+Input!AL1550","v":1.7516020257009732},{"$f":"AM161+Input!AM1550","v":1.8737340570030563}]
[{"$f":"ROW()","v":169},null,null,"A2",null,{"$f":"SUMPRODUCT($AI169:$AM169,$AI$16:$AM$16)","v":2.8087757203832857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI162+Input!AI1551","v":0.31904392426910777},{"$f":"AJ162+Input!AJ1551","v":0.48462005584946283},{"$f":"AK162+Input!AK1551","v":0.66005432175458134},{"$f":"AL162+Input!AL1551","v":0.8110686412562782},{"$f":"AM162+Input!AM1551","v":0.95428538563473597}]
[{"$f":"ROW()","v":170},null,null,"B1",null,9.4983833794296881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI163+Input!AI1552","v":1.6203688319676748},{"$f":"AJ163+Input!AJ1552","v":1.9212400060550265},{"$f":"AK163+Input!AK1552","v":2.1830496954080685},{"$f":"AL163+Input!AL1552","v":2.4211898325185781},{"$f":"AM163+Input!AM1552","v":2.6601482292085663}]
[{"$f":"ROW()","v":171},null,null,"B2",null,8.0533528987927276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI164+Input!AI1553","v":1.3253300039010232},{"$f":"AJ164+Input!AJ1553","v":1.5717788499362626},{"$f":"AK164+Input!AK1553","v":1.8420423604938501},{"$f":"AL164+Input!AL1553","v":2.0946306150952481},{"$f":"AM164+Input!AM1553","v":2.3431188715276177}]
[{"$f":"ROW()","v":172},null,null,"B3",null,120.75968610369895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI165+Input!AI1554","v":19.768774548275985},{"$f":"AJ165+Input!AJ1554","v":23.639722196725593},{"$f":"AK165+Input!AK1554","v":27.700719442849078},{"$f":"AL165+Input!AL1554","v":31.458727942150944},{"$f":"AM165+Input!AM1554","v":35.039740599010599}]
[{"$f":"ROW()","v":173},null,null,"Avoidable OPEX including UAFG, Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI168:AI172)","v":24.339910154023677},29.070021133953993,34.005927490500724,38.537219056722023,42.871027142384577]
[{"$f":"ROW()","v":174},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":175},null,null,"A1",null,{"$f":"SUMPRODUCT($AI175:$AM175,$AI$16:$AM$16)","v":183.48548354034651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.650430199890486,41.109809073024884,42.054285348372346,42.609424804033694,42.702920697919893]
[{"$f":"ROW()","v":176},null,null,"A2",null,{"$f":"SUMPRODUCT($AI176:$AM176,$AI$16:$AM$16)","v":277.26755664944682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.970701585261196,62.300077203668685,63.227784680066584,63.665099845205731,63.588564303622135]
[{"$f":"ROW()","v":177},null,null,"B1",null,433.90071906366694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.686178799382589,97.842828795213237,98.545933470411683,98.71219457791311,98.349335938944705]
[{"$f":"ROW()","v":178},null,null,"B2",null,442.04820274561916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.531852051914711,99.621127141707689,100.37773706592688,100.57219729486984,100.21852890519548]
[{"$f":"ROW()","v":179},null,null,"B3",null,781.93101049538643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.38017043173355,176.09294089046938,178.19452409245181,179.89133206215419,181.86802571439381]
[{"$f":"ROW()","v":180},null,null,"Stand alone costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI175:AI179)","v":458.21933306818255},476.96678310408385,482.40026465722929,485.45024858417662,486.72737556007604]
[{"$f":"ROW()","v":181},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":182},null,null,"A1",{"$f":"F182/$F$189","v":0.35690987219443909},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI27:AM27)/1000","v":38755.032468582715}]
[{"$f":"ROW()","v":183},null,null,"A2",6.5216597707247304E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI35:AM35)/1000","v":7081.5395105068374}]
[{"$f":"ROW()","v":184},null,null,"B1",8.8312221513513409E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI41:AM41/1000)","v":9589.3761388150433}]
[{"$f":"ROW()","v":185},null,null,"B2",5.9242735021026824E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI46:AM46)/1000","v":6432.8680659657848}]
[{"$f":"ROW()","v":186},null,null,"B3",0.39454472438454508,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI55:AM55)/1000","v":42841.610151654699}]
[{"$f":"ROW()","v":187},null,null,"Total Tariff Volume",0.96422615082077179,{"$f":"SUM(F182:F186)","v":104700.42633552509}]
[{"$f":"ROW()","v":188},null,null,"Prudent Discount Volume",3.5773849179228219E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,Load_Tariffs!AI72:AM72)","v":3884.5008067243152}]
[{"$f":"ROW()","v":189},null,null,"Total  Volume",1,{"$f":"SUM(F187:F188)","v":108584.92714224941}]
[{"$f":"ROW()","v":190}]
["Revenue [m$ nominal]"]
[{"$f":"ROW()","v":192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast [$ nominal]"]
[{"$f":"ROW()","v":193},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":194},null,null,"Discounting Factor Nominal Post-tax (1 Half a Year & 5 Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$18","v":0.94313775328553828},{"$f":"AJ$18","v":0.88950882167249279},0.83892935159986137,0.79122594383318656,0.74623505900806109]
[{"$f":"ROW()","v":195},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":196},null,null,"Fixed [$/year]",{"$f":"F196/$F$201","v":0.36542589493056543},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI196:AM196)","v":12.659388208066737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI105*AI$13","v":2.8310532151999999},2.94945715960896,3.0289152120882794,3.0869945493707198,3.1922794259205212]
[{"$f":"ROW()","v":197},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",0.33292721566203964,11.533541893349794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8355673420845759,2.9568461359067086,2.7265037871374798,2.5108870399567396,2.6198816484201686]
[{"$f":"ROW()","v":198},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",7.4761605621150612E-2,2.5899538093663619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58232089411887988,0.60718191567468649,0.6325509674289882,0.61808737729431407,0.64448724568418447]
[{"$f":"ROW()","v":199},null,null,"Usage 1 (<=10km) [$/GJ*km]",0.18139801346700468,6.2841410652829266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.343332144258651,1.5279109750988129,1.5145118788215435,1.5305285829372497,1.5766360859883075]
[{"$f":"ROW()","v":200},null,null,"Usage 2 (>10km) [$/GJ*km]",4.5487270319239652E-2,1.5758079038321628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33396466790090756,0.36961802819797185,0.38287358609321603,0.3913506531468075,0.40363158722229875]
[{"$f":"ROW()","v":201},null,null,"Total",1,34.642832879897981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI196:AI200)","v":7.9262382635630146},8.4110142144871389,8.2853554315695064,8.1378482027058308,8.4369159932354805]
[{"$f":"ROW()","v":202},null,"A2"]
[{"$f":"ROW()","v":203},null,null,"Fixed [$/year]",{"$f":"F203/$F$209","v":0.45735483134702659},9.7857319835087324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI112*AI$13","v":2.1487001625600004},2.2385655099377666,2.3321896888095215,2.4297291459575252,2.5313483033443118]
[{"$f":"ROW()","v":204},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F204/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F205/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",{"$f":"F206/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",{"$f":"F207/$F$118","v":0.31759726650261633},6.795427785328032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5623065820044155,1.5902655321246963,1.6179633871596166,1.6454074019974123,1.672604671948857]
[{"$f":"ROW()","v":208},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",{"$f":"F208/$F$118","v":0.22504790215035692},4.8152075870896116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.101429476739318,1.1242533719603627,1.1468596082542257,1.1692540847412898,1.1914425726851405]
[{"$f":"ROW()","v":209},null,null,"Total",{"$f":"F209/$F$209","v":1},21.396367355926376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI203:AI208)","v":4.8124362213037335},4.9530844140228254,5.0970126842233636,5.2443906326962271,5.3953955479783096]
[{"$f":"ROW()","v":210},null,"B1"]
[{"$f":"ROW()","v":211},null,null,"Fixed [$/year]",{"$f":"F211/$F$215","v":0.19420702960721348},10.043263984738854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI120*AI$13","v":2.0606187691633147},2.2287409048101301,2.400510454097899,2.5783080576881097,2.7651461858439643]
[{"$f":"ROW()","v":212},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F212/$F$215","v":0.72663087750192201},37.577145054811041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9364283308365557,8.478511429416697,8.9987947184041595,9.5151519369827433,10.013334241121235]
[{"$f":"ROW()","v":213},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F213/$F$215","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",{"$f":"F214/$F$124","v":7.9162092890864608E-2},4.0938054513029938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91430450798243057,0.92700856247655317,0.96556625596251622,1.0150089385237104,1.0636926927126822]
[{"$f":"ROW()","v":215},null,null,"Total",{"$f":"F215/$F$215","v":1},51.714214490852882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI211:AI214)","v":10.911351607982301},11.634260896703379,12.364871428464575,13.108468933194564,13.842173119677881]
[{"$f":"ROW()","v":216},null,"B2"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",{"$f":"F217/$F$220","v":0.32200867199288113},16.97225970240661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI126*AI$13","v":3.5428402682209641},3.7862792572091593,4.0487807132878606,4.3260224640584193,4.6144204345269717]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",{"$f":"F218/$F$220","v":0.34686476036426095},18.282361024877684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8051221879964938,4.0779289710104853,4.3734693147828816,4.6788990558125612,4.9517302852665273]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",{"$f":"F219/$F$220","v":0.33112656764285803},17.452840836924231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8200749848392901,3.9906962380921254,4.1660389379241236,4.3426834821490452,4.514888663307115]
[{"$f":"ROW()","v":220},null,null,"Total",{"$f":"F220/$F$220","v":1},52.707461564208522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI217:AI219)","v":11.168037441056747},11.854904466311769,12.588288965994867,13.347605002020025,14.081039383100613]
[{"$f":"ROW()","v":221},null,"B3"]
[{"$f":"ROW()","v":222},null,null,"Fixed [$/year]",{"$f":"F222/$F$229","v":0.58538982241078652},400.17671187848384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI131*AI$13","v":89.041378426166673},92.130438404984389,95.334743244312591,98.663211231102011,102.11739704759495]
[{"$f":"ROW()","v":223},null,null,"Usage 1 (Q<=15GJ/year) [$/GJ], ",{"$f":"F223/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Usage 2 (15<Q<=45GJ/year) [$/GJ], ",{"$f":"F224/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Usage 3 (Q>45GJ/year) [$/GJ], ",{"$f":"F225/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",{"$f":"F226/$F$138","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",{"$f":"F227/$F$138","v":0.24271843127021919},165.92407318940499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.474164456675709,37.931805589764494,39.63914754672205,41.159354042580425,42.83160177430652]
[{"$f":"ROW()","v":228},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",{"$f":"F228/$F$138","v":0.17189174631899407},117.50643965366979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.578435178767066,27.76451454982104,27.808778927632442,28.107262306587106,28.450284344853085]
[{"$f":"ROW()","v":229},null,null,"Total",{"$f":"F229/$F$229","v":1},683.60722472155862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI222:AI228)","v":153.09397806160945},157.82675854456991,162.78266971866708,167.92982758026955,173.39928316675454]
[{"$f":"ROW()","v":230},null,"Calculated Tariff Revenue",null,null,null,null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)"]
[{"$f":"ROW()","v":231},null,null,"A1",{"$f":"F231/$F$239","v":4.0389659129538104E-2},34.642832879897988,null,null,{"$f":"IF(F259<(F231+F237),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F266>(F231+F237),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI140*AI$13","v":7.9262382635630155},8.4110142144871407,8.2853554315695064,8.1378482027058325,8.4369159932354805]
[{"$f":"ROW()","v":232},null,null,"A2",2.4945765466475547E-2,21.396367355926376,null,null,{"$f":"IF(F260<F232,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F267>F232,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8124362213037344,4.9530844140228263,5.0970126842233636,5.2443906326962271,5.3953955479783096]
[{"$f":"ROW()","v":233},null,null,"B1",6.0292976116551322E-2,51.714214490852889,null,null,{"$f":"IF(F261<F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F268>F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.911351607982301,11.634260896703379,12.364871428464577,13.108468933194564,13.842173119677881]
[{"$f":"ROW()","v":234},null,null,"B2",6.1450990845408088E-2,52.707461564208522,null,null,{"$f":"IF(F262<F234,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F269>F234,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.168037441056748,11.854904466311769,12.588288965994867,13.347605002020025,14.081039383100613]
[{"$f":"ROW()","v":235},null,null,"B3",0.7970093808643115,683.60722472155862,null,null,{"$f":"IF(F263<F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F270>F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.09397806160945,157.82675854456994,162.78266971866711,167.92982758026955,173.39928316675454]
[{"$f":"ROW()","v":236},null,null,"Total Tariff Revenue",0.98408877242228454,844.06810101244446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI231:AI235)","v":187.91204159551523},194.68002253609507,201.11819822891943,207.7681403508862,215.15480721074681]
[{"$f":"ROW()","v":237},null,null,"Revenue from Prudent Discounts",7.8407808806374608E-4,0.67251585566656713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI146*AI$13","v":0.16379395323207704},0.16163441335453183,0.15950334591074064,0.15740037550616123,0.15532513169563719]
[{"$f":"ROW()","v":238},null,null,"Ancillary Services' Revenue",1.5127149489651753E-2,12.974789166665413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8867368883740907,2.9868938591226688,3.0910267775208626,3.1990980001839597,3.3112458757694032]
[{"$f":"ROW()","v":239},null,null,"Total Revenue",1,857.71540603477638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI236:AI238)","v":190.96257243712139},197.82855080857226,204.36872835235101,211.12463872657634,218.62137821821185]
[{"$f":"ROW()","v":240}]
[{"$f":"ROW()","v":241},null,"PV of Annual Calculated Tariff Revenue",null,null,"PV",null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":242},null,null,"A1",{"$f":"F242/$F$250","v":4.0389659129538104E-2},{"$f":"SUM(AI242:AM242)","v":34.642832879897988},null,null,{"$f":"IF(F259<(F242+F248),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F266>(F242+F248),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI231*AI$194","v":7.4755345479026891},7.4816713429990438,6.9508278599809952,6.438876624957123,6.295922504058133]
[{"$f":"ROW()","v":243},null,null,"A2",2.4945765466475547E-2,21.396367355926376,null,null,{"$f":"IF(F260<F243,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F267>F243,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI232*AI$194","v":4.5387902855903492},4.4058122807618334,4.2760335462717753,4.1494979281849949,4.0262333151174241]
[{"$f":"ROW()","v":244},null,null,"B1",6.0292976116551322E-2,51.714214490852889,null,null,{"$f":"IF(F261<F244,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F268>F244,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI233*AI$194","v":10.290907640860972},10.348777701256981,10.37325357009744,10.371760703874873,10.329514874762621]
[{"$f":"ROW()","v":245},null,null,"B2",6.1450990845408088E-2,52.707461564208522,null,null,{"$f":"IF(F262<F245,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F269>F245,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI234*AI$194","v":10.532997740767033},10.545042102868953,10.560685099993762,10.560971365635856,10.507765254942917]
[{"$f":"ROW()","v":246},null,null,"B3",0.7970093808643115,683.60722472155862,null,null,{"$f":"IF(F263<F246,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F270>F246,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI235*AI$194","v":144.38871051057183},140.38829402136943,136.56315955877579,132.87043632494306,129.39662430589857]
[{"$f":"ROW()","v":247},null,null,"Total Tariff Revenue",0.98408877242228454,844.06810101244446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI242:AI246)","v":177.22694072569288},173.16959744925623,168.72395963511977,164.39154294759589,160.55606025477965]
[{"$f":"ROW()","v":248},null,null,"Revenue from Prudent Discounts",7.8407808806374608E-4,0.67251585566656713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI237*AI$194","v":0.15448026105305768},0.14377523656471425,0.13381203856290605,0.12453926066956041,0.11590905881632868]
[{"$f":"ROW()","v":249},null,null,"Ancillary Services' Revenue",1.5127149489651753E-2,12.974789166665413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI238*AI$194","v":2.7225905432276258},2.6568684370890097,2.5931530902433861,2.5312093346104132,2.4709677614949794]
[{"$f":"ROW()","v":250},null,null,"Total Revenue",1,857.71540603477638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI247:AI249)","v":180.10401152997358},175.97024112290995,171.45092476392605,167.04729154287588,163.14293707509097]
[{"$f":"ROW()","v":251},null,"Avoidable OPEX including UAFG Cost"]
[{"$f":"ROW()","v":252},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI161*AI$13","v":1.33043047396911},1.3556173692167683,1.4016787415640559,1.4202676490283748,1.4339690229951365]
[{"$f":"ROW()","v":253},null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32491433247565932,0.28633017792988713,0.2629667847737695,0.22916774936759596,0.19353796559876477]
[{"$f":"ROW()","v":254},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.65018361847588,1.6173162552263287,1.5914579875736901,1.5520217573025163,1.524237888031386]
[{"$f":"ROW()","v":255},null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.349716075972802,1.3169424013018913,1.2856909364436742,1.2370947984421257,1.1919398557934069]
[{"$f":"ROW()","v":256},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.132519999964263,19.64073434920628,19.447857823633008,18.966769812464303,18.307181647318963]
[{"$f":"ROW()","v":257},null,null,"Total 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,{"$f":"SUM(AI252:AI256)","v":24.787764500857715},24.216940552881155,23.989652273988199,23.405321766604914,22.650866379737657]
[{"$f":"ROW()","v":258},null,"Avoidable OPEX including UAFG, Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":259},null,null,"A1",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI259:AM259)","v":7.0529239385831577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI168*AI$13","v":1.33043047396911},1.5066097269001095,1.7111446305965088,1.884121916304452,2.0525791064244863]
[{"$f":"ROW()","v":260},null,null,"A2",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI260:AM260)","v":2.8087757203832844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32491433247565932,0.50261814687083151,0.69716383609999144,0.87243116883624072,1.0453704658883178]
[{"$f":"ROW()","v":261},null,null,"B1",null,9.4983833794296864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.65018361847588,1.9925920932943015,2.3057849178260357,2.6043683211408517,2.914055308360493]
[{"$f":"ROW()","v":262},null,null,"B2",null,8.0533528987927259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.349716075972802,1.6301524530613516,1.9456054993880698,2.253102811344299,2.5667659834603005]
[{"$f":"ROW()","v":263},null,null,"B3",null,120.75968610369891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.132519999964263,24.517667437912021,29.258106784560631,33.838781815261811,38.384230237613522]
[{"$f":"ROW()","v":264},null,null,"Total Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI259:AI263)","v":24.787764500857715},30.149639858038615,35.917805668471239,41.452806032887651,46.963001101747118]
[{"$f":"ROW()","v":265},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":266},null,null,"A1",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI266:AM266)","v":183.48548354034642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI175*AI$13","v":39.361598115568469},42.636568183871965,44.418657573483927,45.833100177124216,46.778849154316859]
[{"$f":"ROW()","v":267},null,null,"A2",null,277.26755664944665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.074162494429999,64.613812358901768,66.782571468487689,68.481771636487693,69.657995492650542]
[{"$f":"ROW()","v":268},null,null,"B1",null,433.90071906366677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.446804489291225,101.476570562994,104.08637402397237,106.18040312914457,107.73662960574104]
[{"$f":"ROW()","v":269},null,null,"B2",null,442.04820274561899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99.326438129669938,103.32091234932763,106.02116511546373,108.18112694196475,109.78423418124761]
[{"$f":"ROW()","v":270},null,null,"B3",null,781.9310104953862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169.44156556767743,182.63277914130654,188.21296050008598,193.50126131297847,199.22705055866263]
[{"$f":"ROW()","v":271},null,null,"Total 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,{"$f":"SUM(AI266:AI270)","v":466.65056879663712},494.68064259640187,509.52172868149364,522.17766319769976,533.18475899261864]
[{"$f":"ROW()","v":272},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":273},null,null,"A1",{"$f":"F273/$F$280","v":0.37026697927023455},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI27:AM27)/1000","v":36786.646756451133}]
[{"$f":"ROW()","v":274},null,null,"A2",{"$f":"F274/$F$280","v":6.766301822139803E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI35:AM35)/1000","v":6722.4345921736967}]
[{"$f":"ROW()","v":275},null,null,"B1",9.1496455472141899E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI41:AM41/1000)","v":9090.3266436419763}]
[{"$f":"ROW()","v":276},null,null,"B2",6.1389117610865303E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI46:AM46)/1000","v":6099.112020985659}]
[{"$f":"ROW()","v":277},null,null,"B3",0.40917669642377363,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI55:AM55)/1000","v":40652.392557337182}]
[{"$f":"ROW()","v":278},null,null,"Total Tariff Volume",0.99999226699841337,{"$f":"SUM(F273:F277)","v":99350.912570589644}]
[{"$f":"ROW()","v":279},null,null,"Prudent Discount Volume",7.7330015865817473E-6,{"$f":"SUMPRODUCT($AI$194:$AM$194,Load_Tariffs!AI168:AM168)","v":0.76828670569902824}]
[{"$f":"ROW()","v":280},null,null,"Total  Volume",1,{"$f":"SUM(F278:F279)","v":99351.680857295345}]

{"sheet":"Working_Capital","index":13,"n_rows":35,"n_cols":39,"rows_kept":35,"cut":false,"hidden":false,"merged":[[15,34,15,38]]}
[{"$f":"Main!A1","v":0}]
["Working Capital [m$ nominal]"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,3,null,null,3,3,3,3,3,4,5,6,7,8]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},2010,2011,{"$f":"T5+1","v":2011},{"$f":"W5+1","v":2012},{"$f":"X5+1","v":2013},{"$f":"Y5+1","v":2014},"2014",null,null,{"$f":"AA5+1","v":2015},{"$f":"AD5+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12",null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I$8","v":365},{"$f":"Input!J$8","v":366},{"$f":"Input!K$8","v":365},{"$f":"Input!L$8","v":365},{"$f":"Input!M$8","v":365},{"$f":"Input!N$8","v":366},{"$f":"Input!O$8","v":365},{"$f":"Input!P$8","v":365},{"$f":"Input!Q$8","v":365},{"$f":"Input!R$8","v":366},{"$f":"Input!S$8","v":365},{"$f":"Input!T$8","v":181},184,181,{"$f":"Input!W$8","v":365},{"$f":"Input!X$8","v":366},{"$f":"Input!Y$8","v":365},{"$f":"Input!Z$8","v":365},{"$f":"Input!AA$8","v":184},null,null,{"$f":"Input!AD$8","v":365},{"$f":"Input!AE$8","v":366},{"$f":"Input!AF$8","v":365},{"$f":"Input!AG$8","v":365},{"$f":"Input!AH$8","v":365},365,365,365,365,365]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I$9","v":1},{"$f":"Input!J$9","v":1},{"$f":"Input!K$9","v":1},{"$f":"Input!L$9","v":1},{"$f":"Input!M$9","v":1},{"$f":"Input!N$9","v":1},{"$f":"Input!O$9","v":1},{"$f":"Input!P$9","v":1},{"$f":"Input!Q$9","v":1},{"$f":"Input!R$9","v":1},{"$f":"Input!S$9","v":1},{"$f":"Input!T$9","v":0.49589041095890413},0.5,0.5,{"$f":"Input!W$9","v":1},{"$f":"Input!X$9","v":1},{"$f":"Input!Y$9","v":1},{"$f":"Input!Z$9","v":1},{"$f":"Input!AA$9","v":0.50410958904109593},null,null,{"$f":"Input!AD$9","v":1},{"$f":"Input!AE$9","v":1},{"$f":"Input!AF$9","v":1},{"$f":"Input!AG$9","v":1},{"$f":"Input!AH$9","v":1},{"$f":"Input!AI$9","v":1},{"$f":"Input!AJ$9","v":1},{"$f":"Input!AK$9","v":1},{"$f":"Input!AL$9","v":1},{"$f":"Input!AM$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T$31","v":1.5339233038347944E-2},{"$f":"Input!U$31","v":1.1040092969204052E-2},{"$f":"Input!V$31","v":3.6025566531086683E-2},{"$f":"Input!W$31","v":3.6025566531086683E-2},{"$f":"Input!X$31","v":1.1777902411665764E-2},{"$f":"Input!Y$31","v":2.3904382470119501E-2},{"$f":"Input!Z$31","v":3.0155642023346418E-2},{"$f":"Input!AA$31","v":6.6100094428704903E-3},null,null,{"$f":"Input!AD$31","v":1.6885553470919357E-2},{"$f":"Input!AE$31","v":1.4760147601476037E-2},{"$f":"Input!AF$31","v":1.9090909090909047E-2},{"$f":"Input!AG$31","v":1.8399999999999972E-2},{"$f":"Input!AH$31","v":1.8399999999999972E-2},{"$f":"Input!AI$31","v":1.8399999999999972E-2},{"$f":"Input!AJ$31","v":1.8399999999999972E-2},{"$f":"Input!AK$31","v":1.8399999999999972E-2},{"$f":"Input!AL$31","v":1.8399999999999972E-2},{"$f":"Input!AM$31","v":1.8399999999999972E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T$35","v":0.82382630701204063},{"$f":"Input!U$35","v":0.83292142603192953},{"$f":"Input!V$35","v":0.85350511644536253},{"$f":"Input!W$35","v":0.85350511644536253},{"$f":"Input!X$35","v":0.86355761641471329},{"$f":"Input!Y$35","v":0.88420042796247522},{"$f":"Input!Z$35","v":0.91086405954500149},{"$f":"Input!AA$35","v":0.91688487957976517},null,null,{"$f":"Input!AD$35","v":0.93236698824058695},{"$f":"Input!AE$35","v":0.94612886260576146},{"$f":"Input!AF$35","v":0.96419132271005326},{"$f":"Input!AG$35","v":0.98193244304791838},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0184},{"$f":"Input!AJ$35","v":1.03713856},{"$f":"Input!AK$35","v":1.056221909504},{"$f":"Input!AL$35","v":1.0756563926388734},{"$f":"Input!AM$35","v":1.0954484702634288}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T$41","v":0},{"$f":"Input!U$41","v":0},{"$f":"Input!V$41","v":0},{"$f":"Input!W$41","v":0},{"$f":"Input!X$41","v":0},{"$f":"Input!Y$41","v":0},{"$f":"Input!Z$41","v":0},{"$f":"Input!AA$41","v":2.9532347866229047E-2},null,null,{"$f":"Input!AD$41","v":5.9871999999999995E-2},{"$f":"Input!AE$41","v":6.0915999999999998E-2},{"$f":"Input!AF$41","v":6.157E-2},{"$f":"Input!AG$41","v":6.0490000000000002E-2},{"$f":"Input!AH$41","v":6.0490000000000002E-2},{"$f":"Input!AI$41","v":6.0290500000000011E-2},{"$f":"Input!AJ$41","v":6.0290500000000011E-2},{"$f":"Input!AK$41","v":6.0290500000000011E-2},{"$f":"Input!AL$41","v":6.0290500000000011E-2},{"$f":"Input!AM$41","v":6.0290500000000011E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T$42","v":1},{"$f":"Input!U$42","v":0},{"$f":"Input!V$42","v":0},{"$f":"Input!W$42","v":1},{"$f":"Input!X$42","v":1},{"$f":"Input!Y$42","v":1},{"$f":"Input!Z$42","v":1},{"$f":"Input!AA$42","v":0.97131479362699313},null,null,{"$f":"Input!AD$42","v":0.91644537607087762},{"$f":"Input!AE$42","v":0.86382463462788539},{"$f":"Input!AF$42","v":0.81372366836655663},{"$f":"Input!AG$42","v":0.76730913857420313},{"$f":"Input!AH$42","v":0.72354207826024119},{"$f":"Input!AI$42","v":0.94313775328553828},{"$f":"Input!AJ$42","v":0.88950882167249279},{"$f":"Input!AK$42","v":0.83892935159986137},{"$f":"Input!AL$42","v":0.79122594383318656},{"$f":"Input!AM$42","v":0.74623505900806109}]
["Working Capital",null,null,null,null,null,null,null,null,null,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 $m nominal"]
[{"$f":"ROW()","v":17},null,"Revenue"]
[{"$f":"ROW()","v":18},null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI$239","v":190.96257243712139},{"$f":"Revenue!AJ$239","v":197.82855080857226},{"$f":"Revenue!AK$239","v":204.36872835235101},{"$f":"Revenue!AL$239","v":211.12463872657634},{"$f":"Revenue!AM$239","v":218.62137821821185}]
[{"$f":"ROW()","v":19},null,"Expenses"]
[{"$f":"ROW()","v":20},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$1534","v":68.795360538866589},{"$f":"Input!AJ$1534","v":71.817780445307719},{"$f":"Input!AK$1534","v":76.09695567077847},{"$f":"Input!AL$1534","v":79.261617570856572},{"$f":"Input!AM$1534","v":81.969203069142026}]
[{"$f":"ROW()","v":21},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI31","v":105.25285677232438},{"$f":"CoS!AJ31","v":105.95774996559352},{"$f":"CoS!AK31","v":105.99751841260759},{"$f":"CoS!AL31","v":109.89494067817716},{"$f":"CoS!AM31","v":110.9314951739296}]
[{"$f":"ROW()","v":22},null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI20:AI21)","v":174.04821731119097},177.77553041090124,182.09447408338605,189.15655824903374,192.90069824307164]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"Input!$AD$1594","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI18/AI$7*$E24","v":32.437478057812399},33.603753835976654,34.714688103687024,35.862267400130776,37.135686163093524]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"Input!$AD$1595","v":8.8999999999999999E-3},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI21*$E25","v":0.9367504252736869},0.9430239746937823,0.9433779138722076,0.9780649720357768,0.98729030704797349]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-Input!$AD$1596","v":-19},"Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI22/AI$7*$E26","v":-9.0600441888017222},-9.2540687063208864,-9.4788904317379039,-9.8465057718675109,-10.041406209913319]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI24:AI26)","v":24.314184294284363},25.292709104349548,26.179175585821326,26.993826600299037,28.081570260228176]
[{"$f":"ROW()","v":28},null,"Working Capital"]
[{"$f":"ROW()","v":29},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1597","v":1.3323481285442398},{"$f":"AI31","v":24.314184294284363},25.292709104349548,26.179175585821326,26.993826600299037]
[{"$f":"ROW()","v":30},null,null,"Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI27-AI29","v":22.981836165740123},0.97852481006518488,0.88646648147177842,0.81465101447771104,1.0877436599291386]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI29:AI30)","v":24.314184294284363},25.292709104349548,26.179175585821326,26.993826600299037,28.081570260228176]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.314184294284367,25.292709104349534,26.179175585821319,26.993826600299045,28.08157026022818]
[{"$f":"ROW()","v":33},null,null,"WACC applied (Nominal after tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$14","v":6.0290500000000011E-2},6.0290500000000011E-2,6.0290500000000011E-2,6.0290500000000011E-2,6.0290500000000011E-2]
[{"$f":"ROW()","v":34},null,null,null,null,"PV AA5","PV AA6"]
[{"$f":"ROW()","v":35},null,null,"Return on Working Capital (at Nominal after tax WACC)",null,{"$f":"SUMPRODUCT(AI35:AM35,AI$15:AM$15)","v":5.1223078894684884},{"$f":"SUMPRODUCT(AN35:AR35,AN$15:AR$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI29*AI33","v":8.0327934843996501E-2},1.4659143281945517,1.5249100782557867,1.5783555856569609,1.6274713026453294]

{"sheet":"Tax_CoRE","index":14,"n_rows":117,"n_cols":40,"rows_kept":117,"cut":false,"hidden":false,"merged":[[31,34,31,38]]}
[{"$f":"Main!A1","v":0}]
["Taxation Account and Equity Raising Cost"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},null,null,{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,null,null,3,3,3,3,4,null,null,4,4,4,4,4,5,6,7,8,9,10]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},null,null,{"$f":"T5+1","v":2011},{"$f":"W5+1","v":2012},2013,2014,2014,null,null,{"$f":"AA5+1","v":2015},2016,2017,2018,{"$f":"AG5+1","v":2019},2020,2021,2022,2023,2024,2025]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6",null,null,"7 to 6","7 to 6","7 to 6","7 to 6","7 to 12",null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I8","v":365},{"$f":"Input!J8","v":366},{"$f":"Input!K8","v":365},{"$f":"Input!L8","v":365},{"$f":"Input!M8","v":365},{"$f":"Input!N8","v":366},{"$f":"Input!O8","v":365},{"$f":"Input!P8","v":365},{"$f":"Input!Q8","v":365},{"$f":"Input!R8","v":366},{"$f":"Input!S8","v":365},{"$f":"Input!T8","v":181},null,null,{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":366},{"$f":"Input!Y8","v":365},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":184},null,null,{"$f":"Input!AD8","v":365},{"$f":"Input!AE8","v":366},{"$f":"Input!AF8","v":365},{"$f":"Input!AG8","v":365},{"$f":"Input!AH8","v":365},365,365,365,365,365,366]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"Input!T9","v":0.49589041095890413},null,null,{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":1},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":0.50410958904109593},null,null,{"$f":"Input!AD9","v":1},{"$f":"Input!AE9","v":1},{"$f":"Input!AF9","v":1},{"$f":"Input!AG9","v":1},{"$f":"Input!AH9","v":1},{"$f":"Input!AI9","v":1},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA31","v":6.6100094428704903E-3},null,null,{"$f":"Input!AD31","v":1.6885553470919357E-2},{"$f":"Input!AE31","v":1.4760147601476037E-2},{"$f":"Input!AF31","v":1.9090909090909047E-2},{"$f":"Input!AG31","v":1.8399999999999972E-2},{"$f":"Input!AH31","v":1.8399999999999972E-2},{"$f":"Input!AI31","v":1.8399999999999972E-2},{"$f":"Input!AJ31","v":1.8399999999999972E-2},{"$f":"Input!AK31","v":1.8399999999999972E-2},{"$f":"Input!AL31","v":1.8399999999999972E-2},{"$f":"Input!AM31","v":1.8399999999999972E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Input!D35","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA35","v":0.91688487957976517},null,null,{"$f":"Input!AD35","v":0.93236698824058695},{"$f":"Input!AE35","v":0.94612886260576146},{"$f":"Input!AF35","v":0.96419132271005326},{"$f":"Input!AG35","v":0.98193244304791838},{"$f":"Input!AH35","v":1},{"$f":"Input!AI35","v":1.0184},{"$f":"Input!AJ35","v":1.03713856},{"$f":"Input!AK35","v":1.056221909504},{"$f":"Input!AL35","v":1.0756563926388734},{"$f":"Input!AM35","v":1.0954484702634288}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA41","v":2.9532347866229047E-2},null,null,{"$f":"Input!AD41","v":5.9871999999999995E-2},{"$f":"Input!AE41","v":6.0915999999999998E-2},{"$f":"Input!AF41","v":6.157E-2},{"$f":"Input!AG41","v":6.0490000000000002E-2},{"$f":"Input!AH41","v":6.0490000000000002E-2},{"$f":"Input!AI41","v":6.0290500000000011E-2},{"$f":"Input!AJ41","v":6.0290500000000011E-2},{"$f":"Input!AK41","v":6.0290500000000011E-2},{"$f":"Input!AL41","v":6.0290500000000011E-2},{"$f":"Input!AM41","v":6.0290500000000011E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA42","v":0.97131479362699313},null,null,{"$f":"Input!AD42","v":0.91644537607087762},{"$f":"Input!AE42","v":0.86382463462788539},{"$f":"Input!AF42","v":0.81372366836655663},{"$f":"Input!AG42","v":0.76730913857420313},{"$f":"Input!AH42","v":0.72354207826024119},{"$f":"Input!AI42","v":0.94313775328553828},{"$f":"Input!AJ42","v":0.88950882167249279},{"$f":"Input!AK42","v":0.83892935159986137},{"$f":"Input!AL42","v":0.79122594383318656},{"$f":"Input!AM42","v":0.74623505900806109}]
[{"$f":"ROW()","v":16},null,null,"Debt and Equity constant multiplier for less than 1 year period"]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},null,"Asset Value"]
[{"$f":"ROW()","v":20},null,null,"Opening Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AH$25*Input!AH$35","v":1347.5379770971742},{"$f":"Asset!AI$25*Input!AI$35","v":1428.1633222402163},{"$f":"Asset!AJ$25*Input!AJ$35","v":1499.868030810454},{"$f":"Asset!AK$25*Input!AK$35","v":1569.6052896177112},{"$f":"Asset!AL$25*Input!AL$35","v":1641.4304734687496},{"$f":"Asset!AM$25*Input!AM$35","v":1711.6374236269405}]
[{"$f":"ROW()","v":21},null,null,"Opening Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AI$29","v":1.3323481285442398},{"$f":"Working_Capital!AJ$29","v":24.314184294284363},{"$f":"Working_Capital!AK$29","v":25.292709104349548},{"$f":"Working_Capital!AL$29","v":26.179175585821326},{"$f":"Working_Capital!AM$29","v":26.993826600299037},{"$f":"Working_Capital!AN$29","v":0}]
[{"$f":"ROW()","v":22},null,null,"Total Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI20:AI21)","v":1348.8703252257185},{"$f":"SUM(AJ20:AJ21)","v":1452.4775065345007},{"$f":"SUM(AK20:AK21)","v":1525.1607399148036},{"$f":"SUM(AL20:AL21)","v":1595.7844652035324},{"$f":"SUM(AM20:AM21)","v":1668.4243000690487},{"$f":"SUM(AN20:AN21)","v":1711.6374236269405}]
[{"$f":"ROW()","v":23},null,"Equity"]
[{"$f":"ROW()","v":24},null,null,"Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$22*WACC!AI$15","v":606.99164635157331},{"$f":"AJ$22*WACC!AJ$15","v":653.61487794052528},{"$f":"AK$22*WACC!AK$15","v":686.32233296166157},{"$f":"AL$22*WACC!AL$15","v":718.10300934158954},{"$f":"AM$22*WACC!AM$15","v":750.79093503107197},{"$f":"AN$22*WACC!AN$15","v":0}]
[{"$f":"ROW()","v":25},null,null,"Total Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI24:AI24)","v":606.99164635157331},{"$f":"SUM(AJ24:AJ24)","v":653.61487794052528},{"$f":"SUM(AK24:AK24)","v":686.32233296166157},{"$f":"SUM(AL24:AL24)","v":718.10300934158954},{"$f":"SUM(AM24:AM24)","v":750.79093503107197},{"$f":"SUM(AN24:AN24)","v":0}]
[{"$f":"ROW()","v":26},null,"Debt"]
[{"$f":"ROW()","v":27},null,null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$22*WACC!AI$14","v":741.87867887414518},{"$f":"AJ$22*WACC!AJ$14","v":798.86262859397539},{"$f":"AK$22*WACC!AK$14","v":838.838406953142},{"$f":"AL$22*WACC!AL$14","v":877.68145586194282},{"$f":"AM$22*WACC!AM$14","v":917.63336503797689},{"$f":"AN$22*WACC!AN$14","v":0}]
[{"$f":"ROW()","v":28},null,null,"Total Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI27:AI27)","v":741.87867887414518},{"$f":"SUM(AJ27:AJ27)","v":798.86262859397539},{"$f":"SUM(AK27:AK27)","v":838.838406953142},{"$f":"SUM(AL27:AL27)","v":877.68145586194282},{"$f":"SUM(AM27:AM27)","v":917.63336503797689},{"$f":"SUM(AN27:AN27)","v":0}]
[{"$f":"ROW()","v":29},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AI22-AI25-AI28,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AJ22-AJ25-AJ28,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AK22-AK25-AK28,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AL22-AL25-AL28,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AM22-AM25-AM28,8)=0,\"OK\",\"CHECK\")","v":"OK"}]
[{"$f":"ROW()","v":30}]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":32},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":33},null,null,"Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI145*AI$12","v":187.91204159551523},{"$f":"Revenue!AJ145*AJ$12","v":194.68002253609504},{"$f":"Revenue!AK145*AK$12","v":201.11819822891943},{"$f":"Revenue!AL145*AL$12","v":207.7681403508862},{"$f":"Revenue!AM145*AM$12","v":215.15480721074684}]
[{"$f":"ROW()","v":34},null,null,"Prudent Discount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI146*AI$12","v":0.16379395323207704},{"$f":"Revenue!AJ146*AJ$12","v":0.16163441335453183},{"$f":"Revenue!AK146*AK$12","v":0.15950334591074064},{"$f":"Revenue!AL146*AL$12","v":0.15740037550616123},{"$f":"Revenue!AM146*AM$12","v":0.15532513169563719}]
[{"$f":"ROW()","v":35},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI147*AI$12","v":2.8867368883740907},{"$f":"Revenue!AJ147*AJ$12","v":2.9868938591226688},{"$f":"Revenue!AK147*AK$12","v":3.0910267775208626},{"$f":"Revenue!AL147*AL$12","v":3.1990980001839597},{"$f":"Revenue!AM147*AM$12","v":3.3112458757694032}]
[{"$f":"ROW()","v":36},null,null,"Total 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,{"$f":"SUM(AI33:AI35)","v":190.96257243712139},{"$f":"SUM(AJ33:AJ35)","v":197.82855080857223},{"$f":"SUM(AK33:AK35)","v":204.36872835235101},{"$f":"SUM(AL33:AL35)","v":211.12463872657634},{"$f":"SUM(AM33:AM35)","v":218.62137821821187}]
[{"$f":"ROW()","v":37},null,"Expenses"]
[{"$f":"ROW()","v":38},null,null,"Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI1501","v":-68.795360538866603},{"$f":"-Input!AJ1501","v":-71.817780445307704},{"$f":"-Input!AK1501","v":-76.09695567077847},{"$f":"-Input!AL1501","v":-79.261617570856586},{"$f":"-Input!AM1501","v":-81.969203069142026}]
[{"$f":"ROW()","v":39},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI28*WACC!AI$27*AI$8","v":-37.620667805707903},{"$f":"-Tax_CoRE!AJ28*WACC!AJ$27*AJ$8","v":-40.510323896000493},{"$f":"-Tax_CoRE!AK28*WACC!AK$27*AK$8","v":-42.53749561659383},{"$f":"-Tax_CoRE!AL28*WACC!AL$27*AL$8","v":-44.50722662675912},{"$f":"-Tax_CoRE!AM28*WACC!AM$27*AM$8","v":-46.533187941075809}]
[{"$f":"ROW()","v":40},null,null,"Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!AE20","v":-62.158250033840922},{"$f":"Tax_Asset!AF20","v":-67.185042066895633},{"$f":"Tax_Asset!AG20","v":-70.631465078504078},{"$f":"Tax_Asset!AH20","v":-74.09794650445015},{"$f":"Tax_Asset!AI20","v":-78.726480973354015}]
[{"$f":"ROW()","v":41},null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI38:AI40)","v":-168.57427837841541},{"$f":"SUM(AJ38:AJ40)","v":-179.51314640820385},{"$f":"SUM(AK38:AK40)","v":-189.26591636587636},{"$f":"SUM(AL38:AL40)","v":-197.86679070206586},{"$f":"SUM(AM38:AM40)","v":-207.22887198357182}]
[{"$f":"ROW()","v":42},null,"Tax"]
[{"$f":"ROW()","v":43},null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI36+AI41","v":22.388294058705981},{"$f":"AJ36+AJ41","v":18.315404400368379},{"$f":"AK36+AK41","v":15.102811986474649},{"$f":"AL36+AL41","v":13.25784802451048},{"$f":"AM36+AM41","v":11.392506234640052}]
[{"$f":"ROW()","v":44},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI45<0,AI45,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI43","v":22.388294058705981},{"$f":"AJ43+AI44","v":18.315404400368379},15.102811986474649,13.25784802451048,11.392506234640052]
[{"$f":"ROW()","v":46},null,null,"Income tax expense",null,null,null,null,null,null,null,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(AI45>0,AI45*WACC!AI$23)","v":-6.7164882176117944},{"$f":"-IF(AJ45>0,AJ45*WACC!AJ$23)","v":-5.4946213201105136},{"$f":"-IF(AK45>0,AK45*WACC!AK$23)","v":-4.5308435959423941},{"$f":"-IF(AL45>0,AL45*WACC!AL$23)","v":-3.9773544073531437},{"$f":"-IF(AM45>0,AM45*WACC!AM$23)","v":-3.4177518703920158}]
[{"$f":"ROW()","v":47},null,null,"Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI46*WACC!AI$24","v":2.2836059939880102},{"$f":"-AJ46*WACC!AJ$24","v":1.8681712488375748},{"$f":"-AK46*WACC!AK$24","v":1.540486822620414},{"$f":"-AL46*WACC!AL$24","v":1.3523004985000691},{"$f":"-AM46*WACC!AM$24","v":1.1620356359332855}]
[{"$f":"ROW()","v":48},null,null,"Net Tax Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI46:AI47)","v":-4.4328822236237837},-3.6264500712729388,-2.99035677332198,{"$f":"SUM(AL46:AL47)","v":-2.6250539088530749},{"$f":"SUM(AM46:AM47)","v":-2.2557162344587303}]
[{"$f":"ROW()","v":49}]
["Reconciliation on Return on Equity - [m$ nominal]"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"RAB ",null,null,{"$f":"SUM(F53:F54)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI$28","v":1347.5379770971742},{"$f":"CoS!AJ$28","v":1428.1633222402163},{"$f":"CoS!AK$28","v":1499.868030810454},{"$f":"CoS!AL$28","v":1569.6052896177112},{"$f":"CoS!AM$28","v":1641.4304734687496}]
[{"$f":"ROW()","v":53},null,null,"Equity",null,{"$f":"WACC!$AI$15","v":0.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F53*AI52","v":606.39208969372839},{"$f":"$F53*AJ52","v":642.67349500809735},{"$f":"$F53*AK52","v":674.94061386470435},{"$f":"$F53*AL52","v":706.32238032797},{"$f":"$F53*AM52","v":738.64371306093733}]
[{"$f":"ROW()","v":54},null,null,"Debt",null,{"$f":"WACC!$AI$14","v":0.55000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F54*AI52","v":741.14588740344584},{"$f":"$F54*AJ52","v":785.48982723211907},{"$f":"$F54*AK52","v":824.92741694574977},{"$f":"$F54*AL52","v":863.28290928974116},{"$f":"$F54*AM52","v":902.78676040781238}]
[{"$f":"ROW()","v":55},null,"per Revenue Building Blocks"]
[{"$f":"ROW()","v":56},null,null,"Return on Asset (includes inflationary gain)",null,null,"PV AA5"]
[{"$f":"ROW()","v":57},null,null,"Return on Equity %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!AI$30","v":7.2000000000000008E-2},{"$f":"WACC!AJ$30","v":7.2000000000000008E-2},{"$f":"WACC!AK$30","v":7.2000000000000008E-2},{"$f":"WACC!AL$30","v":7.2000000000000008E-2},{"$f":"WACC!AM$30","v":7.2000000000000008E-2}]
[{"$f":"ROW()","v":58},null,null,"Return on Debt %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!AI$27","v":5.0709999999999998E-2},{"$f":"WACC!AJ$27","v":5.0709999999999998E-2},{"$f":"WACC!AK$27","v":5.0709999999999998E-2},{"$f":"WACC!AL$27","v":5.0709999999999998E-2},{"$f":"WACC!AM$27","v":5.0709999999999998E-2}]
[{"$f":"ROW()","v":59},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI59:AM59)","v":203.03027530085183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$53*AI$57","v":43.660230457948451},46.272491640583013,48.595724198258722,50.855211383613849,53.182347340387494]
[{"$f":"ROW()","v":60},null,null,"Return on Debt",null,null,{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI60:$AM60)","v":174.77209547155579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$54*AI$58","v":37.583507950228736},39.832189138940755,41.832069313318968,43.777076330082771,45.780316620280161]
[{"$f":"ROW()","v":61},null,null,null,null,{"$f":"WACC!AA35","v":5.9434000000000001E-2},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI61:$AM61)","v":377.80237077240758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI59:AI60)","v":81.243738408177194},86.104680779523761,90.42779351157769,94.632287713696627,98.962663960667655]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63},null,"Reconciliation on Return on Equity:",null,null,"Expected PV","PV"]
[{"$f":"ROW()","v":64},null,null,"Total Annual Revenue",null,{"$f":"CoS!F60","v":857.71540603477638},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI64:$AM64)","v":857.71540603477638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$36","v":190.96257243712139},197.82855080857223,204.36872835235101,211.12463872657634,218.62137821821187]
[{"$f":"ROW()","v":65},null,null,"Annual Revenue and CoS difference",null,{"$f":"G65","v":1.9296266771462456E-4},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI65:$AM65)","v":1.9296266771462456E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI66-AI64","v":-11.782751702327289},-0.56068378891740167,2.9315472869332098,5.0424328796253235,6.9182213644411377]
[{"$f":"ROW()","v":66},null,null,"Net Cost of Service",null,{"$f":"CoS!F59","v":857.71559899744409},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI66:$AM66)","v":857.71559899744409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI$46","v":179.17982073479411},{"$f":"CoS!AJ$46","v":197.26786701965483},{"$f":"CoS!AK$46","v":207.30027563928422},{"$f":"CoS!AL$46","v":216.16707160620166},{"$f":"CoS!AM$46","v":225.53959958265301}]
[{"$f":"ROW()","v":67},null,null,"Less:"]
[{"$f":"ROW()","v":68},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!F51","v":316.48816197513526},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI68:$AM68)","v":316.48816197513526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI38","v":68.795360538866603},{"$f":"-AJ38","v":71.817780445307704},{"$f":"-AK38","v":76.09695567077847},{"$f":"-AL38","v":79.261617570856586},{"$f":"-AM38","v":81.969203069142026}]
[{"$f":"ROW()","v":69},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G69","v":174.77209547155579},174.77209547155579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI60","v":37.583507950228736},{"$f":"AJ60","v":39.832189138940755},{"$f":"AK60","v":41.832069313318968},{"$f":"AL60","v":43.777076330082771},{"$f":"AM60","v":45.780316620280161}]
[{"$f":"ROW()","v":70},null,null,"Tax Payable",null,{"$f":"CoS!F57","v":20.720577687253545},20.720577687253545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI44","v":6.7164882176117944},{"$f":"CoS!AJ44","v":5.4946213201105136},{"$f":"CoS!AK44","v":4.5308435959423941},{"$f":"CoS!AL44","v":3.9773544073531437},{"$f":"CoS!AM44","v":3.4177518703920158}]
[{"$f":"ROW()","v":71},null,null,"Imputation Credits",null,{"$f":"CoS!F58","v":-7.0449964136662064},-7.0449964136662064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI45","v":-2.2836059939880102},{"$f":"CoS!AJ45","v":-1.8681712488375748},{"$f":"CoS!AK45","v":-1.540486822620414},{"$f":"CoS!AL45","v":-1.3523004985000691},{"$f":"CoS!AM45","v":-1.1620356359332855}]
[{"$f":"ROW()","v":72},null,null,"Depreciation",null,{"$f":"CoS!F52","v":259.92832108485982},259.92832108485982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI39","v":49.422210407870523},{"$f":"CoS!AJ39","v":60.531246524575785},{"$f":"CoS!AK39","v":63.857831372262574},{"$f":"CoS!AL39","v":66.950494156104227},{"$f":"CoS!AM39","v":70.92686572756422}]
[{"$f":"ROW()","v":73},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!F53","v":-115.30114399801442},-115.30114399801442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI40","v":-24.794698778587968},{"$f":"CoS!AJ40","v":-26.278205129219941},{"$f":"CoS!AK40","v":-27.59757176691231},{"$f":"CoS!AL40","v":-28.880737328965843},{"$f":"CoS!AM40","v":-30.202320711824946}]
[{"$f":"ROW()","v":74},null,null,"Return on Working Capital",null,{"$f":"CoS!F56","v":5.1223078894684884},5.1223078894684884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI43","v":8.0327934843996501E-2},{"$f":"CoS!AJ43","v":1.4659143281945517},{"$f":"CoS!AK43","v":1.5249100782557867},{"$f":"CoS!AL43","v":1.5783555856569609},{"$f":"CoS!AM43","v":1.6274713026453294}]
[{"$f":"ROW()","v":75},null,null,null,null,{"$f":"SUM(F68:F74)","v":654.68532369659226},654.68532369659215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI68:AI74)","v":135.51959027684569},{"$f":"SUM(AJ68:AJ74)","v":150.99537537907179},{"$f":"SUM(AK68:AK74)","v":158.7045514410255},{"$f":"SUM(AL68:AL74)","v":165.3118602225878},{"$f":"SUM(AM68:AM74)","v":172.3572522422655}]
[{"$f":"ROW()","v":76},null,null,"Return on Equity",null,{"$f":"F66-F75","v":203.03027530085183},203.03027530085183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI66-AI75","v":43.660230457948416},{"$f":"AJ66-AJ75","v":46.272491640583041},{"$f":"AK66-AK75","v":48.595724198258722},{"$f":"AL66-AL75","v":50.855211383613863},{"$f":"AM66-AM75","v":53.182347340387508}]
[{"$f":"ROW()","v":77},null,null,"Expected Return on Equity",null,{"$f":"G59","v":203.03027530085183},203.03027530085183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI59","v":43.660230457948451},{"$f":"AJ59","v":46.272491640583013},{"$f":"AK59","v":48.595724198258722},{"$f":"AL59","v":50.855211383613849},{"$f":"AM59","v":53.182347340387494}]
[{"$f":"ROW()","v":78},null,null,"Difference (should be 0)",null,{"$f":"F76-F77","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI76-AI77","v":0},0,0,0,0]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":82},null,"Yield / cost inputs (ERA Rate of Return Guideline, 16 Dec 2013)"]
[{"$f":"ROW()","v":83},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":84},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,{"$f":"Input!G1602","v":0.03}]
[{"$f":"ROW()","v":85},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,{"$f":"Input!G1603","v":0.01}]
[{"$f":"ROW()","v":86},null,null,"Benchmark DRP take-up",null,null,{"$f":"Input!G1604","v":0.25}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,"Dividend assessment"]
[{"$f":"ROW()","v":89},null,null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI46","v":6.7164882176117944},5.4946213201105136,4.5308435959423941,3.9773544073531437,3.4177518703920158]
[{"$f":"ROW()","v":90},null,null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI89/WACC!AI$23*(1-WACC!AI$23)*$G$83)","v":10.97026408876593},{"$f":"(AJ89/WACC!AJ$23*(1-WACC!AJ$23)*$G$83)","v":8.9745481561805054},{"$f":"(AK89/WACC!AK$23*(1-WACC!AK$23)*$G$83)","v":7.4003778733725758},{"$f":"(AL89/WACC!AL$23*(1-WACC!AL$23)*$G$83)","v":6.4963455320101344},{"$f":"(AM89/WACC!AM$23*(1-WACC!AM$23)*$G$83)","v":5.5823280549736252}]
[{"$f":"ROW()","v":91},null,null,"Dividend re-investment (DRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI90*$G$86","v":2.7425660221914825},2.2436370390451263,1.8500944683431439,1.6240863830025336,1.3955820137434063]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93},null,"Benchmark Cash Flows"]
[{"$f":"ROW()","v":94},null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI36","v":190.96257243712139},{"$f":"AJ36","v":197.82855080857223},{"$f":"AK36","v":204.36872835235101},{"$f":"AL36","v":211.12463872657634},{"$f":"AM36","v":218.62137821821187}]
[{"$f":"ROW()","v":95},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38","v":-68.795360538866603},-71.817780445307704,-76.09695567077847,-79.261617570856586,-81.969203069142026]
[{"$f":"ROW()","v":96},null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-37.620667805707903,-40.510323896000493,-42.53749561659383,-44.50722662675912,-46.533187941075809]
[{"$f":"ROW()","v":97},null,null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI46","v":-6.7164882176117944},{"$f":"AJ46","v":-5.4946213201105136},{"$f":"AK46","v":-4.5308435959423941},{"$f":"AL46","v":-3.9773544073531437},{"$f":"AM46","v":-3.4177518703920158}]
[{"$f":"ROW()","v":98},null,null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI94:AI97)","v":77.830055874935098},{"$f":"SUM(AJ94:AJ97)","v":80.005825147153516},{"$f":"SUM(AK94:AK97)","v":81.203433469036312},{"$f":"SUM(AL94:AL97)","v":83.378440121607497},{"$f":"SUM(AM94:AM97)","v":86.701235337602029}]
[{"$f":"ROW()","v":99},null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI90","v":-10.97026408876593},{"$f":"-AJ90","v":-8.9745481561805054},{"$f":"-AK90","v":-7.4003778733725758},{"$f":"-AL90","v":-6.4963455320101344},{"$f":"-AM90","v":-5.5823280549736252}]
[{"$f":"ROW()","v":100},null,null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI91","v":2.7425660221914825},{"$f":"AJ91","v":2.2436370390451263},{"$f":"AK91","v":1.8500944683431439},{"$f":"AL91","v":1.6240863830025336},{"$f":"AM91","v":1.3955820137434063}]
[{"$f":"ROW()","v":101},null,null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI98:AI100)","v":69.602357808360651},{"$f":"SUM(AJ98:AJ100)","v":73.274914030018138},{"$f":"SUM(AK98:AK100)","v":75.65315006400688},{"$f":"SUM(AL98:AL100)","v":78.506180972599893},{"$f":"SUM(AM98:AM100)","v":82.514489296371806}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,"Benchmark capex funding"]
[{"$f":"ROW()","v":104},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Asset!AI18+Asset!AI19+Asset!AI20)*Input!AI$35","v":105.25285677232438},{"$f":"(Asset!AJ18+Asset!AJ19+Asset!AJ20)*Input!AJ$35","v":105.95774996559352},{"$f":"(Asset!AK18+Asset!AK19+Asset!AK20)*Input!AK$35","v":105.99751841260759},{"$f":"(Asset!AL18+Asset!AL19+Asset!AL20)*Input!AL$35","v":109.89494067817716},{"$f":"(Asset!AM18+Asset!AM19+Asset!AM20)*Input!AM$35","v":110.9314951739296}]
[{"$f":"ROW()","v":105},null,null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ20-AI20)*WACC!AI$14","v":44.343939828673143},{"$f":"(AK20-AJ20)*WACC!AJ$14","v":39.437589713630736},{"$f":"(AL20-AK20)*WACC!AK$14","v":38.355492343991436},{"$f":"(AM20-AL20)*WACC!AL$14","v":39.503851118071147},{"$f":"(AN20-AM20)*WACC!AM$14","v":38.613822587005011}]
[{"$f":"ROW()","v":106},null,null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI104-AI105","v":60.908916943651235},{"$f":"AJ104-AJ105","v":66.520160251962778},{"$f":"AK104-AK105","v":67.642026068616161},{"$f":"AL104-AL105","v":70.391089560106025},{"$f":"AM104-AM105","v":72.317672586924601}]
[{"$f":"ROW()","v":107},null,null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI101","v":69.602357808360651},{"$f":"AJ101","v":73.274914030018138},{"$f":"AK101","v":75.65315006400688},{"$f":"AL101","v":78.506180972599893},{"$f":"AM101","v":82.514489296371806}]
[{"$f":"ROW()","v":108},null,null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI106-AI107","v":-8.6934408647094159},{"$f":"AJ106-AJ107","v":-6.7547537780553597},{"$f":"AK106-AK107","v":-8.0111239953907187},{"$f":"AL106-AL107","v":-8.115091412493868},{"$f":"AM106-AM107","v":-10.196816709447205}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,"Equity raising costs"]
[{"$f":"ROW()","v":111},null,null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI108*$G$84","v":-0.26080322594128247},{"$f":"AJ108*$G$84","v":-0.20264261334166078},{"$f":"AK108*$G$84","v":-0.24033371986172156},{"$f":"AL108*$G$84","v":-0.24345274237481604},{"$f":"AM108*$G$84","v":-0.30590450128341612}]
[{"$f":"ROW()","v":112},null,null,"DRP cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI91*$G$85","v":2.7425660221914824E-2},{"$f":"AJ91*$G$85","v":2.2436370390451262E-2},{"$f":"AK91*$G$85","v":1.8500944683431438E-2},{"$f":"AL91*$G$85","v":1.6240863830025338E-2},{"$f":"AM91*$G$85","v":1.3955820137434063E-2}]
[{"$f":"ROW()","v":113},null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI111:AI112)","v":-0.23337756571936763},-0.18020624295120952,-0.22183277517829011,-0.22721187854479069,-0.29194868114598205]
[{"$f":"ROW()","v":114},null,null,"Equity Raising Costs (capitalised and included in RAB)"]
[{"$f":"ROW()","v":115},null,null,"Equity Raising Costs (manual entry)"]
[{"$f":"ROW()","v":116},null,null,{"$f":"\"Total Equity Raising Costs [Real \" & Input!$G$34 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2019 $M]"}]
[{"$f":"ROW()","v":117}]

{"sheet":"Asset","index":15,"n_rows":4721,"n_cols":45,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[10,34,10,38],[10,26,10,33],[3,19,3,25],[3,9,3,13],[3,14,3,18],[10,9,10,13],[10,14,10,18],[10,19,10,25]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!A1","v":0}]
[{"$f":"\"Assets Account [Real m$ \"&Input!$G$34&\"]\"","v":"Assets Account [Real m$ 31/12/2019]"}]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},null,null,{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year Ending 31 December",null,null,null,null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,null,null,3,3,3,3,4,null,null,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},null,null,{"$f":"T6+1","v":2011},{"$f":"W6+1","v":2012},2013,2014,2014,null,null,{"$f":"AA6+1","v":2015},2016,2017,2018,2019,{"$f":"AH6+1","v":2020},2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6",null,null,"7 to 6","7 to 6","7 to 6","7 to 6","7 to 12",null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I8","v":365},{"$f":"Input!J8","v":366},{"$f":"Input!K8","v":365},{"$f":"Input!L8","v":365},{"$f":"Input!M8","v":365},{"$f":"Input!N8","v":366},{"$f":"Input!O8","v":365},{"$f":"Input!P8","v":365},{"$f":"Input!Q8","v":365},{"$f":"Input!R8","v":366},{"$f":"Input!S8","v":365},{"$f":"Input!T8","v":181},null,null,{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":366},{"$f":"Input!Y8","v":365},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":184},null,null,{"$f":"Input!AD8","v":365},{"$f":"Input!AE8","v":366},{"$f":"Input!AF8","v":365},{"$f":"Input!AG8","v":365},{"$f":"Input!AH8","v":365},{"$f":"Input!AI8","v":366},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"ROUND(Input!T9,2)","v":0.5},null,null,{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":1},{"$f":"Input!Z9","v":1},{"$f":"ROUND(Input!AA9,2)","v":0.5},null,null,{"$f":"Input!AD9","v":1},{"$f":"Input!AE9","v":1},{"$f":"Input!AF9","v":1},{"$f":"Input!AG9","v":1},{"$f":"Input!AH9","v":1},{"$f":"ROUND(Input!AI9,2)","v":1},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"AA1",null,null,null,null,"AA2",null,null,null,null,"AA3",null,null,null,null,null,null,"AA4",null,null,null,null,null,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$34&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,null,null,{"$f":"Input!I$34","v":1.6833461606202427},{"$f":"Input!J$34","v":1.5910377649122014},{"$f":"Input!K$34","v":1.5428601073336192},{"$f":"Input!L$34","v":1.4975143980858212},{"$f":"Input!M$34","v":1.4629079729199723},{"$f":"Input!N$34","v":1.4259608090987854},{"$f":"Input!O$34","v":1.3871398308962288},{"$f":"Input!P$34","v":1.3434293153245793},{"$f":"Input!Q$34","v":1.3048298471765905},{"$f":"Input!R$34","v":1.2584533646564586},{"$f":"Input!S$34","v":1.2324676019644372},{"$f":"Input!T$34","v":1.2138481030387689},null,null,{"$f":"Input!W$34","v":1.1716391392763437},{"$f":"Input!X$34","v":1.1580003244621513},{"$f":"Input!Y$34","v":1.1309652974319067},{"$f":"Input!Z$34","v":1.0978586645514634},{"$f":"Input!AA$34","v":1.0906494613133209},null,null,{"$f":"Input!AD$34","v":1.0725390459040589},{"$f":"Input!AE$34","v":1.0569384779636364},{"$f":"Input!AF$34","v":1.03713856},{"$f":"Input!AG$34","v":1.0184},{"$f":"Input!AH$34","v":1},{"$f":"Input!AI$34","v":0.98193244304791827},{"$f":"Input!AJ$34","v":0.96419132271005337},{"$f":"Input!AK$34","v":0.94677074107428649},{"$f":"Input!AL$34","v":0.92966490678936231},{"$f":"Input!AM$34","v":0.9128681331395937}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$34& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$35","v":0.59405487914116362},{"$f":"Input!J$35","v":0.62852059332179533},{"$f":"Input!K$35","v":0.64814690278576614},{"$f":"Input!L$35","v":0.66777321224973685},{"$f":"Input!M$35","v":0.68356999791585971},{"$f":"Input!N$35","v":0.70128154548090638},{"$f":"Input!O$35","v":0.72090785494487719},{"$f":"Input!P$35","v":0.74436368820669585},{"$f":"Input!Q$35","v":0.7663834500443214},{"$f":"Input!R$35","v":0.79462618805344998},{"$f":"Input!S$35","v":0.81138035466903491},{"$f":"Input!T$35","v":0.82382630701204063},null,null,{"$f":"Input!W$35","v":0.85350511644536253},{"$f":"Input!X$35","v":0.86355761641471329},{"$f":"Input!Y$35","v":0.88420042796247522},{"$f":"Input!Z$35","v":0.91086405954500149},{"$f":"Input!AA$35","v":0.91688487957976517},null,null,{"$f":"Input!AD$35","v":0.93236698824058695},{"$f":"Input!AE$35","v":0.94612886260576146},{"$f":"Input!AF$35","v":0.96419132271005326},{"$f":"Input!AG$35","v":0.98193244304791838},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0184},{"$f":"Input!AJ$35","v":1.03713856},{"$f":"Input!AK$35","v":1.056221909504},{"$f":"Input!AL$35","v":1.0756563926388734},{"$f":"Input!AM$35","v":1.0954484702634288}]
["Capital Base"]
[{"$f":"ROW()","v":15},null,"Physical Asset Account"]
[{"$f":"ROW()","v":16},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N25","v":947.75397900982102},{"$f":"O25","v":937.77710246037213},941.08191055702082,944.39458127502598,946.81935519834371,{"$f":"S25","v":963.61643236629448},null,null,{"$f":"T25","v":984.16858986212185},1000.4012486979657,1011.0317600382515,1063.6200846624986,{"$f":"Z25","v":1103.790337384647},null,null,{"$f":"AA25","v":1129.5603823440542},1170.6101099311984,1219.0303416545414,1263.9400315531184,1312.1330638907834,{"$f":"AH25","v":1347.5379770971742},1402.3599000787669,1446.1597405176547,1486.0563632454805,1525.9803081185441]
[{"$f":"ROW()","v":17},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O284","v":-8.5808842251728823},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O49","v":33.927730124497238},{"$f":"P49","v":40.878098927564366},42.962305516236043,43.762198194006508,52.298110845615142,30.401140473788853,null,null,45.470351480243039,42.502962368901123,87.05166805330721,77.169532917808326,43.870473934613919,null,null,80.948949310738527,92.88157736836628,92.426328011752034,98.318754774702214,88.640030833992256,{"$f":"AI49","v":103.35119478822111},102.16354309070672,100.35534905953982,102.16546978220008,101.26582690580896]
[{"$f":"ROW()","v":19},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S39","v":0.71461306237382582}]
[{"$f":"ROW()","v":20},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45","v":3.6436761623347165}]
[{"$f":"ROW()","v":21},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O31+O38+O44+O50","v":0},0,0,0,-5.4344631247068076,0,null,null,0,0,0,0,-4.2524020578943618E-2,null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37+O43+O51","v":-35.323722448773168},-37.573290830915596,-39.649634798230849,-41.337424270688715,-43.494678551174417,-13.49265914029613,null,null,-29.237692644399214,-31.872451028615288,-34.463343429060131,-36.999280195659793,-18.057904954627823,null,null,-39.883738125828764,-44.258255572603488,-47.302798986910524,-50.125722437037318,-53.235117627601632,-48.529271806628557,-58.36370265181904,-60.458726331713855,-62.241524909136388,-64.746875506164173]
[{"$f":"ROW()","v":23},null,null,"Tariff variation depreciation"]
[{"$f":"ROW()","v":24},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O207","v":0},0,0,0,12.713494935842906,0,null,null,0,0,0,5.5511151231257827E-17,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N33+N54","v":947.75397900982102},{"$f":"SUM(O16:O24)","v":937.77710246037213},941.08191055702082,944.39458127502598,946.81935519834371,963.61643236629448,984.16858986212185,null,null,1000.4012486979657,1011.0317600382515,1063.6200846624986,1103.790337384647,1129.5603823440542,null,null,1170.6101099311984,1219.0303416545414,1263.9400315531184,1312.1330638907834,1347.5379770971742,1402.3599000787669,1446.1597405176547,1486.0563632454805,1525.9803081185441,1562.4992595181891]
["Initial Asset, Vines and Westnet"]
[{"$f":"ROW()","v":27},null," ICB Account [m$ 30/6/2014]"]
[{"$f":"ROW()","v":28},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N33","v":769.61645695848688},736.12898634768544,711.2223999620569,686.31581357642835,661.40922719079981,635.18946960330231,null,null,{"$f":"T33","v":627.87849751916269},613.25655335088334,598.63460918260398,584.01266501432463,569.39072084604527,null,null,{"$f":"AA33","v":562.07974876190565},547.45780459362629,532.83586042534694,518.21391625706758,503.59197208878822,488.97002792050887,474.34808375222951,459.72613958395016,445.1041954156708,430.51168640937442]
[{"$f":"ROW()","v":29},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O284","v":-8.5808842251728823},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O322","v":-24.906586385628511},-24.906586385628511,-24.906586385628511,-24.906586385628511,-24.906586385628511,-7.310972084139677,null,null,-14.621944168279354,-14.621944168279354,-14.621944168279356,-14.621944168279356,-7.3109720841396753,null,null,-14.621944168279351,-14.621944168279351,-14.621944168279351,-14.621944168279352,-14.621944168279352,-14.621944168279347,-14.621944168279351,-14.621944168279349,-14.592509006296401,-14.457793971338505]
[{"$f":"ROW()","v":31},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O341","v":0},{"$f":"P341","v":0},0,0,-5.4344631247068076,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI341","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O360","v":0},0,0,0,4.12129192283785,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N379","v":769.61645695848688},{"$f":"SUM(O28:O32)","v":736.12898634768544},711.2223999620569,686.31581357642835,661.40922719079981,635.18946960330231,627.87849751916269,null,null,613.25655335088334,598.63460918260398,584.01266501432463,569.39072084604527,562.07974876190565,null,null,547.45780459362629,532.83586042534694,518.21391625706758,503.59197208878822,488.97002792050887,474.34808375222951,459.72613958395016,445.1041954156708,430.51168640937442,416.05389243803592]
[{"$f":"ROW()","v":34},null,"Vines Asset Account"]
[{"$f":"ROW()","v":35},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S39","v":0.71461306237382582},null,null,{"$f":"T39","v":0.70324655962780869},0.68051355413577452,0.65778054864374036,0.6350475431517062,0.61231453765967203,null,null,{"$f":"AA39","v":0.60094803491365489},0.57821502942162073,0.55548202392958657,0.5327490184375524,0.51001601294551824,{"$f":"AH39","v":0.48728300745348402},0.4645500019614498,0.44181699646941558,0.41908399097738136,0.39635098548534714]
[{"$f":"ROW()","v":36},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S437","v":0.71461306237382582},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T456","v":-1.1366502746017108E-2},null,null,-2.2733005492034216E-2,-2.2733005492034216E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-1.1366502746017106E-2,null,null,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.273300549203423E-2,-2.2733005492034226E-2,-2.273300549203423E-2,-2.273300549203423E-2,-2.2733005492034226E-2]
[{"$f":"ROW()","v":38},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T475","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI475","v":0},0,0,0,0]
[{"$f":"ROW()","v":39},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S35:S38)","v":0.71461306237382582},0.70324655962780869,null,null,0.68051355413577452,0.65778054864374036,0.6350475431517062,0.61231453765967203,0.60094803491365489,null,null,0.57821502942162073,0.55548202392958657,0.5327490184375524,0.51001601294551824,0.48728300745348402,0.4645500019614498,0.44181699646941558,0.41908399097738136,0.39635098548534714,0.37361797999331292]
[{"$f":"ROW()","v":40},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":41},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45","v":3.6436761623347165},{"$f":"W45","v":2.9013739635549607},2.1590717647752049,1.4167695659954491,0.67446736721569323,null,null,{"$f":"AA45","v":0.49652151101243508},0.25272963776721863,8.9377645220021784E-3,6.4011296263544182E-16,6.4011296263544182E-16,{"$f":"AH45","v":6.4011296263544182E-16},8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16]
[{"$f":"ROW()","v":42},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T552","v":3.6436761623347165},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W571","v":-0.7423021987797559},-0.7423021987797559,-0.7423021987797559,-0.7423021987797559,-0.17794585620325815,null,null,-0.24379187324521645,-0.24379187324521645,-8.9377645220015383E-3,0,0,1.9255430583342559E-16,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W590","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI590","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T41:T44)","v":3.6436761623347165},null,null,2.9013739635549607,2.1590717647752049,1.4167695659954491,0.67446736721569323,0.49652151101243508,null,null,0.25272963776721863,8.9377645220021784E-3,6.4011296263544182E-16,6.4011296263544182E-16,6.4011296263544182E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16]
["Capex"]
[{"$f":"ROW()","v":47},null,"Capex Account "]
[{"$f":"ROW()","v":48},null,1,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N54","v":178.1375220513342},201.64811611268678,229.85951059496406,258.0787676985978,285.41012800754407,319.12014668761333,null,null,{"$f":"T54","v":343.35096660799178},374.97060481638675,400.98809552922376,468.96339952602199,524.5206316207217,null,null,{"$f":"AA54","v":557.79096102321773},613.72915765737866,677.03785842773812,736.60116326460866,799.43887277604495,849.48846315620688,918.95506331157071,977.39958092422978,1031.9408808258272,1086.4800677106794]
[{"$f":"ROW()","v":49},null,2,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O648","v":33.927730124497238},{"$f":"P648","v":40.878098927564366},42.962305516236043,43.762198194006508,52.298110845615142,30.401140473788853,null,null,45.470351480243039,42.502962368901123,87.05166805330721,77.169532917808326,43.870473934613919,null,null,80.948949310738527,92.88157736836628,92.426328011752034,98.318754774702214,88.640030833992256,{"$f":"AI648","v":103.35119478822111},102.16354309070672,100.35534905953982,102.16546978220008,101.26582690580896]
[{"$f":"ROW()","v":50},null,3,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O667","v":0},0,0,0,0,0,null,null,0,0,0,0,-4.2524020578943618E-2,null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,4,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O686","v":-10.417136063144657},{"$f":"P686","v":-12.666704445287088},{"$f":"Q686","v":-14.743048412602342},{"$f":"R686","v":-16.430837885060203},{"$f":"S686","v":-18.588092165545909},{"$f":"T686+T705","v":-6.1703205534104351},null,null,-13.85071327184807,-16.485471656064146,-19.076364056508982,-21.612300823108644,-10.557620511538872,null,null,-24.995269078812164,-29.369786525586886,-32.649184048617137,-35.481045263265933,-38.590440453830247,-33.88459463285718,-43.719025478047655,-45.81404915794247,-47.626282897347956,-50.266348529333641]
[{"$f":"ROW()","v":52},null,5,"Depreciation per tariff variation",null,null,null,null,null,null,null,null,null,null,{"$f":"O705","v":0},0,0,0,0,0,null,null,0,0,0,-1.6059707223533053E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":53},null,6,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O724","v":0},0,0,0,8.5922030130050562,0,null,null,0,0,0,5.5511151231257827E-17,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N743","v":178.1375220513342},{"$f":"SUM(O48:O51)","v":201.64811611268678},229.85951059496406,258.0787676985978,285.41012800754407,319.12014668761333,343.35096660799178,null,null,374.97060481638675,400.98809552922376,468.96339952602199,524.5206316207217,557.79096102321773,null,null,613.72915765737866,677.03785842773812,736.60116326460866,799.43887277604495,849.48846315620688,918.95506331157071,977.39958092422978,1031.9408808258272,1086.4800677106794,1137.4795460871546]
[{"$f":"\"Assets Account [m$\"&Input!$G$34&\"]\"","v":"Assets Account [m$31/12/2019]"}]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":57},null,"Opening Value"]
[{"$f":"ROW()","v":58},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":242.96417293073009},241.17374879344081,240.64224382026333,240.17557109672256,241.79693118648822,252.33573305078681,null,null,{"$f":"T210","v":260.74921652384461},261.99187843854634,262.43958219371814,282.32663114942756,284.61191759132083,null,null,{"$f":"AA210","v":283.74766205489919},281.04523725745253,280.35431444404918,283.94458456361986,285.67199126161159,{"$f":"AH210","v":284.84111988582924},298.96781937092101,300.92845952813468,305.19522821162946,319.10093156124594]
[{"$f":"ROW()","v":59},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"N211","v":0},{"$f":"O211","v":0},{"$f":"P211","v":0},{"$f":"Q211","v":0},{"$f":"R211","v":0},0,null,null,0,0,0,0,{"$f":"Z211","v":0},null,null,1.218385971385755,2.7504389021589137,3.5202582369762907,3.9684194204431851,4.052123678460946,{"$f":"AH211","v":4.0081026186240445},3.9368395274214714,3.8655764362188982,3.7943133450163251,3.723050253813752]
[{"$f":"ROW()","v":60},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N212","v":309.82597780175405},303.13060165744406,296.30292640294647,289.35173579689246,282.2964118109374,276.3490970802041,null,null,236.18269498664688,230.20338625280772,224.22407751896856,218.24476878512939,212.26546005129023,null,null,209.27580568437065,203.29649695053149,197.31718821669233,191.33787948285317,185.35857074901401,{"$f":"AH212","v":179.37926201517485},173.39995328133568,167.42064454749652,161.44133581365736,155.4620270798182]
[{"$f":"ROW()","v":61},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N213","v":146.4338610336888},152.0347542754692,158.87743770401704,170.89214867221133,180.95090221310744,187.80363843953995,null,null,227.69298938914869,233.04395174812129,239.17113937471566,257.61918872881591,269.40839177310909,null,null,280.04030430578064,308.29243003647827,335.3598550230958,361.31048336056574,386.77613839866945,{"$f":"AH213","v":409.72555482314317},431.8261552975838,456.87319433674884,481.31805587329342,504.85485195964361]
[{"$f":"ROW()","v":62},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N214","v":39.415770699828528},37.144226769060559,35.715602662558233,34.286978556055907,32.85835444955358,31.429730343051251,null,null,30.715418289800088,29.286794183297758,27.858170076795428,26.429545970293098,25.000921863790769,null,null,24.286609810539606,22.857985704037276,21.429361597534946,20.000737491032616,18.572113384530287,{"$f":"AH214","v":17.143489278027957},15.714865171525627,14.286241065023297,12.857616958520968,11.428992852018638]
[{"$f":"ROW()","v":63},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N215","v":13.787207106029562},13.294293936545934,13.643249932381616,13.811812331981967,13.40075806074667,13.698725178658915,null,null,13.649535277181485,13.194279073141622,12.968619380061035,13.590261872050718,13.55621038537112,null,null,14.738074421341157,16.80180915082979,20.442767876764623,24.81100788965545,25.953352410986138,{"$f":"AH215","v":25.178205009672226},25.362409598619877,24.675301694927672,24.668431277660311,23.789335548281006]
[{"$f":"ROW()","v":64},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N216","v":2.6196026387031477},2.4248706292421449,2.2898838694699397,2.1546303890150451,2.0346100667857656,3.9439939036230149,null,null,5.8970310818027674,5.8591564951239388,5.8670893316113411,5.6104619516357932,5.3500871138222816,null,null,5.2348214334931367,5.0113354737506288,4.7631503106107287,4.712735604968894,6.3056659448152947,{"$f":"AH216","v":11.176895960099758},12.387184984761475,19.373011442678099,26.027474787284259,25.256928413501527]
[{"$f":"ROW()","v":65},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N217","v":2.3212794633280245},2.1921279766506387,2.0625166964084691,1.9839341696934079,1.9974015209292255,0.82441859839882292,null,null,0.94820840342628965,2.1722824559872063,2.9023799302892908,7.4399906175721835,17.601925050274122,null,null,17.597514356402169,17.575673171522787,17.460821561917705,18.078087276776728,27.661974152454395,{"$f":"AH217","v":30.950355994345806},31.626222130324784,31.001233632422544,30.313546355570601,29.40989205369679]
[{"$f":"ROW()","v":66},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N218","v":153.13197940456146},161.3940023276829,172.59978232019546,179.64461196459359,183.72143163928348,188.66671031894776,null,null,194.5769043231877,207.85844915154357,217.62251324937284,228.73099977167567,248.72948041708239,null,null,260.63417496871432,279.50438937622789,297.73676256236536,312.29780896429298,327.01241617976274,{"$f":"AH218","v":343.47765120383775},357.3391087235097,369.58338681963249,380.94060561145045,391.42240347684003]
[{"$f":"ROW()","v":67},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N219","v":3.5566555035662843},-4.12129192283785,-4.1212919228378508,-4.1212919228378508,-4.1212919228378508,0,null,null,3.5014938431527693,3.5855204198980584,4.1059753355261979,7.8089744277086215,12.617936783566199,null,null,12.209706830669171,11.870219780483861,11.00444582898294,10.395389779383576,11.466409040892813,{"$f":"AH219","v":10.178277658892755},9.0969217795362844,7.9671971372899151,6.9585791745240062,6.1870168007062425]
[{"$f":"ROW()","v":68},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"N220","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,1.5455025613730367,2.5287594489999918,3.7774405015828481,4.5457371958794228,6.4292784475216305,{"$f":"AH220","v":7.6726939357980255},11.360452404147104,14.702736983208528,14.744872259264191,15.710009469444842]
[{"$f":"ROW()","v":69},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N221","v":8.4794193979709576},7.2973758793315291,4.6628278245938741,1.2133798649911656,0.28843670896129847,4.5422743725175279,null,null,6.2329866633642812,9.1834393989318688,9.8501025666267381,11.797150307623454,10.625895274453885,null,null,15.009708864519165,14.173741580517639,18.582851267411943,20.831739199238115,18.860393540165383,{"$f":"AH221","v":15.039013313958302},19.349139044812432,20.426828893150823,20.104715845538379,19.645080541931542]
[{"$f":"ROW()","v":70},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N222","v":0},0,{"$f":"P222","v":0},{"$f":"Q222","v":0},{"$f":"R222","v":0},{"$f":"S222","v":0},null,null,{"$f":"T222","v":0},{"$f":"W222","v":0},{"$f":"X222","v":0},{"$f":"Y222","v":0},{"$f":"Z222","v":0},null,null,{"$f":"AA222","v":0},{"$f":"AD222","v":0},{"$f":"AE222","v":0},{"$f":"AF222","v":0},{"$f":"AG222","v":0},{"$f":"AH222","v":0},3.2416726531431728,6.3209711782437292,8.9728301982382916,11.28722986241562]
[{"$f":"ROW()","v":71},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N223","v":17.028304456589133},13.622643565271307,10.216982673953481,6.8113217826356545,3.4056608913178277,2.3314819042399848E-15,null,null,{"$f":"T223","v":2.3314819042399848E-15},2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,null,null,{"$f":"AA223","v":2.3314819042399848E-15},2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,{"$f":"AH223","v":2.3314819042399848E-15},{"$f":"AI223","v":2.3306145425019964E-15},{"$f":"AJ223","v":2.3306145425019964E-15},{"$f":"AK223","v":2.3306145425019964E-15},{"$f":"AL223","v":2.3306145425019964E-15}]
[{"$f":"ROW()","v":72},null,null,"Land",null,null,null,null,null,null,null,null,null,null,8.1897485730711708,8.1897485730711708,8.1897485730711708,8.1897485730711708,8.1897485730711708,4.0221110805667104,null,null,{"$f":"T224","v":4.0221110805667104},4.0221110805667104,4.0221110805667104,4.0221110805667104,4.0221110805667104,null,null,{"$f":"AA224","v":4.0221110805667104},4.9015930982080391,7.2811242265572043,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491]
[{"$f":"ROW()","v":73},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N225","v":0},0,0,0,0,0,null,null,{"$f":"T225","v":0},0,0,0,0,null,null,{"$f":"AA225","v":0},0,0,0,0.30721537748987693,1.0619340753613662,1.0457347867154021,1.029535498069438,1.0133362094234739,0.99713692077750982]
[{"$f":"ROW()","v":74},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O58:O73)","v":947.75397900982102},937.77710246037236,941.08191055702105,944.39458127502644,946.81935519834394,{"$f":"SUM(T58:T73)","v":963.6164323662947},null,null,984.16858986212219,1000.401248697966,1011.0317600382519,1063.6200846624993,1103.7903373846473,null,null,1129.5603823440547,1170.6101099311988,1219.0303416545419,1263.9400315531188,1312.1330638907837,{"$f":"SUM(AI58:AI73)","v":1347.5379770971742},1402.3599000787672,1446.1597405176547,1486.0563632454807,1525.9803081185444]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value 1 January 2005 \",A$227)","v":"Adjustments to Opening Asset Value 1 January 2005 ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":76},null,{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",C$227)","v":"Adjustments to Opening Asset Value "}]
[{"$f":"ROW()","v":77},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O268","v":0}]
[{"$f":"ROW()","v":78},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":79},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":80},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":81},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.84291982426564327]
[{"$f":"ROW()","v":82},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":83},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-6.0016974503105884E-2]
[{"$f":"ROW()","v":84},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":85},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":86},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-7.6779474264041339]
[{"$f":"ROW()","v":87},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":88},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":90},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":91},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":92},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":93},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O77:O92)","v":-8.5808842251728823},null,null,null,{"$f":"SUM(S77:S92)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z77:Z92)","v":0}]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":95},null,"Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":96},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O421+O536","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O422+O537","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O423+O538","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O424+O539","v":0},0,0,0,0.52625257383039703,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O425+O540","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O426+O541","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O427+O542","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O428+O543","v":0},0,0,0,0,1.5843404299077008E-2,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O429+O544","v":0},0,0,0,0.18836048854342885,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O430+O545","v":0},0,0,0,0,3.5014938431527649,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O431+O546","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O432+O547","v":0},0,0,0,0,0.12633891488287444,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O433+O548","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O434+O549","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O435+O550","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O436+O551","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O96:O111)","v":0},0,0,0,0.71461306237382582,{"$f":"SUM(T96:T111)","v":3.6436761623347165},null,null,{"$f":"SUM(W96:W111)","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI96:AI111)","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":114},null,"Capex"]
[{"$f":"ROW()","v":115},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O632","v":0.64036616723408957},1.9070865794380518,1.9817750809517809,4.0796641461351957,12.777566564387545,9.7158277656829561,null,null,3.9457123753875107,3.1935577553019519,22.704883219201548,5.2126329392903488,0.77721549986363947,null,null,0.58848437033939516,2.6752612990041413,7.1663456694246337,5.3277611521380077,2.7841052987832855,{"$f":"AI632","v":17.643130662227929},5.6976104676277055,8.0749591247541712,17.814830779935274,11.854813112280508]
[{"$f":"ROW()","v":116},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,1.218385971385755,null,null,1.5537667844523118,0.81256396936761588,0.49090581801713284,0.12644889256799999,0,{"$f":"AI633","v":0},0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O634","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA634","v":0},null,null,0,0,0,0,0,{"$f":"AI634","v":0},0,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,9.724869555674438,11.008418908425579,16.224354419072039,14.311254751778071,10.627626296070895,5.6600144605495819,null,null,11.35724252883379,12.370587076196625,24.940275295063408,18.529107382314233,14.185285339159645,null,null,35.587385089322304,34.906282715085254,34.283393804237647,34.262806992011704,32.212454095541815,{"$f":"AI635","v":32.315182956016685},35.800207903341324,35.794700532443258,35.483213424456238,36.79573802939499]
[{"$f":"ROW()","v":119},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI636","v":0},0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0.13836719813189882,0.98292322905041263,0.80516701662832846,0.22802289216022187,0.89533653070436514,0.30201396168312844,null,null,0.26773769490833799,0.50537651705124742,1.3597410144906947,0.72832971402054081,1.5721052687232158,null,null,2.8825942830426401,4.5327986382199654,5.3002001155083782,2.1136195980611752,0.2355726505953431,{"$f":"AI637","v":1.3918231464627524},0.5553062324844602,1.2494263747214189,0.40843672197750769,0.19958884420605885]
[{"$f":"ROW()","v":121},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,1.5483208768815988E-2,2.0428083248872841,2.0461243521470385,null,null,0.21010312638168127,0.26897352558096493,4.413309118014924E-3,6.658512800504626E-4,8.7200478250491677E-3,null,null,2.4696638008872007E-2,0,0.21282390244213767,2.0751078396592399,5.4607116938259699,{"$f":"AI638","v":1.3766134993431323},7.4560741508647466,7.3111128913259007,6.8880995220155533E-2,7.0587515534096951E-2]
[{"$f":"ROW()","v":122},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,5.1480079453331537E-2,0.14395307529621171,0.1854385396577764,0.12845983822718932,null,null,1.2878064283887098,0.857206641896753,4.8708662881506113,10.495190033569658,0.21236463101442382,null,null,0.4551207575471386,0.69211539940029909,1.4413357881026176,10.419496758234285,4.1245200000000004,{"$f":"AI639","v":0.71288000000000018},0.29474687488710288,0.23941676780957763,0,0]
[{"$f":"ROW()","v":123},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,22.910286842502046,26.978249944432683,23.899528920130567,21.776540618492469,23.448628066664924,10.474560086051442,null,null,22.85963663439119,20.403285654617033,22.952585251290959,33.041581095025172,18.628041208213787,null,null,33.038719855849024,33.760338600067371,31.43476597428899,32.968246900236416,36.124777444633118,{"$f":"AI640","v":34.73130106640761},34.503373685514831,34.996449328630469,35.520886375347338,36.626002857983515]
[{"$f":"ROW()","v":124},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.3804564629250687E-15,null,null,0.80479567562471965,1.3212109390648046,4.5037551156190894,5.6097183792942404,0.40602939782056524,null,null,1.2398261665055548,1.0762550486413358,1.0540694917069331,2.8538334476882254,0.6010741980620069,{"$f":"AI641","v":0.89574185292396402},0.89660192518695847,0.98444776335506468,0.98716382741277087,0.98807783628616452]
[{"$f":"ROW()","v":125},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,1.5455025613730367,null,null,1.3455505415213485,2.1663526432293208,2.0609543738239049,3.2603760030026518,3.5800866592964575,{"$f":"AI642","v":3.5559161086095235},4.7079607437686892,1.8786075151397952,2.9894702007787628,3.1816196854186489]
[{"$f":"ROW()","v":126},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O643","v":0.51384036095476349},1.4202662176428424E-3,0,3.2072795013755209,2.3207065232423476,2.0741400094475106,null,null,4.7373170163270988,3.5827642591917424,5.715148560372902,3.5523075230140759,5.3168240092347983,null,null,3.3533228065086234,9.8800779270018015,8.5572359763475969,4.6038418136126218,2.7573441750783934,{"$f":"AI643","v":7.486932843086346},8.848195316616037,6.5098558970098015,5.582036662103862,8.1202755766425252]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,3.2416726531431728,3.4034657904148742,3.3163728643503663,3.3105507949681696,3.4291234480624402]
[{"$f":"ROW()","v":128},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O645","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI645","v":0},0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O646","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.87948201764132827,2.3795311283491656,0.42429709785204484,0,0,{"$f":"AI646","v":0},0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.30721537748987693,0.75938461817587766,{"$f":"AI647","v":0},0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O115:O130)","v":33.927730124497238},40.878098927564366,42.962305516236043,43.762198194006508,52.298110845615142,30.401140473788853,null,null,45.470351480243039,42.502962368901123,87.05166805330721,77.169532917808326,43.870473934613919,null,null,80.948949310738527,92.88157736836628,92.426328011752034,98.318754774702214,88.640030833992256,{"$f":"SUM(AI115:AI130)","v":103.35119478822111},102.16354309070672,100.35534905953982,102.16546978220008,101.26582690580896]
["Depreciation"]
[{"$f":"ROW()","v":133},null,"Depreciation"]
[{"$f":"ROW()","v":134},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O306+O440+O555+O670","v":-2.4307903045233661},-2.4385915526155468,-2.4484478044925448,-2.4583040563695433,-2.4671501981104011,-1.3023442926251703,null,null,{"$f":"W306+W440+W555+W670","v":-2.7030504606857608},-2.7458540001301834,-2.8178342634921534,-2.9273464973970507,-1.6414710362852707,null,null,{"$f":"AD306+AD440+AD555+AD670","v":-3.2909091677861104},-3.3661841124074861,-3.5760755498539503,-3.6003544541462968,-3.6149766745655993,-3.5164311771361958,-3.736970310414045,-3.8081904412593914,-3.9091274303188186,-4.1318128150680096]
[{"$f":"ROW()","v":135},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD307+AD441+AD556+AD671","v":-2.171385367915326E-2},-4.2744634550239045E-2,-4.2744634550239045E-2,-4.2744634550239052E-2,-4.4021059836901716E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2]
[{"$f":"ROW()","v":136},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,-6.6953761443099982,-6.8276752544976356,-6.9511906060539994,-7.0553239859550487,-7.1731751643902744,-2.9896543669195821,null,null,-5.9793087338391642,-5.9793087338391633,-5.9793087338391633,-5.9793087338391633,-2.9896543669195799,null,null,{"$f":"AD308+AD442+AD557+AD672","v":-5.9793087338391606},-5.9793087338391606,-5.9793087338391597,-5.9793087338391597,-5.9793087338391597,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615]
[{"$f":"ROW()","v":137},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-4.1239763138940324,-4.1657354798777328,-4.2096434508777456,-4.252501210881972,-4.301481347440566,-2.9474112375784456,null,null,-6.0062801698612081,-6.2433994496022347,-6.4922259409631708,-6.7399043380210788,-3.5533728064880439,null,null,{"$f":"AD309+AD443+AD558+AD673","v":-7.3352593586246844},-7.8388577284677057,-8.3327654667677287,-8.797151953907921,-9.2630376710681439,-10.21458248157604,-10.753168864176319,-11.349838995898672,-11.946417338106063,-12.537804228513666]
[{"$f":"ROW()","v":138},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-0.71431205325116454,null,null,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-1.4286241065023291,-0.71431205325116431,null,null,{"$f":"AD310+AD444+AD559+AD674","v":-1.4286241065023286},-1.4286241065023286,-1.4286241065023286,-1.4286241065023288,-1.4286241065023293,-1.4286241065023297,-1.4286241065023297,-1.4286241065023297,-1.4286241065023297,-1.4286241065023297]
[{"$f":"ROW()","v":139},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,-0.63128036761552775,-0.6339672332147307,-0.63660461702797855,-0.63907716339551968,-0.64212390587163815,-0.35120386316055829,null,null,-0.72299389894820043,-0.73103621013183528,-0.73809852250101393,-0.74632149347660404,-0.39024123275317907,null,null,{"$f":"AD311+AD445+AD560+AD675","v":-0.81885955355400564},-0.89183991228513215,-0.93196010261755324,-0.97127507673048252,-1.0107200519092572,-1.2076185575150991,-1.2424141361766678,-1.2562967919887793,-1.2875324513568147,-1.2977433694062526]
[{"$f":"ROW()","v":140},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-0.13471503495789694,-0.13498675977220517,-0.13525348045489466,-0.13550353099809562,-0.13581165044173801,-9.308717396728533E-2,null,null,-0.24797771306050956,-0.26104068909356265,-0.26104068909356265,-0.26104068909356265,-0.12398572815419381,null,null,{"$f":"AD312+AD446+AD561+AD676","v":-0.24818259775138007},-0.24818516313989983,-0.26323860808397265,-0.48217749981283886,-0.58948167854150568,-0.16632447468141504,-0.4702476929481233,-0.65664954671974196,-0.8394273690028895,-0.70643435892549655]
[{"$f":"ROW()","v":141},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,-0.12915148667738588,-0.12961128024216986,-0.13006260616839282,-0.1304857240603941,-0.13100710204985846,-2.0513437498799594E-2,null,null,-6.3732375827793383E-2,-0.12710916759466823,-0.33325560086771988,-0.33325560086771988,-0.21677532488637807,null,null,{"$f":"AD313+AD447+AD562+AD677","v":-0.47696194242651807},-0.80696700900538232,-0.82407007324359594,-0.83560988255661917,-0.83613815810858783,-3.7013864021023898E-2,-0.91973537278934192,-0.92710404466151952,-0.90365430187381013,-0.90365430187381013]
[{"$f":"ROW()","v":142},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,-14.648263919380614,-15.772469951920126,-16.854699275732436,-17.6997209438026,-18.691709875544056,-4.5643660818114915,null,null,-9.5780918060353102,-10.639221556787776,-11.844098728988163,-13.043100449618438,-6.7233466565818434,null,null,{"$f":"AD314+AD448+AD563+AD678","v":-14.168505448335464},-15.527965413929891,-16.87371957236131,-18.25363968476664,-19.65954242055815,-20.869843546735659,-22.259095589391968,-23.639230536812562,-25.039088509957779,-26.459923964971676]
[{"$f":"ROW()","v":143},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,-5.3430790133517379E-16,0,0,0,0,null,null,-0.72076909887943053,-0.80075602343666485,-0.80075602343666485,-0.80075602343666485,-0.77551150695276583,null,null,{"$f":"AD315+AD449+AD564+AD679","v":-1.5638296189254162},-1.738938927722296,-1.6567612753608709,-1.7828141861789888,-1.8892055800620642,-1.9770977322804333,-2.0263265674333284,-1.993065726120973,-1.7587262012305349,-1.3267480474727065]
[{"$f":"ROW()","v":144},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O316+O450+O565+O680","v":0},0,0,0,0,0,null,null,{"$f":"W316+W450+W565+W680","v":0},0,0,0,0,null,null,{"$f":"AD316+AD450+AD565+AD680","v":-0.36229365389439289},-0.91767159064646409,-1.0851828192083925,-1.3768347513604442,-2.3366711710200621,0.13184235973955355,-1.3656761647072626,-1.8364722390841313,-2.0243329905981109,-2.3232800106759872]
[{"$f":"ROW()","v":145},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,-1.6958838795941915,-2.635968320955298,-3.4494479596027086,-4.1322226574053884,-5.1179343095057304,-0.50976663348363205,null,null,-1.7868642807595105,-2.9161010914968735,-3.7681008193761847,-4.7235625561836452,-0.92923424235540286,null,null,{"$f":"AD317+AD451+AD566+AD681","v":-4.1892900905101484},-5.4709682401074993,-6.3083480445214217,-6.5751874726853554,-6.5787244012854753,-3.1768071122322157,-7.7705054682776433,-6.8319689446222451,-6.0416719657106999,-6.2368729787788872]
[{"$f":"ROW()","v":146},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD318+AD452+AD567+AD682","v":0},0,0,0,0,0,-0.32416726531431728,-0.66451384435580474,-0.99615113079084139,-1.3272062102876583]
[{"$f":"ROW()","v":147},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,-3.4056608913178268,-3.4056608913178268,-3.4056608913178268,-3.4056608913178268,-3.4056608913178259,0,null,null,0,0,0,0,0,null,null,{"$f":"AD319+AD453+AD568+AD683","v":0},0,0,0,0,-8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD320+AD454+AD569+AD684","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD321+AD455+AD570+AD685","v":0},0,0,0,-4.6659203043883076E-3,-1.6199288645964056E-2,-1.6199288645964059E-2,-1.6199288645964059E-2,-1.6199288645964063E-2,-1.6199288645964063E-2]
[{"$f":"ROW()","v":150},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O134:O149)","v":-35.323722448773168},-37.573290830915603,-39.649634798230856,-41.337424270688715,-43.494678551174417,-13.49265914029613,null,null,-29.237692644399214,-31.872451028615295,-34.463343429060124,-36.983220488436253,{"$f":"SUM(AA134:AA149)","v":-18.057904954627819},null,null,-39.883738125828764,-44.258255572603488,-47.302798986910531,-50.125722437037311,-53.235117627601632,{"$f":"SUM(AI134:AI149)","v":-48.529271806628564},-58.36370265181904,-60.458726331713848,-62.241524909136395,-64.746875506164173]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":152},null,"Adjustments, Disposal & Additions"]
[{"$f":"ROW()","v":153},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O325+O459+O574+O651","v":0},0,0,0,0,0,null,null,{"$f":"W325+W459+W574+W651","v":0},0,0,0,0,null,null,{"$f":"AD325+AD459+AD574+AD651","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD326+AD460+AD575+AD652","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD327+AD461+AD576+AD653","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD328+AD462+AD577+AD654","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD329+AD463+AD578+AD655","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD330+AD464+AD579+AD656","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD331+AD465+AD580+AD657","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.2668256322023477,0,null,null,0,0,0,0,0,null,null,{"$f":"AD332+AD466+AD581+AD658","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD333+AD467+AD582+AD659","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,-3.874784376482724E-2,null,null,{"$f":"AD334+AD468+AD583+AD660","v":-1.548359776544957E-2},-0.20309007241996072,-6.3642659454272001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O335+O469+O584+O661","v":0},0,0,0,0,0,null,null,{"$f":"W335+W469+W584+W661","v":0},0,0,0,0,null,null,{"$f":"AD335+AD469+AD584+AD661","v":0},0,-0.20747486031893767,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,-3.7761768141163776E-3,null,null,{"$f":"AD336+AD470+AD585+AD662","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD337+AD471+AD586+AD663","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD338+AD472+AD587+AD664","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-4.1676374925044595,0,null,null,0,0,0,0,0,null,null,{"$f":"AD339+AD473+AD588+AD665","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD340+AD474+AD589+AD666","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O153:O168)","v":0},0,0,0,-5.4344631247068076,0,null,null,0,0,0,0,{"$f":"SUM(AA153:AA168)","v":-4.2524020578943618E-2},null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,{"$f":"SUM(AI153:AI168)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":171},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":172},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O689","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O690","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O691","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O692","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O693","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O694","v":0},0,0,0,0,0,null,null,0,0,0,-1.6059707223533053E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O695","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O696","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O697","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O698","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O699","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O700","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O701","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O702","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O703","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T172:T187)","v":0},null,null,{"$f":"SUM(W172:W187)","v":0},{"$f":"SUM(X172:X187)","v":0},{"$f":"SUM(Y172:Y187)","v":0},{"$f":"SUM(Z172:Z187)","v":-1.6059707223533053E-2},{"$f":"SUM(AA172:AA187)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":190},null,"Over Depreciation"]
[{"$f":"ROW()","v":191},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O344+O708","v":0},0,0,0,0.22838549802143282,0,null,null,{"$f":"W344+W708","v":0},0,0,0,0,null,null,{"$f":"AD344+AD708","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD345+AD709","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.2258604336569701,0,null,null,0,0,0,0,0,null,null,{"$f":"AD346+AD710","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.3870397179168595E-4,0,null,null,0,0,0,0,0,null,null,{"$f":"AD347+AD711","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD348+AD712","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.4754493079518225E-2,0,null,null,0,0,0,0,0,null,null,{"$f":"AD349+AD713","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.3871623917032987E-3,0,null,null,0,0,0,0,0,null,null,{"$f":"AD350+AD714","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.9411272064026989E-2,0,null,null,0,0,0,0,0,null,null,{"$f":"AD351+AD715","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD352+AD716","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.1212919228378508,0,null,null,0,0,0,0,0,null,null,{"$f":"AD353+AD717","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O354+O718","v":0},0,0,0,0,0,null,null,{"$f":"W354+W718","v":0},0,0,0,0,null,null,{"$f":"AD354+AD718","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,7.0510654498196121,0,null,null,0,0,0,5.5511151231257827E-17,0,null,null,{"$f":"AD355+AD719","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD356+AD720","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,5.5512506483973434E-16,0,null,null,0,0,0,0,0,null,null,{"$f":"AD357+AD721","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD358+AD722","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD359+AD723","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N191:N206)","v":0},null,null,null,null,{"$f":"SUM(S191:S206)","v":12.713494935842906},null,null,null,null,null,null,{"$f":"SUM(Z191:Z206)","v":5.5511151231257827E-17},null,null,null,{"$f":"SUM(AD191:AD206)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value Total \",A55)","v":"Closing Asset Value Total Assets Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":209},null,"Initial Asset Closing Value"]
[{"$f":"ROW()","v":210},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N363+N478+N593+N727","v":242.96417293073009},241.17374879344081,240.64224382026333,240.17557109672256,241.79693118648822,252.33573305078681,260.74921652384461,null,null,{"$f":"W363+W478+W593+W727","v":261.99187843854634},262.43958219371814,282.32663114942756,284.61191759132083,283.74766205489919,null,null,{"$f":"AD363+AD478+AD593+AD727","v":281.04523725745253},280.35431444404918,283.94458456361986,285.67199126161159,284.84111988582924,298.96781937092101,300.92845952813468,305.19522821162946,319.10093156124594,326.82393185845842]
[{"$f":"ROW()","v":211},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,1.218385971385755,null,null,{"$f":"AD364+AD479+AD594+AD728","v":2.7504389021589137},3.5202582369762907,3.9684194204431851,4.052123678460946,4.0081026186240445,3.9368395274214714,3.8655764362188982,3.7943133450163251,3.723050253813752,3.6517871626111789]
[{"$f":"ROW()","v":212},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,309.82597780175405,303.13060165744406,296.30292640294647,289.35173579689246,282.2964118109374,276.3490970802041,236.18269498664688,null,null,230.20338625280772,224.22407751896856,218.24476878512939,212.26546005129023,209.27580568437065,null,null,{"$f":"AD365+AD480+AD595+AD729","v":203.29649695053149},197.31718821669233,191.33787948285317,185.35857074901401,179.37926201517485,173.39995328133568,167.42064454749652,161.44133581365736,155.4620270798182,149.48271834597904]
[{"$f":"ROW()","v":213},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,146.4338610336888,152.0347542754692,158.87743770401704,170.89214867221133,180.95090221310744,187.80363843953995,227.69298938914869,null,null,233.04395174812129,239.17113937471566,257.61918872881591,269.40839177310909,280.04030430578064,null,null,{"$f":"AD366+AD481+AD596+AD730","v":308.29243003647827},335.3598550230958,361.31048336056574,386.77613839866945,409.72555482314317,431.8261552975838,456.87319433674884,481.31805587329342,504.85485195964361,529.11278576052496]
[{"$f":"ROW()","v":214},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,39.415770699828528,37.144226769060559,35.715602662558233,34.286978556055907,32.85835444955358,31.429730343051251,30.715418289800088,null,null,29.286794183297758,27.858170076795428,26.429545970293098,25.000921863790769,24.286609810539606,null,null,{"$f":"AD367+AD482+AD597+AD731","v":22.857985704037276},21.429361597534946,20.000737491032616,18.572113384530287,17.143489278027957,15.714865171525627,14.286241065023297,12.857616958520968,11.428992852018638,10.000368745516308]
[{"$f":"ROW()","v":215},null,null,"Regulators",null,null,null,null,null,null,null,null,null,13.787207106029562,13.294293936545934,13.643249932381616,13.811812331981967,13.40075806074667,13.698725178658915,13.649535277181485,null,null,13.194279073141622,12.968619380061035,13.590261872050718,13.55621038537112,14.738074421341157,null,null,{"$f":"AD368+AD483+AD598+AD732","v":16.80180915082979},20.442767876764623,24.81100788965545,25.953352410986138,25.178205009672226,25.362409598619877,24.675301694927672,24.668431277660311,23.789335548281006,22.691181023080812]
[{"$f":"ROW()","v":216},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.6196026387031477,2.4248706292421449,2.2898838694699397,2.1546303890150451,2.0346100667857656,3.9439939036230149,5.8970310818027674,null,null,5.8591564951239388,5.8670893316113411,5.6104619516357932,5.3500871138222816,5.2348214334931367,null,null,{"$f":"AD369+AD484+AD599+AD733","v":5.0113354737506288},4.7631503106107287,4.712735604968894,6.3056659448152947,11.176895960099758,12.387184984761475,19.373011442678099,26.027474787284259,25.256928413501527,24.621081570110128]
[{"$f":"ROW()","v":217},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.3212794633280245,2.1921279766506387,2.0625166964084691,1.9839341696934079,1.9974015209292255,0.82441859839882292,0.94820840342628965,null,null,2.1722824559872063,2.9023799302892908,7.4399906175721835,17.601925050274122,17.597514356402169,null,null,{"$f":"AD370+AD485+AD600+AD734","v":17.575673171522787},17.460821561917705,18.078087276776728,27.661974152454395,30.950355994345806,31.626222130324784,31.001233632422544,30.313546355570601,29.40989205369679,28.506237751822979]
[{"$f":"ROW()","v":218},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,153.13197940456146,161.3940023276829,172.59978232019546,179.64461196459359,183.72143163928348,188.66671031894776,194.5769043231877,null,null,207.85844915154357,217.62251324937284,228.73099977167567,248.72948041708239,260.63417496871432,null,null,{"$f":"AD371+AD486+AD601+AD735","v":279.50438937622789},297.73676256236536,312.29780896429298,327.01241617976274,343.47765120383775,357.3391087235097,369.58338681963249,380.94060561145045,391.42240347684003,401.58848236985187]
[{"$f":"ROW()","v":219},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,3.5566555035662843,-4.12129192283785,-4.1212919228378508,-4.1212919228378508,-4.1212919228378508,0,3.5014938431527693,null,null,3.5855204198980584,4.1059753355261979,7.8089744277086215,12.617936783566199,12.209706830669171,null,null,{"$f":"AD372+AD487+AD602+AD736","v":11.870219780483861},11.00444582898294,10.395389779383576,11.466409040892813,10.178277658892755,9.0969217795362844,7.9671971372899151,6.9585791745240062,6.1870168007062425,5.8483465895197]
[{"$f":"ROW()","v":220},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N373+N488+N603+N737","v":0},0,0,0,0,0,0,null,null,{"$f":"W373+W488+W603+W737","v":0},0,0,0,1.5455025613730367,null,null,{"$f":"AD373+AD488+AD603+AD737","v":2.5287594489999918},3.7774405015828481,4.5457371958794228,6.4292784475216305,7.6726939357980255,11.360452404147104,14.702736983208528,14.744872259264191,15.710009469444842,16.568349144187504]
[{"$f":"ROW()","v":221},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,8.4794193979709576,7.2973758793315291,4.6628278245938741,1.2133798649911656,0.28843670896129847,4.5422743725175279,6.2329866633642812,null,null,9.1834393989318688,9.8501025666267381,11.797150307623454,10.625895274453885,15.009708864519165,null,null,{"$f":"AD374+AD489+AD604+AD738","v":14.173741580517639},18.582851267411943,20.831739199238115,18.860393540165383,15.039013313958302,19.349139044812432,20.426828893150823,20.104715845538379,19.645080541931542,21.528483139795181]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD375+AD490+AD605+AD739","v":0},0,0,0,0,3.2416726531431728,6.3209711782437292,8.9728301982382916,11.28722986241562,13.389147100190401]
[{"$f":"ROW()","v":223},null,null,"FRC",null,null,null,null,null,null,null,null,null,17.028304456589133,13.622643565271307,10.216982673953481,6.8113217826356545,3.4056608913178277,2.3314819042399848E-15,2.3314819042399848E-15,null,null,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,null,null,{"$f":"AD376+AD491+AD606+AD740","v":2.3314819042399848E-15},2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15]
[{"$f":"ROW()","v":224},null,null,"Land",null,null,null,null,null,null,null,null,null,8.1897485730711708,8.1897485730711708,8.1897485730711708,8.1897485730711708,8.1897485730711708,4.0221110805667104,4.0221110805667104,null,null,4.0221110805667104,4.0221110805667104,4.0221110805667104,4.0221110805667104,4.0221110805667104,null,null,{"$f":"AD377+AD492+AD607+AD741","v":4.9015930982080391},7.2811242265572043,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491,7.7054213244092491]
[{"$f":"ROW()","v":225},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD378+AD493+AD608+AD742","v":0},0,0,0.30721537748987693,1.0619340753613662,1.0457347867154021,1.029535498069438,1.0133362094234739,0.99713692077750982,0.98093763213154572]
[{"$f":"ROW()","v":226},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N210:N225)","v":947.75397900982102},{"$f":"SUM(O210:O225)","v":937.77710246037236},{"$f":"SUM(P210:P225)","v":941.08191055702105},{"$f":"SUM(Q210:Q225)","v":944.39458127502644},{"$f":"SUM(R210:R225)","v":946.81935519834394},{"$f":"SUM(S210:S225)","v":963.6164323662947},{"$f":"SUM(T210:T225)","v":984.16858986212219},null,null,1000.401248697966,1011.0317600382519,1063.6200846624993,1103.7903373846473,1129.5603823440547,null,null,1170.6101099311988,1219.0303416545419,1263.9400315531188,1312.1330638907837,1347.5379770971742,{"$f":"SUM(AI210:AI225)","v":1402.3599000787672},1446.1597405176547,1486.0563632454807,1525.9803081185444,1562.4992595181891]
[{"$f":"\"ICB Account [m$\"&Input!$G$34&\"]\"","v":"ICB Account [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":229},null,"Asset Life"]
[{"$f":"ROW()","v":230},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Input!$F$65","v":106},{"$f":"(I230-I$9)*(I230>J$9)","v":105},{"$f":"(J230-J$9)*(J230>K$9)","v":104},{"$f":"(K230-K$9)*(K230>L$9)","v":103},{"$f":"(L230-L$9)*(L230>M$9)","v":102},{"$f":"(M230-M$9)*(M230>N$9)","v":101},{"$f":"(N230-N$9)*(N230>O$9)","v":100},{"$f":"(O230-O$9)*(O230>P$9)","v":99},{"$f":"(P230-P$9)*(P230>Q$9)","v":98},{"$f":"(Q230-Q$9)*(Q230>R$9)","v":97},{"$f":"(R230-R$9)*(R230>S$9)","v":96},{"$f":"(S230-S$9)*(S230>T$9)","v":95},null,null,{"$f":"(T230-T$9)*(T230>W$9)","v":94.5},{"$f":"(W230-W$9)*(W230>X$9)","v":93.5},{"$f":"(X230-X$9)*(X230>Y$9)","v":92.5},{"$f":"(Y230-Y$9)*(Y230>Z$9)","v":91.5},{"$f":"(Z230-Z$9)*(Z230>AA$9)","v":90.5},null,null,{"$f":"(AA230-AA$9)*(AA230>AD$9)","v":90},{"$f":"(AD230-AD$9)*(AD230>AE$9)","v":89},{"$f":"(AE230-AE$9)*(AE230>AF$9)","v":88},{"$f":"(AF230-AF$9)*(AF230>AG$9)","v":87},{"$f":"(AG230-AG$9)*(AG230>AH$9)","v":86},{"$f":"(AH230-AH$9)*(AH230>AI$9)","v":85},{"$f":"(AI230-AI$9)*(AI230>AJ$9)","v":84},{"$f":"(AJ230-AJ$9)*(AJ230>AK$9)","v":83},{"$f":"(AK230-AK$9)*(AK230>AL$9)","v":82},{"$f":"(AL230-AL$9)*(AL230>AM$9)","v":81}]
[{"$f":"ROW()","v":231},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Input!$F$65","v":106},105,104,103,102,101,100,99,98,97,96,95,null,null,94.5,93.5,92.5,91.5,90.5,null,null,90,89,88,87,86,85,84,83,82,81]
[{"$f":"ROW()","v":232},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Input!$F$67","v":51},50,49,48,47,46,45,44,43,42,41,40,null,null,39.5,38.5,37.5,36.5,35.5,null,null,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":233},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$68","v":41},40,39,38,37,36,35,34,33,32,31,30,null,null,29.5,28.5,27.5,26.5,25.5,null,null,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":234},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$69","v":33},32,31,30,29,28,27,26,25,24,23,22,null,null,21.5,20.5,19.5,18.5,17.5,null,null,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":235},null,null,"Regulators",null,null,null,null,{"$f":"Input!$F$70","v":28},27,26,25,24,23,22,21,20,19,18,17,null,null,16.5,15.5,14.5,13.5,12.5,null,null,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":236},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Input!$F$71","v":25},24,23,22,21,20,19,18,17,16,15,14,null,null,13.5,12.5,11.5,10.5,9.5,null,null,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":237},null,null,"Buildings",null,null,null,null,{"$f":"Input!$F$72","v":24},23,22,21,20,19,18,17,16,15,14,13,null,null,12.5,11.5,10.5,9.5,8.5,null,null,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":238},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"Input!$F$73","v":11},10,9,8,7,6,5,4,3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Input!$F$74","v":11},10,9,8,7,6,5,4,3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Vehicle",null,null,null,null,{"$f":"Input!$F$74","v":11},10,9,8,7,6,5,4,3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Information Technology",null,null,null,null,{"$f":"Input!$F$76","v":6},5,4,3,2,1,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"FRC",null,null,null,null,{"$f":"Input!$F$78","v":6},5,4,3,2,1,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Land",null,null,null,null,{"$f":"Input!$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Input!$F$80","v":66.842397093868115},65.842397093868115,64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,null,null,55.342397093868115,54.342397093868115,53.342397093868115,52.342397093868115,51.342397093868115,null,null,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115]
[{"$f":"ROW()","v":246}]
[{"$f":"CONCATENATE(\"Opening Asset Value \",A$227)","v":"Opening Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":248},null,"Opening Value"]
[{"$f":"ROW()","v":249},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N363","v":239.23061116766823},{"$f":"O363","v":236.83830505599155},234.44599894431488,232.05369283263821,229.66138672096153,227.26908060928486,null,null,{"$f":"T363","v":226.0729275534465},223.68062144176983,221.28831533009316,218.89600921841648,216.50370310673981,null,null,{"$f":"AA363","v":215.30755005090145},212.91524393922478,210.52293782754811,208.13063171587143,205.73832560419476,{"$f":"AH363","v":203.34601949251808},200.95371338084141,198.56140726916473,196.16910115748806,193.77679504581138]
[{"$f":"ROW()","v":250},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O364","v":0},{"$f":"P364","v":0},{"$f":"Q364","v":0},{"$f":"R364","v":0},0,null,null,0,0,0,0,{"$f":"Z364","v":0},null,null,0,0,0,0,0,{"$f":"AH364","v":0},0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,269.06889302276227,{"$f":"O365","v":263.08958428892311},257.11027555508394,251.13096682124478,245.15165808740562,239.17234935356646,null,null,236.18269498664688,230.20338625280772,224.22407751896856,218.24476878512939,212.26546005129023,null,null,209.27580568437065,203.29649695053149,197.31718821669233,191.33787948285317,185.35857074901401,{"$f":"AH365","v":179.37926201517485},173.39995328133568,167.42064454749652,161.44133581365736,155.4620270798182]
[{"$f":"ROW()","v":252},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,141.38352125646875,{"$f":"O366","v":137.3439920777125},133.30446289895625,129.26493372019999,125.22540454144374,121.18587536268748,null,null,119.16611077330936,115.1265815945531,111.08705241579685,107.04752323704059,103.00799405828434,null,null,100.98822946890621,96.948700290149958,92.909171111393704,88.86964193263745,84.830112753881195,{"$f":"AH366","v":80.790583575124941},76.751054396368687,72.711525217612433,68.671996038856193,64.632466860099953]
[{"$f":"ROW()","v":253},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,39.415770699828528,{"$f":"O367","v":37.144226769060559},35.715602662558233,34.286978556055907,32.85835444955358,31.429730343051251,null,null,30.715418289800088,29.286794183297758,27.858170076795428,26.429545970293098,25.000921863790769,null,null,24.286609810539606,22.857985704037276,21.429361597534946,20.000737491032616,18.572113384530287,{"$f":"AH367","v":17.143489278027957},15.714865171525627,14.286241065023297,12.857616958520968,11.428992852018638]
[{"$f":"ROW()","v":254},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,13.59656849240981,{"$f":"O368","v":12.978542651845729},12.360516811281647,11.742490970717565,11.124465130153483,10.506439289589402,null,null,10.19742636930736,9.5794005287432782,8.9613746881791965,8.3433488476151147,7.725323007051033,null,null,7.4163100867689922,6.7982842462049096,6.1802584056408278,5.5622325650767461,4.9442067245126644,{"$f":"AH368","v":4.3261808839485827},3.7081550433844992,3.0901292028204161,2.4721033622563331,1.8540775216922498]
[{"$f":"ROW()","v":255},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,2.6196026387031477,{"$f":"O369","v":2.4248706292421449},2.290155594284248,2.155440559326351,2.0207255243684541,1.8860104894105572,null,null,1.8186529719316087,1.6839379369737117,1.5492229020158148,1.4145078670579179,1.2797928321000209,null,null,1.2124353146210725,1.0777202796631755,0.94300524470527847,0.80829020974738142,0.67357517478948437,{"$f":"AH369","v":0.53886013983158731},0.40414510487369049,0.26943006991579366,0.13471503495789683,0]
[{"$f":"ROW()","v":256},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,2.2838991756655593,{"$f":"O370","v":2.1570158881285839},2.0301326005916085,1.9032493130546331,1.7763660255176577,0.38265710577833456,null,null,0.36793952478686015,0.33850436280391138,0.30906920082096262,0.27963403883801385,0.25019887685506509,null,null,0.23548129586359068,0.20604613388064186,0.17661097189769304,0.14717580991474422,0.11774064793179541,{"$f":"AH370","v":8.8305485948846602E-2},5.8870323965897739E-2,2.9435161982948869E-2,0,0]
[{"$f":"ROW()","v":257},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,50.935970458975667,{"$f":"O371","v":40.748776367180533},30.561582275385398,20.374388183590263,10.18719409179513,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,{"$f":"AH371","v":-3.5527136788005009E-15},0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,3.5566555035662843,{"$f":"O372","v":-4.12129192283785},-4.12129192283785,-4.12129192283785,-4.12129192283785,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH372","v":0},0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,{"$f":"Z373","v":0},null,null,0,0,0,0,0,{"$f":"AH373","v":0},0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O374","v":0},0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH374","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O375","v":0},{"$f":"P375","v":0},{"$f":"Q375","v":0},{"$f":"R375","v":0},{"$f":"S375","v":0},null,null,{"$f":"T375","v":0},{"$f":"W375","v":0},{"$f":"X375","v":0},{"$f":"Y375","v":0},{"$f":"Z375","v":0},null,null,{"$f":"AA375","v":0},{"$f":"AD375","v":0},{"$f":"AE375","v":0},{"$f":"AF375","v":0},{"$f":"AG375","v":0},{"$f":"AH375","v":0},0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O376","v":0},0,0,0,0,null,null,{"$f":"T376","v":0},0,0,0,0,null,null,{"$f":"AA376","v":0},0,0,0,0,{"$f":"AH376","v":0},{"$f":"AI376","v":0},{"$f":"AJ376","v":0},{"$f":"AK376","v":0},{"$f":"AL376","v":0}]
[{"$f":"ROW()","v":263},null,null,"Land",null,null,null,null,null,null,null,null,null,null,7.5249645424387612,7.5249645424387612,7.5249645424387612,7.5249645424387612,7.5249645424387612,3.3573270499343018,null,null,{"$f":"T377","v":3.3573270499343018},3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,null,null,{"$f":"AA377","v":3.3573270499343018},3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018]
[{"$f":"ROW()","v":264},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O378","v":0},0,0,0,0,null,null,{"$f":"T378","v":0},0,0,0,0,null,null,{"$f":"AA378","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O249:O264)","v":769.61645695848688},736.12898634768567,711.22239996205701,686.31581357642858,661.40922719080004,{"$f":"SUM(T249:T264)","v":635.18946960330254},null,null,{"$f":"SUM(W249:W264)","v":627.87849751916281},613.25655335088345,598.63460918260421,584.01266501432485,{"$f":"SUM(AA249:AA264)","v":569.39072084604561},null,null,562.07974876190588,547.45780459362641,532.83586042534728,518.21391625706792,503.59197208878845,{"$f":"SUM(AI249:AI264)","v":488.97002792050921},474.34808375222985,459.72613958395061,445.10419541567114,430.5116864093747]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",A$227)","v":"Adjustments to Opening Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":267},null,{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",C$227)","v":"Adjustments to Opening Asset Value "}]
[{"$f":"ROW()","v":268},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI65","v":0}]
[{"$f":"ROW()","v":269},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI66","v":0}]
[{"$f":"ROW()","v":270},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI67","v":0}]
[{"$f":"ROW()","v":271},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI68","v":0}]
[{"$f":"ROW()","v":272},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI69","v":-0.84291982426564327}]
[{"$f":"ROW()","v":273},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI70","v":0}]
[{"$f":"ROW()","v":274},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI71","v":-6.0016974503105884E-2}]
[{"$f":"ROW()","v":275},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI72","v":0}]
[{"$f":"ROW()","v":276},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI73","v":0}]
[{"$f":"ROW()","v":277},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI74","v":-7.6779474264041339}]
[{"$f":"ROW()","v":278},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI75","v":0}]
[{"$f":"ROW()","v":279},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI76","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI77","v":0}]
[{"$f":"ROW()","v":281},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI78","v":0}]
[{"$f":"ROW()","v":282},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI79","v":0}]
[{"$f":"ROW()","v":283},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI80","v":0}]
[{"$f":"ROW()","v":284},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O268:O283)","v":-8.5808842251728823},null,null,null,{"$f":"SUM(S268:S283)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z268:Z283)","v":0}]
[{"$f":"CONCATENATE(\"Adjusted opening asset base \",A227)","v":"Adjusted opening asset base ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":286},null,"Over Depreciation"]
[{"$f":"ROW()","v":287},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O249+O268","v":239.23061116766823},236.83830505599155,234.44599894431488,232.05369283263821,229.66138672096153,227.26908060928486,null,null,226.0729275534465,223.68062144176983,221.28831533009316,218.89600921841648,216.50370310673981,null,null,215.30755005090145,212.91524393922478,210.52293782754811,208.13063171587143,205.73832560419476,203.34601949251808,200.95371338084141,198.56140726916473,196.16910115748806,193.77679504581138]
[{"$f":"ROW()","v":288},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O250+O269","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O251+O270","v":269.06889302276227},263.08958428892311,257.11027555508394,251.13096682124478,245.15165808740562,239.17234935356646,null,null,236.18269498664688,230.20338625280772,224.22407751896856,218.24476878512939,212.26546005129023,null,null,209.27580568437065,203.29649695053149,197.31718821669233,191.33787948285317,185.35857074901401,179.37926201517485,173.39995328133568,167.42064454749652,161.44133581365736,155.4620270798182]
[{"$f":"ROW()","v":290},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O252+O271","v":141.38352125646875},137.3439920777125,133.30446289895625,129.26493372019999,125.22540454144374,121.18587536268748,null,null,119.16611077330936,115.1265815945531,111.08705241579685,107.04752323704059,103.00799405828434,null,null,100.98822946890621,96.948700290149958,92.909171111393704,88.86964193263745,84.830112753881195,80.790583575124941,76.751054396368687,72.711525217612433,68.671996038856193,64.632466860099953]
[{"$f":"ROW()","v":291},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O253+O272","v":38.572850875562885},37.144226769060559,35.715602662558233,34.286978556055907,32.85835444955358,31.429730343051251,null,null,30.715418289800088,29.286794183297758,27.858170076795428,26.429545970293098,25.000921863790769,null,null,24.286609810539606,22.857985704037276,21.429361597534946,20.000737491032616,18.572113384530287,17.143489278027957,15.714865171525627,14.286241065023297,12.857616958520968,11.428992852018638]
[{"$f":"ROW()","v":292},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O254+O273","v":13.59656849240981},12.978542651845729,12.360516811281647,11.742490970717565,11.124465130153483,10.506439289589402,null,null,10.19742636930736,9.5794005287432782,8.9613746881791965,8.3433488476151147,7.725323007051033,null,null,7.4163100867689922,6.7982842462049096,6.1802584056408278,5.5622325650767461,4.9442067245126644,4.3261808839485827,3.7081550433844992,3.0901292028204161,2.4721033622563331,1.8540775216922498]
[{"$f":"ROW()","v":293},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O255+O274","v":2.5595856642000419},2.4248706292421449,2.290155594284248,2.155440559326351,2.0207255243684541,1.8860104894105572,null,null,1.8186529719316087,1.6839379369737117,1.5492229020158148,1.4145078670579179,1.2797928321000209,null,null,1.2124353146210725,1.0777202796631755,0.94300524470527847,0.80829020974738142,0.67357517478948437,0.53886013983158731,0.40414510487369049,0.26943006991579366,0.13471503495789683,0]
[{"$f":"ROW()","v":294},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O256+O275","v":2.2838991756655593},2.1570158881285839,2.0301326005916085,1.9032493130546331,1.7763660255176577,0.38265710577833456,null,null,0.36793952478686015,0.33850436280391138,0.30906920082096262,0.27963403883801385,0.25019887685506509,null,null,0.23548129586359068,0.20604613388064186,0.17661097189769304,0.14717580991474422,0.11774064793179541,8.8305485948846602E-2,5.8870323965897739E-2,2.9435161982948869E-2,0,0]
[{"$f":"ROW()","v":295},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O257+O276","v":50.935970458975667},40.748776367180533,30.561582275385398,20.374388183590263,10.18719409179513,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O258+O277","v":-4.12129192283785},-4.12129192283785,-4.12129192283785,-4.12129192283785,-4.12129192283785,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O259+O278","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O260+O279","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O261+O280","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O262+O281","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O263+O282","v":7.5249645424387612},7.5249645424387612,7.5249645424387612,7.5249645424387612,7.5249645424387612,3.3573270499343018,null,null,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,null,null,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018]
[{"$f":"ROW()","v":302},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O264+O283","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O287:O302)","v":761.0355727333141},736.12898634768567,711.22239996205701,686.31581357642858,661.40922719080004,635.18946960330254,null,null,627.87849751916281,613.25655335088345,598.63460918260421,584.01266501432485,569.39072084604561,null,null,562.07974876190588,547.45780459362641,532.83586042534728,518.21391625706792,503.59197208878845,488.97002792050921,474.34808375222985,459.72613958395061,445.10419541567114,430.5116864093747]
["Depreciation"]
[{"$f":"ROW()","v":305},null,"Depreciation"]
[{"$f":"ROW()","v":306},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O388","v":-2.3923061116766822},{"$f":"Input!P388","v":-2.3923061116766826},{"$f":"Input!Q388","v":-2.3923061116766826},{"$f":"Input!R388","v":-2.3923061116766831},{"$f":"Input!S388","v":-2.3923061116766831},{"$f":"Input!T388","v":-1.1961530558383413},{"$f":"Input!U388","v":0},{"$f":"Input!V388","v":0},{"$f":"Input!W388","v":-2.3923061116766826},{"$f":"Input!X388","v":-2.3923061116766826},{"$f":"Input!Y388","v":-2.3923061116766826},{"$f":"Input!Z388","v":-2.3923061116766826},{"$f":"Input!AA388","v":-1.1961530558383413},{"$f":"Input!AB388","v":0},{"$f":"Input!AC388","v":0},{"$f":"Input!AD388","v":-2.3923061116766826},{"$f":"Input!AE388","v":-2.3923061116766826},{"$f":"Input!AF388","v":-2.3923061116766826},{"$f":"Input!AG388","v":-2.3923061116766835},{"$f":"Input!AH388","v":-2.3923061116766835},{"$f":"-IF($D306=\"Land\",0,IF(AI230<AI$9,AI287,(AI287/AI230)*AI$9))","v":-2.3923061116766835},{"$f":"-IF($D306=\"Land\",0,IF(AJ230<AJ$9,AJ287,(AJ287/AJ230)*AJ$9))","v":-2.3923061116766835},-2.3923061116766835,-2.3923061116766835,-2.3923061116766839]
[{"$f":"ROW()","v":307},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O389","v":0},{"$f":"Input!P389","v":0},{"$f":"Input!Q389","v":0},{"$f":"Input!R389","v":0},{"$f":"Input!S389","v":0},{"$f":"Input!T389","v":0},{"$f":"Input!U389","v":0},{"$f":"Input!V389","v":0},{"$f":"Input!W389","v":0},{"$f":"Input!X389","v":0},{"$f":"Input!Y389","v":0},{"$f":"Input!Z389","v":0},{"$f":"Input!AA389","v":0},{"$f":"Input!AB389","v":0},{"$f":"Input!AC389","v":0},{"$f":"Input!AD389","v":0},{"$f":"Input!AE389","v":0},{"$f":"Input!AF389","v":0},{"$f":"Input!AG389","v":0},{"$f":"Input!AH389","v":0},{"$f":"-IF($D307=\"Land\",0,IF(AI231<AI$9,AI288,(AI288/AI231)*AI$9))","v":0},0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O390","v":-5.9793087338391624},{"$f":"Input!P390","v":-5.9793087338391615},{"$f":"Input!Q390","v":-5.9793087338391615},{"$f":"Input!R390","v":-5.9793087338391615},{"$f":"Input!S390","v":-5.9793087338391615},{"$f":"Input!T390","v":-2.9896543669195821},{"$f":"Input!U390","v":0},{"$f":"Input!V390","v":0},{"$f":"Input!W390","v":-5.9793087338391642},{"$f":"Input!X390","v":-5.9793087338391633},{"$f":"Input!Y390","v":-5.9793087338391633},{"$f":"Input!Z390","v":-5.9793087338391633},{"$f":"Input!AA390","v":-2.9896543669195799},{"$f":"Input!AB390","v":0},{"$f":"Input!AC390","v":0},{"$f":"Input!AD390","v":-5.9793087338391606},{"$f":"Input!AE390","v":-5.9793087338391606},{"$f":"Input!AF390","v":-5.9793087338391597},{"$f":"Input!AG390","v":-5.9793087338391597},{"$f":"Input!AH390","v":-5.9793087338391597},-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615,-5.9793087338391615]
[{"$f":"ROW()","v":309},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O391","v":-4.0395291787562506},{"$f":"Input!P391","v":-4.0395291787562506},{"$f":"Input!Q391","v":-4.0395291787562506},{"$f":"Input!R391","v":-4.0395291787562506},{"$f":"Input!S391","v":-4.0395291787562506},{"$f":"Input!T391","v":-2.0197645893781258},{"$f":"Input!U391","v":0},{"$f":"Input!V391","v":0},{"$f":"Input!W391","v":-4.0395291787562515},{"$f":"Input!X391","v":-4.0395291787562515},{"$f":"Input!Y391","v":-4.0395291787562524},{"$f":"Input!Z391","v":-4.0395291787562524},{"$f":"Input!AA391","v":-2.0197645893781249},{"$f":"Input!AB391","v":0},{"$f":"Input!AC391","v":0},{"$f":"Input!AD391","v":-4.0395291787562497},{"$f":"Input!AE391","v":-4.0395291787562497},{"$f":"Input!AF391","v":-4.0395291787562497},{"$f":"Input!AG391","v":-4.0395291787562497},{"$f":"Input!AH391","v":-4.0395291787562497},-4.0395291787562471,-4.0395291787562471,-4.0395291787562462,-4.0395291787562471,-4.0395291787562471]
[{"$f":"ROW()","v":310},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O392","v":-1.4286241065023291},{"$f":"Input!P392","v":-1.4286241065023291},{"$f":"Input!Q392","v":-1.4286241065023291},{"$f":"Input!R392","v":-1.4286241065023291},{"$f":"Input!S392","v":-1.4286241065023291},{"$f":"Input!T392","v":-0.71431205325116454},{"$f":"Input!U392","v":0},{"$f":"Input!V392","v":0},{"$f":"Input!W392","v":-1.4286241065023291},{"$f":"Input!X392","v":-1.4286241065023291},{"$f":"Input!Y392","v":-1.4286241065023291},{"$f":"Input!Z392","v":-1.4286241065023291},{"$f":"Input!AA392","v":-0.71431205325116431},{"$f":"Input!AB392","v":0},{"$f":"Input!AC392","v":0},{"$f":"Input!AD392","v":-1.4286241065023286},{"$f":"Input!AE392","v":-1.4286241065023286},{"$f":"Input!AF392","v":-1.4286241065023286},{"$f":"Input!AG392","v":-1.4286241065023288},{"$f":"Input!AH392","v":-1.4286241065023293},-1.4286241065023297,-1.4286241065023297,-1.4286241065023297,-1.4286241065023297,-1.4286241065023297]
[{"$f":"ROW()","v":311},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O393","v":-0.61802584056408216},{"$f":"Input!P393","v":-0.61802584056408227},{"$f":"Input!Q393","v":-0.61802584056408227},{"$f":"Input!R393","v":-0.61802584056408227},{"$f":"Input!S393","v":-0.61802584056408227},{"$f":"Input!T393","v":-0.30901292028204108},{"$f":"Input!U393","v":0},{"$f":"Input!V393","v":0},{"$f":"Input!W393","v":-0.61802584056408216},{"$f":"Input!X393","v":-0.61802584056408216},{"$f":"Input!Y393","v":-0.61802584056408216},{"$f":"Input!Z393","v":-0.61802584056408216},{"$f":"Input!AA393","v":-0.30901292028204108},{"$f":"Input!AB393","v":0},{"$f":"Input!AC393","v":0},{"$f":"Input!AD393","v":-0.61802584056408216},{"$f":"Input!AE393","v":-0.61802584056408216},{"$f":"Input!AF393","v":-0.61802584056408216},{"$f":"Input!AG393","v":-0.61802584056408216},{"$f":"Input!AH393","v":-0.61802584056408216},-0.61802584056408327,-0.61802584056408316,-0.61802584056408327,-0.61802584056408327,-0.61802584056408327]
[{"$f":"ROW()","v":312},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O394","v":-0.13471503495789694},{"$f":"Input!P394","v":-0.13471503495789694},{"$f":"Input!Q394","v":-0.13471503495789694},{"$f":"Input!R394","v":-0.13471503495789694},{"$f":"Input!S394","v":-0.13471503495789694},{"$f":"Input!T394","v":-6.7357517478948456E-2},{"$f":"Input!U394","v":0},{"$f":"Input!V394","v":0},{"$f":"Input!W394","v":-0.13471503495789691},{"$f":"Input!X394","v":-0.13471503495789691},{"$f":"Input!Y394","v":-0.13471503495789691},{"$f":"Input!Z394","v":-0.13471503495789691},{"$f":"Input!AA394","v":-6.7357517478948511E-2},{"$f":"Input!AB394","v":0},{"$f":"Input!AC394","v":0},{"$f":"Input!AD394","v":-0.13471503495789705},{"$f":"Input!AE394","v":-0.13471503495789705},{"$f":"Input!AF394","v":-0.13471503495789705},{"$f":"Input!AG394","v":-0.13471503495789702},{"$f":"Input!AH394","v":-0.13471503495789702},-0.13471503495789683,-0.13471503495789683,-0.13471503495789683,-0.13471503495789683,0]
[{"$f":"ROW()","v":313},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O395","v":-0.1268832875369755},{"$f":"Input!P395","v":-0.1268832875369755},{"$f":"Input!Q395","v":-0.1268832875369755},{"$f":"Input!R395","v":-0.1268832875369755},{"$f":"Input!S395","v":-0.1268832875369755},{"$f":"Input!T395","v":-1.471758099147439E-2},{"$f":"Input!U395","v":0},{"$f":"Input!V395","v":0},{"$f":"Input!W395","v":-2.9435161982948776E-2},{"$f":"Input!X395","v":-2.9435161982948776E-2},{"$f":"Input!Y395","v":-2.9435161982948776E-2},{"$f":"Input!Z395","v":-2.9435161982948776E-2},{"$f":"Input!AA395","v":-1.4717580991474405E-2},{"$f":"Input!AB395","v":0},{"$f":"Input!AC395","v":0},{"$f":"Input!AD395","v":-2.9435161982948811E-2},{"$f":"Input!AE395","v":-2.9435161982948811E-2},{"$f":"Input!AF395","v":-2.9435161982948811E-2},{"$f":"Input!AG395","v":-2.9435161982948804E-2},{"$f":"Input!AH395","v":-2.9435161982948804E-2},-2.9435161982948866E-2,-2.9435161982948869E-2,-2.9435161982948869E-2,0,0]
[{"$f":"ROW()","v":314},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O396","v":-10.187194091795133},{"$f":"Input!P396","v":-10.187194091795133},{"$f":"Input!Q396","v":-10.187194091795133},{"$f":"Input!R396","v":-10.187194091795133},{"$f":"Input!S396","v":-10.187194091795133},{"$f":"Input!T396","v":0},{"$f":"Input!U396","v":0},{"$f":"Input!V396","v":0},{"$f":"Input!W396","v":0},{"$f":"Input!X396","v":0},{"$f":"Input!Y396","v":0},{"$f":"Input!Z396","v":0},{"$f":"Input!AA396","v":0},{"$f":"Input!AB396","v":0},{"$f":"Input!AC396","v":0},{"$f":"Input!AD396","v":0},{"$f":"Input!AE396","v":0},{"$f":"Input!AF396","v":0},{"$f":"Input!AG396","v":0},{"$f":"Input!AH396","v":0},3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O397","v":0},{"$f":"Input!P397","v":0},{"$f":"Input!Q397","v":0},{"$f":"Input!R397","v":0},{"$f":"Input!S397","v":0},{"$f":"Input!T397","v":0},{"$f":"Input!U397","v":0},{"$f":"Input!V397","v":0},{"$f":"Input!W397","v":0},{"$f":"Input!X397","v":0},{"$f":"Input!Y397","v":0},{"$f":"Input!Z397","v":0},{"$f":"Input!AA397","v":0},{"$f":"Input!AB397","v":0},{"$f":"Input!AC397","v":0},{"$f":"Input!AD397","v":0},{"$f":"Input!AE397","v":0},{"$f":"Input!AF397","v":0},{"$f":"Input!AG397","v":0},{"$f":"Input!AH397","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O398","v":0},{"$f":"Input!P398","v":0},{"$f":"Input!Q398","v":0},{"$f":"Input!R398","v":0},{"$f":"Input!S398","v":0},{"$f":"Input!T398","v":0},{"$f":"Input!U398","v":0},{"$f":"Input!V398","v":0},{"$f":"Input!W398","v":0},{"$f":"Input!X398","v":0},{"$f":"Input!Y398","v":0},{"$f":"Input!Z398","v":0},{"$f":"Input!AA398","v":0},{"$f":"Input!AB398","v":0},{"$f":"Input!AC398","v":0},{"$f":"Input!AD398","v":0},{"$f":"Input!AE398","v":0},{"$f":"Input!AF398","v":0},{"$f":"Input!AG398","v":0},{"$f":"Input!AH398","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O399","v":0},{"$f":"Input!P399","v":0},{"$f":"Input!Q399","v":0},{"$f":"Input!R399","v":0},{"$f":"Input!S399","v":0},{"$f":"Input!T399","v":0},{"$f":"Input!U399","v":0},{"$f":"Input!V399","v":0},{"$f":"Input!W399","v":0},{"$f":"Input!X399","v":0},{"$f":"Input!Y399","v":0},{"$f":"Input!Z399","v":0},{"$f":"Input!AA399","v":0},{"$f":"Input!AB399","v":0},{"$f":"Input!AC399","v":0},{"$f":"Input!AD399","v":0},{"$f":"Input!AE399","v":0},{"$f":"Input!AF399","v":0},{"$f":"Input!AG399","v":0},{"$f":"Input!AH399","v":0},0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O400","v":0},{"$f":"Input!P400","v":0},{"$f":"Input!Q400","v":0},{"$f":"Input!R400","v":0},{"$f":"Input!S400","v":0},{"$f":"Input!T400","v":0},{"$f":"Input!U400","v":0},{"$f":"Input!V400","v":0},{"$f":"Input!W400","v":0},{"$f":"Input!X400","v":0},{"$f":"Input!Y400","v":0},{"$f":"Input!Z400","v":0},{"$f":"Input!AA400","v":0},{"$f":"Input!AB400","v":0},{"$f":"Input!AC400","v":0},{"$f":"Input!AD400","v":0},{"$f":"Input!AE400","v":0},{"$f":"Input!AF400","v":0},{"$f":"Input!AG400","v":0},{"$f":"Input!AH400","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O401","v":0},{"$f":"Input!P401","v":0},{"$f":"Input!Q401","v":0},{"$f":"Input!R401","v":0},{"$f":"Input!S401","v":0},{"$f":"Input!T401","v":0},{"$f":"Input!U401","v":0},{"$f":"Input!V401","v":0},{"$f":"Input!W401","v":0},{"$f":"Input!X401","v":0},{"$f":"Input!Y401","v":0},{"$f":"Input!Z401","v":0},{"$f":"Input!AA401","v":0},{"$f":"Input!AB401","v":0},{"$f":"Input!AC401","v":0},{"$f":"Input!AD401","v":0},{"$f":"Input!AE401","v":0},{"$f":"Input!AF401","v":0},{"$f":"Input!AG401","v":0},{"$f":"Input!AH401","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O402","v":0},{"$f":"Input!P402","v":0},{"$f":"Input!Q402","v":0},{"$f":"Input!R402","v":0},{"$f":"Input!S402","v":0},{"$f":"Input!T402","v":0},{"$f":"Input!U402","v":0},{"$f":"Input!V402","v":0},{"$f":"Input!W402","v":0},{"$f":"Input!X402","v":0},{"$f":"Input!Y402","v":0},{"$f":"Input!Z402","v":0},{"$f":"Input!AA402","v":0},{"$f":"Input!AB402","v":0},{"$f":"Input!AC402","v":0},{"$f":"Input!AD402","v":0},{"$f":"Input!AE402","v":0},{"$f":"Input!AF402","v":0},{"$f":"Input!AG402","v":0},{"$f":"Input!AH402","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O403","v":0},{"$f":"Input!P403","v":0},{"$f":"Input!Q403","v":0},{"$f":"Input!R403","v":0},{"$f":"Input!S403","v":0},{"$f":"Input!T403","v":0},{"$f":"Input!U403","v":0},{"$f":"Input!V403","v":0},{"$f":"Input!W403","v":0},{"$f":"Input!X403","v":0},{"$f":"Input!Y403","v":0},{"$f":"Input!Z403","v":0},{"$f":"Input!AA403","v":0},{"$f":"Input!AB403","v":0},{"$f":"Input!AC403","v":0},{"$f":"Input!AD403","v":0},{"$f":"Input!AE403","v":0},{"$f":"Input!AF403","v":0},{"$f":"Input!AG403","v":0},{"$f":"Input!AH403","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O306:O321)","v":-24.906586385628511},-24.906586385628511,-24.906586385628511,-24.906586385628511,-24.906586385628511,-7.310972084139677,null,null,-14.621944168279354,-14.621944168279354,-14.621944168279356,-14.621944168279356,{"$f":"SUM(AA306:AA321)","v":-7.3109720841396753},null,null,-14.621944168279351,-14.621944168279351,-14.621944168279351,-14.621944168279352,-14.621944168279352,-14.621944168279347,-14.621944168279351,-14.621944168279349,-14.592509006296401,-14.457793971338505]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":324},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":325},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O180","v":0},{"$f":"Input!P180","v":0},{"$f":"Input!Q180","v":0},{"$f":"Input!R180","v":0},{"$f":"Input!S180","v":0},{"$f":"Input!T180","v":0},null,null,{"$f":"Input!W180","v":0},{"$f":"Input!X180","v":0},{"$f":"Input!Y180","v":0},{"$f":"Input!Z180","v":0},{"$f":"Input!AA180","v":0},null,null,{"$f":"Input!AD180","v":0},{"$f":"Input!AE180","v":0},{"$f":"Input!AF180","v":0},{"$f":"Input!AG180","v":0},{"$f":"Input!AH180","v":0},{"$f":"Input!AI180","v":0},{"$f":"Input!AJ180","v":0},{"$f":"Input!AK180","v":0},{"$f":"Input!AL180","v":0},{"$f":"Input!AM180","v":0}]
[{"$f":"ROW()","v":326},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O181","v":0},{"$f":"Input!P181","v":0},{"$f":"Input!Q181","v":0},{"$f":"Input!R181","v":0},{"$f":"Input!S181","v":0},{"$f":"Input!T181","v":0},null,null,{"$f":"Input!W181","v":0},{"$f":"Input!X181","v":0},{"$f":"Input!Y181","v":0},{"$f":"Input!Z181","v":0},{"$f":"Input!AA181","v":0},null,null,{"$f":"Input!AD181","v":0},{"$f":"Input!AE181","v":0},{"$f":"Input!AF181","v":0},{"$f":"Input!AG181","v":0},{"$f":"Input!AH181","v":0},{"$f":"Input!AI181","v":0},{"$f":"Input!AJ181","v":0},{"$f":"Input!AK181","v":0},{"$f":"Input!AL181","v":0},{"$f":"Input!AM181","v":0}]
[{"$f":"ROW()","v":327},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O182","v":0},{"$f":"Input!P182","v":0},{"$f":"Input!Q182","v":0},{"$f":"Input!R182","v":0},{"$f":"Input!S182","v":0},{"$f":"Input!T182","v":0},null,null,{"$f":"Input!W182","v":0},{"$f":"Input!X182","v":0},{"$f":"Input!Y182","v":0},{"$f":"Input!Z182","v":0},{"$f":"Input!AA182","v":0},null,null,{"$f":"Input!AD182","v":0},{"$f":"Input!AE182","v":0},{"$f":"Input!AF182","v":0},{"$f":"Input!AG182","v":0},{"$f":"Input!AH182","v":0},{"$f":"Input!AI182","v":0},{"$f":"Input!AJ182","v":0},{"$f":"Input!AK182","v":0},{"$f":"Input!AL182","v":0},{"$f":"Input!AM182","v":0}]
[{"$f":"ROW()","v":328},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O183","v":0},{"$f":"Input!P183","v":0},{"$f":"Input!Q183","v":0},{"$f":"Input!R183","v":0},{"$f":"Input!S183","v":0},{"$f":"Input!T183","v":0},null,null,{"$f":"Input!W183","v":0},{"$f":"Input!X183","v":0},{"$f":"Input!Y183","v":0},{"$f":"Input!Z183","v":0},{"$f":"Input!AA183","v":0},null,null,{"$f":"Input!AD183","v":0},{"$f":"Input!AE183","v":0},{"$f":"Input!AF183","v":0},{"$f":"Input!AG183","v":0},{"$f":"Input!AH183","v":0},{"$f":"Input!AI183","v":0},{"$f":"Input!AJ183","v":0},{"$f":"Input!AK183","v":0},{"$f":"Input!AL183","v":0},{"$f":"Input!AM183","v":0}]
[{"$f":"ROW()","v":329},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O184","v":0},{"$f":"Input!P184","v":0},{"$f":"Input!Q184","v":0},{"$f":"Input!R184","v":0},{"$f":"Input!S184","v":0},{"$f":"Input!T184","v":0},null,null,{"$f":"Input!W184","v":0},{"$f":"Input!X184","v":0},{"$f":"Input!Y184","v":0},{"$f":"Input!Z184","v":0},{"$f":"Input!AA184","v":0},null,null,{"$f":"Input!AD184","v":0},{"$f":"Input!AE184","v":0},{"$f":"Input!AF184","v":0},{"$f":"Input!AG184","v":0},{"$f":"Input!AH184","v":0},{"$f":"Input!AI184","v":0},{"$f":"Input!AJ184","v":0},{"$f":"Input!AK184","v":0},{"$f":"Input!AL184","v":0},{"$f":"Input!AM184","v":0}]
[{"$f":"ROW()","v":330},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O185","v":0},{"$f":"Input!P185","v":0},{"$f":"Input!Q185","v":0},{"$f":"Input!R185","v":0},{"$f":"Input!S185","v":0},{"$f":"Input!T185","v":0},null,null,{"$f":"Input!W185","v":0},{"$f":"Input!X185","v":0},{"$f":"Input!Y185","v":0},{"$f":"Input!Z185","v":0},{"$f":"Input!AA185","v":0},null,null,{"$f":"Input!AD185","v":0},{"$f":"Input!AE185","v":0},{"$f":"Input!AF185","v":0},{"$f":"Input!AG185","v":0},{"$f":"Input!AH185","v":0},{"$f":"Input!AI185","v":0},{"$f":"Input!AJ185","v":0},{"$f":"Input!AK185","v":0},{"$f":"Input!AL185","v":0},{"$f":"Input!AM185","v":0}]
[{"$f":"ROW()","v":331},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O186","v":0},{"$f":"Input!P186","v":0},{"$f":"Input!Q186","v":0},{"$f":"Input!R186","v":0},{"$f":"Input!S186","v":0},{"$f":"Input!T186","v":0},null,null,{"$f":"Input!W186","v":0},{"$f":"Input!X186","v":0},{"$f":"Input!Y186","v":0},{"$f":"Input!Z186","v":0},{"$f":"Input!AA186","v":0},null,null,{"$f":"Input!AD186","v":0},{"$f":"Input!AE186","v":0},{"$f":"Input!AF186","v":0},{"$f":"Input!AG186","v":0},{"$f":"Input!AH186","v":0},{"$f":"Input!AI186","v":0},{"$f":"Input!AJ186","v":0},{"$f":"Input!AK186","v":0},{"$f":"Input!AL186","v":0},{"$f":"Input!AM186","v":0}]
[{"$f":"ROW()","v":332},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O187","v":0},{"$f":"Input!P187","v":0},{"$f":"Input!Q187","v":0},{"$f":"Input!R187","v":0},{"$f":"Input!S187","v":-1.2668256322023477},{"$f":"Input!T187","v":0},null,null,{"$f":"Input!W187","v":0},{"$f":"Input!X187","v":0},{"$f":"Input!Y187","v":0},{"$f":"Input!Z187","v":0},{"$f":"Input!AA187","v":0},null,null,{"$f":"Input!AD187","v":0},{"$f":"Input!AE187","v":0},{"$f":"Input!AF187","v":0},{"$f":"Input!AG187","v":0},{"$f":"Input!AH187","v":0},{"$f":"Input!AI187","v":0},{"$f":"Input!AJ187","v":0},{"$f":"Input!AK187","v":0},{"$f":"Input!AL187","v":0},{"$f":"Input!AM187","v":0}]
[{"$f":"ROW()","v":333},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O188","v":0},{"$f":"Input!P188","v":0},{"$f":"Input!Q188","v":0},{"$f":"Input!R188","v":0},{"$f":"Input!S188","v":0},{"$f":"Input!T188","v":0},null,null,{"$f":"Input!W188","v":0},{"$f":"Input!X188","v":0},{"$f":"Input!Y188","v":0},{"$f":"Input!Z188","v":0},{"$f":"Input!AA188","v":0},null,null,{"$f":"Input!AD188","v":0},{"$f":"Input!AE188","v":0},{"$f":"Input!AF188","v":0},{"$f":"Input!AG188","v":0},{"$f":"Input!AH188","v":0},{"$f":"Input!AI188","v":0},{"$f":"Input!AJ188","v":0},{"$f":"Input!AK188","v":0},{"$f":"Input!AL188","v":0},{"$f":"Input!AM188","v":0}]
[{"$f":"ROW()","v":334},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O189","v":0},{"$f":"Input!P189","v":0},{"$f":"Input!Q189","v":0},{"$f":"Input!R189","v":0},{"$f":"Input!S189","v":0},{"$f":"Input!T189","v":0},null,null,{"$f":"Input!W189","v":0},{"$f":"Input!X189","v":0},{"$f":"Input!Y189","v":0},{"$f":"Input!Z189","v":0},{"$f":"Input!AA189","v":0},null,null,{"$f":"Input!AD189","v":0},{"$f":"Input!AE189","v":0},{"$f":"Input!AF189","v":0},{"$f":"Input!AG189","v":0},{"$f":"Input!AH189","v":0},{"$f":"Input!AI189","v":0},{"$f":"Input!AJ189","v":0},{"$f":"Input!AK189","v":0},{"$f":"Input!AL189","v":0},{"$f":"Input!AM189","v":0}]
[{"$f":"ROW()","v":335},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O190","v":0},{"$f":"Input!P190","v":0},{"$f":"Input!Q190","v":0},{"$f":"Input!R190","v":0},{"$f":"Input!S190","v":0},{"$f":"Input!T190","v":0},null,null,{"$f":"Input!W190","v":0},{"$f":"Input!X190","v":0},{"$f":"Input!Y190","v":0},{"$f":"Input!Z190","v":0},{"$f":"Input!AA190","v":0},null,null,{"$f":"Input!AD190","v":0},{"$f":"Input!AE190","v":0},{"$f":"Input!AF190","v":0},{"$f":"Input!AG190","v":0},{"$f":"Input!AH190","v":0},{"$f":"Input!AI190","v":0},{"$f":"Input!AJ190","v":0},{"$f":"Input!AK190","v":0},{"$f":"Input!AL190","v":0},{"$f":"Input!AM190","v":0}]
[{"$f":"ROW()","v":336},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O191","v":0},{"$f":"Input!P191","v":0},{"$f":"Input!Q191","v":0},{"$f":"Input!R191","v":0},{"$f":"Input!S191","v":0},{"$f":"Input!T191","v":0},null,null,{"$f":"Input!W191","v":0},{"$f":"Input!X191","v":0},{"$f":"Input!Y191","v":0},{"$f":"Input!Z191","v":0},{"$f":"Input!AA191","v":0},null,null,{"$f":"Input!AD191","v":0},{"$f":"Input!AE191","v":0},{"$f":"Input!AF191","v":0},{"$f":"Input!AG191","v":0},{"$f":"Input!AH191","v":0},{"$f":"Input!AI191","v":0},{"$f":"Input!AJ191","v":0},{"$f":"Input!AK191","v":0},{"$f":"Input!AL191","v":0},{"$f":"Input!AM191","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O192","v":0},{"$f":"Input!P192","v":0},{"$f":"Input!Q192","v":0},{"$f":"Input!R192","v":0},{"$f":"Input!S192","v":0},{"$f":"Input!T192","v":0},null,null,{"$f":"Input!W192","v":0},{"$f":"Input!X192","v":0},{"$f":"Input!Y192","v":0},{"$f":"Input!Z192","v":0},{"$f":"Input!AA192","v":0},null,null,{"$f":"Input!AD192","v":0},{"$f":"Input!AE192","v":0},{"$f":"Input!AF192","v":0},{"$f":"Input!AG192","v":0},{"$f":"Input!AH192","v":0},{"$f":"Input!AI192","v":0},{"$f":"Input!AJ192","v":0},{"$f":"Input!AK192","v":0},{"$f":"Input!AL192","v":0},{"$f":"Input!AM192","v":0}]
[{"$f":"ROW()","v":338},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O193","v":0},{"$f":"Input!P193","v":0},{"$f":"Input!Q193","v":0},{"$f":"Input!R193","v":0},{"$f":"Input!S193","v":0},{"$f":"Input!T193","v":0},null,null,{"$f":"Input!W193","v":0},{"$f":"Input!X193","v":0},{"$f":"Input!Y193","v":0},{"$f":"Input!Z193","v":0},{"$f":"Input!AA193","v":0},null,null,{"$f":"Input!AD193","v":0},{"$f":"Input!AE193","v":0},{"$f":"Input!AF193","v":0},{"$f":"Input!AG193","v":0},{"$f":"Input!AH193","v":0},{"$f":"Input!AI193","v":0},{"$f":"Input!AJ193","v":0},{"$f":"Input!AK193","v":0},{"$f":"Input!AL193","v":0},{"$f":"Input!AM193","v":0}]
[{"$f":"ROW()","v":339},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O194","v":0},{"$f":"Input!P194","v":0},{"$f":"Input!Q194","v":0},{"$f":"Input!R194","v":0},{"$f":"Input!S194","v":-4.1676374925044595},{"$f":"Input!T194","v":0},null,null,{"$f":"Input!W194","v":0},{"$f":"Input!X194","v":0},{"$f":"Input!Y194","v":0},{"$f":"Input!Z194","v":0},{"$f":"Input!AA194","v":0},null,null,{"$f":"Input!AD194","v":0},{"$f":"Input!AE194","v":0},{"$f":"Input!AF194","v":0},{"$f":"Input!AG194","v":0},{"$f":"Input!AH194","v":0},{"$f":"Input!AI194","v":0},{"$f":"Input!AJ194","v":0},{"$f":"Input!AK194","v":0},{"$f":"Input!AL194","v":0},{"$f":"Input!AM194","v":0}]
[{"$f":"ROW()","v":340},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O195","v":0},{"$f":"Input!P195","v":0},{"$f":"Input!Q195","v":0},{"$f":"Input!R195","v":0},{"$f":"Input!S195","v":0},{"$f":"Input!T195","v":0},null,null,{"$f":"Input!W195","v":0},{"$f":"Input!X195","v":0},{"$f":"Input!Y195","v":0},{"$f":"Input!Z195","v":0},{"$f":"Input!AA195","v":0},null,null,{"$f":"Input!AD195","v":0},{"$f":"Input!AE195","v":0},{"$f":"Input!AF195","v":0},{"$f":"Input!AG195","v":0},{"$f":"Input!AH195","v":0},{"$f":"Input!AI195","v":0},{"$f":"Input!AJ195","v":0},{"$f":"Input!AK195","v":0},{"$f":"Input!AL195","v":0},{"$f":"Input!AM195","v":0}]
[{"$f":"ROW()","v":341},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O325:O340)","v":0},0,0,0,-5.4344631247068076,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI325:AI340)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":343},null,"Over Depreciation"]
[{"$f":"ROW()","v":344},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R249+R306+R325)*(R249+R306+R325<0)","v":0}]
[{"$f":"ROW()","v":345},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":346},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":347},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":348},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":349},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":350},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":351},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":352},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":353},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.12129192283785]
[{"$f":"ROW()","v":354},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":355},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":357},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":358},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":359},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":360},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S344:S359)","v":4.12129192283785},null,null,null,null,null,null,{"$f":"SUM(Z344:Z359)","v":0}]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A227)","v":"Closing Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":362},null,"Closing Value"]
[{"$f":"ROW()","v":363},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH65","v":239.23061116766823},{"$f":"O287+O306+O325+O344","v":236.83830505599155},234.44599894431488,232.05369283263821,229.66138672096153,227.26908060928486,226.0729275534465,null,null,223.68062144176983,221.28831533009316,218.89600921841648,216.50370310673981,215.30755005090145,null,null,212.91524393922478,210.52293782754811,208.13063171587143,205.73832560419476,203.34601949251808,200.95371338084141,198.56140726916473,196.16910115748806,193.77679504581138,191.38448893413471]
[{"$f":"ROW()","v":364},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH66","v":0},{"$f":"O288+O307+O326+O345","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH67","v":269.06889302276227},{"$f":"O289+O308+O327+O346","v":263.08958428892311},257.11027555508394,251.13096682124478,245.15165808740562,239.17234935356646,236.18269498664688,null,null,230.20338625280772,224.22407751896856,218.24476878512939,212.26546005129023,209.27580568437065,null,null,203.29649695053149,197.31718821669233,191.33787948285317,185.35857074901401,179.37926201517485,173.39995328133568,167.42064454749652,161.44133581365736,155.4620270798182,149.48271834597904]
[{"$f":"ROW()","v":366},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH68","v":141.38352125646875},{"$f":"O290+O309+O328+O347","v":137.3439920777125},133.30446289895625,129.26493372019999,125.22540454144374,121.18587536268748,119.16611077330936,null,null,115.1265815945531,111.08705241579685,107.04752323704059,103.00799405828434,100.98822946890621,null,null,96.948700290149958,92.909171111393704,88.86964193263745,84.830112753881195,80.790583575124941,76.751054396368687,72.711525217612433,68.671996038856193,64.632466860099953,60.592937681343706]
[{"$f":"ROW()","v":367},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH69","v":39.415770699828528},{"$f":"O291+O310+O329+O348","v":37.144226769060559},35.715602662558233,34.286978556055907,32.85835444955358,31.429730343051251,30.715418289800088,null,null,29.286794183297758,27.858170076795428,26.429545970293098,25.000921863790769,24.286609810539606,null,null,22.857985704037276,21.429361597534946,20.000737491032616,18.572113384530287,17.143489278027957,15.714865171525627,14.286241065023297,12.857616958520968,11.428992852018638,10.000368745516308]
[{"$f":"ROW()","v":368},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH70","v":13.59656849240981},{"$f":"O292+O311+O330+O349","v":12.978542651845729},12.360516811281647,11.742490970717565,11.124465130153483,10.506439289589402,10.19742636930736,null,null,9.5794005287432782,8.9613746881791965,8.3433488476151147,7.725323007051033,7.4163100867689922,null,null,6.7982842462049096,6.1802584056408278,5.5622325650767461,4.9442067245126644,4.3261808839485827,3.7081550433844992,3.0901292028204161,2.4721033622563331,1.8540775216922498,1.2360516811281665]
[{"$f":"ROW()","v":369},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH71","v":2.6196026387031477},{"$f":"O293+O312+O331+O350","v":2.4248706292421449},2.290155594284248,2.155440559326351,2.0207255243684541,1.8860104894105572,1.8186529719316087,null,null,1.6839379369737117,1.5492229020158148,1.4145078670579179,1.2797928321000209,1.2124353146210725,null,null,1.0777202796631755,0.94300524470527847,0.80829020974738142,0.67357517478948437,0.53886013983158731,0.40414510487369049,0.26943006991579366,0.13471503495789683,0,0]
[{"$f":"ROW()","v":370},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH72","v":2.2838991756655593},{"$f":"O294+O313+O332+O351","v":2.1570158881285839},2.0301326005916085,1.9032493130546331,1.7763660255176577,0.38265710577833456,0.36793952478686015,null,null,0.33850436280391138,0.30906920082096262,0.27963403883801385,0.25019887685506509,0.23548129586359068,null,null,0.20604613388064186,0.17661097189769304,0.14717580991474422,0.11774064793179541,8.8305485948846602E-2,5.8870323965897739E-2,2.9435161982948869E-2,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH73","v":50.935970458975667},{"$f":"O295+O314+O333+O352","v":40.748776367180533},30.561582275385398,20.374388183590263,10.18719409179513,-3.5527136788005009E-15,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,null,null,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH74","v":3.5566555035662843},{"$f":"O296+O315+O334+O353","v":-4.12129192283785},-4.12129192283785,-4.12129192283785,-4.12129192283785,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH75","v":0},{"$f":"O297+O316+O335+O354","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH76","v":0},{"$f":"O298+O317+O336+O355","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH77","v":0},{"$f":"O299+O318+O337+O356","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH78","v":0},{"$f":"O300+O319+O338+O357","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH79","v":7.5249645424387612},{"$f":"O301+O320+O339+O358","v":7.5249645424387612},7.5249645424387612,7.5249645424387612,7.5249645424387612,3.3573270499343018,3.3573270499343018,null,null,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,null,null,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018,3.3573270499343018]
[{"$f":"ROW()","v":378},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH80","v":0},{"$f":"O302+O321+O340+O359","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N363:N378)","v":769.61645695848688},{"$f":"SUM(O363:O378)","v":736.12898634768567},{"$f":"SUM(P363:P378)","v":711.22239996205701},{"$f":"SUM(Q363:Q378)","v":686.31581357642858},{"$f":"SUM(R363:R378)","v":661.40922719080004},{"$f":"SUM(S363:S378)","v":635.18946960330254},627.87849751916281,null,null,613.25655335088345,598.63460918260421,584.01266501432485,569.39072084604561,562.07974876190588,null,null,547.45780459362641,532.83586042534728,518.21391625706792,503.59197208878845,488.97002792050921,{"$f":"SUM(AI363:AI378)","v":474.34808375222985},459.72613958395061,445.10419541567114,430.5116864093747,416.05389243803626]
[{"$f":"\"Vines Account [m$\"&Input!$G$34&\"]\"","v":"Vines Account [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":382},null,"Asset Life"]
[{"$f":"ROW()","v":383},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P85","v":0},null,null,{"$f":"(T383-T$9)*(T383>W$9)","v":0},{"$f":"(W383-W$9)*(W383>X$9)","v":0},0,0,0,null,null,{"$f":"(AA383-AA$9)*(AA383>AD$9)","v":0},{"$f":"(AD383-AD$9)*(AD383>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P86","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P87","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P88","v":50.34},null,null,49.84,48.84,47.84,46.84,45.84,null,null,45.34,44.34,43.34,42.34,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003]
[{"$f":"ROW()","v":387},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P89","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P90","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P91","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P92","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P93","v":15.34},null,null,14.84,13.84,12.84,11.84,10.84,null,null,10.34,9.34,8.34,7.34,6.34,5.34,4.34,3.34,2.34,1.3399999999999999]
[{"$f":"ROW()","v":392},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P94","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P95","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P96","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P97","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P98","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P99","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P100","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399}]
["Opening Asset Value"]
[{"$f":"ROW()","v":401},null,"Opening Value"]
[{"$f":"ROW()","v":402},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S478","v":0},null,null,{"$f":"T478","v":0},0,0,0,0,null,null,{"$f":"AA478","v":0},0,0,0,0,{"$f":"AH478","v":0},0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S479","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH479","v":0},0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S480","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH480","v":0},0,0,0,0]
[{"$f":"ROW()","v":405},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S481","v":0.52625257383039703},null,null,0.52102559157145389,0.51057162705356762,0.50011766253568135,0.48966369801779502,0.4792097334999087,null,null,0.47398275124096556,0.46352878672307923,0.45307482220519291,0.44262085768730658,0.43216689316942025,{"$f":"AH481","v":0.42171292865153392},0.4112589641336476,0.40080499961576127,0.39035103509787494,0.37989707057998862]
[{"$f":"ROW()","v":406},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S482","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH482","v":0},0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S483","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH483","v":0},0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S484","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH484","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S485","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH485","v":0},0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S486","v":0.18836048854342885},null,null,0.1822209680563549,0.16994192708220701,0.15766288610805912,0.14538384513391123,0.13310480415976333,null,null,0.12696528367268939,0.1146862426985415,0.10240720172439359,9.0128160750245684E-2,7.7849119776097778E-2,{"$f":"AH486","v":6.5570078801949871E-2},5.3291037827801951E-2,4.1011996853654038E-2,2.8732955879506122E-2,1.6453914905358205E-2]
[{"$f":"ROW()","v":411},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S487","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH487","v":0},0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S488","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH488","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S489","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH489","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH490","v":0},0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S491","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH491","v":0},{"$f":"AI491","v":0},{"$f":"AJ491","v":0},{"$f":"AK491","v":0},{"$f":"AL491","v":0}]
[{"$f":"ROW()","v":416},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S493","v":0},null,null,0,{"$f":"W493","v":0},{"$f":"X493","v":0},{"$f":"Y493","v":0},{"$f":"Z493","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T402:T417)","v":0.71461306237382582},null,null,{"$f":"SUM(W402:W417)","v":0.7032465596278088},{"$f":"SUM(X402:X417)","v":0.68051355413577463},{"$f":"SUM(Y402:Y417)","v":0.65778054864374047},{"$f":"SUM(Z402:Z417)","v":0.6350475431517062},{"$f":"SUM(AA402:AA417)","v":0.61231453765967203},null,null,0.60094803491365489,0.57821502942162073,0.55548202392958645,0.53274901843755229,0.51001601294551802,{"$f":"SUM(AI402:AI417)","v":0.4872830074534838},0.46455000196144958,0.4418169964694153,0.41908399097738108,0.39635098548534681]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":420},null,"Depreciation"]
[{"$f":"ROW()","v":421},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S85","v":0}]
[{"$f":"ROW()","v":422},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S86","v":0}]
[{"$f":"ROW()","v":423},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S87","v":0}]
[{"$f":"ROW()","v":424},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S88","v":0.52625257383039703}]
[{"$f":"ROW()","v":425},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S89","v":0}]
[{"$f":"ROW()","v":426},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S90","v":0}]
[{"$f":"ROW()","v":427},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S91","v":0}]
[{"$f":"ROW()","v":428},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S92","v":0}]
[{"$f":"ROW()","v":429},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S93","v":0.18836048854342885}]
[{"$f":"ROW()","v":430},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S94","v":0}]
[{"$f":"ROW()","v":431},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S95","v":0}]
[{"$f":"ROW()","v":432},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S96","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S97","v":0}]
[{"$f":"ROW()","v":434},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S98","v":0}]
[{"$f":"ROW()","v":435},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S99","v":0}]
[{"$f":"ROW()","v":436},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S100","v":0}]
[{"$f":"ROW()","v":437},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S421:S436)","v":0.71461306237382582},{"$f":"SUM(T421:T436)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI421:AI436)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":439},null,"Depreciation"]
[{"$f":"ROW()","v":440},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T613","v":0},{"$f":"Input!U613","v":0},{"$f":"Input!V613","v":0},{"$f":"Input!W613","v":0},{"$f":"Input!X613","v":0},{"$f":"Input!Y613","v":0},{"$f":"Input!Z613","v":0},{"$f":"Input!AA613","v":0},{"$f":"Input!AB613","v":0},{"$f":"Input!AC613","v":0},{"$f":"Input!AD613","v":0},{"$f":"Input!AE613","v":0},{"$f":"Input!AF613","v":0},{"$f":"Input!AG613","v":0},{"$f":"Input!AH613","v":0},{"$f":"-IF($D440=\"Land\",0,IF(AI383<AI$9,AI402,(AI402/AI383)*AI$9))","v":0},{"$f":"-IF($D440=\"Land\",0,IF(AJ383<AJ$9,AJ402,(AJ402/AJ383)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T614","v":0},{"$f":"Input!U614","v":0},{"$f":"Input!V614","v":0},{"$f":"Input!W614","v":0},{"$f":"Input!X614","v":0},{"$f":"Input!Y614","v":0},{"$f":"Input!Z614","v":0},{"$f":"Input!AA614","v":0},{"$f":"Input!AB614","v":0},{"$f":"Input!AC614","v":0},{"$f":"Input!AD614","v":0},{"$f":"Input!AE614","v":0},{"$f":"Input!AF614","v":0},{"$f":"Input!AG614","v":0},{"$f":"Input!AH614","v":0},{"$f":"-IF($D441=\"Land\",0,IF(AI384<AI$9,AI403,(AI403/AI384)*AI$9))","v":0},{"$f":"-IF($D441=\"Land\",0,IF(AJ384<AJ$9,AJ403,(AJ403/AJ384)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":442},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T615","v":0},{"$f":"Input!U615","v":0},{"$f":"Input!V615","v":0},{"$f":"Input!W615","v":0},{"$f":"Input!X615","v":0},{"$f":"Input!Y615","v":0},{"$f":"Input!Z615","v":0},{"$f":"Input!AA615","v":0},{"$f":"Input!AB615","v":0},{"$f":"Input!AC615","v":0},{"$f":"Input!AD615","v":0},{"$f":"Input!AE615","v":0},{"$f":"Input!AF615","v":0},{"$f":"Input!AG615","v":0},{"$f":"Input!AH615","v":0},{"$f":"-IF($D442=\"Land\",0,IF(AI385<AI$9,AI404,(AI404/AI385)*AI$9))","v":0},{"$f":"-IF($D442=\"Land\",0,IF(AJ385<AJ$9,AJ404,(AJ404/AJ385)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":443},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T616","v":-5.2269822589431558E-3},{"$f":"Input!U616","v":0},{"$f":"Input!V616","v":0},{"$f":"Input!W616","v":-1.0453964517886312E-2},{"$f":"Input!X616","v":-1.0453964517886312E-2},{"$f":"Input!Y616","v":-1.045396451788631E-2},{"$f":"Input!Z616","v":-1.045396451788631E-2},{"$f":"Input!AA616","v":-5.2269822589431567E-3},{"$f":"Input!AB616","v":0},{"$f":"Input!AC616","v":0},{"$f":"Input!AD616","v":-1.0453964517886313E-2},{"$f":"Input!AE616","v":-1.0453964517886313E-2},{"$f":"Input!AF616","v":-1.0453964517886313E-2},{"$f":"Input!AG616","v":-1.0453964517886313E-2},{"$f":"Input!AH616","v":-1.0453964517886313E-2},{"$f":"-IF($D443=\"Land\",0,IF(AI386<AI$9,AI405,(AI405/AI386)*AI$9))","v":-1.0453964517886313E-2},{"$f":"-IF($D443=\"Land\",0,IF(AJ386<AJ$9,AJ405,(AJ405/AJ386)*AJ$9))","v":-1.0453964517886313E-2},-1.0453964517886313E-2,-1.0453964517886313E-2,-1.0453964517886312E-2]
[{"$f":"ROW()","v":444},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T617","v":0},{"$f":"Input!U617","v":0},{"$f":"Input!V617","v":0},{"$f":"Input!W617","v":0},{"$f":"Input!X617","v":0},{"$f":"Input!Y617","v":0},{"$f":"Input!Z617","v":0},{"$f":"Input!AA617","v":0},{"$f":"Input!AB617","v":0},{"$f":"Input!AC617","v":0},{"$f":"Input!AD617","v":0},{"$f":"Input!AE617","v":0},{"$f":"Input!AF617","v":0},{"$f":"Input!AG617","v":0},{"$f":"Input!AH617","v":0},{"$f":"-IF($D444=\"Land\",0,IF(AI387<AI$9,AI406,(AI406/AI387)*AI$9))","v":0},{"$f":"-IF($D444=\"Land\",0,IF(AJ387<AJ$9,AJ406,(AJ406/AJ387)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":445},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T618","v":0},{"$f":"Input!U618","v":0},{"$f":"Input!V618","v":0},{"$f":"Input!W618","v":0},{"$f":"Input!X618","v":0},{"$f":"Input!Y618","v":0},{"$f":"Input!Z618","v":0},{"$f":"Input!AA618","v":0},{"$f":"Input!AB618","v":0},{"$f":"Input!AC618","v":0},{"$f":"Input!AD618","v":0},{"$f":"Input!AE618","v":0},{"$f":"Input!AF618","v":0},{"$f":"Input!AG618","v":0},{"$f":"Input!AH618","v":0},{"$f":"-IF($D445=\"Land\",0,IF(AI388<AI$9,AI407,(AI407/AI388)*AI$9))","v":0},{"$f":"-IF($D445=\"Land\",0,IF(AJ388<AJ$9,AJ407,(AJ407/AJ388)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":446},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T619","v":0},{"$f":"Input!U619","v":0},{"$f":"Input!V619","v":0},{"$f":"Input!W619","v":0},{"$f":"Input!X619","v":0},{"$f":"Input!Y619","v":0},{"$f":"Input!Z619","v":0},{"$f":"Input!AA619","v":0},{"$f":"Input!AB619","v":0},{"$f":"Input!AC619","v":0},{"$f":"Input!AD619","v":0},{"$f":"Input!AE619","v":0},{"$f":"Input!AF619","v":0},{"$f":"Input!AG619","v":0},{"$f":"Input!AH619","v":0},{"$f":"-IF($D446=\"Land\",0,IF(AI389<AI$9,AI408,(AI408/AI389)*AI$9))","v":0},{"$f":"-IF($D446=\"Land\",0,IF(AJ389<AJ$9,AJ408,(AJ408/AJ389)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T620","v":0},{"$f":"Input!U620","v":0},{"$f":"Input!V620","v":0},{"$f":"Input!W620","v":0},{"$f":"Input!X620","v":0},{"$f":"Input!Y620","v":0},{"$f":"Input!Z620","v":0},{"$f":"Input!AA620","v":0},{"$f":"Input!AB620","v":0},{"$f":"Input!AC620","v":0},{"$f":"Input!AD620","v":0},{"$f":"Input!AE620","v":0},{"$f":"Input!AF620","v":0},{"$f":"Input!AG620","v":0},{"$f":"Input!AH620","v":0},{"$f":"-IF($D447=\"Land\",0,IF(AI390<AI$9,AI409,(AI409/AI390)*AI$9))","v":0},{"$f":"-IF($D447=\"Land\",0,IF(AJ390<AJ$9,AJ409,(AJ409/AJ390)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":448},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T621","v":-6.1395204870739522E-3},{"$f":"Input!U621","v":0},{"$f":"Input!V621","v":0},{"$f":"Input!W621","v":-1.2279040974147904E-2},{"$f":"Input!X621","v":-1.2279040974147904E-2},{"$f":"Input!Y621","v":-1.2279040974147904E-2},{"$f":"Input!Z621","v":-1.2279040974147904E-2},{"$f":"Input!AA621","v":-6.1395204870739505E-3},{"$f":"Input!AB621","v":0},{"$f":"Input!AC621","v":0},{"$f":"Input!AD621","v":-1.2279040974147899E-2},{"$f":"Input!AE621","v":-1.2279040974147901E-2},{"$f":"Input!AF621","v":-1.2279040974147901E-2},{"$f":"Input!AG621","v":-1.2279040974147901E-2},{"$f":"Input!AH621","v":-1.2279040974147901E-2},{"$f":"-IF($D448=\"Land\",0,IF(AI391<AI$9,AI410,(AI410/AI391)*AI$9))","v":-1.2279040974147917E-2},{"$f":"-IF($D448=\"Land\",0,IF(AJ391<AJ$9,AJ410,(AJ410/AJ391)*AJ$9))","v":-1.2279040974147915E-2},-1.2279040974147917E-2,-1.2279040974147917E-2,-1.2279040974147915E-2]
[{"$f":"ROW()","v":449},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T622","v":0},{"$f":"Input!U622","v":0},{"$f":"Input!V622","v":0},{"$f":"Input!W622","v":0},{"$f":"Input!X622","v":0},{"$f":"Input!Y622","v":0},{"$f":"Input!Z622","v":0},{"$f":"Input!AA622","v":0},{"$f":"Input!AB622","v":0},{"$f":"Input!AC622","v":0},{"$f":"Input!AD622","v":0},{"$f":"Input!AE622","v":0},{"$f":"Input!AF622","v":0},{"$f":"Input!AG622","v":0},{"$f":"Input!AH622","v":0},{"$f":"-IF($D449=\"Land\",0,IF(AI392<AI$9,AI411,(AI411/AI392)*AI$9))","v":0},{"$f":"-IF($D449=\"Land\",0,IF(AJ392<AJ$9,AJ411,(AJ411/AJ392)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":450},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T623","v":0},{"$f":"Input!U623","v":0},{"$f":"Input!V623","v":0},{"$f":"Input!W623","v":0},{"$f":"Input!X623","v":0},{"$f":"Input!Y623","v":0},{"$f":"Input!Z623","v":0},{"$f":"Input!AA623","v":0},{"$f":"Input!AB623","v":0},{"$f":"Input!AC623","v":0},{"$f":"Input!AD623","v":0},{"$f":"Input!AE623","v":0},{"$f":"Input!AF623","v":0},{"$f":"Input!AG623","v":0},{"$f":"Input!AH623","v":0},{"$f":"-IF($D450=\"Land\",0,IF(AI393<AI$9,AI412,(AI412/AI393)*AI$9))","v":0},{"$f":"-IF($D450=\"Land\",0,IF(AJ393<AJ$9,AJ412,(AJ412/AJ393)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":451},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T624","v":0},{"$f":"Input!U624","v":0},{"$f":"Input!V624","v":0},{"$f":"Input!W624","v":0},{"$f":"Input!X624","v":0},{"$f":"Input!Y624","v":0},{"$f":"Input!Z624","v":0},{"$f":"Input!AA624","v":0},{"$f":"Input!AB624","v":0},{"$f":"Input!AC624","v":0},{"$f":"Input!AD624","v":0},{"$f":"Input!AE624","v":0},{"$f":"Input!AF624","v":0},{"$f":"Input!AG624","v":0},{"$f":"Input!AH624","v":0},{"$f":"-IF($D451=\"Land\",0,IF(AI394<AI$9,AI413,(AI413/AI394)*AI$9))","v":0},{"$f":"-IF($D451=\"Land\",0,IF(AJ394<AJ$9,AJ413,(AJ413/AJ394)*AJ$9))","v":0},0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T625","v":0},{"$f":"Input!U625","v":0},{"$f":"Input!V625","v":0},{"$f":"Input!W625","v":0},{"$f":"Input!X625","v":0},{"$f":"Input!Y625","v":0},{"$f":"Input!Z625","v":0},{"$f":"Input!AA625","v":0},{"$f":"Input!AB625","v":0},{"$f":"Input!AC625","v":0},{"$f":"Input!AD625","v":0},{"$f":"Input!AE625","v":0},{"$f":"Input!AF625","v":0},{"$f":"Input!AG625","v":0},{"$f":"Input!AH625","v":0},{"$f":"-IF($D452=\"Land\",0,IF(AI395<AI$9,AI414,(AI414/AI395)*AI$9))","v":0},{"$f":"-IF($D452=\"Land\",0,IF(AJ395<AJ$9,AJ414,(AJ414/AJ395)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":453},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T626","v":0},{"$f":"Input!U626","v":0},{"$f":"Input!V626","v":0},{"$f":"Input!W626","v":0},{"$f":"Input!X626","v":0},{"$f":"Input!Y626","v":0},{"$f":"Input!Z626","v":0},{"$f":"Input!AA626","v":0},{"$f":"Input!AB626","v":0},{"$f":"Input!AC626","v":0},{"$f":"Input!AD626","v":0},{"$f":"Input!AE626","v":0},{"$f":"Input!AF626","v":0},{"$f":"Input!AG626","v":0},{"$f":"Input!AH626","v":0},{"$f":"-IF($D453=\"Land\",0,IF(AI396<AI$9,AI415,(AI415/AI396)*AI$9))","v":0},{"$f":"-IF($D453=\"Land\",0,IF(AJ396<AJ$9,AJ415,(AJ415/AJ396)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":454},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T627","v":0},{"$f":"Input!U627","v":0},{"$f":"Input!V627","v":0},{"$f":"Input!W627","v":0},{"$f":"Input!X627","v":0},{"$f":"Input!Y627","v":0},{"$f":"Input!Z627","v":0},{"$f":"Input!AA627","v":0},{"$f":"Input!AB627","v":0},{"$f":"Input!AC627","v":0},{"$f":"Input!AD627","v":0},{"$f":"Input!AE627","v":0},{"$f":"Input!AF627","v":0},{"$f":"Input!AG627","v":0},{"$f":"Input!AH627","v":0},{"$f":"-IF($D454=\"Land\",0,IF(AI397<AI$9,AI416,(AI416/AI397)*AI$9))","v":0},{"$f":"-IF($D454=\"Land\",0,IF(AJ397<AJ$9,AJ416,(AJ416/AJ397)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":455},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T628","v":0},{"$f":"Input!U628","v":0},{"$f":"Input!V628","v":0},{"$f":"Input!W628","v":0},{"$f":"Input!X628","v":0},{"$f":"Input!Y628","v":0},{"$f":"Input!Z628","v":0},{"$f":"Input!AA628","v":0},{"$f":"Input!AB628","v":0},{"$f":"Input!AC628","v":0},{"$f":"Input!AD628","v":0},{"$f":"Input!AE628","v":0},{"$f":"Input!AF628","v":0},{"$f":"Input!AG628","v":0},{"$f":"Input!AH628","v":0},{"$f":"-IF($D455=\"Land\",0,IF(AI417<0,AI417,IF(AI398<1,AI417,MAX(MIN(IF(AI398>0,(AI417/AI398)*AI$9,0),AI417*AI$9),0))))","v":0},{"$f":"-IF($D455=\"Land\",0,IF(AJ417<0,AJ417,IF(AJ398<1,AJ417,MAX(MIN(IF(AJ398>0,(AJ417/AJ398)*AJ$9,0),AJ417*AJ$9),0))))","v":0},0,0,0]
[{"$f":"ROW()","v":456},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T440:T455)","v":-1.1366502746017108E-2},null,null,-2.2733005492034216E-2,-2.2733005492034216E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-1.1366502746017106E-2,null,null,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,-2.2733005492034213E-2,{"$f":"SUM(AI440:AI455)","v":-2.273300549203423E-2},-2.2733005492034226E-2,-2.273300549203423E-2,-2.273300549203423E-2,-2.2733005492034226E-2]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":458},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":459},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T294","v":0},null,null,{"$f":"Input!W294","v":0},{"$f":"Input!X294","v":0},{"$f":"Input!Y294","v":0},{"$f":"Input!Z294","v":0},{"$f":"Input!AA294","v":0},null,null,{"$f":"Input!AD294","v":0},{"$f":"Input!AE294","v":0},{"$f":"Input!AF294","v":0},{"$f":"Input!AG294","v":0},{"$f":"Input!AH294","v":0},{"$f":"Input!AI294","v":0},{"$f":"Input!AJ294","v":0},{"$f":"Input!AK294","v":0},{"$f":"Input!AL294","v":0},{"$f":"Input!AM294","v":0}]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T295","v":0},null,null,{"$f":"Input!W295","v":0},{"$f":"Input!X295","v":0},{"$f":"Input!Y295","v":0},{"$f":"Input!Z295","v":0},{"$f":"Input!AA295","v":0},null,null,{"$f":"Input!AD295","v":0},{"$f":"Input!AE295","v":0},{"$f":"Input!AF295","v":0},{"$f":"Input!AG295","v":0},{"$f":"Input!AH295","v":0},{"$f":"Input!AI295","v":0},{"$f":"Input!AJ295","v":0},{"$f":"Input!AK295","v":0},{"$f":"Input!AL295","v":0},{"$f":"Input!AM295","v":0}]
[{"$f":"ROW()","v":461},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T296","v":0},null,null,{"$f":"Input!W296","v":0},{"$f":"Input!X296","v":0},{"$f":"Input!Y296","v":0},{"$f":"Input!Z296","v":0},{"$f":"Input!AA296","v":0},null,null,{"$f":"Input!AD296","v":0},{"$f":"Input!AE296","v":0},{"$f":"Input!AF296","v":0},{"$f":"Input!AG296","v":0},{"$f":"Input!AH296","v":0},{"$f":"Input!AI296","v":0},{"$f":"Input!AJ296","v":0},{"$f":"Input!AK296","v":0},{"$f":"Input!AL296","v":0},{"$f":"Input!AM296","v":0}]
[{"$f":"ROW()","v":462},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T297","v":0},null,null,{"$f":"Input!W297","v":0},{"$f":"Input!X297","v":0},{"$f":"Input!Y297","v":0},{"$f":"Input!Z297","v":0},{"$f":"Input!AA297","v":0},null,null,{"$f":"Input!AD297","v":0},{"$f":"Input!AE297","v":0},{"$f":"Input!AF297","v":0},{"$f":"Input!AG297","v":0},{"$f":"Input!AH297","v":0},{"$f":"Input!AI297","v":0},{"$f":"Input!AJ297","v":0},{"$f":"Input!AK297","v":0},{"$f":"Input!AL297","v":0},{"$f":"Input!AM297","v":0}]
[{"$f":"ROW()","v":463},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T298","v":0},null,null,{"$f":"Input!W298","v":0},{"$f":"Input!X298","v":0},{"$f":"Input!Y298","v":0},{"$f":"Input!Z298","v":0},{"$f":"Input!AA298","v":0},null,null,{"$f":"Input!AD298","v":0},{"$f":"Input!AE298","v":0},{"$f":"Input!AF298","v":0},{"$f":"Input!AG298","v":0},{"$f":"Input!AH298","v":0},{"$f":"Input!AI298","v":0},{"$f":"Input!AJ298","v":0},{"$f":"Input!AK298","v":0},{"$f":"Input!AL298","v":0},{"$f":"Input!AM298","v":0}]
[{"$f":"ROW()","v":464},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T299","v":0},null,null,{"$f":"Input!W299","v":0},{"$f":"Input!X299","v":0},{"$f":"Input!Y299","v":0},{"$f":"Input!Z299","v":0},{"$f":"Input!AA299","v":0},null,null,{"$f":"Input!AD299","v":0},{"$f":"Input!AE299","v":0},{"$f":"Input!AF299","v":0},{"$f":"Input!AG299","v":0},{"$f":"Input!AH299","v":0},{"$f":"Input!AI299","v":0},{"$f":"Input!AJ299","v":0},{"$f":"Input!AK299","v":0},{"$f":"Input!AL299","v":0},{"$f":"Input!AM299","v":0}]
[{"$f":"ROW()","v":465},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T300","v":0},null,null,{"$f":"Input!W300","v":0},{"$f":"Input!X300","v":0},{"$f":"Input!Y300","v":0},{"$f":"Input!Z300","v":0},{"$f":"Input!AA300","v":0},null,null,{"$f":"Input!AD300","v":0},{"$f":"Input!AE300","v":0},{"$f":"Input!AF300","v":0},{"$f":"Input!AG300","v":0},{"$f":"Input!AH300","v":0},{"$f":"Input!AI300","v":0},{"$f":"Input!AJ300","v":0},{"$f":"Input!AK300","v":0},{"$f":"Input!AL300","v":0},{"$f":"Input!AM300","v":0}]
[{"$f":"ROW()","v":466},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T301","v":0},null,null,{"$f":"Input!W301","v":0},{"$f":"Input!X301","v":0},{"$f":"Input!Y301","v":0},{"$f":"Input!Z301","v":0},{"$f":"Input!AA301","v":0},null,null,{"$f":"Input!AD301","v":0},{"$f":"Input!AE301","v":0},{"$f":"Input!AF301","v":0},{"$f":"Input!AG301","v":0},{"$f":"Input!AH301","v":0},{"$f":"Input!AI301","v":0},{"$f":"Input!AJ301","v":0},{"$f":"Input!AK301","v":0},{"$f":"Input!AL301","v":0},{"$f":"Input!AM301","v":0}]
[{"$f":"ROW()","v":467},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T302","v":0},null,null,{"$f":"Input!W302","v":0},{"$f":"Input!X302","v":0},{"$f":"Input!Y302","v":0},{"$f":"Input!Z302","v":0},{"$f":"Input!AA302","v":0},null,null,{"$f":"Input!AD302","v":0},{"$f":"Input!AE302","v":0},{"$f":"Input!AF302","v":0},{"$f":"Input!AG302","v":0},{"$f":"Input!AH302","v":0},{"$f":"Input!AI302","v":0},{"$f":"Input!AJ302","v":0},{"$f":"Input!AK302","v":0},{"$f":"Input!AL302","v":0},{"$f":"Input!AM302","v":0}]
[{"$f":"ROW()","v":468},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T303","v":0},null,null,{"$f":"Input!W303","v":0},{"$f":"Input!X303","v":0},{"$f":"Input!Y303","v":0},{"$f":"Input!Z303","v":0},{"$f":"Input!AA303","v":0},null,null,{"$f":"Input!AD303","v":0},{"$f":"Input!AE303","v":0},{"$f":"Input!AF303","v":0},{"$f":"Input!AG303","v":0},{"$f":"Input!AH303","v":0},{"$f":"Input!AI303","v":0},{"$f":"Input!AJ303","v":0},{"$f":"Input!AK303","v":0},{"$f":"Input!AL303","v":0},{"$f":"Input!AM303","v":0}]
[{"$f":"ROW()","v":469},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T304","v":0},null,null,{"$f":"Input!W304","v":0},{"$f":"Input!X304","v":0},{"$f":"Input!Y304","v":0},{"$f":"Input!Z304","v":0},{"$f":"Input!AA304","v":0},null,null,{"$f":"Input!AD304","v":0},{"$f":"Input!AE304","v":0},{"$f":"Input!AF304","v":0},{"$f":"Input!AG304","v":0},{"$f":"Input!AH304","v":0},{"$f":"Input!AI304","v":0},{"$f":"Input!AJ304","v":0},{"$f":"Input!AK304","v":0},{"$f":"Input!AL304","v":0},{"$f":"Input!AM304","v":0}]
[{"$f":"ROW()","v":470},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T305","v":0},null,null,{"$f":"Input!W305","v":0},{"$f":"Input!X305","v":0},{"$f":"Input!Y305","v":0},{"$f":"Input!Z305","v":0},{"$f":"Input!AA305","v":0},null,null,{"$f":"Input!AD305","v":0},{"$f":"Input!AE305","v":0},{"$f":"Input!AF305","v":0},{"$f":"Input!AG305","v":0},{"$f":"Input!AH305","v":0},{"$f":"Input!AI305","v":0},{"$f":"Input!AJ305","v":0},{"$f":"Input!AK305","v":0},{"$f":"Input!AL305","v":0},{"$f":"Input!AM305","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T306","v":0},null,null,{"$f":"Input!W306","v":0},{"$f":"Input!X306","v":0},{"$f":"Input!Y306","v":0},{"$f":"Input!Z306","v":0},{"$f":"Input!AA306","v":0},null,null,{"$f":"Input!AD306","v":0},{"$f":"Input!AE306","v":0},{"$f":"Input!AF306","v":0},{"$f":"Input!AG306","v":0},{"$f":"Input!AH306","v":0},{"$f":"Input!AI306","v":0},{"$f":"Input!AJ306","v":0},{"$f":"Input!AK306","v":0},{"$f":"Input!AL306","v":0},{"$f":"Input!AM306","v":0}]
[{"$f":"ROW()","v":472},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T307","v":0},null,null,{"$f":"Input!W307","v":0},{"$f":"Input!X307","v":0},{"$f":"Input!Y307","v":0},{"$f":"Input!Z307","v":0},{"$f":"Input!AA307","v":0},null,null,{"$f":"Input!AD307","v":0},{"$f":"Input!AE307","v":0},{"$f":"Input!AF307","v":0},{"$f":"Input!AG307","v":0},{"$f":"Input!AH307","v":0},{"$f":"Input!AI307","v":0},{"$f":"Input!AJ307","v":0},{"$f":"Input!AK307","v":0},{"$f":"Input!AL307","v":0},{"$f":"Input!AM307","v":0}]
[{"$f":"ROW()","v":473},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T308","v":0},null,null,{"$f":"Input!W308","v":0},{"$f":"Input!X308","v":0},{"$f":"Input!Y308","v":0},{"$f":"Input!Z308","v":0},{"$f":"Input!AA308","v":0},null,null,{"$f":"Input!AD308","v":0},{"$f":"Input!AE308","v":0},{"$f":"Input!AF308","v":0},{"$f":"Input!AG308","v":0},{"$f":"Input!AH308","v":0},{"$f":"Input!AI308","v":0},{"$f":"Input!AJ308","v":0},{"$f":"Input!AK308","v":0},{"$f":"Input!AL308","v":0},{"$f":"Input!AM308","v":0}]
[{"$f":"ROW()","v":474},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T309","v":0},null,null,{"$f":"Input!W309","v":0},{"$f":"Input!X309","v":0},{"$f":"Input!Y309","v":0},{"$f":"Input!Z309","v":0},{"$f":"Input!AA309","v":0},null,null,{"$f":"Input!AD309","v":0},{"$f":"Input!AE309","v":0},{"$f":"Input!AF309","v":0},{"$f":"Input!AG309","v":0},{"$f":"Input!AH309","v":0},{"$f":"Input!AI309","v":0},{"$f":"Input!AJ309","v":0},{"$f":"Input!AK309","v":0},{"$f":"Input!AL309","v":0},{"$f":"Input!AM309","v":0}]
[{"$f":"ROW()","v":475},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T459:T474)","v":0},null,null,{"$f":"SUM(W459:W474)","v":0},{"$f":"SUM(X459:X474)","v":0},{"$f":"SUM(Y459:Y474)","v":0},{"$f":"SUM(Z459:Z474)","v":0},{"$f":"SUM(AA459:AA474)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI459:AI474)","v":0},0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":477},null,"Closing Value"]
[{"$f":"ROW()","v":478},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S402+S440+S459+S421","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S403+S441+S460+S422","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S404+S442+S461+S423","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S405+S443+S462+S424","v":0.52625257383039703},0.52102559157145389,null,null,0.51057162705356762,0.50011766253568135,0.48966369801779502,0.4792097334999087,0.47398275124096556,null,null,0.46352878672307923,0.45307482220519291,0.44262085768730658,0.43216689316942025,0.42171292865153392,0.4112589641336476,0.40080499961576127,0.39035103509787494,0.37989707057998862,0.36944310606210229]
[{"$f":"ROW()","v":482},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S406+S444+S463+S425","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S407+S445+S464+S426","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S408+S446+S465+S427","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409+S447+S466+S428","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410+S448+S467+S429","v":0.18836048854342885},0.1822209680563549,null,null,0.16994192708220701,0.15766288610805912,0.14538384513391123,0.13310480415976333,0.12696528367268939,null,null,0.1146862426985415,0.10240720172439359,9.0128160750245684E-2,7.7849119776097778E-2,6.5570078801949871E-2,5.3291037827801951E-2,4.1011996853654038E-2,2.8732955879506122E-2,1.6453914905358205E-2,4.1748739312102903E-3]
[{"$f":"ROW()","v":487},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S411+S449+S468+S430","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S412+S450+S469+S431","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S413+S451+S470+S432","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S414+S452+S471+S433","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S415+S453+S472+S434","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S416+S454+S473+S435","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S417+S455+S474+S436","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S478:S493)","v":0.71461306237382582},0.7032465596278088,null,null,0.68051355413577463,0.65778054864374047,0.6350475431517062,0.61231453765967203,{"$f":"SUM(AA478:AA493)","v":0.60094803491365489},null,null,0.57821502942162073,0.55548202392958645,0.53274901843755229,0.51001601294551802,0.4872830074534838,{"$f":"SUM(AI478:AI493)","v":0.46455000196144958},0.4418169964694153,0.41908399097738108,0.39635098548534681,0.37361797999331259]
[{"$f":"\"West Net [m$\"&Input!$G$34&\"]\"","v":"West Net [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":497},null,"Asset Life"]
[{"$f":"ROW()","v":498},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q104","v":0},{"$f":"(W498-W$9)*(W498>X$9)","v":0},0,0,0,null,null,{"$f":"(AA498-AA$9)*(AA498>AD$9)","v":0},{"$f":"(AD498-AD$9)*(AD498>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q105","v":0},{"$f":"(W499-W$9)*(W499>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD499-AD$9)*(AD499>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q106","v":0},{"$f":"(W500-W$9)*(W500>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD500-AD$9)*(AD500>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q107","v":0},{"$f":"(W501-W$9)*(W501>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD501-AD$9)*(AD501>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q108","v":0},{"$f":"(W502-W$9)*(W502>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD502-AD$9)*(AD502>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q109","v":0},{"$f":"(W503-W$9)*(W503>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD503-AD$9)*(AD503>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q110","v":0},{"$f":"(W504-W$9)*(W504>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD504-AD$9)*(AD504>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q111","v":35.098812785388127},{"$f":"(W505-W$9)*(W505>X$9)","v":34.098812785388127},33.098812785388127,32.098812785388127,31.098812785388127,null,null,30.598812785388127,{"$f":"(AD505-AD$9)*(AD505>AE$9)","v":29.598812785388127},28.598812785388127,27.598812785388127,26.598812785388127,25.598812785388127,24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127]
[{"$f":"ROW()","v":506},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q112","v":0},{"$f":"(W506-W$9)*(W506>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD506-AD$9)*(AD506>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q113","v":6.536661453899292},{"$f":"(W507-W$9)*(W507>X$9)","v":5.536661453899292},4.536661453899292,3.536661453899292,2.536661453899292,null,null,2.036661453899292,{"$f":"(AD507-AD$9)*(AD507>AE$9)","v":1.036661453899292},3.6661453899291985E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q114","v":0},{"$f":"(W508-W$9)*(W508>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD508-AD$9)*(AD508>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q115","v":4.0219203272162298},{"$f":"(W509-W$9)*(W509>X$9)","v":3.0219203272162298},2.0219203272162298,1.0219203272162298,2.1920327216229829E-2,null,null,0,{"$f":"(AD509-AD$9)*(AD509>AE$9)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q116","v":0},{"$f":"(W510-W$9)*(W510>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD510-AD$9)*(AD510>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q117","v":0},{"$f":"(W511-W$9)*(W511>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD511-AD$9)*(AD511>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q118","v":0},{"$f":"(W512-W$9)*(W512>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD512-AD$9)*(AD512>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q119","v":0},{"$f":"(W513-W$9)*(W513>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD513-AD$9)*(AD513>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514}]
["Opening Asset Value"]
[{"$f":"ROW()","v":516},null,"Opening Value"]
[{"$f":"ROW()","v":517},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T593","v":0},{"$f":"W593","v":0},0,0,{"$f":"Z593","v":0},null,null,{"$f":"AA593","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z594","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z595","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z596","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z597","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z598","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z599","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5843404299077008E-2,7.1149932345522179E-3,-1.6134178299725722E-3,-1.0341828894497361E-2,{"$f":"Z600","v":-1.9070239959022149E-2},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z601","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5014938431527649,2.7807247442733343,2.0599556453939036,1.339186546514473,{"$f":"Z602","v":0.61841744763504247},null,null,0.49652151101243425,0.2527296377672178,8.9377645220013457E-3,-1.9255430583342559E-16,-1.9255430583342559E-16,-1.9255430583342559E-16,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z603","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12633891488287444,{"$f":"W604","v":0.11353422604707385},0.10072953721127326,8.7924848375472667E-2,{"$f":"Z604","v":7.5120159539672077E-2},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z605","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W606","v":0},0,0,{"$f":"Z606","v":0},null,null,{"$f":"AA606","v":0},{"$f":"AD606","v":0},{"$f":"AE606","v":0},{"$f":"AF606","v":0},{"$f":"AG606","v":0},{"$f":"AH606","v":0},{"$f":"AI606","v":0},{"$f":"AJ606","v":0},{"$f":"AK606","v":0},{"$f":"AL606","v":0}]
[{"$f":"ROW()","v":531},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W608","v":0},{"$f":"X608","v":0},{"$f":"Y608","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W517:W532)","v":3.6436761623347165},{"$f":"SUM(X517:X532)","v":2.9013739635549602},{"$f":"SUM(Y517:Y532)","v":2.159071764775204},{"$f":"SUM(Z517:Z532)","v":1.4167695659954482},{"$f":"SUM(AA517:AA532)","v":0.67446736721569245},null,null,0.49652151101243425,0.2527296377672178,8.9377645220013457E-3,-1.9255430583342559E-16,-1.9255430583342559E-16,{"$f":"SUM(AI517:AI532)","v":-1.9255430583342559E-16},0,0,0,0]
["Assets rolled into Westnet asset base"]
[{"$f":"ROW()","v":535},null,"Assets rolled into Westnet asset base"]
[{"$f":"ROW()","v":536},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T104","v":0}]
[{"$f":"ROW()","v":537},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T105","v":0}]
[{"$f":"ROW()","v":538},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T106","v":0}]
[{"$f":"ROW()","v":539},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T107","v":0}]
[{"$f":"ROW()","v":540},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T108","v":0}]
[{"$f":"ROW()","v":541},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T109","v":0}]
[{"$f":"ROW()","v":542},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T110","v":0}]
[{"$f":"ROW()","v":543},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T111","v":1.5843404299077008E-2}]
[{"$f":"ROW()","v":544},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T112","v":0}]
[{"$f":"ROW()","v":545},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T113","v":3.5014938431527649}]
[{"$f":"ROW()","v":546},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T114","v":0}]
[{"$f":"ROW()","v":547},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T115","v":0.12633891488287444}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T116","v":0}]
[{"$f":"ROW()","v":549},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T117","v":0}]
[{"$f":"ROW()","v":550},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T118","v":0}]
[{"$f":"ROW()","v":551},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T119","v":0}]
[{"$f":"ROW()","v":552},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T536:T551)","v":3.6436761623347165},null,null,{"$f":"SUM(W536:W551)","v":0},{"$f":"SUM(X536:X551)","v":0},{"$f":"SUM(Y536:Y551)","v":0},{"$f":"SUM(Z536:Z551)","v":0},{"$f":"SUM(AA536:AA551)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":554},null,"Depreciation"]
[{"$f":"ROW()","v":555},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W649","v":0},{"$f":"Input!X649","v":0},{"$f":"Input!Y649","v":0},{"$f":"Input!Z649","v":0},{"$f":"Input!AA649","v":0},{"$f":"Input!AB649","v":0},{"$f":"Input!AC649","v":0},{"$f":"Input!AD649","v":0},{"$f":"Input!AE649","v":0},{"$f":"Input!AF649","v":0},{"$f":"Input!AG649","v":0},{"$f":"Input!AH649","v":0},{"$f":"-IF($D555=\"Land\",0,IF(AI517<0,AI517,IF(AI498<AI$9,AI517,(AI517/AI498)*AI$9)))","v":0},{"$f":"-IF($D555=\"Land\",0,IF(AJ517<0,AJ517,IF(AJ498<AJ$9,AJ517,(AJ517/AJ498)*AJ$9)))","v":0},0,0,0]
[{"$f":"ROW()","v":556},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W650","v":0},{"$f":"Input!X650","v":0},{"$f":"Input!Y650","v":0},{"$f":"Input!Z650","v":0},{"$f":"Input!AA650","v":0},{"$f":"Input!AB650","v":0},{"$f":"Input!AC650","v":0},{"$f":"Input!AD650","v":0},{"$f":"Input!AE650","v":0},{"$f":"Input!AF650","v":0},{"$f":"Input!AG650","v":0},{"$f":"Input!AH650","v":0},{"$f":"-IF($D556=\"Land\",0,IF(AI518<0,AI518,IF(AI499<AI$9,AI518,(AI518/AI499)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W651","v":0},{"$f":"Input!X651","v":0},{"$f":"Input!Y651","v":0},{"$f":"Input!Z651","v":0},{"$f":"Input!AA651","v":0},{"$f":"Input!AB651","v":0},{"$f":"Input!AC651","v":0},{"$f":"Input!AD651","v":0},{"$f":"Input!AE651","v":0},{"$f":"Input!AF651","v":0},{"$f":"Input!AG651","v":0},{"$f":"Input!AH651","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":558},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W652","v":0},{"$f":"Input!X652","v":0},{"$f":"Input!Y652","v":0},{"$f":"Input!Z652","v":0},{"$f":"Input!AA652","v":0},{"$f":"Input!AB652","v":0},{"$f":"Input!AC652","v":0},{"$f":"Input!AD652","v":0},{"$f":"Input!AE652","v":0},{"$f":"Input!AF652","v":0},{"$f":"Input!AG652","v":0},{"$f":"Input!AH652","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":559},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W653","v":0},{"$f":"Input!X653","v":0},{"$f":"Input!Y653","v":0},{"$f":"Input!Z653","v":0},{"$f":"Input!AA653","v":0},{"$f":"Input!AB653","v":0},{"$f":"Input!AC653","v":0},{"$f":"Input!AD653","v":0},{"$f":"Input!AE653","v":0},{"$f":"Input!AF653","v":0},{"$f":"Input!AG653","v":0},{"$f":"Input!AH653","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":560},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W654","v":0},{"$f":"Input!X654","v":0},{"$f":"Input!Y654","v":0},{"$f":"Input!Z654","v":0},{"$f":"Input!AA654","v":0},{"$f":"Input!AB654","v":0},{"$f":"Input!AC654","v":0},{"$f":"Input!AD654","v":0},{"$f":"Input!AE654","v":0},{"$f":"Input!AF654","v":0},{"$f":"Input!AG654","v":0},{"$f":"Input!AH654","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W655","v":0},{"$f":"Input!X655","v":0},{"$f":"Input!Y655","v":0},{"$f":"Input!Z655","v":0},{"$f":"Input!AA655","v":0},{"$f":"Input!AB655","v":0},{"$f":"Input!AC655","v":0},{"$f":"Input!AD655","v":0},{"$f":"Input!AE655","v":0},{"$f":"Input!AF655","v":0},{"$f":"Input!AG655","v":0},{"$f":"Input!AH655","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W656","v":-8.7284110645247902E-3},{"$f":"Input!X656","v":-8.7284110645247902E-3},{"$f":"Input!Y656","v":-8.7284110645247884E-3},{"$f":"Input!Z656","v":-8.7284110645247884E-3},{"$f":"Input!AA656","v":1.9070239959022149E-2},{"$f":"Input!AB656","v":0},{"$f":"Input!AC656","v":0},{"$f":"Input!AD656","v":0},{"$f":"Input!AE656","v":0},{"$f":"Input!AF656","v":0},{"$f":"Input!AG656","v":0},{"$f":"Input!AH656","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":563},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W657","v":0},{"$f":"Input!X657","v":0},{"$f":"Input!Y657","v":0},{"$f":"Input!Z657","v":0},{"$f":"Input!AA657","v":0},{"$f":"Input!AB657","v":0},{"$f":"Input!AC657","v":0},{"$f":"Input!AD657","v":0},{"$f":"Input!AE657","v":0},{"$f":"Input!AF657","v":0},{"$f":"Input!AG657","v":0},{"$f":"Input!AH657","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W658","v":-0.72076909887943053},{"$f":"Input!X658","v":-0.72076909887943053},{"$f":"Input!Y658","v":-0.72076909887943053},{"$f":"Input!Z658","v":-0.72076909887943053},{"$f":"Input!AA658","v":-0.12189593662260823},{"$f":"Input!AB658","v":0},{"$f":"Input!AC658","v":0},{"$f":"Input!AD658","v":-0.24379187324521645},{"$f":"Input!AE658","v":-0.24379187324521645},{"$f":"Input!AF658","v":-8.9377645220015383E-3},{"$f":"Input!AG658","v":0},{"$f":"Input!AH658","v":0},1.9255430583342559E-16,0,0,0,0]
[{"$f":"ROW()","v":565},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W659","v":0},{"$f":"Input!X659","v":0},{"$f":"Input!Y659","v":0},{"$f":"Input!Z659","v":0},{"$f":"Input!AA659","v":0},{"$f":"Input!AB659","v":0},{"$f":"Input!AC659","v":0},{"$f":"Input!AD659","v":0},{"$f":"Input!AE659","v":0},{"$f":"Input!AF659","v":0},{"$f":"Input!AG659","v":0},{"$f":"Input!AH659","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W660","v":-1.2804688835800592E-2},{"$f":"Input!X660","v":-1.2804688835800595E-2},{"$f":"Input!Y660","v":-1.2804688835800595E-2},{"$f":"Input!Z660","v":-1.2804688835800592E-2},{"$f":"Input!AA660","v":-7.5120159539672077E-2},{"$f":"Input!AB660","v":0},{"$f":"Input!AC660","v":0},{"$f":"Input!AD660","v":0},{"$f":"Input!AE660","v":0},{"$f":"Input!AF660","v":0},{"$f":"Input!AG660","v":0},{"$f":"Input!AH660","v":0},0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W661","v":0},{"$f":"Input!X661","v":0},{"$f":"Input!Y661","v":0},{"$f":"Input!Z661","v":0},{"$f":"Input!AA661","v":0},{"$f":"Input!AB661","v":0},{"$f":"Input!AC661","v":0},{"$f":"Input!AD661","v":0},{"$f":"Input!AE661","v":0},{"$f":"Input!AF661","v":0},{"$f":"Input!AG661","v":0},{"$f":"Input!AH661","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W662","v":0},{"$f":"Input!X662","v":0},{"$f":"Input!Y662","v":0},{"$f":"Input!Z662","v":0},{"$f":"Input!AA662","v":0},{"$f":"Input!AB662","v":0},{"$f":"Input!AC662","v":0},{"$f":"Input!AD662","v":0},{"$f":"Input!AE662","v":0},{"$f":"Input!AF662","v":0},{"$f":"Input!AG662","v":0},{"$f":"Input!AH662","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W663","v":0},{"$f":"Input!X663","v":0},{"$f":"Input!Y663","v":0},{"$f":"Input!Z663","v":0},{"$f":"Input!AA663","v":0},{"$f":"Input!AB663","v":0},{"$f":"Input!AC663","v":0},{"$f":"Input!AD663","v":0},{"$f":"Input!AE663","v":0},{"$f":"Input!AF663","v":0},{"$f":"Input!AG663","v":0},{"$f":"Input!AH663","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W664","v":0},{"$f":"Input!X664","v":0},{"$f":"Input!Y664","v":0},{"$f":"Input!Z664","v":0},{"$f":"Input!AA664","v":0},{"$f":"Input!AB664","v":0},{"$f":"Input!AC664","v":0},{"$f":"Input!AD664","v":0},{"$f":"Input!AE664","v":0},{"$f":"Input!AF664","v":0},{"$f":"Input!AG664","v":0},{"$f":"Input!AH664","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W555:W570)","v":-0.7423021987797559},{"$f":"SUM(X555:X570)","v":-0.7423021987797559},{"$f":"SUM(Y555:Y570)","v":-0.7423021987797559},{"$f":"SUM(Z555:Z570)","v":-0.7423021987797559},{"$f":"SUM(AA555:AA570)","v":-0.17794585620325815},null,null,-0.24379187324521645,-0.24379187324521645,-8.9377645220015383E-3,0,0,{"$f":"SUM(AI555:AI570)","v":1.9255430583342559E-16},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":573},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":574},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W351","v":0},{"$f":"Input!X351","v":0},{"$f":"Input!Y351","v":0},{"$f":"Input!Z351","v":0},{"$f":"Input!AA351","v":0},null,null,{"$f":"Input!AD351","v":0},{"$f":"Input!AE351","v":0},{"$f":"Input!AF351","v":0},{"$f":"Input!AG351","v":0},{"$f":"Input!AH351","v":0},{"$f":"Input!AI351","v":0},{"$f":"Input!AJ351","v":0},{"$f":"Input!AK351","v":0},{"$f":"Input!AL351","v":0},{"$f":"Input!AM351","v":0}]
[{"$f":"ROW()","v":575},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W352","v":0},{"$f":"Input!X352","v":0},{"$f":"Input!Y352","v":0},{"$f":"Input!Z352","v":0},{"$f":"Input!AA352","v":0},null,null,{"$f":"Input!AD352","v":0},{"$f":"Input!AE352","v":0},{"$f":"Input!AF352","v":0},{"$f":"Input!AG352","v":0},{"$f":"Input!AH352","v":0},{"$f":"Input!AI352","v":0},{"$f":"Input!AJ352","v":0},{"$f":"Input!AK352","v":0},{"$f":"Input!AL352","v":0},{"$f":"Input!AM352","v":0}]
[{"$f":"ROW()","v":576},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W353","v":0},{"$f":"Input!X353","v":0},{"$f":"Input!Y353","v":0},{"$f":"Input!Z353","v":0},{"$f":"Input!AA353","v":0},null,null,{"$f":"Input!AD353","v":0},{"$f":"Input!AE353","v":0},{"$f":"Input!AF353","v":0},{"$f":"Input!AG353","v":0},{"$f":"Input!AH353","v":0},{"$f":"Input!AI353","v":0},{"$f":"Input!AJ353","v":0},{"$f":"Input!AK353","v":0},{"$f":"Input!AL353","v":0},{"$f":"Input!AM353","v":0}]
[{"$f":"ROW()","v":577},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W354","v":0},{"$f":"Input!X354","v":0},{"$f":"Input!Y354","v":0},{"$f":"Input!Z354","v":0},{"$f":"Input!AA354","v":0},null,null,{"$f":"Input!AD354","v":0},{"$f":"Input!AE354","v":0},{"$f":"Input!AF354","v":0},{"$f":"Input!AG354","v":0},{"$f":"Input!AH354","v":0},{"$f":"Input!AI354","v":0},{"$f":"Input!AJ354","v":0},{"$f":"Input!AK354","v":0},{"$f":"Input!AL354","v":0},{"$f":"Input!AM354","v":0}]
[{"$f":"ROW()","v":578},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W355","v":0},{"$f":"Input!X355","v":0},{"$f":"Input!Y355","v":0},{"$f":"Input!Z355","v":0},{"$f":"Input!AA355","v":0},null,null,{"$f":"Input!AD355","v":0},{"$f":"Input!AE355","v":0},{"$f":"Input!AF355","v":0},{"$f":"Input!AG355","v":0},{"$f":"Input!AH355","v":0},{"$f":"Input!AI355","v":0},{"$f":"Input!AJ355","v":0},{"$f":"Input!AK355","v":0},{"$f":"Input!AL355","v":0},{"$f":"Input!AM355","v":0}]
[{"$f":"ROW()","v":579},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W356","v":0},{"$f":"Input!X356","v":0},{"$f":"Input!Y356","v":0},{"$f":"Input!Z356","v":0},{"$f":"Input!AA356","v":0},null,null,{"$f":"Input!AD356","v":0},{"$f":"Input!AE356","v":0},{"$f":"Input!AF356","v":0},{"$f":"Input!AG356","v":0},{"$f":"Input!AH356","v":0},{"$f":"Input!AI356","v":0},{"$f":"Input!AJ356","v":0},{"$f":"Input!AK356","v":0},{"$f":"Input!AL356","v":0},{"$f":"Input!AM356","v":0}]
[{"$f":"ROW()","v":580},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W357","v":0},{"$f":"Input!X357","v":0},{"$f":"Input!Y357","v":0},{"$f":"Input!Z357","v":0},{"$f":"Input!AA357","v":0},null,null,{"$f":"Input!AD357","v":0},{"$f":"Input!AE357","v":0},{"$f":"Input!AF357","v":0},{"$f":"Input!AG357","v":0},{"$f":"Input!AH357","v":0},{"$f":"Input!AI357","v":0},{"$f":"Input!AJ357","v":0},{"$f":"Input!AK357","v":0},{"$f":"Input!AL357","v":0},{"$f":"Input!AM357","v":0}]
[{"$f":"ROW()","v":581},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W358","v":0},{"$f":"Input!X358","v":0},{"$f":"Input!Y358","v":0},{"$f":"Input!Z358","v":0},{"$f":"Input!AA358","v":0},null,null,{"$f":"Input!AD358","v":0},{"$f":"Input!AE358","v":0},{"$f":"Input!AF358","v":0},{"$f":"Input!AG358","v":0},{"$f":"Input!AH358","v":0},{"$f":"Input!AI358","v":0},{"$f":"Input!AJ358","v":0},{"$f":"Input!AK358","v":0},{"$f":"Input!AL358","v":0},{"$f":"Input!AM358","v":0}]
[{"$f":"ROW()","v":582},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W359","v":0},{"$f":"Input!X359","v":0},{"$f":"Input!Y359","v":0},{"$f":"Input!Z359","v":0},{"$f":"Input!AA359","v":0},null,null,{"$f":"Input!AD359","v":0},{"$f":"Input!AE359","v":0},{"$f":"Input!AF359","v":0},{"$f":"Input!AG359","v":0},{"$f":"Input!AH359","v":0},{"$f":"Input!AI359","v":0},{"$f":"Input!AJ359","v":0},{"$f":"Input!AK359","v":0},{"$f":"Input!AL359","v":0},{"$f":"Input!AM359","v":0}]
[{"$f":"ROW()","v":583},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W360","v":0},{"$f":"Input!X360","v":0},{"$f":"Input!Y360","v":0},{"$f":"Input!Z360","v":0},{"$f":"Input!AA360","v":0},null,null,{"$f":"Input!AD360","v":0},{"$f":"Input!AE360","v":0},{"$f":"Input!AF360","v":0},{"$f":"Input!AG360","v":0},{"$f":"Input!AH360","v":0},{"$f":"Input!AI360","v":0},{"$f":"Input!AJ360","v":0},{"$f":"Input!AK360","v":0},{"$f":"Input!AL360","v":0},{"$f":"Input!AM360","v":0}]
[{"$f":"ROW()","v":584},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W361","v":0},{"$f":"Input!X361","v":0},{"$f":"Input!Y361","v":0},{"$f":"Input!Z361","v":0},{"$f":"Input!AA361","v":0},null,null,{"$f":"Input!AD361","v":0},{"$f":"Input!AE361","v":0},{"$f":"Input!AF361","v":0},{"$f":"Input!AG361","v":0},{"$f":"Input!AH361","v":0},{"$f":"Input!AI361","v":0},{"$f":"Input!AJ361","v":0},{"$f":"Input!AK361","v":0},{"$f":"Input!AL361","v":0},{"$f":"Input!AM361","v":0}]
[{"$f":"ROW()","v":585},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W362","v":0},{"$f":"Input!X362","v":0},{"$f":"Input!Y362","v":0},{"$f":"Input!Z362","v":0},{"$f":"Input!AA362","v":0},null,null,{"$f":"Input!AD362","v":0},{"$f":"Input!AE362","v":0},{"$f":"Input!AF362","v":0},{"$f":"Input!AG362","v":0},{"$f":"Input!AH362","v":0},{"$f":"Input!AI362","v":0},{"$f":"Input!AJ362","v":0},{"$f":"Input!AK362","v":0},{"$f":"Input!AL362","v":0},{"$f":"Input!AM362","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W363","v":0},{"$f":"Input!X363","v":0},{"$f":"Input!Y363","v":0},{"$f":"Input!Z363","v":0},{"$f":"Input!AA363","v":0},null,null,{"$f":"Input!AD363","v":0},{"$f":"Input!AE363","v":0},{"$f":"Input!AF363","v":0},{"$f":"Input!AG363","v":0},{"$f":"Input!AH363","v":0},{"$f":"Input!AI363","v":0},{"$f":"Input!AJ363","v":0},{"$f":"Input!AK363","v":0},{"$f":"Input!AL363","v":0},{"$f":"Input!AM363","v":0}]
[{"$f":"ROW()","v":587},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W364","v":0},{"$f":"Input!X364","v":0},{"$f":"Input!Y364","v":0},{"$f":"Input!Z364","v":0},{"$f":"Input!AA364","v":0},null,null,{"$f":"Input!AD364","v":0},{"$f":"Input!AE364","v":0},{"$f":"Input!AF364","v":0},{"$f":"Input!AG364","v":0},{"$f":"Input!AH364","v":0},{"$f":"Input!AI364","v":0},{"$f":"Input!AJ364","v":0},{"$f":"Input!AK364","v":0},{"$f":"Input!AL364","v":0},{"$f":"Input!AM364","v":0}]
[{"$f":"ROW()","v":588},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W365","v":0},{"$f":"Input!X365","v":0},{"$f":"Input!Y365","v":0},{"$f":"Input!Z365","v":0},{"$f":"Input!AA365","v":0},null,null,{"$f":"Input!AD365","v":0},{"$f":"Input!AE365","v":0},{"$f":"Input!AF365","v":0},{"$f":"Input!AG365","v":0},{"$f":"Input!AH365","v":0},{"$f":"Input!AI365","v":0},{"$f":"Input!AJ365","v":0},{"$f":"Input!AK365","v":0},{"$f":"Input!AL365","v":0},{"$f":"Input!AM365","v":0}]
[{"$f":"ROW()","v":589},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W366","v":0},{"$f":"Input!X366","v":0},{"$f":"Input!Y366","v":0},{"$f":"Input!Z366","v":0},{"$f":"Input!AA366","v":0},null,null,{"$f":"Input!AD366","v":0},{"$f":"Input!AE366","v":0},{"$f":"Input!AF366","v":0},{"$f":"Input!AG366","v":0},{"$f":"Input!AH366","v":0},{"$f":"Input!AI366","v":0},{"$f":"Input!AJ366","v":0},{"$f":"Input!AK366","v":0},{"$f":"Input!AL366","v":0},{"$f":"Input!AM366","v":0}]
[{"$f":"ROW()","v":590},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W574:W589)","v":0},{"$f":"SUM(X574:X589)","v":0},{"$f":"SUM(Y574:Y589)","v":0},{"$f":"SUM(Z574:Z589)","v":0},{"$f":"SUM(AA574:AA589)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI574:AI589)","v":0},0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A495)","v":"Closing Asset Value West Net [m$31/12/2019]"}]
[{"$f":"ROW()","v":592},null,"Closing Value"]
[{"$f":"ROW()","v":593},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T517+T555+T574+T536","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":594},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T518+T556+T575+T537","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519+T557+T576+T538","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T520+T558+T577+T539","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T521+T559+T578+T540","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T522+T560+T579+T541","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T523+T561+T580+T542","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T524+T562+T581+T543","v":1.5843404299077008E-2},null,null,7.1149932345522179E-3,-1.6134178299725722E-3,-1.0341828894497361E-2,-1.9070239959022149E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T525+T563+T582+T544","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T526+T564+T583+T545","v":3.5014938431527649},null,null,2.7807247442733343,2.0599556453939036,1.339186546514473,0.61841744763504247,0.49652151101243425,null,null,0.2527296377672178,8.9377645220013457E-3,-1.9255430583342559E-16,-1.9255430583342559E-16,-1.9255430583342559E-16,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T527+T565+T584+T546","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T528+T566+T585+T547","v":0.12633891488287444},null,null,0.11353422604707385,0.10072953721127326,8.7924848375472667E-2,7.5120159539672077E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T529+T567+T586+T548","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T530+T568+T587+T549","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T531+T569+T588+T550","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T532+T570+T589+T551","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T593:T608)","v":3.6436761623347165},null,null,2.9013739635549602,2.159071764775204,1.4167695659954482,0.67446736721569245,0.49652151101243425,null,null,0.2527296377672178,8.9377645220013457E-3,-1.9255430583342559E-16,-1.9255430583342559E-16,-1.9255430583342559E-16,0,0,0,0,0]
[{"$f":"\"Capex Account [m$\"&Input!$G$34&\"]\"","v":"Capex Account [m$31/12/2019]"}]
[{"$f":"CONCATENATE(\"Opening Asset Value \",A610)","v":"Opening Asset Value Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":612},null,"Opening Value"]
[{"$f":"ROW()","v":613},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I727","v":0},1.8492787545199136,4.3824557075200623,4.2002313640110218,3.981848542727028,3.7335617630618514,4.3354437374492569,6.1962448759484445,8.1218782640843639,12.135544465526699,25.066652441501958,null,null,{"$f":"T727","v":34.67628897039809},38.311256996776521,41.151266863624976,63.430621931011054,68.10821448458104,null,null,{"$f":"AA727","v":68.440112003997754},68.129993318227733,69.831376616501061,75.813952847748425,79.933665657416825,{"$f":"AH727","v":81.495100393311191},98.014105990079614,102.36705225896996,109.02612705414143,125.32413651543457]
[{"$f":"ROW()","v":614},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I728","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T728","v":0},0,0,0,0,null,null,{"$f":"AA728","v":1.218385971385755},2.7504389021589137,3.5202582369762907,3.9684194204431851,4.052123678460946,{"$f":"AH728","v":4.0081026186240445},3.9368395274214714,3.8655764362188982,3.7943133450163251,3.723050253813752]
[{"$f":"ROW()","v":615},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I729*(J$6<$T$6)","v":0},7.7465934156612901,12.934646578158366,18.828853981425286,28.31181463043173,40.757084778991803,40.041017368520968,39.192650847862495,38.220768975647658,37.144753723531771,0,null,null,{"$f":"T729*(W$6<$T$6)","v":0},0,0,0,0,null,null,{"$f":"AA729*(AD$6<$T$6)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6>$S$6,I729+I730,I730)","v":0},3.0747297000645957,4.8904907281211258,5.0074247883545508,5.0036505473708877,5.0503397772200387,14.690762197756694,25.572974805060792,41.627214952011336,55.725497671663689,103.26825822965969,null,null,{"$f":"IF(W$6>$S$6,T729+T730,T730)","v":108.00585302426789},117.40679852651462,127.58396929638313,150.08200179375751,165.92118798132481,null,null,{"$f":"IF(AD$6>$S$6,AA729+AA730,AA730)","v":178.57809208563347},210.88020095960525,241.9976090894969,271.99822057024096,301.51385875161884,328.51325831936668,354.66384193708149,383.76086411952065,412.25570879933935,439.84248802896366]
[{"$f":"ROW()","v":617},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I731","v":0},-3.4922030529426148E-2,-0.13506347738352087,-0.30207537997477407,-0.53733072234120038,0,{"$f":"O731","v":0},0,0,{"$f":"R731","v":0},{"$f":"S731","v":0},null,null,{"$f":"T731","v":0},{"$f":"W731","v":0},0,0,0,null,null,{"$f":"AA731","v":0},0,0,0,0,{"$f":"AH731","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Regulators",null,null,null,null,null,0,0.21328051967417044,0.39514892891249725,0.34692189172145482,0.26686196282368124,{"$f":"N732","v":0.19063861361975248},0.31575128470020575,1.28273312109997,2.0693213612644019,2.2762929305931863,{"$f":"S732","v":3.192285889069514},null,null,3.4521089078741252,3.6148785443983447,4.007244691881839,5.2469130244356021,5.8308873783200879,null,null,7.3217643345721655,10.00352490462488,14.262509471123796,19.248775324578702,21.009145686473474,{"$f":"AH732","v":20.852024125723641},21.654254555235376,21.585172492107255,22.196327915403977,21.935258026588755]
[{"$f":"ROW()","v":619},null,null,"Secondary Gate Stations",null,null,null,null,null,0,2.2220256232258963E-2,1.5739431957274348E-2,-9.5126996046543191E-3,-3.4764835123618748E-2,0,0,-2.7172481430823352E-4,-8.1017031130596259E-4,1.3884542417311357E-2,{"$f":"S733","v":2.0579834142124578},null,null,4.0783781098711591,4.1752185581502275,4.3178664295955267,4.1959540845778758,4.0702942817222603,null,null,4.0223861188720642,3.9336151940874533,3.8201450659054506,3.9044453952215128,5.63209077002581,{"$f":"AH733","v":10.63803582026817},11.983039879887786,19.103581372762307,25.892759752326363,25.256928413501527]
[{"$f":"ROW()","v":620},null,null,"Buildings",null,null,null,null,null,0,-2.1464342349226573E-3,8.2152707664637725E-2,7.1462384170641269E-2,5.6531348703293814E-2,{"$f":"N734","v":3.7380287662465359E-2},3.5112088522054989E-2,3.2384095816860622E-2,8.0684856638774824E-2,0.22103549541156794,{"$f":"S734","v":0.44176149262048836},null,null,0.56442547434035251,1.8266630999487425,2.5949241472983009,7.1706984076286666,17.370796413378081,null,null,17.362033060538579,17.369627037642147,17.284210590020013,17.930911466861982,27.544233504522598,{"$f":"AH734","v":30.862050508396958},31.567351806358886,30.971798470439595,30.313546355570601,29.40989205369679]
[{"$f":"ROW()","v":621},null,null,"Meter and Services Pipes",null,null,null,null,null,0,18.559655326913571,32.560964696094693,58.170407190864644,81.808039636012253,{"$f":"N735","v":102.1960089455858},120.64522596050237,142.03820004481005,159.27022378100332,173.53423754748835,{"$f":"S735","v":188.47834983040434},null,null,194.39468335513135,207.68850722446138,217.46485036326479,228.58561592654175,248.59637561292263,null,null,260.50720968504163,279.38970313352934,297.63435536064094,312.20768080354276,326.93456705998665,{"$f":"AH735","v":343.4120811250358},357.28581768568188,369.54237482277887,380.91187265557096,391.40594956193468]
[{"$f":"ROW()","v":622},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.76260658117498359,-0.64736554757924591,-2.7571739185555164,-4.9732520065565975,0,0,-5.3430790133517379E-16,-5.3430790133517379E-16,-5.3430790133517379E-16,{"$f":"S736","v":0},null,null,4.3804564629250687E-15,0.80479567562472398,2.0460196901322942,6.4697878811941489,11.999519335931156,null,null,11.713185319656738,11.617490142716644,10.995508064460939,10.395389779383576,11.466409040892813,{"$f":"AH736","v":10.178277658892755},9.0969217795362844,7.9671971372899151,6.9585791745240062,6.1870168007062425]
[{"$f":"ROW()","v":623},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N737","v":0},0,0,0,0,{"$f":"S737","v":0},null,null,0,0,0,0,0,null,null,1.5455025613730367,2.5287594489999918,3.7774405015828481,4.5457371958794228,6.4292784475216305,{"$f":"AH737","v":7.6726939357980255},11.360452404147104,14.702736983208528,14.744872259264191,15.710009469444842]
[{"$f":"ROW()","v":624},null,null,"Information Technology",null,null,null,null,null,{"$f":"I738","v":0},5.0811618208133096,6.0369340103241624,6.5755447581546793,7.0722998527553775,8.4794193979709576,7.2973758793315291,4.6628278245938741,1.2133798649911656,0.28843670896129847,4.5422743725175279,null,null,6.1066477484814063,9.0699051728847948,9.7493730294154641,11.709225459247982,10.550775114914213,null,null,15.009708864519165,14.173741580517639,18.582851267411943,20.831739199238115,18.860393540165383,{"$f":"AH738","v":15.039013313958302},19.349139044812432,20.426828893150823,20.104715845538379,19.645080541931542]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I739","v":0},{"$f":"J739","v":0},{"$f":"K739","v":0},{"$f":"L739","v":0},{"$f":"M739","v":0},{"$f":"N739","v":0},{"$f":"O739","v":0},{"$f":"P739","v":0},{"$f":"Q739","v":0},{"$f":"R739","v":0},{"$f":"S739","v":0},null,null,{"$f":"T739","v":0},{"$f":"W739","v":0},{"$f":"X739","v":0},{"$f":"Y739","v":0},{"$f":"Z739","v":0},null,null,{"$f":"AA739","v":0},{"$f":"AD739","v":0},{"$f":"AE739","v":0},{"$f":"AF739","v":0},{"$f":"AG739","v":0},{"$f":"AH739","v":0},3.2416726531431728,6.3209711782437292,8.9728301982382916,11.28722986241562]
[{"$f":"ROW()","v":626},null,null,"FRC",null,null,null,null,null,{"$f":"I740","v":0},1.7342311637542996E-4,6.5654925410586155E-3,2.5678287607063566,7.0418446030114268,17.028304456589133,13.622643565271307,10.216982673953481,6.8113217826356545,3.4056608913178277,2.3314819042399848E-15,null,null,{"$f":"T740","v":2.3314819042399848E-15},2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,null,null,{"$f":"AA740","v":2.3314819042399848E-15},2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,{"$f":"AH740","v":2.3314819042399848E-15},{"$f":"AI740","v":2.3306145425019964E-15},{"$f":"AJ740","v":2.3306145425019964E-15},{"$f":"AK740","v":2.3306145425019964E-15},{"$f":"AL740","v":2.3306145425019964E-15}]
[{"$f":"ROW()","v":627},null,null,"Land",null,null,null,null,null,0,0.38165020689842433,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,null,null,{"$f":"T741","v":0.66478403063240865},0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,null,null,{"$f":"AA741","v":0.66478403063240865},1.5442660482737369,3.9237971766229025,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473]
[{"$f":"ROW()","v":628},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I742","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T742","v":0},0,0,0,0,null,null,{"$f":"AA742","v":0},{"$f":"AD742","v":0},{"$f":"AE742","v":0},{"$f":"AF742","v":0},{"$f":"AG742","v":0.30721537748987693},1.0619340753613662,1.0457347867154021,1.029535498069438,1.0133362094234739,0.99713692077750982]
[{"$f":"ROW()","v":629},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J613:J628)","v":0},37.654281540304545,61.187453286963517,93.364697151906086,128.66232759044667,178.1375220513342,201.64811611268681,229.85951059496406,258.0787676985978,285.41012800754407,{"$f":"SUM(T613:T628)","v":327.7123497006184},null,null,351.9431696209968,383.56280782939177,409.58029854222877,477.55560253902695,{"$f":"SUM(AA613:AA628)","v":533.11283463372672},null,null,566.38316403622287,622.32136067038368,685.63006144074313,745.19336627761345,808.03107578904985,{"$f":"SUM(AI613:AI628)","v":858.08066616921201},927.54726632457584,985.99178393723491,1040.5330838388325,1095.0722707236848]
["Capex"]
[{"$f":"ROW()","v":631},null,"Capex"]
[{"$f":"ROW()","v":632},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J785+J938+J1091+J1244+J1397+J1550+J1703+J1856+J2009+J2162+J2315+J2468+J2621+J2774+J2927+J3080+J3233+J3386+J3539+J3692+J3845+J3998+J4151+J4304+J4457+J4610+J4763+J4916+J5069+J5222+J5375","v":1.9447567064563185},2.6733464351457417,0,0,0,0.64036616723408957,1.9070865794380518,1.9817750809517809,4.0796641461351957,12.777566564387545,9.7158277656829561,null,null,3.9457123753875107,3.1935577553019519,22.704883219201548,5.2126329392903488,0.77721549986363947,null,null,0.58848437033939516,2.6752612990041413,7.1663456694246337,5.3277611521380077,2.7841052987832855,17.643130662227929,5.6976104676277055,8.0749591247541712,17.814830779935274,11.854813112280508]
[{"$f":"ROW()","v":633},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J786+J939+J1092+J1245+J1398+J1551+J1704+J1857+J2010+J2163+J2316+J2469+J2622+J2775+J2928+J3081+J3234+J3387+J3540+J3693+J3846+J3999+J4152+J4305+J4458+J4611+J4764+J4917+J5070+J5223+J5376","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.218385971385755,null,null,1.5537667844523118,0.81256396936761588,0.49090581801713284,0.12644889256799999,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J787+J940+J1093+J1246+J1399+J1552+J1705+J1858+J2011+J2164+J2317+J2470+J2623+J2776+J2929+J3082+J3235+J3388+J3541+J3694+J3847+J4000+J4153+J4306+J4459+J4612+J4765+J4918+J5071+J5224+J5377","v":8.0188303351574941},5.5697249874743662,6.3644361918647405,10.00629053477261,13.004762578980921,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J788+J941+J1094+J1247+J1400+J1553+J1706+J1859+J2012+J2165+J2318+J2471+J2624+J2777+J2930+J3083+J3236+J3389+J3542+J3695+J3848+J4001+J4154+J4307+J4460+J4613+J4766+J4919+J5072+J5225+J5378","v":3.0764325373464287},1.8192521381360427,0.12053894923119224,0,5.060448355324882E-2,9.724869555674438,11.008418908425579,16.224354419072039,14.311254751778071,10.627626296070895,5.6600144605495819,null,null,11.35724252883379,12.370587076196625,24.940275295063408,18.529107382314233,14.185285339159645,null,null,35.587385089322304,34.906282715085254,34.283393804237647,34.262806992011704,32.212454095541815,32.315182956016685,35.800207903341324,35.794700532443258,35.483213424456238,36.79573802939499]
[{"$f":"ROW()","v":636},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J789+J942+J1095+J1248+J1401+J1554+J1707+J1860+J2013+J2166+J2319+J2472+J2625+J2778+J2931+J3084+J3237+J3390+J3543+J3696+J3849+J4002+J4155+J4308+J4461+J4614+J4767+J4920+J5073+J5226+J5379","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Regulators",null,null,null,null,null,{"$f":"J790+J943+J1096+J1249+J1402+J1555+J1708+J1861+J2014+J2167+J2320+J2473+J2626+J2779+J2932+J3085+J3238+J3391+J3544+J3697+J3850+J4003+J4156+J4309+J4462+J4615+J4768+J4921+J5074+J5227+J5380","v":0.26051774992631571},0.23933411619502545,2.1361332775147995E-2,0,8.9678831613352362E-3,0.13836719813189882,0.98292322905041263,0.80516701662832846,0.22802289216022187,0.89533653070436514,0.30201396168312844,null,null,0.26773769490833799,0.50537651705124742,1.3597410144906947,0.72832971402054081,1.5721052687232158,null,null,2.8825942830426401,4.5327986382199654,5.3002001155083782,2.1136195980611752,0.2355726505953431,1.3918231464627524,0.5553062324844602,1.2494263747214189,0.40843672197750769,0.19958884420605885]
[{"$f":"ROW()","v":638},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J791+J944+J1097+J1250+J1403+J1556+J1709+J1862+J2015+J2168+J2321+J2474+J2627+J2780+J2933+J3086+J3239+J3392+J3545+J3698+J3851+J4004+J4157+J4310+J4463+J4616+J4769+J4922+J5075+J5228+J5381","v":3.4846323238551788E-2},1.8771303230982386E-2,0,0,0,0,0,0,1.5483208768815988E-2,2.0428083248872841,2.0461243521470385,null,null,0.21010312638168127,0.26897352558096493,4.413309118014924E-3,6.658512800504626E-4,8.7200478250491677E-3,null,null,2.4696638008872007E-2,0,0.21282390244213767,2.0751078396592399,5.4607116938259699,1.3766134993431323,7.4560741508647466,7.3111128913259007,6.8880995220155533E-2,7.0587515534096951E-2]
[{"$f":"ROW()","v":639},null,null,"Buildings",null,null,null,null,null,{"$f":"J792+J945+J1098+J1251+J1404+J1557+J1710+J1863+J2016+J2169+J2322+J2475+J2628+J2781+J2934+J3087+J3240+J3393+J3546+J3699+J3852+J4005+J4158+J4311+J4464+J4617+J4770+J4923+J5076+J5229+J5382","v":0},9.0727965616414885E-2,0,0,0,0,0,5.1480079453331537E-2,0.14395307529621171,0.1854385396577764,0.12845983822718932,null,null,1.2878064283887098,0.857206641896753,4.8708662881506113,10.495190033569658,0.21236463101442382,null,null,0.4551207575471386,0.69211539940029909,1.4413357881026176,10.419496758234285,4.1245200000000004,0.71288000000000018,0.29474687488710288,0.23941676780957763,0,0]
[{"$f":"ROW()","v":640},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J793+J946+J1099+J1252+J1405+J1558+J1711+J1864+J2017+J2170+J2323+J2476+J2629+J2782+J2935+J3088+J3241+J3394+J3547+J3700+J3853+J4006+J4159+J4312+J4465+J4618+J4771+J4924+J5077+J5230+J5383","v":19.410660731928857},15.382315270116186,27.494364348855679,26.010503758517107,23.228901580219212,22.910286842502046,26.978249944432683,23.899528920130567,21.776540618492469,23.448628066664924,10.474560086051442,null,null,22.85963663439119,20.403285654617033,22.952585251290959,33.041581095025172,18.628041208213787,null,null,33.038719855849024,33.760338600067371,31.43476597428899,32.968246900236416,36.124777444633118,34.73130106640761,34.503373685514831,34.996449328630469,35.520886375347338,36.626002857983515]
[{"$f":"ROW()","v":641},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J794+J947+J1100+J1253+J1406+J1559+J1712+J1865+J2018+J2171+J2324+J2477+J2630+J2783+J2936+J3089+J3242+J3395+J3548+J3701+J3854+J4007+J4160+J4313+J4466+J4619+J4772+J4925+J5078+J5231+J5384","v":1.7514425799186388},0.37542606461964778,7.6290474196957121E-3,0.25724817398964706,0.11120036369929419,0,0,0,0,0,4.3804564629250687E-15,null,null,0.80479567562471965,1.3212109390648046,4.5037551156190894,5.6097183792942404,0.40602939782056524,null,null,1.2398261665055548,1.0762550486413358,1.0540694917069331,2.8538334476882254,0.6010741980620069,0.89574185292396402,0.89660192518695847,0.98444776335506468,0.98716382741277087,0.98807783628616452]
[{"$f":"ROW()","v":642},null,null,"Vehicle",null,null,null,null,null,{"$f":"J795+J948+J1101+J1254+J1407+J1560+J1713+J1866+J2019+J2172+J2325+J2478+J2631+J2784+J2937+J3090+J3243+J3396+J3549+J3702+J3855+J4008+J4161+J4314+J4467+J4620+J4773+J4926+J5079+J5232+J5385","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.5455025613730367,null,null,1.3455505415213485,2.1663526432293208,2.0609543738239049,3.2603760030026518,3.5800866592964575,3.5559161086095235,4.7079607437686892,1.8786075151397952,2.9894702007787628,3.1816196854186489]
[{"$f":"ROW()","v":643},null,null,"Information Technology",null,null,null,null,null,{"$f":"J796+J949+J1102+J1255+J1408+J1561+J1714+J1867+J2020+J2173+J2326+J2479+J2632+J2785+J2938+J3091+J3244+J3397+J3550+J3703+J3856+J4009+J4162+J4315+J4468+J4621+J4774+J4927+J5080+J5233+J5386","v":5.0811618208133096},0.95577218951085319,0.53861074783051721,0.49675509460069783,1.4071195452155805,0.51384036095476349,1.4202662176428424E-3,0,3.2072795013755209,2.3207065232423476,2.0741400094475106,null,null,4.7373170163270988,3.5827642591917424,5.715148560372902,3.5523075230140759,5.3168240092347983,null,null,3.3533228065086234,9.8800779270018015,8.5572359763475969,4.6038418136126218,2.7573441750783934,7.486932843086346,8.848195316616037,6.5098558970098015,5.582036662103862,8.1202755766425252]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J797+J950+J1103+J1256+J1409+J1562+J1715+J1868+J2021+J2174+J2327+J2480+J2633+J2786+J2939+J3092+J3245+J3398+J3551+J3704+J3857+J4010+J4163+J4316+J4469+J4622+J4775+J4928+J5081+J5234+J5387","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,3.2416726531431728,3.4034657904148742,3.3163728643503663,3.3105507949681696,3.4291234480624402]
[{"$f":"ROW()","v":645},null,null,"FRC",null,null,null,null,null,{"$f":"J798+J951+J1104+J1257+J1410+J1563+J1716+J1869+J2022+J2175+J2328+J2481+J2634+J2787+J2940+J3093+J3246+J3399+J3552+J3705+J3858+J4011+J4164+J4317+J4470+J4623+J4776+J4929+J5082+J5235+J5388","v":1.7342311637542996E-4},6.3920694246831855E-3,2.5612632681652978,4.4740158423050698,9.9864598535777063,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Land",null,null,null,null,null,{"$f":"J799+J952+J1105+J1258+J1411+J1564+J1717+J1870+J2023+J2176+J2329+J2482+J2635+J2788+J2941+J3094+J3247+J3400+J3553+J3706+J3859+J4012+J4165+J4318+J4471+J4624+J4777+J4930+J5083+J5236+J5389","v":0.38165020689842433},0.28313382373398432,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.87948201764132827,2.3795311283491656,0.42429709785204484,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J800+J953+J1106+J1259+J1412+J1565+J1718+J1871+J2024+J2177+J2330+J2483+J2636+J2789+J2942+J3095+J3248+J3401+J3554+J3707+J3860+J4013+J4166+J4319+J4472+J4625+J4778+J4931+J5084+J5237+J5390","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.30721537748987693,0.75938461817587766,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J632:J647)","v":39.960472414800712},{"$f":"SUM(K632:K647)","v":27.414196363203931},{"$f":"SUM(L632:L647)","v":37.10820388614227},{"$f":"SUM(M632:M647)","v":41.244813404185138},{"$f":"SUM(N632:N647)","v":47.798016288407297},{"$f":"SUM(O632:O647)","v":33.927730124497238},40.878098927564366,42.962305516236043,43.762198194006508,52.298110845615142,30.401140473788853,null,null,45.470351480243039,42.502962368901123,87.05166805330721,77.169532917808326,43.870473934613919,null,null,80.948949310738527,92.88157736836628,92.426328011752034,98.318754774702214,88.640030833992256,{"$f":"SUM(AI632:AI647)","v":103.35119478822111},102.16354309070672,100.35534905953982,102.16546978220008,101.26582690580896]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":650},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":651},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J804+J957+J1110+J1263+J1416+J1569+J1722+J1875+J2028+J2181+J2334+J2487+J2640+J2793+J2946+J3099+J3252+J3405+J3558+J3711+J3864+J4017+J4170+J4323+J4476+J4629+J4782+J4935+J5088+J5241+J5394","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J805+J958+J1111+J1264+J1417+J1570+J1723+J1876+J2029+J2182+J2335+J2488+J2641+J2794+J2947+J3100+J3253+J3406+J3559+J3712+J3865+J4018+J4171+J4324+J4477+J4630+J4783+J4936+J5089+J5242+J5395","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J806+J959+J1112+J1265+J1418+J1571+J1724+J1877+J2030+J2183+J2336+J2489+J2642+J2795+J2948+J3101+J3254+J3407+J3560+J3713+J3866+J4019+J4172+J4325+J4478+J4631+J4784+J4937+J5090+J5243+J5396","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J807+J960+J1113+J1266+J1419+J1572+J1725+J1878+J2031+J2184+J2337+J2490+J2643+J2796+J2949+J3102+J3255+J3408+J3561+J3714+J3867+J4020+J4173+J4326+J4479+J4632+J4785+J4938+J5091+J5244+J5397","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J808+J961+J1114+J1267+J1420+J1573+J1726+J1879+J2032+J2185+J2338+J2491+J2644+J2797+J2950+J3103+J3256+J3409+J3562+J3715+J3868+J4021+J4174+J4327+J4480+J4633+J4786+J4939+J5092+J5245+J5398","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"Regulators",null,null,null,null,null,{"$f":"J809+J962+J1115+J1268+J1421+J1574+J1727+J1880+J2033+J2186+J2339+J2492+J2645+J2798+J2951+J3104+J3257+J3410+J3563+J3716+J3869+J4022+J4175+J4328+J4481+J4634+J4787+J4940+J5093+J5246+J5399","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J810+J963+J1116+J1269+J1422+J1575+J1728+J1881+J2034+J2187+J2340+J2493+J2646+J2799+J2952+J3105+J3258+J3411+J3564+J3717+J3870+J4023+J4176+J4329+J4482+J4635+J4788+J4941+J5094+J5247+J5400","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Buildings",null,null,null,null,null,{"$f":"J811+J964+J1117+J1270+J1423+J1576+J1729+J1882+J2035+J2188+J2341+J2494+J2647+J2800+J2953+J3106+J3259+J3412+J3565+J3718+J3871+J4024+J4177+J4330+J4483+J4636+J4789+J4942+J5095+J5248+J5401","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":659},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J812+J965+J1118+J1271+J1424+J1577+J1730+J1883+J2036+J2189+J2342+J2495+J2648+J2801+J2954+J3107+J3260+J3413+J3566+J3719+J3872+J4025+J4178+J4331+J4484+J4637+J4790+J4943+J5096+J5249+J5402","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J813+J966+J1119+J1272+J1425+J1578+J1731+J1884+J2037+J2190+J2343+J2496+J2649+J2802+J2955+J3108+J3261+J3414+J3567+J3720+J3873+J4026+J4179+J4332+J4485+J4638+J4791+J4944+J5097+J5250+J5403","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.874784376482724E-2,null,null,-1.548359776544957E-2,-0.20309007241996072,-6.3642659454272001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Vehicle",null,null,null,null,null,{"$f":"J814+J967+J1120+J1273+J1426+J1579+J1732+J1885+J2038+J2191+J2344+J2497+J2650+J2803+J2956+J3109+J3262+J3415+J3568+J3721+J3874+J4027+J4180+J4333+J4486+J4639+J4792+J4945+J5098+J5251+J5404","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-0.20747486031893767,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,null,"Information Technology",null,null,null,null,null,{"$f":"J815+J968+J1121+J1274+J1427+J1580+J1733+J1886+J2039+J2192+J2345+J2498+J2651+J2804+J2957+J3110+J3263+J3416+J3569+J3722+J3875+J4028+J4181+J4334+J4487+J4640+J4793+J4946+J5099+J5252+J5405","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.7761768141163776E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J816+J969+J1122+J1275+J1428+J1581+J1734+J1887+J2040+J2193+J2346+J2499+J2652+J2805+J2958+J3111+J3264+J3417+J3570+J3723+J3876+J4029+J4182+J4335+J4488+J4641+J4794+J4947+J5100+J5253+J5406","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},null,null,"FRC",null,null,null,null,null,{"$f":"J817+J970+J1123+J1276+J1429+J1582+J1735+J1888+J2041+J2194+J2347+J2500+J2653+J2806+J2959+J3112+J3265+J3418+J3571+J3724+J3877+J4030+J4183+J4336+J4489+J4642+J4795+J4948+J5101+J5254+J5407","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,null,"Land",null,null,null,null,null,{"$f":"J818+J971+J1124+J1277+J1430+J1583+J1736+J1889+J2042+J2195+J2348+J2501+J2654+J2807+J2960+J3113+J3266+J3419+J3572+J3725+J3878+J4031+J4184+J4337+J4490+J4643+J4796+J4949+J5102+J5255+J5408","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":666},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J819+J972+J1125+J1278+J1431+J1584+J1737+J1890+J2043+J2196+J2349+J2502+J2655+J2808+J2961+J3114+J3267+J3420+J3573+J3726+J3879+J4032+J4185+J4338+J4491+J4644+J4797+J4950+J5103+J5256+J5409","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":667},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J651:J666)","v":0},{"$f":"SUM(K651:K666)","v":0},{"$f":"SUM(L651:L666)","v":0},{"$f":"SUM(M651:M666)","v":0},{"$f":"SUM(N651:N666)","v":0},{"$f":"SUM(O651:O666)","v":0},0,0,0,0,0,null,null,0,0,0,0,-4.2524020578943618E-2,null,null,-1.548359776544957E-2,-0.20309007241996072,-0.21383912626436485,0,0,{"$f":"SUM(AI651:AI666)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":669},null,"Depreciation"]
[{"$f":"ROW()","v":670},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J823+J976+J1129+J1282+J1435+J1588+J1741+J1894+J2047+J2200+J2353+J2506+J2659+J2812+J2965+J3118+J3271+J3424+J3577+J3730+J3883+J4036+J4189+J4342+J4495+J4648+J4801+J4954+J5107+J5260+J5413","v":-9.5477951936404959E-2},-0.14016948214559283,-0.18222434350904079,-0.21838282128399375,-0.24828677966517682,-3.8484192846683835E-2,-4.6285440938864122E-2,-5.6141692815862093E-2,-6.5997944692860064E-2,-7.4844086433718218E-2,-0.1061912367868289,null,null,-0.31074434900907805,-0.3535478884535006,-0.42552815181547077,-0.53504038572036816,-0.44531798044692933,null,null,-0.89860305610942792,-0.97387800073080355,-1.1837694381772674,-1.2080483424696133,-1.2226705628889156,-1.1241250654595123,-1.3446641987373613,-1.4158843295827077,-1.5168213186421349,-1.7395067033913258]
[{"$f":"ROW()","v":671},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J824+J977+J1130+J1283+J1436+J1589+J1742+J1895+J2048+J2201+J2354+J2507+J2660+J2813+J2966+J3119+J3272+J3425+J3578+J3731+J3884+J4037+J4190+J4343+J4496+J4649+J4802+J4955+J5108+J5261+J5414","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,-2.171385367915326E-2,-4.2744634550239045E-2,-4.2744634550239045E-2,-4.2744634550239052E-2,-4.4021059836901716E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2,-7.1263091202572945E-2]
[{"$f":"ROW()","v":672},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J825+J978+J1131+J1284+J1437+J1590+J1743+J1896+J2049+J2202+J2355+J2508+J2661+J2814+J2967+J3120+J3273+J3426+J3579+J3732+J3885+J4038+J4191+J4344+J4497+J4650+J4803+J4956+J5109+J5262+J5415","v":-0.27223691949620432},-0.38167182497729102,-0.47022878859781808,-0.52332988576616746,-0.55949243042084862,-0.71606741047083555,-0.8483665206584744,-0.97188187221483802,-1.0760152521158872,-1.1938664305511124,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":673},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J826+J979+J1132+J1285+J1438+J1591+J1744+J1897+J2050+J2203+J2356+J2509+J2662+J2815+J2968+J3121+J3274+J3427+J3580+J3733+J3886+J4039+J4192+J4345+J4498+J4651+J4804+J4957+J5110+J5263+J5416","v":-1.7028372818331089E-3},-3.491110079512198E-3,-3.6048889977674304E-3,-3.7742409836632736E-3,-3.9152537040978708E-3,-8.4447135137781876E-2,-0.1262063011214824,-0.1701142721214948,-0.21297203212572124,-0.26195216868431576,-0.92241966594137703,null,null,-1.9562970265870701,-2.1934163063280967,-2.4422427976890324,-2.6899211947469404,-1.528381234850976,null,null,-3.285276215350549,-3.7888745851935699,-4.282782323493592,-4.7471688106337862,-5.2130545277940081,-6.1645993383019064,-6.7031857209021855,-7.2998558526245407,-7.8964341948319285,-8.487821085239533]
[{"$f":"ROW()","v":674},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J827+J980+J1133+J1286+J1439+J1592+J1745+J1898+J2051+J2204+J2357+J2510+J2663+J2816+J2969+J3122+J3275+J3428+J3581+J3734+J3887+J4040+J4193+J4346+J4499+J4652+J4805+J4958+J5111+J5264+J5417","v":-3.4922030529426148E-2},-0.10014144685409472,-0.1670119025912532,-0.23525534236642631,-0.30558910192444294,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":675},null,null,"Regulators",null,null,null,null,null,{"$f":"J828+J981+J1134+J1287+J1440+J1593+J1746+J1899+J2052+J2205+J2358+J2511+J2664+J2817+J2970+J3123+J3276+J3429+J3582+J3735+J3888+J4041+J4194+J4347+J4500+J4653+J4806+J4959+J5112+J5265+J5418","v":-4.7237230252145268E-2},-5.7465706956698684E-2,-6.9588369966190472E-2,-8.0059928897773566E-2,-8.5191232365263977E-2,-1.3254527051445612E-2,-1.5941392650648437E-2,-1.8578776463896326E-2,-2.1051322831437395E-2,-2.4098065307555875E-2,-4.2190942878517199E-2,null,null,-0.10496805838411828,-0.11301036956775314,-0.12007268193693174,-0.12829565291252193,-8.1228312471137987E-2,null,null,-0.20083371298992345,-0.27381407172104999,-0.31393426205347114,-0.3532492361664003,-0.39269421134517501,-0.58959271695101578,-0.62438829561258458,-0.63827095142469603,-0.66950661079273155,-0.67971752884216929]
[{"$f":"ROW()","v":676},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J829+J982+J1135+J1288+J1441+J1594+J1747+J1900+J2053+J2206+J2359+J2512+J2665+J2818+J2971+J3124+J3277+J3430+J3583+J3736+J3889+J4042+J4195+J4348+J4501+J4654+J4807+J4960+J5113+J5266+J5419","v":-1.2626067006292827E-2},-2.5252127505966997E-2,-2.5252131561928667E-2,-2.5252135518964432E-2,-2.5252139379487133E-2,0,-2.7172481430823352E-4,-5.3844549699772902E-4,-7.8849604019866804E-4,-1.0966154838410714E-3,-2.5729656488336868E-2,null,null,-0.11326267810261265,-0.12632565413566574,-0.12632565413566574,-0.12632565413566574,-5.6628210675245309E-2,null,null,-0.11346756279348301,-0.11347012818200278,-0.1285235731260756,-0.34746246485494187,-0.45476664358360869,-3.1609439723518193E-2,-0.33553265799022647,-0.52193451176184513,-0.70471233404499267,-0.70643435892549655]
[{"$f":"ROW()","v":677},null,null,"Buildings",null,null,null,null,null,{"$f":"J830+J983+J1136+J1289+J1442+J1595+J1748+J1901+J2054+J2207+J2360+J2513+J2666+J2819+J2972+J3125+J3278+J3431+J3584+J3737+J3890+J4043+J4196+J4349+J4502+J4655+J4808+J4961+J5114+J5267+J5420","v":-2.1464342349226573E-3},-6.42882371685451E-3,-1.0690323493996453E-2,-1.4931035467347455E-2,-1.9151061040828456E-2,-2.268199140410372E-3,-2.7279927051943645E-3,-3.1793186314173338E-3,-3.6024365234186011E-3,-4.1238145128829626E-3,-5.7958565073252047E-3,null,null,-2.5568802780319817E-2,-8.8945594547194654E-2,-0.29509202782024629,-0.29509202782024629,-0.22112798385392582,null,null,-0.44752678044356925,-0.7775318470224335,-0.79463491126064711,-0.80617472057367034,-0.806702996125639,-7.5787020380750358E-3,-0.8903002108063931,-0.8976688826785707,-0.90365430187381013,-0.90365430187381013]
[{"$f":"ROW()","v":678},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J831+J984+J1137+J1290+J1443+J1596+J1749+J1902+J2055+J2208+J2361+J2514+J2667+J2820+J2973+J3126+J3279+J3432+J3585+J3738+J3891+J4044+J4197+J4350+J4503+J4656+J4809+J4962+J5115+J5268+J5421","v":-0.85100540501528599},-1.3810059009350653,-1.8849218540857242,-2.3728713133695072,-2.8409322706456641,-4.4610698275854821,-5.5852758601249919,-6.6675051839373012,-7.5125268520074657,-8.5045157837489249,-4.5582265613244175,null,null,-9.5658127650611622,-10.626942515813628,-11.831819688014015,-13.03082140864429,-6.7172071360947694,null,null,-14.156226407361316,-15.515686372955743,-16.861440531387164,-18.241360643792493,-19.647263379584004,-20.857564505761516,-22.246816548417822,-23.626951495838416,-25.026809468983632,-26.44764492399753]
[{"$f":"ROW()","v":679},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J832+J985+J1138+J1291+J1444+J1597+J1750+J1903+J2056+J2209+J2362+J2515+J2668+J2821+J2974+J3127+J3280+J3433+J3586+J3739+J3892+J4045+J4198+J4351+J4504+J4657+J4810+J4963+J5116+J5269+J5422","v":-0.98883599874365524},-1.7853981933738774,-2.1174374183959661,-2.4733262619907284,-2.8158957835468312,0,-5.3430790133517379E-16,0,0,0,0,null,null,0,-7.9986924557234385E-2,-7.9986924557234385E-2,-7.9986924557234385E-2,-0.6536155703301576,null,null,-1.3200377456801997,-1.4951470544770795,-1.6478235108388695,-1.7828141861789888,-1.8892055800620642,-1.9770977322804335,-2.0263265674333284,-1.993065726120973,-1.7587262012305349,-1.3267480474727065]
[{"$f":"ROW()","v":680},null,null,"Vehicle",null,null,null,null,null,{"$f":"J833+J986+J1139+J1292+J1445+J1598+J1751+J1904+J2057+J2210+J2363+J2516+J2669+J2822+J2975+J3128+J3281+J3434+J3587+J3740+J3893+J4046+J4199+J4352+J4505+J4658+J4811+J4964+J5117+J5270+J5423","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,-0.36229365389439289,-0.91767159064646409,-1.0851828192083925,-1.3768347513604442,-2.3366711710200621,0.13184235973955355,-1.3656761647072626,-1.8364722390841313,-2.0243329905981109,-2.3232800106759872]
[{"$f":"ROW()","v":681},null,null,"Information Technology",null,null,null,null,null,{"$f":"J834+J987+J1140+J1293+J1446+J1599+J1752+J1905+J2058+J2211+J2364+J2517+J2670+J2823+J2976+J3129+J3282+J3435+J3588+J3741+J3894+J4047+J4200+J4353+J4506+J4659+J4812+J4965+J5118+J5271+J5424","v":0},0,0,0,0,-1.6958838795941915,-2.635968320955298,-3.4494479596027086,-4.1322226574053884,-5.1179343095057304,-0.50976663348363205,null,null,-1.7740595919237099,-2.903296402661073,-3.7552961305403842,-4.7107578673478443,-0.85411408281573076,null,null,-4.1892900905101484,-5.4709682401074993,-6.3083480445214217,-6.5751874726853554,-6.5787244012854753,-3.1768071122322157,-7.7705054682776433,-6.8319689446222451,-6.0416719657106999,-6.2368729787788872]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J835+J988+J1141+J1294+J1447+J1600+J1753+J1906+J2059+J2212+J2365+J2518+J2671+J2824+J2977+J3130+J3283+J3436+J3589+J3742+J3895+J4048+J4201+J4354+J4507+J4660+J4813+J4966+J5119+J5272+J5425","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,-0.32416726531431728,-0.66451384435580474,-0.99615113079084139,-1.3272062102876583]
[{"$f":"ROW()","v":683},null,null,"FRC",null,null,null,null,null,{"$f":"J836+J989+J1142+J1295+J1448+J1601+J1754+J1907+J2060+J2213+J2366+J2519+J2672+J2825+J2978+J3131+J3284+J3437+J3590+J3743+J3896+J4049+J4202+J4355+J4508+J4661+J4814+J4967+J5120+J5273+J5426","v":0},0,0,0,0,-3.4056608913178268,-3.4056608913178268,-3.4056608913178268,-3.4056608913178268,-3.4056608913178259,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,-8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":684},null,null,"Land",null,null,null,null,null,{"$f":"J837+J990+J1143+J1296+J1449+J1602+J1755+J1908+J2061+J2214+J2367+J2520+J2673+J2826+J2979+J3132+J3285+J3438+J3591+J3744+J3897+J4050+J4203+J4356+J4509+J4662+J4815+J4968+J5121+J5274+J5427","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J838+J991+J1144+J1297+J1450+J1603+J1756+J1909+J2062+J2215+J2368+J2521+J2674+J2827+J2980+J3133+J3286+J3439+J3592+J3745+J3898+J4051+J4204+J4357+J4510+J4663+J4816+J4969+J5122+J5275+J5428","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,-4.6659203043883076E-3,-1.6199288645964056E-2,-1.6199288645964059E-2,-1.6199288645964059E-2,-1.6199288645964063E-2,-1.6199288645964063E-2]
[{"$f":"ROW()","v":686},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J670:J685)","v":-2.3061908744961706},{"$f":"SUM(K670:K685)","v":-3.8810246165449538},{"$f":"SUM(L670:L685)","v":-4.9309600211996854},{"$f":"SUM(M670:M685)","v":-5.9471829656445721},{"$f":"SUM(N670:N685)","v":-6.903706052692641},{"$f":"SUM(O670:O685)","v":-10.417136063144657},-12.666704445287088,-14.743048412602342,-16.430837885060203,-18.588092165545909,-6.1703205534104351,null,null,-13.85071327184807,-16.485471656064146,-19.076364056508982,-21.59624111588511,-10.557620511538872,null,null,-24.995269078812164,-29.369786525586886,-32.649184048617137,-35.481045263265933,-38.590440453830247,{"$f":"SUM(AI670:AI685)","v":-33.88459463285718},-43.719025478047655,-45.81404915794247,-47.626282897347956,-50.266348529333641]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":688},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":689},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J842+J995+J1148+J1301+J1454+J1607+J1760+J1913+J2066+J2219+J2372+J2525+J2678+J2831+J2984+J3137+J3290+J3443+J3596+J3749+J3902+J4055+J4208+J4361+J4514+J4667+J4820+J4973+J5126+J5279+J5432","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J843+J996+J1149+J1302+J1455+J1608+J1761+J1914+J2067+J2220+J2373+J2526+J2679+J2832+J2985+J3138+J3291+J3444+J3597+J3750+J3903+J4056+J4209+J4362+J4515+J4668+J4821+J4974+J5127+J5280+J5433","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J844+J997+J1150+J1303+J1456+J1609+J1762+J1915+J2068+J2221+J2374+J2527+J2680+J2833+J2986+J3139+J3292+J3445+J3598+J3751+J3904+J4057+J4210+J4363+J4516+J4669+J4822+J4975+J5128+J5281+J5434","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J845+J998+J1151+J1304+J1457+J1610+J1763+J1916+J2069+J2222+J2375+J2528+J2681+J2834+J2987+J3140+J3293+J3446+J3599+J3752+J3905+J4058+J4211+J4364+J4517+J4670+J4823+J4976+J5129+J5282+J5435","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J846+J999+J1152+J1305+J1458+J1611+J1764+J1917+J2070+J2223+J2376+J2529+J2682+J2835+J2988+J3141+J3294+J3447+J3600+J3753+J3906+J4059+J4212+J4365+J4518+J4671+J4824+J4977+J5130+J5283+J5436","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,null,"Regulators",null,null,null,null,null,{"$f":"J847+J1000+J1153+J1306+J1459+J1612+J1765+J1918+J2071+J2224+J2377+J2530+J2683+J2836+J2989+J3142+J3295+J3448+J3601+J3754+J3907+J4060+J4213+J4366+J4519+J4672+J4825+J4978+J5131+J5284+J5437","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,-1.6059707223533053E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":695},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J848+J1001+J1154+J1307+J1460+J1613+J1766+J1919+J2072+J2225+J2378+J2531+J2684+J2837+J2990+J3143+J3296+J3449+J3602+J3755+J3908+J4061+J4214+J4367+J4520+J4673+J4826+J4979+J5132+J5285+J5438","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":696},null,null,"Buildings",null,null,null,null,null,{"$f":"J849+J1002+J1155+J1308+J1461+J1614+J1767+J1920+J2073+J2226+J2379+J2532+J2685+J2838+J2991+J3144+J3297+J3450+J3603+J3756+J3909+J4062+J4215+J4368+J4521+J4674+J4827+J4980+J5133+J5286+J5439","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":697},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J850+J1003+J1156+J1309+J1462+J1615+J1768+J1921+J2074+J2227+J2380+J2533+J2686+J2839+J2992+J3145+J3298+J3451+J3604+J3757+J3910+J4063+J4216+J4369+J4522+J4675+J4828+J4981+J5134+J5287+J5440","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":698},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J851+J1004+J1157+J1310+J1463+J1616+J1769+J1922+J2075+J2228+J2381+J2534+J2687+J2840+J2993+J3146+J3299+J3452+J3605+J3758+J3911+J4064+J4217+J4370+J4523+J4676+J4829+J4982+J5135+J5288+J5441","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Vehicle",null,null,null,null,null,{"$f":"J852+J1005+J1158+J1311+J1464+J1617+J1770+J1923+J2076+J2229+J2382+J2535+J2688+J2841+J2994+J3147+J3300+J3453+J3606+J3759+J3912+J4065+J4218+J4371+J4524+J4677+J4830+J4983+J5136+J5289+J5442","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,null,"Information Technology",null,null,null,null,null,{"$f":"J853+J1006+J1159+J1312+J1465+J1618+J1771+J1924+J2077+J2230+J2383+J2536+J2689+J2842+J2995+J3148+J3301+J3454+J3607+J3760+J3913+J4066+J4219+J4372+J4525+J4678+J4831+J4984+J5137+J5290+J5443","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J854+J1007+J1160+J1313+J1466+J1619+J1772+J1925+J2078+J2231+J2384+J2537+J2690+J2843+J2996+J3149+J3302+J3455+J3608+J3761+J3914+J4067+J4220+J4373+J4526+J4679+J4832+J4985+J5138+J5291+J5444","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,null,"FRC",null,null,null,null,null,{"$f":"J855+J1008+J1161+J1314+J1467+J1620+J1773+J1926+J2079+J2232+J2385+J2538+J2691+J2844+J2997+J3150+J3303+J3456+J3609+J3762+J3915+J4068+J4221+J4374+J4527+J4680+J4833+J4986+J5139+J5292+J5445","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,null,"Land",null,null,null,null,null,{"$f":"J856+J1009+J1162+J1315+J1468+J1621+J1774+J1927+J2080+J2233+J2386+J2539+J2692+J2845+J2998+J3151+J3304+J3457+J3610+J3763+J3916+J4069+J4222+J4375+J4528+J4681+J4834+J4987+J5140+J5293+J5446","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J857+J1010+J1163+J1316+J1469+J1622+J1775+J1928+J2081+J2234+J2387+J2540+J2693+J2846+J2999+J3152+J3305+J3458+J3611+J3764+J3917+J4070+J4223+J4376+J4529+J4682+J4835+J4988+J5141+J5294+J5447","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J689:J704)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T689:T704)","v":0},null,null,0,0,0,-1.6059707223533053E-2,0,null,null,0,0,0,0,0,{"$f":"SUM(AI689:AI704)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":707},null,"Over Depreciation"]
[{"$f":"ROW()","v":708},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J861+J1014+J1167+J1320+J1473+J1626+J1779+J1932+J2085+J2238+J2391+J2544+J2697+J2850+J3003+J3156+J3309+J3462+J3615+J3768+J3921+J4074+J4227+J4380+J4533+J4686+J4839+J4992+J5145+J5298+J5451","v":0},0,0,0,0,0,0,0,0,0.22838549802143282,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J862+J1015+J1168+J1321+J1474+J1627+J1780+J1933+J2086+J2239+J2392+J2545+J2698+J2851+J3004+J3157+J3310+J3463+J3616+J3769+J3922+J4075+J4228+J4381+J4534+J4687+J4840+J4993+J5146+J5299+J5452","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J863+J1016+J1169+J1322+J1475+J1628+J1781+J1934+J2087+J2240+J2393+J2546+J2699+J2852+J3005+J3158+J3311+J3464+J3617+J3770+J3923+J4076+J4229+J4382+J4535+J4688+J4841+J4994+J5147+J5300+J5453","v":0},0,0,0,0,0,0,0,0,1.2258604336569701,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J864+J1017+J1170+J1323+J1476+J1629+J1782+J1935+J2088+J2241+J2394+J2547+J2700+J2853+J3006+J3159+J3312+J3465+J3618+J3771+J3924+J4077+J4230+J4383+J4536+J4689+J4842+J4995+J5148+J5301+J5454","v":0},0,0,0,0,0,0,0,0,3.3870397179168595E-4,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J865+J1018+J1171+J1324+J1477+J1630+J1783+J1936+J2089+J2242+J2395+J2548+J2701+J2854+J3007+J3160+J3313+J3466+J3619+J3772+J3925+J4078+J4231+J4384+J4537+J4690+J4843+J4996+J5149+J5302+J5455","v":0},0,0,0,0.84291982426564338,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":713},null,null,"Regulators",null,null,null,null,null,{"$f":"J866+J1019+J1172+J1325+J1478+J1631+J1784+J1937+J2090+J2243+J2396+J2549+J2702+J2855+J3008+J3161+J3314+J3467+J3620+J3773+J3926+J4079+J4232+J4385+J4538+J4691+J4844+J4997+J5150+J5303+J5456","v":0},0,0,0,0,0,0,0,0,4.4754493079518225E-2,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J867+J1020+J1173+J1326+J1479+J1632+J1785+J1938+J2091+J2244+J2397+J2550+J2703+J2856+J3009+J3162+J3315+J3468+J3621+J3774+J3927+J4080+J4233+J4386+J4539+J4692+J4845+J4998+J5151+J5304+J5457","v":0},0,0,0,6.0016974503105898E-2,0,0,0,0,2.3871623917032987E-3,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Buildings",null,null,null,null,null,{"$f":"J868+J1021+J1174+J1327+J1480+J1633+J1786+J1939+J2092+J2245+J2398+J2551+J2704+J2857+J3010+J3163+J3316+J3469+J3622+J3775+J3928+J4081+J4234+J4387+J4540+J4693+J4846+J4999+J5152+J5305+J5458","v":0},0,0,0,0,0,0,0,0,3.9411272064026989E-2,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J869+J1022+J1175+J1328+J1481+J1634+J1787+J1940+J2093+J2246+J2399+J2552+J2705+J2858+J3011+J3164+J3317+J3470+J3623+J3776+J3929+J4082+J4235+J4388+J4541+J4694+J4847+J5000+J5153+J5306+J5459","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J870+J1023+J1176+J1329+J1482+J1635+J1788+J1941+J2094+J2247+J2400+J2553+J2706+J2859+J3012+J3165+J3318+J3471+J3624+J3777+J3930+J4083+J4236+J4389+J4542+J4695+J4848+J5001+J5154+J5307+J5460","v":0},0,0,0,7.6779474264041347,0,0,0,0,5.3430790133517379E-16,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Vehicle",null,null,null,null,null,{"$f":"J871+J1024+J1177+J1330+J1483+J1636+J1789+J1942+J2095+J2248+J2401+J2554+J2707+J2860+J3013+J3166+J3319+J3472+J3625+J3778+J3931+J4084+J4237+J4390+J4543+J4696+J4849+J5002+J5155+J5308+J5461","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Information Technology",null,null,null,null,null,{"$f":"J872+J1025+J1178+J1331+J1484+J1637+J1790+J1943+J2096+J2249+J2402+J2555+J2708+J2861+J3014+J3167+J3320+J3473+J3626+J3779+J3932+J4085+J4238+J4391+J4544+J4697+J4850+J5003+J5156+J5309+J5462","v":0},0,0,0,0,0,0,0,0,7.0510654498196121,0,null,null,0,0,0,5.5511151231257827E-17,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J873+J1026+J1179+J1332+J1485+J1638+J1791+J1944+J2097+J2250+J2403+J2556+J2709+J2862+J3015+J3168+J3321+J3474+J3627+J3780+J3933+J4086+J4239+J4392+J4545+J4698+J4851+J5004+J5157+J5310+J5463","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},null,null,"FRC",null,null,null,null,null,{"$f":"J874+J1027+J1180+J1333+J1486+J1639+J1792+J1945+J2098+J2251+J2404+J2557+J2710+J2863+J3016+J3169+J3322+J3475+J3628+J3781+J3934+J4087+J4240+J4393+J4546+J4699+J4852+J5005+J5158+J5311+J5464","v":0},0,0,0,0,0,0,0,0,5.5512506483973434E-16,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":722},null,null,"Land",null,null,null,null,null,{"$f":"J875+J1028+J1181+J1334+J1487+J1640+J1793+J1946+J2099+J2252+J2405+J2558+J2711+J2864+J3017+J3170+J3323+J3476+J3629+J3782+J3935+J4088+J4241+J4394+J4547+J4700+J4853+J5006+J5159+J5312+J5465","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J876+J1029+J1182+J1335+J1488+J1641+J1794+J1947+J2100+J2253+J2406+J2559+J2712+J2865+J3018+J3171+J3324+J3477+J3630+J3783+J3936+J4089+J4242+J4395+J4548+J4701+J4854+J5007+J5160+J5313+J5466","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N708:N723)","v":8.5808842251728841},{"$f":"SUM(O708:O723)","v":0},0,0,0,8.5922030130050562,0,null,null,0,0,0,5.5511151231257827E-17,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A610)","v":"Closing Asset Value Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":726},null,"Closing Value"]
[{"$f":"ROW()","v":727},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J613+J632+J651+J670+J689+J708","v":1.8492787545199136},4.3824557075200623,4.2002313640110218,3.981848542727028,3.7335617630618514,4.3354437374492569,6.1962448759484445,8.1218782640843639,12.135544465526699,25.066652441501958,34.67628897039809,null,null,38.311256996776521,41.151266863624976,63.430621931011054,68.10821448458104,68.440112003997754,null,null,68.129993318227733,69.831376616501061,75.813952847748425,79.933665657416825,81.495100393311191,98.014105990079614,102.36705225896996,109.02612705414143,125.32413651543457,135.43944292432374]
[{"$f":"ROW()","v":728},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J614+J633+J652+J671+J690+J709","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.218385971385755,null,null,2.7504389021589137,3.5202582369762907,3.9684194204431851,4.052123678460946,4.0081026186240445,3.9368395274214714,3.8655764362188982,3.7943133450163251,3.723050253813752,3.6517871626111789]
[{"$f":"ROW()","v":729},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J615+J634+J653+J672+J691+J710","v":7.7465934156612901},12.934646578158366,18.828853981425286,28.31181463043173,40.757084778991803,40.041017368520968,39.192650847862495,38.220768975647658,37.144753723531771,37.176747726637629,{"$f":"T615+T634+T653+T672+T691+T710","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J616+J635+J654+J673+J692+J711","v":3.0747297000645957},4.8904907281211258,5.0074247883545508,5.0036505473708877,5.0503397772200387,14.690762197756694,25.572974805060792,41.627214952011336,55.725497671663689,66.091510503022064,108.00585302426789,null,null,117.40679852651462,127.58396929638313,150.08200179375751,165.92118798132481,178.57809208563347,null,null,210.88020095960525,241.9976090894969,271.99822057024096,301.51385875161884,328.51325831936668,354.66384193708149,383.76086411952065,412.25570879933935,439.84248802896366,468.15040497311912]
[{"$f":"ROW()","v":731},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J617+J636+J655+J674+J693+J712","v":-3.4922030529426148E-2},-0.13506347738352087,-0.30207537997477407,-0.53733072234120038,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Regulators",null,null,null,null,null,{"$f":"J618+J637+J656+J675+J694+J713","v":0.21328051967417044},0.39514892891249725,0.34692189172145482,0.26686196282368124,0.19063861361975248,0.31575128470020575,1.28273312109997,2.0693213612644019,2.2762929305931863,3.192285889069514,3.4521089078741252,null,null,3.6148785443983447,4.007244691881839,5.2469130244356021,5.8308873783200879,7.3217643345721655,null,null,10.00352490462488,14.262509471123796,19.248775324578702,21.009145686473474,20.852024125723641,21.654254555235376,21.585172492107255,22.196327915403977,21.935258026588755,21.455129341952645]
[{"$f":"ROW()","v":733},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J619+J638+J657+J676+J695+J714","v":2.2220256232258963E-2},1.5739431957274348E-2,-9.5126996046543191E-3,-3.4764835123618748E-2,0,0,-2.7172481430823352E-4,-8.1017031130596259E-4,1.3884542417311357E-2,2.0579834142124578,4.0783781098711591,null,null,4.1752185581502275,4.3178664295955267,4.1959540845778758,4.0702942817222603,4.0223861188720642,null,null,3.9336151940874533,3.8201450659054506,3.9044453952215128,5.63209077002581,10.63803582026817,11.983039879887786,19.103581372762307,25.892759752326363,25.256928413501527,24.621081570110128]
[{"$f":"ROW()","v":734},null,null,"Buildings",null,null,null,null,null,{"$f":"J620+J639+J658+J677+J696+J715","v":-2.1464342349226573E-3},8.2152707664637725E-2,7.1462384170641269E-2,5.6531348703293814E-2,3.7380287662465359E-2,3.5112088522054989E-2,3.2384095816860622E-2,8.0684856638774824E-2,0.22103549541156794,0.44176149262048836,0.56442547434035251,null,null,1.8266630999487425,2.5949241472983009,7.1706984076286666,17.370796413378081,17.362033060538579,null,null,17.369627037642147,17.284210590020013,17.930911466861982,27.544233504522598,30.862050508396958,31.567351806358886,30.971798470439595,30.313546355570601,29.40989205369679,28.506237751822979]
[{"$f":"ROW()","v":735},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J621+J640+J659+J678+J697+J716","v":18.559655326913571},32.560964696094693,58.170407190864644,81.808039636012253,102.1960089455858,120.64522596050237,142.03820004481005,159.27022378100332,173.53423754748835,188.47834983040434,194.39468335513135,null,null,207.68850722446138,217.46485036326479,228.58561592654175,248.59637561292263,260.50720968504163,null,null,279.38970313352934,297.63435536064094,312.20768080354276,326.93456705998665,343.4120811250358,357.28581768568188,369.54237482277887,380.91187265557096,391.40594956193468,401.58430749592065]
[{"$f":"ROW()","v":736},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J622+J641+J660+J679+J698+J717","v":0.76260658117498359},-0.64736554757924591,-2.7571739185555164,-4.9732520065565975,0,0,-5.3430790133517379E-16,-5.3430790133517379E-16,-5.3430790133517379E-16,0,4.3804564629250687E-15,null,null,0.80479567562472398,2.0460196901322942,6.4697878811941489,11.999519335931156,11.713185319656738,null,null,11.617490142716644,10.995508064460939,10.395389779383576,11.466409040892813,10.178277658892755,9.0969217795362844,7.9671971372899151,6.9585791745240062,6.1870168007062425,5.8483465895197]
[{"$f":"ROW()","v":737},null,null,"Vehicle",null,null,null,null,null,{"$f":"J623+J642+J661+J680+J699+J718","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.5455025613730367,null,null,2.5287594489999918,3.7774405015828481,4.5457371958794228,6.4292784475216305,7.6726939357980255,11.360452404147104,14.702736983208528,14.744872259264191,15.710009469444842,16.568349144187504]
[{"$f":"ROW()","v":738},null,null,"Information Technology",null,null,null,null,null,{"$f":"J624+J643+J662+J681+J700+J719","v":5.0811618208133096},6.0369340103241624,6.5755447581546793,7.0722998527553775,8.4794193979709576,7.2973758793315291,4.6628278245938741,1.2133798649911656,0.28843670896129847,4.5422743725175279,6.1066477484814063,null,null,9.0699051728847948,9.7493730294154641,11.709225459247982,10.550775114914213,15.009708864519165,null,null,14.173741580517639,18.582851267411943,20.831739199238115,18.860393540165383,15.039013313958302,19.349139044812432,20.426828893150823,20.104715845538379,19.645080541931542,21.528483139795181]
[{"$f":"ROW()","v":739},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J625+J644+J663+J682+J701+J720","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,3.2416726531431728,6.3209711782437292,8.9728301982382916,11.28722986241562,13.389147100190401]
[{"$f":"ROW()","v":740},null,null,"FRC",null,null,null,null,null,{"$f":"J626+J645+J664+J683+J702+J721","v":1.7342311637542996E-4},6.5654925410586155E-3,2.5678287607063566,7.0418446030114268,17.028304456589133,13.622643565271307,10.216982673953481,6.8113217826356545,3.4056608913178277,2.3314819042399848E-15,2.3314819042399848E-15,null,null,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,null,null,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3314819042399848E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15,2.3306145425019964E-15]
[{"$f":"ROW()","v":741},null,null,"Land",null,null,null,null,null,{"$f":"J627+J646+J665+J684+J703+J722","v":0.38165020689842433},0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,null,null,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,0.66478403063240865,null,null,1.5442660482737369,3.9237971766229025,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473,4.3480942744749473]
[{"$f":"ROW()","v":742},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J628+J647+J666+J685+J704+J723","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.30721537748987693,1.0619340753613662,1.0457347867154021,1.029535498069438,1.0133362094234739,0.99713692077750982,0.98093763213154572]
[{"$f":"ROW()","v":743},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J727:J742)","v":37.654281540304545},61.187453286963517,93.364697151906086,128.66232759044667,178.1375220513342,201.64811611268681,229.85951059496406,258.0787676985978,285.41012800754407,327.7123497006184,351.9431696209968,null,null,383.56280782939177,409.58029854222877,477.55560253902695,533.11283463372672,{"$f":"SUM(AA727:AA742)","v":566.38316403622287},null,null,622.32136067038368,685.63006144074313,745.19336627761345,808.03107578904985,858.08066616921201,{"$f":"SUM(AI727:AI742)","v":927.54726632457584},985.99178393723491,1040.5330838388325,1095.0722707236848,1146.0717491001599]
[{"$f":"\"2000 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2000 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":746},null,"Life"]
[{"$f":"ROW()","v":747},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(K747-K$9)*(K747>L$9)-IF(AND(L$6=$AA$6,L$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(L747-L$9)*(L747>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(M747-M$9)*(M747>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(N747-N$9)*(N747>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(O747-O$9)*(O747>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(P747-P$9)*(P747>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(Q747-Q$9)*(Q747>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(R747-R$9)*(R747>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},{"$f":"(S747-S$9)*(S747>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111},null,null,{"$f":"(T747-T$9)*(T747>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(W747-W$9)*(W747>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(X747-X$9)*(X747>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Y747-Y$9)*(Y747>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":107.5},{"$f":"(Z747-Z$9)*(Z747>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66.5},null,null,{"$f":"(AA747-AA$9)*(AA747>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AD747-AD$9)*(AD747>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AE747-AE$9)*(AE747>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AF747-AF$9)*(AF747>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AG747-AG$9)*(AG747>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AH747-AH$9)*(AH747>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AI747-AI$9)*(AI747>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AJ747-AJ$9)*(AJ747>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AK747-AK$9)*(AK747>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58},{"$f":"(AL747-AL$9)*(AL747>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":57}]
[{"$f":"ROW()","v":748},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(K748-K$9)*(K748>L$9)-IF(AND(L$6=$AA$6,L$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(L748-L$9)*(L748>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(M748-M$9)*(M748>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(N748-N$9)*(N748>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(O748-O$9)*(O748>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(P748-P$9)*(P748>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(Q748-Q$9)*(Q748>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(R748-R$9)*(R748>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},{"$f":"(S748-S$9)*(S748>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111},null,null,{"$f":"(T748-T$9)*(T748>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(W748-W$9)*(W748>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(X748-X$9)*(X748>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Y748-Y$9)*(Y748>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":107.5},{"$f":"(Z748-Z$9)*(Z748>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66.5},null,null,{"$f":"(AA748-AA$9)*(AA748>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AD748-AD$9)*(AD748>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AE748-AE$9)*(AE748>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AF748-AF$9)*(AF748>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AG748-AG$9)*(AG748>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AH748-AH$9)*(AH748>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AI748-AI$9)*(AI748>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AJ748-AJ$9)*(AJ748>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AK748-AK$9)*(AK748>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58},{"$f":"(AL748-AL$9)*(AL748>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":57}]
[{"$f":"ROW()","v":749},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(K749-K$9)*(K749>L$9)","v":59},{"$f":"(L749-L$9)*(L749>M$9)","v":58},{"$f":"(M749-M$9)*(M749>N$9)","v":57},{"$f":"(N749-N$9)*(N749>O$9)","v":56},{"$f":"(O749-O$9)*(O749>P$9)","v":55},{"$f":"(P749-P$9)*(P749>Q$9)","v":54},{"$f":"(Q749-Q$9)*(Q749>R$9)","v":53},{"$f":"(R749-R$9)*(R749>S$9)","v":52},{"$f":"(S749-S$9)*(S749>T$9)","v":51},null,null,{"$f":"(T749-T$9)*(T749>W$9)","v":50.5},{"$f":"(W749-W$9)*(W749>X$9)","v":49.5},{"$f":"(X749-X$9)*(X749>Y$9)","v":48.5},{"$f":"(Y749-Y$9)*(Y749>Z$9)","v":47.5},{"$f":"(Z749-Z$9)*(Z749>AA$9)","v":46.5},null,null,{"$f":"(AA749-AA$9)*(AA749>AD$9)","v":46},{"$f":"(AD749-AD$9)*(AD749>AE$9)","v":45},{"$f":"(AE749-AE$9)*(AE749>AF$9)","v":44},{"$f":"(AF749-AF$9)*(AF749>AG$9)","v":43},{"$f":"(AG749-AG$9)*(AG749>AH$9)","v":42},{"$f":"(AH749-AH$9)*(AH749>AI$9)","v":41},{"$f":"(AI749-AI$9)*(AI749>AJ$9)","v":40},{"$f":"(AJ749-AJ$9)*(AJ749>AK$9)","v":39},{"$f":"(AK749-AK$9)*(AK749>AL$9)","v":38},{"$f":"(AL749-AL$9)*(AL749>AM$9)","v":37}]
[{"$f":"ROW()","v":750},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(K750-K$9)*(K750>L$9)","v":59},58,57,56,55,54,53,52,51,null,null,50.5,49.5,48.5,47.5,46.5,null,null,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":751},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(K751-K$9)*(K751>L$9)","v":59},58,57,56,55,54,53,52,51,null,null,50.5,49.5,48.5,47.5,46.5,null,null,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":752},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(K752-K$9)*(K752>L$9)","v":39},38,37,36,35,34,33,32,31,null,null,30.5,29.5,28.5,27.5,26.5,null,null,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":753},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(K753-K$9)*(K753>L$9)","v":39},38,37,36,35,34,33,32,31,null,null,30.5,29.5,28.5,27.5,26.5,null,null,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":754},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(K754-K$9)*(K754>L$9)","v":39},38,37,36,35,34,33,32,31,null,null,30.5,29.5,28.5,27.5,26.5,null,null,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":755},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(K755-K$9)*(K755>L$9)","v":24},23,22,21,20,19,18,17,16,null,null,15.5,14.5,13.5,12.5,11.5,null,null,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":756},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(K756-K$9)*(K756>L$9)","v":9},8,7,6,5,4,3,2,1,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(K757-K$9)*(K757>L$9)","v":9},8,7,6,5,4,3,2,1,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(K758-K$9)*(K758>L$9)","v":4},3,2,1,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(K759-K$9)*(K759>L$9)","v":9},8,7,6,5,4,3,2,1,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(K760-K$9)*(K760>L$9)","v":4},3,2,1,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$J$61","v":0},{"$f":"(K761-K$9)*(K761>L$9)","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":762},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(K762-K$9)*(K762>L$9)","v":64.8},63.8,62.8,61.8,60.8,59.8,58.8,57.8,56.8,null,null,56.3,55.3,54.3,53.3,52.3,null,null,51.8,50.8,49.8,48.8,47.8,46.8,45.8,44.8,43.8,42.8]
[{"$f":"ROW()","v":763}]
["Opening Asset Value"]
[{"$f":"ROW()","v":765},null,"Opening Value"]
[{"$f":"ROW()","v":766},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I880","v":0},1.8492787545199136,1.7538008025835086,1.6583228506471035,1.5628448987106984,1.4673669467742934,1.4511606408871573,1.4349543350000213,1.4187480291128853,1.4025417232257493,1.3863354173386133,null,null,{"$f":"T880","v":1.3800906632064573},1.3676011549421454,1.3551116466778335,1.3426221384135215,1.3301326301492096,null,null,{"$f":"AA880","v":1.3201316329300425},1.3001296384917085,1.2801276440533744,1.2601256496150404,1.2401236551767063,{"$f":"AH880","v":1.2201216607383722},1.2001196663000382,1.1801176718617041,1.1601156774233701,1.140113682985036]
[{"$f":"ROW()","v":767},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I881","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T881","v":0},0,0,0,0,null,null,{"$f":"AA881","v":0},0,0,0,0,{"$f":"AH881","v":0},0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I882*(J$6<2010)","v":0},7.7465934156612901,7.4743564961650861,7.2021195766688821,6.9298826571726782,6.6576457376764742,6.5239985654238488,6.3903513931712244,6.2567042209185999,6.1230570486659754,0,null,null,{"$f":"T882*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA882*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I883,I883+I882)","v":0},3.0747297000645957,3.0730268627827626,3.0713240255009295,3.0696211882190965,3.0679183509372634,3.0166444753148229,2.9653705996923825,2.914096724069942,2.8628228484475016,8.8009588492384125,null,null,{"$f":"IF(W$6<$T$6,T883,T883+T882)","v":8.7146749389517613},8.5421071183784587,8.3695392978051562,8.1969714772318536,8.024403656658551,null,null,{"$f":"IF(AD$6<$T$6,AA883,AA883+AA882)","v":7.9381197463718998},7.7655519257985972,7.5929841052252947,7.4204162846519921,7.2478484640786895,7.075280643505387,6.9027128229320844,6.7301450023587819,6.5575771817854793,6.3850093612121777]
[{"$f":"ROW()","v":770},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I884","v":0},-3.4922030529426148E-2,-6.9844061058852297E-2,-0.10476609158827845,-0.13968812211770459,0,0,0,0,0,{"$f":"S884","v":0},null,null,{"$f":"T884","v":0},0,0,0,0,null,null,{"$f":"AA884","v":0},0,0,0,0,{"$f":"AH884","v":0},0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"Regulators",null,null,null,null,null,{"$f":"I885","v":0},0.21328051967417044,0.16604328942202518,0.11880605916987991,7.1568828917734639E-2,2.4331598665589371E-2,1.7704335139866564E-2,1.1077071614143758E-2,4.4498080884209515E-3,-2.1774554373018545E-3,{"$f":"S885","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH885","v":0},0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I886","v":0},2.2220256232258963E-2,9.5941892259661359E-3,-3.0318777803266909E-3,-1.565794478661952E-2,0,0,-4.9472953827330906E-18,-4.9472953827330906E-18,-4.9472953827330906E-18,{"$f":"S886","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH886","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Buildings",null,null,null,null,null,{"$f":"I887","v":0},-2.1464342349226573E-3,-4.2928684698453146E-3,-6.4393027047679723E-3,-8.5857369396906292E-3,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,{"$f":"S887","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH887","v":0},0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I888","v":0},18.559655326913571,17.708649921898285,16.857644516882999,16.006639111867713,15.155633706852427,14.379207277575272,13.602780848298117,12.826354419020962,12.049927989743807,{"$f":"S888","v":11.273501560466652},null,null,10.921204636702068,10.216610789172902,9.5120169416437363,8.8074230941145704,8.1028292465854044,null,null,7.7505323228208214,7.0459384752916545,6.3413446277624885,5.6367507802333217,4.9321569327041548,{"$f":"AH888","v":4.2275630851749879},3.5229692376458233,2.8183753901166586,2.113781542587494,1.4091876950583293]
[{"$f":"ROW()","v":775},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I889","v":0},0.76260658117498359,-0.22622941756867165,-1.2150654163123269,-2.2039014150559821,0,0,0,0,0,{"$f":"S889","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH889","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S890","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH890","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Information Technology",null,null,null,null,null,{"$f":"I891","v":0},5.0811618208133096,5.0811618208133096,5.0811618208133096,5.0811618208133096,5.0811618208133096,4.0649294566506473,3.0486970924879855,2.0324647283253237,1.0162323641626618,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH891","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I892","v":0},{"$f":"J892","v":0},{"$f":"K892","v":0},{"$f":"L892","v":0},{"$f":"M892","v":0},{"$f":"N892","v":0},{"$f":"O892","v":0},{"$f":"P892","v":0},{"$f":"Q892","v":0},{"$f":"R892","v":0},{"$f":"S892","v":0},null,null,{"$f":"T892","v":0},{"$f":"W892","v":0},{"$f":"X892","v":0},{"$f":"Y892","v":0},{"$f":"Z892","v":0},null,null,{"$f":"AA892","v":0},{"$f":"AD892","v":0},{"$f":"AE892","v":0},{"$f":"AF892","v":0},{"$f":"AG892","v":0},{"$f":"AH892","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"FRC",null,null,null,null,null,{"$f":"I893","v":0},1.7342311637542996E-4,1.7342311637542996E-4,1.7342311637542996E-4,1.7342311637542996E-4,1.7342311637542996E-4,1.3873849310034396E-4,1.0405386982525796E-4,6.9369246550171968E-5,3.4684623275085977E-5,0,null,null,{"$f":"T893","v":0},0,0,0,0,null,null,{"$f":"AA893","v":0},0,0,0,0,{"$f":"AH893","v":0},{"$f":"AI893","v":0},{"$f":"AJ893","v":0},{"$f":"AK893","v":0},{"$f":"AL893","v":0}]
[{"$f":"ROW()","v":780},null,null,"Land",null,null,null,null,null,0,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,null,null,{"$f":"T894","v":0.38165020689842433},0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,null,null,{"$f":"AA894","v":0.38165020689842433},0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433]
[{"$f":"ROW()","v":781},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I895","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T895","v":0},0,0,0,0,null,null,{"$f":"AA895","v":0},{"$f":"AD895","v":0},{"$f":"AE895","v":0},{"$f":"AF895","v":0},{"$f":"AG895","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J766:J781)","v":0},37.654281540304545,35.348090665808378,33.041899791312204,30.735708916816041,31.825149620559547,29.824701525208521,27.82425342985751,25.823805334506496,23.823357239155481,{"$f":"SUM(T766:T781)","v":21.842446033942103},null,null,21.397620445758712,20.507969269391932,19.618318093025149,18.728666916658369,17.83901574029159,null,null,17.390433909021187,16.493270246480382,15.596106583939582,14.698942921398778,13.801779258857975,{"$f":"SUM(AI766:AI781)","v":12.904615596317171},12.00745193377637,11.110288271235568,10.213124608694768,9.3159609461539681]
["Capex"]
[{"$f":"ROW()","v":784},null,"Capex"]
[{"$f":"ROW()","v":785},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J500","v":1.9447567064563185}]
[{"$f":"ROW()","v":786},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J501","v":0}]
[{"$f":"ROW()","v":787},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J502","v":8.0188303351574941}]
[{"$f":"ROW()","v":788},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J503","v":3.0764325373464287}]
[{"$f":"ROW()","v":789},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J504","v":0}]
[{"$f":"ROW()","v":790},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J505","v":0.26051774992631571}]
[{"$f":"ROW()","v":791},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J506","v":3.4846323238551788E-2}]
[{"$f":"ROW()","v":792},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J507","v":0}]
[{"$f":"ROW()","v":793},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J508","v":19.410660731928857}]
[{"$f":"ROW()","v":794},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J509","v":1.7514425799186388}]
[{"$f":"ROW()","v":795},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J510","v":0}]
[{"$f":"ROW()","v":796},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J511","v":5.0811618208133096}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J512","v":0}]
[{"$f":"ROW()","v":798},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J513","v":1.7342311637542996E-4}]
[{"$f":"ROW()","v":799},null,null,"Land",null,null,null,null,null,{"$f":"Input!J514","v":0.38165020689842433}]
[{"$f":"ROW()","v":800},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J515","v":0}]
[{"$f":"ROW()","v":801},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J785:J800)","v":39.960472414800712}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":803},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":804},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":805},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":806},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":807},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":808},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":809},null,null,"Regulators"]
[{"$f":"ROW()","v":810},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":811},null,null,"Buildings"]
[{"$f":"ROW()","v":812},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":813},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":814},null,null,"Vehicle"]
[{"$f":"ROW()","v":815},null,null,"Information Technology"]
[{"$f":"ROW()","v":816},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":817},null,null,"FRC"]
[{"$f":"ROW()","v":818},null,null,"Land"]
[{"$f":"ROW()","v":819},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":820},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J804:J819)","v":0},{"$f":"SUM(K804:K819)","v":0},{"$f":"SUM(L804:L819)","v":0},{"$f":"SUM(M804:M819)","v":0},{"$f":"SUM(N804:N819)","v":0},{"$f":"SUM(O804:O819)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":822},null,"Depreciation"]
[{"$f":"ROW()","v":823},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J722","v":-9.5477951936404959E-2},{"$f":"Input!K722","v":-9.5477951936404959E-2},{"$f":"Input!L722","v":-9.5477951936404959E-2},{"$f":"Input!M722","v":-9.5477951936404959E-2},{"$f":"Input!N722","v":-9.5477951936404959E-2},{"$f":"Input!O722","v":-1.6206305887135987E-2},{"$f":"Input!P722","v":-1.6206305887135987E-2},{"$f":"Input!Q722","v":-1.6206305887135987E-2},{"$f":"Input!R722","v":-1.6206305887135987E-2},{"$f":"Input!S722","v":-1.6206305887135987E-2},{"$f":"Input!T722","v":-6.2447541321559198E-3},{"$f":"Input!U722","v":0},{"$f":"Input!V722","v":0},{"$f":"Input!W722","v":-1.248950826431184E-2},{"$f":"Input!X722","v":-1.2489508264311838E-2},{"$f":"Input!Y722","v":-1.2489508264311838E-2},{"$f":"Input!Z722","v":-1.2489508264311838E-2},{"$f":"Input!AA722","v":-1.0000997219166991E-2},{"$f":"Input!AB722","v":0},{"$f":"Input!AC722","v":0},{"$f":"Input!AD722","v":-2.0001994438333986E-2},{"$f":"Input!AE722","v":-2.0001994438333986E-2},{"$f":"Input!AF722","v":-2.0001994438333986E-2},{"$f":"Input!AG722","v":-2.0001994438333986E-2},{"$f":"Input!AH722","v":-2.0001994438333986E-2},{"$f":"-IF($D823=\"Land\",0,IF(AI766<0,AI766,IF(AI747<AI$9,AI766,(AI766/AI747)*AI$9)))","v":-2.0001994438333972E-2},-2.0001994438333968E-2,-2.0001994438333968E-2,-2.0001994438333968E-2,-2.0001994438333965E-2]
[{"$f":"ROW()","v":824},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J723","v":0},{"$f":"Input!K723","v":0},{"$f":"Input!L723","v":0},{"$f":"Input!M723","v":0},{"$f":"Input!N723","v":0},{"$f":"Input!O723","v":0},{"$f":"Input!P723","v":0},{"$f":"Input!Q723","v":0},{"$f":"Input!R723","v":0},{"$f":"Input!S723","v":0},{"$f":"Input!T723","v":0},{"$f":"Input!U723","v":0},{"$f":"Input!V723","v":0},{"$f":"Input!W723","v":0},{"$f":"Input!X723","v":0},{"$f":"Input!Y723","v":0},{"$f":"Input!Z723","v":0},{"$f":"Input!AA723","v":0},{"$f":"Input!AB723","v":0},{"$f":"Input!AC723","v":0},{"$f":"Input!AD723","v":0},{"$f":"Input!AE723","v":0},{"$f":"Input!AF723","v":0},{"$f":"Input!AG723","v":0},{"$f":"Input!AH723","v":0},{"$f":"-IF($D824=\"Land\",0,IF(AI767<0,AI767,IF(AI748<AI$9,AI767,(AI767/AI748)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J724","v":-0.27223691949620432},{"$f":"Input!K724","v":-0.27223691949620432},{"$f":"Input!L724","v":-0.27223691949620432},{"$f":"Input!M724","v":-0.27223691949620432},{"$f":"Input!N724","v":-0.27223691949620432},{"$f":"Input!O724","v":-0.1336471722526249},{"$f":"Input!P724","v":-0.1336471722526249},{"$f":"Input!Q724","v":-0.1336471722526249},{"$f":"Input!R724","v":-0.1336471722526249},{"$f":"Input!S724","v":-0.1336471722526249},{"$f":"Input!T724","v":0},{"$f":"Input!U724","v":0},{"$f":"Input!V724","v":0},{"$f":"Input!W724","v":0},{"$f":"Input!X724","v":0},{"$f":"Input!Y724","v":0},{"$f":"Input!Z724","v":0},{"$f":"Input!AA724","v":0},{"$f":"Input!AB724","v":0},{"$f":"Input!AC724","v":0},{"$f":"Input!AD724","v":0},{"$f":"Input!AE724","v":0},{"$f":"Input!AF724","v":0},{"$f":"Input!AG724","v":0},{"$f":"Input!AH724","v":0},{"$f":"-IF($D825=\"Land\",0,IF(AI768<0,AI768,IF(AI749<AI$9,AI768,(AI768/AI749)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J725","v":-1.7028372818331089E-3},{"$f":"Input!K725","v":-1.7028372818331089E-3},{"$f":"Input!L725","v":-1.7028372818331089E-3},{"$f":"Input!M725","v":-1.7028372818331089E-3},{"$f":"Input!N725","v":-1.7028372818331089E-3},{"$f":"Input!O725","v":-5.1273875622440478E-2},{"$f":"Input!P725","v":-5.1273875622440478E-2},{"$f":"Input!Q725","v":-5.1273875622440478E-2},{"$f":"Input!R725","v":-5.1273875622440478E-2},{"$f":"Input!S725","v":-5.1273875622440478E-2},{"$f":"Input!T725","v":-8.6283910286651139E-2},{"$f":"Input!U725","v":0},{"$f":"Input!V725","v":0},{"$f":"Input!W725","v":-0.17256782057330228},{"$f":"Input!X725","v":-0.17256782057330222},{"$f":"Input!Y725","v":-0.17256782057330222},{"$f":"Input!Z725","v":-0.17256782057330222},{"$f":"Input!AA725","v":-8.6283910286651083E-2},{"$f":"Input!AB725","v":0},{"$f":"Input!AC725","v":0},{"$f":"Input!AD725","v":-0.17256782057330217},{"$f":"Input!AE725","v":-0.17256782057330217},{"$f":"Input!AF725","v":-0.17256782057330217},{"$f":"Input!AG725","v":-0.17256782057330217},{"$f":"Input!AH725","v":-0.17256782057330219},{"$f":"-IF($D826=\"Land\",0,IF(AI769<0,AI769,IF(AI750<AI$9,AI769,(AI769/AI750)*AI$9)))","v":-0.17256782057330211},-0.17256782057330211,-0.17256782057330211,-0.17256782057330208,-0.17256782057330211]
[{"$f":"ROW()","v":827},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J726","v":-3.4922030529426148E-2},{"$f":"Input!K726","v":-3.4922030529426148E-2},{"$f":"Input!L726","v":-3.4922030529426148E-2},{"$f":"Input!M726","v":-3.4922030529426148E-2},{"$f":"Input!N726","v":-3.4922030529426148E-2},{"$f":"Input!O726","v":0},{"$f":"Input!P726","v":0},{"$f":"Input!Q726","v":0},{"$f":"Input!R726","v":0},{"$f":"Input!S726","v":0},{"$f":"Input!T726","v":0},{"$f":"Input!U726","v":0},{"$f":"Input!V726","v":0},{"$f":"Input!W726","v":0},{"$f":"Input!X726","v":0},{"$f":"Input!Y726","v":0},{"$f":"Input!Z726","v":0},{"$f":"Input!AA726","v":0},{"$f":"Input!AB726","v":0},{"$f":"Input!AC726","v":0},{"$f":"Input!AD726","v":0},{"$f":"Input!AE726","v":0},{"$f":"Input!AF726","v":0},{"$f":"Input!AG726","v":0},{"$f":"Input!AH726","v":0},{"$f":"-IF($D827=\"Land\",0,IF(AI770<0,AI770,IF(AI751<AI$9,AI770,(AI770/AI751)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J727","v":-4.7237230252145268E-2},{"$f":"Input!K727","v":-4.7237230252145268E-2},{"$f":"Input!L727","v":-4.7237230252145268E-2},{"$f":"Input!M727","v":-4.7237230252145268E-2},{"$f":"Input!N727","v":-4.7237230252145268E-2},{"$f":"Input!O727","v":-6.627263525722806E-3},{"$f":"Input!P727","v":-6.627263525722806E-3},{"$f":"Input!Q727","v":-6.627263525722806E-3},{"$f":"Input!R727","v":-6.627263525722806E-3},{"$f":"Input!S727","v":-6.627263525722806E-3},{"$f":"Input!T727","v":0},{"$f":"Input!U727","v":0},{"$f":"Input!V727","v":0},{"$f":"Input!W727","v":0},{"$f":"Input!X727","v":0},{"$f":"Input!Y727","v":0},{"$f":"Input!Z727","v":0},{"$f":"Input!AA727","v":0},{"$f":"Input!AB727","v":0},{"$f":"Input!AC727","v":0},{"$f":"Input!AD727","v":0},{"$f":"Input!AE727","v":0},{"$f":"Input!AF727","v":0},{"$f":"Input!AG727","v":0},{"$f":"Input!AH727","v":0},{"$f":"-IF($D828=\"Land\",0,IF(AI771<0,AI771,IF(AI752<AI$9,AI771,(AI771/AI752)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J728","v":-1.2626067006292827E-2},{"$f":"Input!K728","v":-1.2626067006292827E-2},{"$f":"Input!L728","v":-1.2626067006292827E-2},{"$f":"Input!M728","v":-1.2626067006292827E-2},{"$f":"Input!N728","v":-1.2626067006292827E-2},{"$f":"Input!O728","v":0},{"$f":"Input!P728","v":-4.9472953827330906E-18},{"$f":"Input!Q728","v":0},{"$f":"Input!R728","v":0},{"$f":"Input!S728","v":0},{"$f":"Input!T728","v":0},{"$f":"Input!U728","v":0},{"$f":"Input!V728","v":0},{"$f":"Input!W728","v":0},{"$f":"Input!X728","v":0},{"$f":"Input!Y728","v":0},{"$f":"Input!Z728","v":0},{"$f":"Input!AA728","v":0},{"$f":"Input!AB728","v":0},{"$f":"Input!AC728","v":0},{"$f":"Input!AD728","v":0},{"$f":"Input!AE728","v":0},{"$f":"Input!AF728","v":0},{"$f":"Input!AG728","v":0},{"$f":"Input!AH728","v":0},{"$f":"-IF($D829=\"Land\",0,IF(AI772<0,AI772,IF(AI753<AI$9,AI772,(AI772/AI753)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J729","v":-2.1464342349226573E-3},{"$f":"Input!K729","v":-2.1464342349226573E-3},{"$f":"Input!L729","v":-2.1464342349226573E-3},{"$f":"Input!M729","v":-2.1464342349226573E-3},{"$f":"Input!N729","v":-2.1464342349226573E-3},{"$f":"Input!O729","v":0},{"$f":"Input!P729","v":0},{"$f":"Input!Q729","v":0},{"$f":"Input!R729","v":0},{"$f":"Input!S729","v":0},{"$f":"Input!T729","v":0},{"$f":"Input!U729","v":0},{"$f":"Input!V729","v":0},{"$f":"Input!W729","v":0},{"$f":"Input!X729","v":0},{"$f":"Input!Y729","v":0},{"$f":"Input!Z729","v":0},{"$f":"Input!AA729","v":0},{"$f":"Input!AB729","v":0},{"$f":"Input!AC729","v":0},{"$f":"Input!AD729","v":0},{"$f":"Input!AE729","v":0},{"$f":"Input!AF729","v":0},{"$f":"Input!AG729","v":0},{"$f":"Input!AH729","v":0},{"$f":"-IF($D830=\"Land\",0,IF(AI773<0,AI773,IF(AI754<AI$9,AI773,(AI773/AI754)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J730","v":-0.85100540501528599},{"$f":"Input!K730","v":-0.85100540501528599},{"$f":"Input!L730","v":-0.85100540501528599},{"$f":"Input!M730","v":-0.85100540501528599},{"$f":"Input!N730","v":-0.85100540501528599},{"$f":"Input!O730","v":-0.77642642927715433},{"$f":"Input!P730","v":-0.77642642927715433},{"$f":"Input!Q730","v":-0.77642642927715433},{"$f":"Input!R730","v":-0.77642642927715433},{"$f":"Input!S730","v":-0.77642642927715433},{"$f":"Input!T730","v":-0.35229692376458299},{"$f":"Input!U730","v":0},{"$f":"Input!V730","v":0},{"$f":"Input!W730","v":-0.70459384752916598},{"$f":"Input!X730","v":-0.70459384752916587},{"$f":"Input!Y730","v":-0.70459384752916587},{"$f":"Input!Z730","v":-0.70459384752916587},{"$f":"Input!AA730","v":-0.35229692376458321},{"$f":"Input!AB730","v":0},{"$f":"Input!AC730","v":0},{"$f":"Input!AD730","v":-0.70459384752916643},{"$f":"Input!AE730","v":-0.70459384752916643},{"$f":"Input!AF730","v":-0.70459384752916665},{"$f":"Input!AG730","v":-0.70459384752916665},{"$f":"Input!AH730","v":-0.70459384752916665},{"$f":"-IF($D831=\"Land\",0,IF(AI774<0,AI774,IF(AI755<AI$9,AI774,(AI774/AI755)*AI$9)))","v":-0.70459384752916465},-0.70459384752916465,-0.70459384752916465,-0.70459384752916465,-0.70459384752916465]
[{"$f":"ROW()","v":832},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J731","v":-0.98883599874365524},{"$f":"Input!K731","v":-0.98883599874365524},{"$f":"Input!L731","v":-0.98883599874365524},{"$f":"Input!M731","v":-0.98883599874365524},{"$f":"Input!N731","v":-0.98883599874365524},{"$f":"Input!O731","v":0},{"$f":"Input!P731","v":0},{"$f":"Input!Q731","v":0},{"$f":"Input!R731","v":0},{"$f":"Input!S731","v":0},{"$f":"Input!T731","v":0},{"$f":"Input!U731","v":0},{"$f":"Input!V731","v":0},{"$f":"Input!W731","v":0},{"$f":"Input!X731","v":0},{"$f":"Input!Y731","v":0},{"$f":"Input!Z731","v":0},{"$f":"Input!AA731","v":0},{"$f":"Input!AB731","v":0},{"$f":"Input!AC731","v":0},{"$f":"Input!AD731","v":0},{"$f":"Input!AE731","v":0},{"$f":"Input!AF731","v":0},{"$f":"Input!AG731","v":0},{"$f":"Input!AH731","v":0},{"$f":"-IF($D832=\"Land\",0,IF(AI775<0,AI775,IF(AI756<AI$9,AI775,(AI775/AI756)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J732","v":0},{"$f":"Input!K732","v":0},{"$f":"Input!L732","v":0},{"$f":"Input!M732","v":0},{"$f":"Input!N732","v":0},{"$f":"Input!O732","v":0},{"$f":"Input!P732","v":0},{"$f":"Input!Q732","v":0},{"$f":"Input!R732","v":0},{"$f":"Input!S732","v":0},{"$f":"Input!T732","v":0},{"$f":"Input!U732","v":0},{"$f":"Input!V732","v":0},{"$f":"Input!W732","v":0},{"$f":"Input!X732","v":0},{"$f":"Input!Y732","v":0},{"$f":"Input!Z732","v":0},{"$f":"Input!AA732","v":0},{"$f":"Input!AB732","v":0},{"$f":"Input!AC732","v":0},{"$f":"Input!AD732","v":0},{"$f":"Input!AE732","v":0},{"$f":"Input!AF732","v":0},{"$f":"Input!AG732","v":0},{"$f":"Input!AH732","v":0},{"$f":"-IF($D833=\"Land\",0,IF(AI776<0,AI776,IF(AI757<AI$9,AI776,(AI776/AI757)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J733","v":0},{"$f":"Input!K733","v":0},{"$f":"Input!L733","v":0},{"$f":"Input!M733","v":0},{"$f":"Input!N733","v":0},{"$f":"Input!O733","v":-1.0162323641626618},{"$f":"Input!P733","v":-1.0162323641626618},{"$f":"Input!Q733","v":-1.0162323641626618},{"$f":"Input!R733","v":-1.0162323641626618},{"$f":"Input!S733","v":-1.0162323641626618},{"$f":"Input!T733","v":0},{"$f":"Input!U733","v":0},{"$f":"Input!V733","v":0},{"$f":"Input!W733","v":0},{"$f":"Input!X733","v":0},{"$f":"Input!Y733","v":0},{"$f":"Input!Z733","v":0},{"$f":"Input!AA733","v":0},{"$f":"Input!AB733","v":0},{"$f":"Input!AC733","v":0},{"$f":"Input!AD733","v":0},{"$f":"Input!AE733","v":0},{"$f":"Input!AF733","v":0},{"$f":"Input!AG733","v":0},{"$f":"Input!AH733","v":0},{"$f":"-IF($D834=\"Land\",0,IF(AI777<0,AI777,IF(AI758<AI$9,AI777,(AI777/AI758)*AI$9)))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J734","v":0},{"$f":"Input!K734","v":0},{"$f":"Input!L734","v":0},{"$f":"Input!M734","v":0},{"$f":"Input!N734","v":0},{"$f":"Input!O734","v":0},{"$f":"Input!P734","v":0},{"$f":"Input!Q734","v":0},{"$f":"Input!R734","v":0},{"$f":"Input!S734","v":0},{"$f":"Input!T734","v":0},{"$f":"Input!U734","v":0},{"$f":"Input!V734","v":0},{"$f":"Input!W734","v":0},{"$f":"Input!X734","v":0},{"$f":"Input!Y734","v":0},{"$f":"Input!Z734","v":0},{"$f":"Input!AA734","v":0},{"$f":"Input!AB734","v":0},{"$f":"Input!AC734","v":0},{"$f":"Input!AD734","v":0},{"$f":"Input!AE734","v":0},{"$f":"Input!AF734","v":0},{"$f":"Input!AG734","v":0},{"$f":"Input!AH734","v":0},{"$f":"-IF($D835=\"Land\",0,IF(AI778<0,AI778,IF(AI759<AI$9,AI778,(AI778/AI759)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J735","v":0},{"$f":"Input!K735","v":0},{"$f":"Input!L735","v":0},{"$f":"Input!M735","v":0},{"$f":"Input!N735","v":0},{"$f":"Input!O735","v":-3.4684623275085991E-5},{"$f":"Input!P735","v":-3.4684623275085991E-5},{"$f":"Input!Q735","v":-3.4684623275085991E-5},{"$f":"Input!R735","v":-3.4684623275085991E-5},{"$f":"Input!S735","v":-3.4684623275085991E-5},{"$f":"Input!T735","v":0},{"$f":"Input!U735","v":0},{"$f":"Input!V735","v":0},{"$f":"Input!W735","v":0},{"$f":"Input!X735","v":0},{"$f":"Input!Y735","v":0},{"$f":"Input!Z735","v":0},{"$f":"Input!AA735","v":0},{"$f":"Input!AB735","v":0},{"$f":"Input!AC735","v":0},{"$f":"Input!AD735","v":0},{"$f":"Input!AE735","v":0},{"$f":"Input!AF735","v":0},{"$f":"Input!AG735","v":0},{"$f":"Input!AH735","v":0},{"$f":"-IF($D836=\"Land\",0,IF(AI779<0,AI779,IF(AI760<AI$9,AI779,(AI779/AI760)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},null,null,"Land",null,null,null,null,null,{"$f":"Input!J736","v":0},{"$f":"Input!K736","v":0},{"$f":"Input!L736","v":0},{"$f":"Input!M736","v":0},{"$f":"Input!N736","v":0},{"$f":"Input!O736","v":0},{"$f":"Input!P736","v":0},{"$f":"Input!Q736","v":0},{"$f":"Input!R736","v":0},{"$f":"Input!S736","v":0},{"$f":"Input!T736","v":0},{"$f":"Input!U736","v":0},{"$f":"Input!V736","v":0},{"$f":"Input!W736","v":0},{"$f":"Input!X736","v":0},{"$f":"Input!Y736","v":0},{"$f":"Input!Z736","v":0},{"$f":"Input!AA736","v":0},{"$f":"Input!AB736","v":0},{"$f":"Input!AC736","v":0},{"$f":"Input!AD736","v":0},{"$f":"Input!AE736","v":0},{"$f":"Input!AF736","v":0},{"$f":"Input!AG736","v":0},{"$f":"Input!AH736","v":0},{"$f":"-IF($D837=\"Land\",0,IF(AI780<0,AI780,IF(AI761<AI$9,AI780,(AI780/AI761)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J737","v":0},{"$f":"Input!K737","v":0},{"$f":"Input!L737","v":0},{"$f":"Input!M737","v":0},{"$f":"Input!N737","v":0},{"$f":"Input!O737","v":0},{"$f":"Input!P737","v":0},{"$f":"Input!Q737","v":0},{"$f":"Input!R737","v":0},{"$f":"Input!S737","v":0},{"$f":"Input!T737","v":0},{"$f":"Input!U737","v":0},{"$f":"Input!V737","v":0},{"$f":"Input!W737","v":0},{"$f":"Input!X737","v":0},{"$f":"Input!Y737","v":0},{"$f":"Input!Z737","v":0},{"$f":"Input!AA737","v":0},{"$f":"Input!AB737","v":0},{"$f":"Input!AC737","v":0},{"$f":"Input!AD737","v":0},{"$f":"Input!AE737","v":0},{"$f":"Input!AF737","v":0},{"$f":"Input!AG737","v":0},{"$f":"Input!AH737","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AI781<0,AI781,IF(AI762<AI$9,AI781,(AI781/AI762)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J823:J838)","v":-2.3061908744961706},{"$f":"SUM(K823:K838)","v":-2.3061908744961706},{"$f":"SUM(L823:L838)","v":-2.3061908744961706},{"$f":"SUM(M823:M838)","v":-2.3061908744961706},{"$f":"SUM(N823:N838)","v":-2.3061908744961706},{"$f":"SUM(O823:O838)","v":-2.0004480953510155},-2.0004480953510155,-2.0004480953510155,-2.0004480953510155,-2.0004480953510155,-0.44482558818339002,null,null,-0.88965117636678004,-0.88965117636677993,-0.88965117636677993,-0.88965117636677993,{"$f":"SUM(AA823:AA838)","v":-0.4485818312704013},null,null,-0.8971636625408026,-0.8971636625408026,-0.89716366254080282,-0.89716366254080282,-0.89716366254080282,{"$f":"SUM(AI823:AI838)","v":-0.89716366254080071},-0.89716366254080071,-0.89716366254080071,-0.89716366254080071,-0.89716366254080071]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":841},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":842},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":843},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":844},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":845},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":846},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":847},null,null,"Regulators"]
[{"$f":"ROW()","v":848},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":849},null,null,"Buildings"]
[{"$f":"ROW()","v":850},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":851},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":852},null,null,"Vehicle"]
[{"$f":"ROW()","v":853},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":855},null,null,"FRC"]
[{"$f":"ROW()","v":856},null,null,"Land"]
[{"$f":"ROW()","v":857},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":858},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":860},null,"Over Depreciation"]
[{"$f":"ROW()","v":861},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$237,(-(N766+N785+N823)*(N766+N785+N823<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$237,(-(S766+S785+S823)*(S766+S785+S823<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$237,(-(Z766+Z785+Z823)*(Z766+Z785+Z823<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH766+AH785+AH823)*(AH766+AH785+AH823<0)","v":0},null,null,null,null,{"$f":"-(AM766+AM785+AM823)*(AM766+AM785+AM823<0)","v":0}]
[{"$f":"ROW()","v":862},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$238,(-(N767+N786+N824)*(N767+N786+N824<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$238,(-(S767+S786+S824)*(S767+S786+S824<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$238,(-(Z767+Z786+Z824)*(Z767+Z786+Z824<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH767+AH786+AH824)*(AH767+AH786+AH824<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":863},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$239,(-(N768+N787+N825)*(N768+N787+N825<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$239,(-(S768+S787+S825)*(S768+S787+S825<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$239,(-(Z768+Z787+Z825)*(Z768+Z787+Z825<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH768+AH787+AH825)*(AH768+AH787+AH825<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":864},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$240,(-(N769+N788+N826)*(N769+N788+N826<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$240,(-(S769+S788+S826)*(S769+S788+S826<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$240,(-(Z769+Z788+Z826)*(Z769+Z788+Z826<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH769+AH788+AH826)*(AH769+AH788+AH826<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":865},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$241,(-(N770+N789+N827)*(N770+N789+N827<0)))","v":0.17461015264713076},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$241,(-(S770+S789+S827)*(S770+S789+S827<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$241,(-(Z770+Z789+Z827)*(Z770+Z789+Z827<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH770+AH789+AH827)*(AH770+AH789+AH827<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":866},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$242,(-(N771+N790+N828)*(N771+N790+N828<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$242,(-(S771+S790+S828)*(S771+S790+S828<0)))","v":8.8047189630246596E-3},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$242,(-(Z771+Z790+Z828)*(Z771+Z790+Z828<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH771+AH790+AH828)*(AH771+AH790+AH828<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":867},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$243,(-(N772+N791+N829)*(N772+N791+N829<0)))","v":2.8284011792912359E-2},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$243,(-(S772+S791+S829)*(S772+S791+S829<0)))","v":4.9472953827330906E-18},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$243,(-(Z772+Z791+Z829)*(Z772+Z791+Z829<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH772+AH791+AH829)*(AH772+AH791+AH829<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":868},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$244,(-(N773+N792+N830)*(N773+N792+N830<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$244,(-(S773+S792+S830)*(S773+S792+S830<0)))","v":1.0732171174613286E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$244,(-(Z773+Z792+Z830)*(Z773+Z792+Z830<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH773+AH792+AH830)*(AH773+AH792+AH830<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":869},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$245,(-(N774+N793+N831)*(N774+N793+N831<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$245,(-(S774+S793+S831)*(S774+S793+S831<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$245,(-(Z774+Z793+Z831)*(Z774+Z793+Z831<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH774+AH793+AH831)*(AH774+AH793+AH831<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":870},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$246,(-(N775+N794+N832)*(N775+N794+N832<0)))","v":3.1927374137996378},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$246,(-(S775+S794+S832)*(S775+S794+S832<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$246,(-(Z775+Z794+Z832)*(Z775+Z794+Z832<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH775+AH794+AH832)*(AH775+AH794+AH832<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":871},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$247,(-(N776+N795+N833)*(N776+N795+N833<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$247,(-(S776+S795+S833)*(S776+S795+S833<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$247,(-(Z776+Z795+Z833)*(Z776+Z795+Z833<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH776+AH795+AH833)*(AH776+AH795+AH833<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":872},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$248,(-(N777+N796+N834)*(N777+N796+N834<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$248,(-(S777+S796+S834)*(S777+S796+S834<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$248,(-(Z777+Z796+Z834)*(Z777+Z796+Z834<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH777+AH796+AH834)*(AH777+AH796+AH834<0)","v":0},null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$249,(-(N778+N797+N835)*(N778+N797+N835<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$249,(-(S778+S797+S835)*(S778+S797+S835<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$249,(-(Z778+Z797+Z835)*(Z778+Z797+Z835<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH778+AH797+AH835)*(AH778+AH797+AH835<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":874},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$250,(-(N779+N798+N836)*(N779+N798+N836<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$250,(-(S779+S798+S836)*(S779+S798+S836<0)))","v":1.3552527156068805E-20},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$250,(-(Z779+Z798+Z836)*(Z779+Z798+Z836<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH779+AH798+AH836)*(AH779+AH798+AH836<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":875},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$251,(-(N780+N799+N837)*(N780+N799+N837<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$251,(-(S780+S799+S837)*(S780+S799+S837<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$251,(-(Z780+Z799+Z837)*(Z780+Z799+Z837<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH780+AH799+AH837)*(AH780+AH799+AH837<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":876},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J252,(-(N781+N800+N838)*(N781+N800+N838<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J252,(-(S781+S800+S838)*(S781+S800+S838<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J252,(-(Z781+Z800+Z838)*(Z781+Z800+Z838<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH781+AH800+AH838)*(AH781+AH800+AH838<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":877},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N861:N876)","v":3.3956315782396809},null,null,null,null,{"$f":"SUM(S861:S876)","v":1.9536890137637951E-2},null,null,null,null,null,null,{"$f":"SUM(Z861:Z876)","v":0}]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A744)","v":"Closing Asset Value 2000 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":879},null,"Closing Value"]
[{"$f":"ROW()","v":880},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J766+J785+J804+J823+J842+J861","v":1.8492787545199136},1.7538008025835086,1.6583228506471035,1.5628448987106984,1.4673669467742934,1.4511606408871573,1.4349543350000213,1.4187480291128853,1.4025417232257493,1.3863354173386133,1.3800906632064573,null,null,1.3676011549421454,1.3551116466778335,1.3426221384135215,1.3301326301492096,1.3201316329300425,null,null,1.3001296384917085,1.2801276440533744,1.2601256496150404,1.2401236551767063,1.2201216607383722,1.2001196663000382,1.1801176718617041,1.1601156774233701,1.140113682985036,1.120111688546702]
[{"$f":"ROW()","v":881},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J767+J786+J805+J824+J843+J862","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J768+J787+J806+J825+J844+J863","v":7.7465934156612901},7.4743564961650861,7.2021195766688821,6.9298826571726782,6.6576457376764742,6.5239985654238488,6.3903513931712244,6.2567042209185999,6.1230570486659754,5.989409876413351,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J769+J788+J807+J826+J845+J864","v":3.0747297000645957},3.0730268627827626,3.0713240255009295,3.0696211882190965,3.0679183509372634,3.0166444753148229,2.9653705996923825,2.914096724069942,2.8628228484475016,2.8115489728250611,8.7146749389517613,null,null,8.5421071183784587,8.3695392978051562,8.1969714772318536,8.024403656658551,7.9381197463718998,null,null,7.7655519257985972,7.5929841052252947,7.4204162846519921,7.2478484640786895,7.075280643505387,6.9027128229320844,6.7301450023587819,6.5575771817854793,6.3850093612121777,6.212441540638876]
[{"$f":"ROW()","v":884},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J770+J789+J808+J827+J846+J865","v":-3.4922030529426148E-2},-6.9844061058852297E-2,-0.10476609158827845,-0.13968812211770459,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Regulators",null,null,null,null,null,{"$f":"J771+J790+J809+J828+J847+J866","v":0.21328051967417044},0.16604328942202518,0.11880605916987991,7.1568828917734639E-2,2.4331598665589371E-2,1.7704335139866564E-2,1.1077071614143758E-2,4.4498080884209515E-3,-2.1774554373018545E-3,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J772+J791+J810+J829+J848+J867","v":2.2220256232258963E-2},9.5941892259661359E-3,-3.0318777803266909E-3,-1.565794478661952E-2,{"$f":"N772+N791+N810+N829+N848+N867","v":0},0,-4.9472953827330906E-18,-4.9472953827330906E-18,-4.9472953827330906E-18,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Buildings",null,null,null,null,null,{"$f":"J773+J792+J811+J830+J849+J868","v":-2.1464342349226573E-3},-4.2928684698453146E-3,-6.4393027047679723E-3,-8.5857369396906292E-3,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,-1.0732171174613286E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J774+J793+J812+J831+J850+J869","v":18.559655326913571},17.708649921898285,16.857644516882999,16.006639111867713,15.155633706852427,14.379207277575272,13.602780848298117,12.826354419020962,12.049927989743807,11.273501560466652,10.921204636702068,null,null,10.216610789172902,9.5120169416437363,8.8074230941145704,8.1028292465854044,7.7505323228208214,null,null,7.0459384752916545,6.3413446277624885,5.6367507802333217,4.9321569327041548,4.2275630851749879,3.5229692376458233,2.8183753901166586,2.113781542587494,1.4091876950583293,0.70459384752916465]
[{"$f":"ROW()","v":889},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J775+J794+J813+J832+J851+J870","v":0.76260658117498359},-0.22622941756867165,-1.2150654163123269,-2.2039014150559821,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Vehicle",null,null,null,null,null,{"$f":"J776+J795+J814+J833+J852+J871","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Information Technology",null,null,null,null,null,{"$f":"J777+J796+J815+J834+J853+J872","v":5.0811618208133096},5.0811618208133096,5.0811618208133096,5.0811618208133096,5.0811618208133096,4.0649294566506473,3.0486970924879855,2.0324647283253237,1.0162323641626618,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J778+J797+J816+J835+J854+J873","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"FRC",null,null,null,null,null,{"$f":"J779+J798+J817+J836+J855+J874","v":1.7342311637542996E-4},1.7342311637542996E-4,1.7342311637542996E-4,1.7342311637542996E-4,1.7342311637542996E-4,1.3873849310034396E-4,1.0405386982525796E-4,6.9369246550171968E-5,3.4684623275085977E-5,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Land",null,null,null,null,null,{"$f":"J780+J799+J818+J837+J856+J875","v":0.38165020689842433},0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,null,null,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,null,null,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433,0.38165020689842433]
[{"$f":"ROW()","v":895},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J781+J800+J819+J838+J857+J876","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J880:J895)","v":37.654281540304545},{"$f":"SUM(K880:K895)","v":35.348090665808378},{"$f":"SUM(L880:L895)","v":33.041899791312204},{"$f":"SUM(M880:M895)","v":30.735708916816041},{"$f":"SUM(N880:N895)","v":31.825149620559547},{"$f":"SUM(O880:O895)","v":29.824701525208521},27.82425342985751,25.823805334506496,23.823357239155481,21.8424460339421,21.397620445758712,null,null,20.507969269391932,19.618318093025149,18.728666916658369,17.83901574029159,17.390433909021187,null,null,16.493270246480382,15.596106583939582,14.698942921398778,13.801779258857975,12.904615596317171,{"$f":"SUM(AI880:AI895)","v":12.00745193377637},11.110288271235568,10.213124608694768,9.3159609461539681,8.4187972836131664]
[{"$f":"\"2001 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2001 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":899},null,"Life"]
[{"$f":"ROW()","v":900},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(L900-L$9)*(L900>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(M900-M$9)*(M900>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(N900-N$9)*(N900>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(O900-O$9)*(O900>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(P900-P$9)*(P900>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(Q900-Q$9)*(Q900>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(R900-R$9)*(R900>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(S900-S$9)*(S900>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},null,null,{"$f":"(T900-T$9)*(T900>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(W900-W$9)*(W900>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(X900-X$9)*(X900>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Y900-Y$9)*(Y900>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Z900-Z$9)*(Z900>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67.5},null,null,{"$f":"(AA900-AA$9)*(AA900>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AD900-AD$9)*(AD900>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AE900-AE$9)*(AE900>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AF900-AF$9)*(AF900>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AG900-AG$9)*(AG900>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AH900-AH$9)*(AH900>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AI900-AI$9)*(AI900>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AJ900-AJ$9)*(AJ900>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AK900-AK$9)*(AK900>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AL900-AL$9)*(AL900>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58}]
[{"$f":"ROW()","v":901},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(L901-L$9)*(L901>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(M901-M$9)*(M901>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(N901-N$9)*(N901>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(O901-O$9)*(O901>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(P901-P$9)*(P901>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(Q901-Q$9)*(Q901>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(R901-R$9)*(R901>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(S901-S$9)*(S901>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},null,null,{"$f":"(T901-T$9)*(T901>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(W901-W$9)*(W901>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(X901-X$9)*(X901>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Y901-Y$9)*(Y901>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Z901-Z$9)*(Z901>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67.5},null,null,{"$f":"(AA901-AA$9)*(AA901>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AD901-AD$9)*(AD901>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AE901-AE$9)*(AE901>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AF901-AF$9)*(AF901>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AG901-AG$9)*(AG901>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AH901-AH$9)*(AH901>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AI901-AI$9)*(AI901>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AJ901-AJ$9)*(AJ901>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AK901-AK$9)*(AK901>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AL901-AL$9)*(AL901>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58}]
[{"$f":"ROW()","v":902},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(L902-L$9)*(L902>M$9)","v":59},58,57,56,{"$f":"(P902-P$9)*(P902>Q$9)","v":55},54,53,52,null,null,{"$f":"(T902-T$9)*(T902>W$9)","v":51.5},50.5,49.5,48.5,47.5,null,null,{"$f":"(AA902-AA$9)*(AA902>AD$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":903},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(L903-L$9)*(L903>M$9)","v":59},58,57,56,55,54,53,52,null,null,51.5,50.5,49.5,48.5,47.5,null,null,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":904},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(L904-L$9)*(L904>M$9)","v":59},58,57,56,55,54,53,52,null,null,51.5,50.5,49.5,48.5,47.5,null,null,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":905},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(L905-L$9)*(L905>M$9)","v":39},38,37,36,35,34,33,32,null,null,31.5,30.5,29.5,28.5,27.5,null,null,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":906},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(L906-L$9)*(L906>M$9)","v":39},38,37,36,35,34,33,32,null,null,31.5,30.5,29.5,28.5,27.5,null,null,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":907},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(L907-L$9)*(L907>M$9)","v":39},38,37,36,35,34,33,32,null,null,31.5,30.5,29.5,28.5,27.5,null,null,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":908},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(L908-L$9)*(L908>M$9)","v":24},23,22,21,20,19,18,17,null,null,16.5,15.5,14.5,13.5,12.5,null,null,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":909},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(L909-L$9)*(L909>M$9)","v":9},8,7,6,5,4,3,2,null,null,1.5,0.5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(L910-L$9)*(L910>M$9)","v":9},8,7,6,5,4,{"$f":"(R910-R$9)*(R910>S$9)","v":3},{"$f":"(S910-S$9)*(S910>T$9)","v":2},null,null,1.5,{"$f":"(W910-W$9)*(W910>X$9)","v":0.5},{"$f":"(X910-X$9)*(X910>Y$9)","v":0},{"$f":"(Y910-Y$9)*(Y910>Z$9)","v":0},{"$f":"(Z910-Z$9)*(Z910>AA$9)","v":0},null,null,0,{"$f":"(AD910-AD$9)*(AD910>AE$9)","v":0},{"$f":"(AE910-AE$9)*(AE910>AF$9)","v":0},{"$f":"(AF910-AF$9)*(AF910>AG$9)","v":0},{"$f":"(AG910-AG$9)*(AG910>AH$9)","v":0},{"$f":"(AH910-AH$9)*(AH910>AI$9)","v":0},{"$f":"(AI910-AI$9)*(AI910>AJ$9)","v":0},{"$f":"(AJ910-AJ$9)*(AJ910>AK$9)","v":0},{"$f":"(AK910-AK$9)*(AK910>AL$9)","v":0},{"$f":"(AL910-AL$9)*(AL910>AM$9)","v":0}]
[{"$f":"ROW()","v":911},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(L911-L$9)*(L911>M$9)","v":4},3,2,1,{"$f":"(P911-P$9)*(P911>Q$9)","v":0},{"$f":"(Q911-Q$9)*(Q911>R$9)","v":0},0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(L912-L$9)*(L912>M$9)","v":9},8,7,6,5,4,3,2,null,null,1.5,0.5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(L913-L$9)*(L913>M$9)","v":4},3,2,1,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":0},{"$f":"(L914-L$9)*(L914>M$9)","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(L915-L$9)*(L915>M$9)","v":64.8},63.8,62.8,61.8,60.8,59.8,58.8,57.8,null,null,57.3,56.3,55.3,54.3,53.3,null,null,52.8,51.8,50.8,49.8,48.8,47.8,46.8,45.8,44.8,43.8]
[{"$f":"ROW()","v":916}]
["Opening Asset Value"]
[{"$f":"ROW()","v":918},null,"Opening Value"]
[{"$f":"ROW()","v":919},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1033","v":0},2.6286549049365537,2.5839633747273658,2.5392718445181779,2.49458031430899,2.4723024273494421,2.4500245403898941,2.4277466534303462,2.4054687664707983,2.3831908795112504,null,null,{"$f":"T1033","v":2.3725516345134325},2.3512731445177963,2.3299946545221601,2.308716164526524,2.2874376745308878,null,null,{"$f":"AA1033","v":2.270493691756585},2.236605726207979,2.2027177606593731,2.1688297951107671,2.1349418295621612,{"$f":"AH1033","v":2.1010538640135552},2.0671658984649497,2.0332779329163442,1.9993899673677384,1.9655020018191327]
[{"$f":"ROW()","v":920},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1034","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"T1034","v":0},0,0,0,0,null,null,{"$f":"AA1034","v":0},0,0,0,0,{"$f":"AH1034","v":0},0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1035*(J$6<2010)","v":0},0,5.4602900819932794,5.3508551765121926,5.2414202710311057,5.1319853655500189,5.0391566157587793,4.9463278659675396,4.8534991161762999,4.7606703663850602,0,null,null,{"$f":"T1035*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA1035*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1036,I1036+I1035)","v":0},0,1.8174638653383637,1.8156755925406847,1.8138873197430057,1.8120990469453266,1.7817781779763926,1.7514573090074586,1.7211364400385245,1.6908155710695905,6.3283363186944772,null,null,{"$f":"IF(W$6<$T$6,T1036,T1036+T1035)","v":6.267486931014723},6.1457881556552136,6.0240893802957043,5.9023906049361949,5.7806918295766856,null,null,{"$f":"IF(AD$6<$T$6,AA1036,AA1036+AA1035)","v":5.7198424418969314},5.598143666537422,5.4764448911779127,5.3547461158184033,5.233047340458894,5.1113485650993846,4.9896497897398753,4.8679510143803659,4.7462522390208566,4.6245534636613472]
[{"$f":"ROW()","v":923},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1037","v":0},-6.5219416324668572E-2,-0.13043883264933714,-0.19565824897400572,0,0,0,0,0,{"$f":"S1037","v":0},null,null,{"$f":"T1037","v":0},{"$f":"W1037","v":0},0,0,0,null,null,{"$f":"AA1037","v":0},0,0,0,0,{"$f":"AH1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1038","v":0},0.22910563949047205,0.21887716278591865,0.20864868608136525,0.19842020937681185,0.19179294585108905,0.18516568232536626,0.17853841879964347,0.17191115527392067,0.16528389174819788,null,null,0.16270133093963229,{"$f":"W1038","v":0.15753620932250112},0.15237108770536995,0.14720596608823877,0.1420408444711076,null,null,0.13945828366254201,0.13429316204541084,0.12912804042827966,0.12396291881114847,0.11879779719401728,{"$f":"AH1038","v":0.1136326755768861},0.10846755395975491,0.10330243234262372,9.8137310725492533E-2,9.2972189108361344E-2]
[{"$f":"ROW()","v":925},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1039","v":0},6.1452427313082141E-3,-6.4808177683659575E-3,-1.9106878268040129E-2,0,0,0,0,0,0,null,null,0,{"$f":"W1039","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1039","v":0},0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1040","v":0},8.6445576134483032E-2,8.2163186652551179E-2,7.7880797170619326E-2,7.3598407688687473E-2,7.1330208548277096E-2,6.906200940786672E-2,6.6793810267456344E-2,6.4525611127045968E-2,6.2257411986635598E-2,null,null,6.1284639924344415E-2,{"$f":"W1040","v":5.933909579976205E-2},5.7393551675179684E-2,5.5448007550597318E-2,5.3502463426014953E-2,null,null,5.252969136372377E-2,5.0584147239141404E-2,4.8638603114559038E-2,4.6693058989976673E-2,4.4747514865394307E-2,{"$f":"AH1040","v":4.2801970740811941E-2},4.0856426616229582E-2,3.8910882491647224E-2,3.6965338367064865E-2,3.5019794242482506E-2]
[{"$f":"ROW()","v":927},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1041","v":0},14.852314774196406,14.322314278276627,13.792313782356848,13.262313286437069,12.647020675632421,12.031728064827773,11.416435454023125,10.801142843218477,10.185850232413829,null,null,9.886266402048717,{"$f":"W1041","v":9.2870987413184913},8.6879310805882657,8.08876341985804,7.4895957591278153,null,null,7.1900119287627025,6.5908442680324768,5.9916766073022512,5.3925089465720255,4.7933412858417999,{"$f":"AH1041","v":4.1941736251115742},3.5950059643813495,2.9958383036511247,2.3966706429208999,1.7975029821906749]
[{"$f":"ROW()","v":928},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1042","v":0},-0.42113613001057437,-1.2176983246407964,-2.0142605192710183,0,0,-3.9578363061864724E-16,-3.9578363061864724E-16,-3.9578363061864724E-16,0,null,null,0,{"$f":"W1042","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1042","v":0},0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"S1043","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1043","v":0},0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1044","v":0},0.95577218951085319,0.95577218951085319,0.95577218951085319,0.95577218951085319,0.76461775160868251,0.57346331370651182,0.38230887580434114,0.19115443790217049,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1044","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1045","v":0},{"$f":"K1045","v":0},{"$f":"L1045","v":0},{"$f":"M1045","v":0},{"$f":"N1045","v":0},{"$f":"O1045","v":0},{"$f":"P1045","v":0},{"$f":"Q1045","v":0},{"$f":"R1045","v":0},{"$f":"S1045","v":0},null,null,{"$f":"T1045","v":0},{"$f":"W1045","v":0},{"$f":"X1045","v":0},{"$f":"Y1045","v":0},{"$f":"Z1045","v":0},null,null,{"$f":"AA1045","v":0},{"$f":"AD1045","v":0},{"$f":"AE1045","v":0},{"$f":"AF1045","v":0},{"$f":"AG1045","v":0},{"$f":"AH1045","v":0},0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1046","v":0},6.3920694246831855E-3,6.3920694246831855E-3,6.3920694246831855E-3,6.3920694246831855E-3,5.1136555397465486E-3,3.8352416548099117E-3,2.5568277698732747E-3,1.2784138849366376E-3,8.6736173798840355E-19,null,null,{"$f":"T1046","v":8.6736173798840355E-19},8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,null,null,{"$f":"AA1046","v":8.6736173798840355E-19},8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,{"$f":"AH1046","v":8.6736173798840355E-19},{"$f":"AI1046","v":0},{"$f":"AJ1046","v":0},{"$f":"AK1046","v":0},{"$f":"AL1046","v":0}]
[{"$f":"ROW()","v":933},null,null,"Land",null,null,null,null,null,null,0,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,null,null,{"$f":"T1047","v":0.28313382373398432},0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,null,null,{"$f":"AA1047","v":0.28313382373398432},0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432,0.28313382373398432]
[{"$f":"ROW()","v":934},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1048","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"T1048","v":0},0,0,0,0,null,null,{"$f":"AA1048","v":0},{"$f":"AD1048","v":0},{"$f":"AE1048","v":0},{"$f":"AF1048","v":0},{"$f":"AG1048","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K919:K934)","v":0},{"$f":"SUM(L919:L934)","v":25.839362621155146},{"$f":"SUM(M919:M934)","v":24.264528879106361},{"$f":"SUM(N919:N934)","v":22.689695137057576},{"$f":"SUM(O919:O934)","v":24.218294712976423},23.256246281998813,22.294197851021199,21.332149420043592,20.370100989065985,19.408052558088372,null,null,19.033424762174832,18.284169170347749,17.534913578520666,16.785657986693579,16.036402394866496,null,null,15.655469861176467,14.893604793796413,14.13173972641636,13.369874659036306,12.608009591656248,{"$f":"SUM(AI919:AI934)","v":11.846144524276195},11.084279456896141,10.322414389516091,9.5605493221360369,8.7986842547559831]
["Capex"]
[{"$f":"ROW()","v":937},null,"Capex"]
[{"$f":"ROW()","v":938},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!K500","v":2.6733464351457417}]
[{"$f":"ROW()","v":939},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!K501","v":0}]
[{"$f":"ROW()","v":940},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K502","v":5.5697249874743662}]
[{"$f":"ROW()","v":941},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K503","v":1.8192521381360427}]
[{"$f":"ROW()","v":942},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K504","v":0}]
[{"$f":"ROW()","v":943},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!K505","v":0.23933411619502545}]
[{"$f":"ROW()","v":944},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!K506","v":1.8771303230982386E-2}]
[{"$f":"ROW()","v":945},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!K507","v":9.0727965616414885E-2}]
[{"$f":"ROW()","v":946},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!K508","v":15.382315270116186}]
[{"$f":"ROW()","v":947},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!K509","v":0.37542606461964778}]
[{"$f":"ROW()","v":948},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!K510","v":0}]
[{"$f":"ROW()","v":949},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!K511","v":0.95577218951085319}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!K512","v":0}]
[{"$f":"ROW()","v":951},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!K513","v":6.3920694246831855E-3}]
[{"$f":"ROW()","v":952},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!K514","v":0.28313382373398432}]
[{"$f":"ROW()","v":953},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!K515","v":0}]
[{"$f":"ROW()","v":954},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K938:K953)","v":27.414196363203931}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":956},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":957},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":958},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":959},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":960},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":961},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":962},null,null,"Regulators"]
[{"$f":"ROW()","v":963},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":964},null,null,"Buildings"]
[{"$f":"ROW()","v":965},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":966},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":967},null,null,"Vehicle"]
[{"$f":"ROW()","v":968},null,null,"Information Technology"]
[{"$f":"ROW()","v":969},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":970},null,null,"FRC"]
[{"$f":"ROW()","v":971},null,null,"Land"]
[{"$f":"ROW()","v":972},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":973},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J957:J972)","v":0},{"$f":"SUM(K957:K972)","v":0},{"$f":"SUM(L957:L972)","v":0},{"$f":"SUM(M957:M972)","v":0},{"$f":"SUM(N957:N972)","v":0},{"$f":"SUM(O957:O972)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":975},null,"Depreciation"]
[{"$f":"ROW()","v":976},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!K758","v":-4.4691530209187862E-2},{"$f":"Input!L758","v":-4.4691530209187862E-2},{"$f":"Input!M758","v":-4.4691530209187862E-2},{"$f":"Input!N758","v":-4.4691530209187862E-2},{"$f":"Input!O758","v":-2.2277886959547848E-2},{"$f":"Input!P758","v":-2.2277886959547848E-2},{"$f":"Input!Q758","v":-2.2277886959547848E-2},{"$f":"Input!R758","v":-2.2277886959547848E-2},{"$f":"Input!S758","v":-2.2277886959547848E-2},{"$f":"Input!T758","v":-1.0639244997818084E-2},{"$f":"Input!U758","v":0},{"$f":"Input!V758","v":0},{"$f":"Input!W758","v":-2.1278489995636168E-2},{"$f":"Input!X758","v":-2.1278489995636168E-2},{"$f":"Input!Y758","v":-2.1278489995636172E-2},{"$f":"Input!Z758","v":-2.1278489995636172E-2},{"$f":"Input!AA758","v":-1.6943982774302879E-2},{"$f":"Input!AB758","v":0},{"$f":"Input!AC758","v":0},{"$f":"Input!AD758","v":-3.388796554860575E-2},{"$f":"Input!AE758","v":-3.3887965548605757E-2},{"$f":"Input!AF758","v":-3.3887965548605757E-2},{"$f":"Input!AG758","v":-3.3887965548605757E-2},{"$f":"Input!AH758","v":-3.3887965548605757E-2},{"$f":"-IF($D976=\"Land\",0,IF(AI919<0,AI919,IF(AI900<AI$9,AI919,(AI919/AI900)*AI$9)))","v":-3.3887965548605729E-2},-3.3887965548605729E-2,-3.3887965548605736E-2,-3.3887965548605736E-2,-3.3887965548605736E-2]
[{"$f":"ROW()","v":977},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!K759","v":0},{"$f":"Input!L759","v":0},{"$f":"Input!M759","v":0},{"$f":"Input!N759","v":0},{"$f":"Input!O759","v":0},{"$f":"Input!P759","v":0},{"$f":"Input!Q759","v":0},{"$f":"Input!R759","v":0},{"$f":"Input!S759","v":0},{"$f":"Input!T759","v":0},{"$f":"Input!U759","v":0},{"$f":"Input!V759","v":0},{"$f":"Input!W759","v":0},{"$f":"Input!X759","v":0},{"$f":"Input!Y759","v":0},{"$f":"Input!Z759","v":0},{"$f":"Input!AA759","v":0},{"$f":"Input!AB759","v":0},{"$f":"Input!AC759","v":0},{"$f":"Input!AD759","v":0},{"$f":"Input!AE759","v":0},{"$f":"Input!AF759","v":0},{"$f":"Input!AG759","v":0},{"$f":"Input!AH759","v":0},{"$f":"-IF($D977=\"Land\",0,IF(AI920<0,AI920,IF(AI901<AI$9,AI920,(AI920/AI901)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K760","v":-0.10943490548108667},{"$f":"Input!L760","v":-0.10943490548108667},{"$f":"Input!M760","v":-0.10943490548108667},{"$f":"Input!N760","v":-0.10943490548108667},{"$f":"Input!O760","v":-9.2828749791239437E-2},{"$f":"Input!P760","v":-9.2828749791239437E-2},{"$f":"Input!Q760","v":-9.2828749791239437E-2},{"$f":"Input!R760","v":-9.2828749791239437E-2},{"$f":"Input!S760","v":-9.2828749791239437E-2},{"$f":"Input!T760","v":0},{"$f":"Input!U760","v":0},{"$f":"Input!V760","v":0},{"$f":"Input!W760","v":0},{"$f":"Input!X760","v":0},{"$f":"Input!Y760","v":0},{"$f":"Input!Z760","v":0},{"$f":"Input!AA760","v":0},{"$f":"Input!AB760","v":0},{"$f":"Input!AC760","v":0},{"$f":"Input!AD760","v":0},{"$f":"Input!AE760","v":0},{"$f":"Input!AF760","v":0},{"$f":"Input!AG760","v":0},{"$f":"Input!AH760","v":0},{"$f":"-IF($D978=\"Land\",0,IF(AI921<0,AI921,IF(AI902<AI$9,AI921,(AI921/AI902)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K761","v":-1.7882727976790891E-3},{"$f":"Input!L761","v":-1.7882727976790891E-3},{"$f":"Input!M761","v":-1.7882727976790891E-3},{"$f":"Input!N761","v":-1.7882727976790891E-3},{"$f":"Input!O761","v":-3.0320868968934048E-2},{"$f":"Input!P761","v":-3.0320868968934048E-2},{"$f":"Input!Q761","v":-3.0320868968934048E-2},{"$f":"Input!R761","v":-3.0320868968934048E-2},{"$f":"Input!S761","v":-3.0320868968934048E-2},{"$f":"Input!T761","v":-6.0849387679754591E-2},{"$f":"Input!U761","v":0},{"$f":"Input!V761","v":0},{"$f":"Input!W761","v":-0.12169877535950917},{"$f":"Input!X761","v":-0.12169877535950917},{"$f":"Input!Y761","v":-0.12169877535950917},{"$f":"Input!Z761","v":-0.12169877535950917},{"$f":"Input!AA761","v":-6.0849387679754605E-2},{"$f":"Input!AB761","v":0},{"$f":"Input!AC761","v":0},{"$f":"Input!AD761","v":-0.12169877535950922},{"$f":"Input!AE761","v":-0.12169877535950922},{"$f":"Input!AF761","v":-0.12169877535950922},{"$f":"Input!AG761","v":-0.12169877535950922},{"$f":"Input!AH761","v":-0.12169877535950922},{"$f":"-IF($D979=\"Land\",0,IF(AI922<0,AI922,IF(AI903<AI$9,AI922,(AI922/AI903)*AI$9)))","v":-0.12169877535950915},-0.12169877535950915,-0.12169877535950915,-0.12169877535950914,-0.12169877535950914]
[{"$f":"ROW()","v":980},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K762","v":-6.5219416324668572E-2},{"$f":"Input!L762","v":-6.5219416324668572E-2},{"$f":"Input!M762","v":-6.5219416324668572E-2},{"$f":"Input!N762","v":-6.5219416324668572E-2},{"$f":"Input!O762","v":0},{"$f":"Input!P762","v":0},{"$f":"Input!Q762","v":0},{"$f":"Input!R762","v":0},{"$f":"Input!S762","v":0},{"$f":"Input!T762","v":0},{"$f":"Input!U762","v":0},{"$f":"Input!V762","v":0},{"$f":"Input!W762","v":0},{"$f":"Input!X762","v":0},{"$f":"Input!Y762","v":0},{"$f":"Input!Z762","v":0},{"$f":"Input!AA762","v":0},{"$f":"Input!AB762","v":0},{"$f":"Input!AC762","v":0},{"$f":"Input!AD762","v":0},{"$f":"Input!AE762","v":0},{"$f":"Input!AF762","v":0},{"$f":"Input!AG762","v":0},{"$f":"Input!AH762","v":0},{"$f":"-IF($D980=\"Land\",0,IF(AI923<0,AI923,IF(AI904<AI$9,AI923,(AI923/AI904)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":981},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!K763","v":-1.0228476704553414E-2},{"$f":"Input!L763","v":-1.0228476704553414E-2},{"$f":"Input!M763","v":-1.0228476704553414E-2},{"$f":"Input!N763","v":-1.0228476704553414E-2},{"$f":"Input!O763","v":-6.627263525722806E-3},{"$f":"Input!P763","v":-6.627263525722806E-3},{"$f":"Input!Q763","v":-6.627263525722806E-3},{"$f":"Input!R763","v":-6.627263525722806E-3},{"$f":"Input!S763","v":-6.627263525722806E-3},{"$f":"Input!T763","v":-2.5825608085655893E-3},{"$f":"Input!U763","v":0},{"$f":"Input!V763","v":0},{"$f":"Input!W763","v":-5.1651216171311786E-3},{"$f":"Input!X763","v":-5.1651216171311786E-3},{"$f":"Input!Y763","v":-5.1651216171311786E-3},{"$f":"Input!Z763","v":-5.1651216171311786E-3},{"$f":"Input!AA763","v":-2.5825608085655915E-3},{"$f":"Input!AB763","v":0},{"$f":"Input!AC763","v":0},{"$f":"Input!AD763","v":-5.1651216171311829E-3},{"$f":"Input!AE763","v":-5.1651216171311829E-3},{"$f":"Input!AF763","v":-5.1651216171311829E-3},{"$f":"Input!AG763","v":-5.1651216171311829E-3},{"$f":"Input!AH763","v":-5.1651216171311829E-3},{"$f":"-IF($D981=\"Land\",0,IF(AI924<0,AI924,IF(AI905<AI$9,AI924,(AI924/AI905)*AI$9)))","v":-5.1651216171311864E-3},-5.1651216171311864E-3,-5.1651216171311864E-3,-5.1651216171311855E-3,-5.1651216171311855E-3]
[{"$f":"ROW()","v":982},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!K764","v":-1.2626060499674172E-2},{"$f":"Input!L764","v":-1.2626060499674172E-2},{"$f":"Input!M764","v":-1.2626060499674172E-2},{"$f":"Input!N764","v":-1.2626060499674172E-2},{"$f":"Input!O764","v":0},{"$f":"Input!P764","v":0},{"$f":"Input!Q764","v":0},{"$f":"Input!R764","v":0},{"$f":"Input!S764","v":0},{"$f":"Input!T764","v":0},{"$f":"Input!U764","v":0},{"$f":"Input!V764","v":0},{"$f":"Input!W764","v":0},{"$f":"Input!X764","v":0},{"$f":"Input!Y764","v":0},{"$f":"Input!Z764","v":0},{"$f":"Input!AA764","v":0},{"$f":"Input!AB764","v":0},{"$f":"Input!AC764","v":0},{"$f":"Input!AD764","v":0},{"$f":"Input!AE764","v":0},{"$f":"Input!AF764","v":0},{"$f":"Input!AG764","v":0},{"$f":"Input!AH764","v":0},{"$f":"-IF($D982=\"Land\",0,IF(AI925<0,AI925,IF(AI906<AI$9,AI925,(AI925/AI906)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!K765","v":-4.2823894819318522E-3},{"$f":"Input!L765","v":-4.2823894819318522E-3},{"$f":"Input!M765","v":-4.2823894819318522E-3},{"$f":"Input!N765","v":-4.2823894819318522E-3},{"$f":"Input!O765","v":-2.268199140410372E-3},{"$f":"Input!P765","v":-2.268199140410372E-3},{"$f":"Input!Q765","v":-2.268199140410372E-3},{"$f":"Input!R765","v":-2.268199140410372E-3},{"$f":"Input!S765","v":-2.268199140410372E-3},{"$f":"Input!T765","v":-9.7277206229118166E-4},{"$f":"Input!U765","v":0},{"$f":"Input!V765","v":0},{"$f":"Input!W765","v":-1.9455441245823633E-3},{"$f":"Input!X765","v":-1.9455441245823635E-3},{"$f":"Input!Y765","v":-1.9455441245823635E-3},{"$f":"Input!Z765","v":-1.9455441245823635E-3},{"$f":"Input!AA765","v":-9.7277206229118122E-4},{"$f":"Input!AB765","v":0},{"$f":"Input!AC765","v":0},{"$f":"Input!AD765","v":-1.9455441245823624E-3},{"$f":"Input!AE765","v":-1.9455441245823624E-3},{"$f":"Input!AF765","v":-1.9455441245823627E-3},{"$f":"Input!AG765","v":-1.9455441245823627E-3},{"$f":"Input!AH765","v":-1.9455441245823627E-3},{"$f":"-IF($D983=\"Land\",0,IF(AI926<0,AI926,IF(AI907<AI$9,AI926,(AI926/AI907)*AI$9)))","v":-1.9455441245823609E-3},-1.9455441245823611E-3,-1.9455441245823611E-3,-1.9455441245823614E-3,-1.9455441245823614E-3]
[{"$f":"ROW()","v":984},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!K766","v":-0.53000049591977927},{"$f":"Input!L766","v":-0.53000049591977927},{"$f":"Input!M766","v":-0.53000049591977927},{"$f":"Input!N766","v":-0.53000049591977927},{"$f":"Input!O766","v":-0.61529261080464737},{"$f":"Input!P766","v":-0.61529261080464737},{"$f":"Input!Q766","v":-0.61529261080464737},{"$f":"Input!R766","v":-0.61529261080464737},{"$f":"Input!S766","v":-0.61529261080464737},{"$f":"Input!T766","v":-0.29958383036511244},{"$f":"Input!U766","v":0},{"$f":"Input!V766","v":0},{"$f":"Input!W766","v":-0.59916766073022487},{"$f":"Input!X766","v":-0.59916766073022487},{"$f":"Input!Y766","v":-0.59916766073022487},{"$f":"Input!Z766","v":-0.59916766073022487},{"$f":"Input!AA766","v":-0.29958383036511266},{"$f":"Input!AB766","v":0},{"$f":"Input!AC766","v":0},{"$f":"Input!AD766","v":-0.59916766073022532},{"$f":"Input!AE766","v":-0.59916766073022532},{"$f":"Input!AF766","v":-0.5991676607302252},{"$f":"Input!AG766","v":-0.59916766073022532},{"$f":"Input!AH766","v":-0.59916766073022532},{"$f":"-IF($D984=\"Land\",0,IF(AI927<0,AI927,IF(AI908<AI$9,AI927,(AI927/AI908)*AI$9)))","v":-0.59916766073022487},-0.59916766073022487,-0.59916766073022498,-0.59916766073022498,-0.59916766073022498]
[{"$f":"ROW()","v":985},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!K767","v":-0.79656219463022215},{"$f":"Input!L767","v":-0.79656219463022215},{"$f":"Input!M767","v":-0.79656219463022215},{"$f":"Input!N767","v":-0.79656219463022215},{"$f":"Input!O767","v":0},{"$f":"Input!P767","v":-3.9578363061864724E-16},{"$f":"Input!Q767","v":0},{"$f":"Input!R767","v":0},{"$f":"Input!S767","v":0},{"$f":"Input!T767","v":0},{"$f":"Input!U767","v":0},{"$f":"Input!V767","v":0},{"$f":"Input!W767","v":0},{"$f":"Input!X767","v":0},{"$f":"Input!Y767","v":0},{"$f":"Input!Z767","v":0},{"$f":"Input!AA767","v":0},{"$f":"Input!AB767","v":0},{"$f":"Input!AC767","v":0},{"$f":"Input!AD767","v":0},{"$f":"Input!AE767","v":0},{"$f":"Input!AF767","v":0},{"$f":"Input!AG767","v":0},{"$f":"Input!AH767","v":0},{"$f":"-IF($D985=\"Land\",0,IF(AI928<0,AI928,IF(AI909<AI$9,AI928,(AI928/AI909)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!K768","v":0},{"$f":"Input!L768","v":0},{"$f":"Input!M768","v":0},{"$f":"Input!N768","v":0},{"$f":"Input!O768","v":0},{"$f":"Input!P768","v":0},{"$f":"Input!Q768","v":0},{"$f":"Input!R768","v":0},{"$f":"Input!S768","v":0},{"$f":"Input!T768","v":0},{"$f":"Input!U768","v":0},{"$f":"Input!V768","v":0},{"$f":"Input!W768","v":0},{"$f":"Input!X768","v":0},{"$f":"Input!Y768","v":0},{"$f":"Input!Z768","v":0},{"$f":"Input!AA768","v":0},{"$f":"Input!AB768","v":0},{"$f":"Input!AC768","v":0},{"$f":"Input!AD768","v":0},{"$f":"Input!AE768","v":0},{"$f":"Input!AF768","v":0},{"$f":"Input!AG768","v":0},{"$f":"Input!AH768","v":0},{"$f":"-IF($D986=\"Land\",0,IF(AI929<0,AI929,IF(AI910<AI$9,AI929,(AI929/AI910)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!K769","v":0},{"$f":"Input!L769","v":0},{"$f":"Input!M769","v":0},{"$f":"Input!N769","v":0},{"$f":"Input!O769","v":-0.19115443790217065},{"$f":"Input!P769","v":-0.19115443790217065},{"$f":"Input!Q769","v":-0.19115443790217065},{"$f":"Input!R769","v":-0.19115443790217065},{"$f":"Input!S769","v":-0.19115443790217065},{"$f":"Input!T769","v":0},{"$f":"Input!U769","v":0},{"$f":"Input!V769","v":0},{"$f":"Input!W769","v":0},{"$f":"Input!X769","v":0},{"$f":"Input!Y769","v":0},{"$f":"Input!Z769","v":0},{"$f":"Input!AA769","v":0},{"$f":"Input!AB769","v":0},{"$f":"Input!AC769","v":0},{"$f":"Input!AD769","v":0},{"$f":"Input!AE769","v":0},{"$f":"Input!AF769","v":0},{"$f":"Input!AG769","v":0},{"$f":"Input!AH769","v":0},{"$f":"-IF($D987=\"Land\",0,IF(AI930<0,AI930,IF(AI911<AI$9,AI930,(AI930/AI911)*AI$9)))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!K770","v":0},{"$f":"Input!L770","v":0},{"$f":"Input!M770","v":0},{"$f":"Input!N770","v":0},{"$f":"Input!O770","v":0},{"$f":"Input!P770","v":0},{"$f":"Input!Q770","v":0},{"$f":"Input!R770","v":0},{"$f":"Input!S770","v":0},{"$f":"Input!T770","v":0},{"$f":"Input!U770","v":0},{"$f":"Input!V770","v":0},{"$f":"Input!W770","v":0},{"$f":"Input!X770","v":0},{"$f":"Input!Y770","v":0},{"$f":"Input!Z770","v":0},{"$f":"Input!AA770","v":0},{"$f":"Input!AB770","v":0},{"$f":"Input!AC770","v":0},{"$f":"Input!AD770","v":0},{"$f":"Input!AE770","v":0},{"$f":"Input!AF770","v":0},{"$f":"Input!AG770","v":0},{"$f":"Input!AH770","v":0},{"$f":"-IF($D988=\"Land\",0,IF(AI931<0,AI931,IF(AI912<AI$9,AI931,(AI931/AI912)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!K771","v":0},{"$f":"Input!L771","v":0},{"$f":"Input!M771","v":0},{"$f":"Input!N771","v":0},{"$f":"Input!O771","v":-1.2784138849366372E-3},{"$f":"Input!P771","v":-1.2784138849366372E-3},{"$f":"Input!Q771","v":-1.2784138849366372E-3},{"$f":"Input!R771","v":-1.2784138849366372E-3},{"$f":"Input!S771","v":-1.2784138849366367E-3},{"$f":"Input!T771","v":0},{"$f":"Input!U771","v":0},{"$f":"Input!V771","v":0},{"$f":"Input!W771","v":0},{"$f":"Input!X771","v":0},{"$f":"Input!Y771","v":0},{"$f":"Input!Z771","v":0},{"$f":"Input!AA771","v":0},{"$f":"Input!AB771","v":0},{"$f":"Input!AC771","v":0},{"$f":"Input!AD771","v":0},{"$f":"Input!AE771","v":0},{"$f":"Input!AF771","v":0},{"$f":"Input!AG771","v":0},{"$f":"Input!AH771","v":0},{"$f":"-IF($D989=\"Land\",0,IF(AI932<0,AI932,IF(AI913<AI$9,AI932,(AI932/AI913)*AI$9)))","v":-8.6736173798840355E-19},0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!K772","v":0},{"$f":"Input!L772","v":0},{"$f":"Input!M772","v":0},{"$f":"Input!N772","v":0},{"$f":"Input!O772","v":0},{"$f":"Input!P772","v":0},{"$f":"Input!Q772","v":0},{"$f":"Input!R772","v":0},{"$f":"Input!S772","v":0},{"$f":"Input!T772","v":0},{"$f":"Input!U772","v":0},{"$f":"Input!V772","v":0},{"$f":"Input!W772","v":0},{"$f":"Input!X772","v":0},{"$f":"Input!Y772","v":0},{"$f":"Input!Z772","v":0},{"$f":"Input!AA772","v":0},{"$f":"Input!AB772","v":0},{"$f":"Input!AC772","v":0},{"$f":"Input!AD772","v":0},{"$f":"Input!AE772","v":0},{"$f":"Input!AF772","v":0},{"$f":"Input!AG772","v":0},{"$f":"Input!AH772","v":0},{"$f":"-IF($D990=\"Land\",0,IF(AI933<0,AI933,IF(AI914<AI$9,AI933,(AI933/AI914)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!K773","v":0},{"$f":"Input!L773","v":0},{"$f":"Input!M773","v":0},{"$f":"Input!N773","v":0},{"$f":"Input!O773","v":0},{"$f":"Input!P773","v":0},{"$f":"Input!Q773","v":0},{"$f":"Input!R773","v":0},{"$f":"Input!S773","v":0},{"$f":"Input!T773","v":0},{"$f":"Input!U773","v":0},{"$f":"Input!V773","v":0},{"$f":"Input!W773","v":0},{"$f":"Input!X773","v":0},{"$f":"Input!Y773","v":0},{"$f":"Input!Z773","v":0},{"$f":"Input!AA773","v":0},{"$f":"Input!AB773","v":0},{"$f":"Input!AC773","v":0},{"$f":"Input!AD773","v":0},{"$f":"Input!AE773","v":0},{"$f":"Input!AF773","v":0},{"$f":"Input!AG773","v":0},{"$f":"Input!AH773","v":0},{"$f":"-IF($D991=\"Land\",0,IF(AI934<0,AI934,IF(AI915<AI$9,AI934,(AI934/AI915)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K976:K991)","v":-1.574833742048783},{"$f":"SUM(L976:L991)","v":-1.574833742048783},{"$f":"SUM(M976:M991)","v":-1.574833742048783},{"$f":"SUM(N976:N991)","v":-1.574833742048783},{"$f":"SUM(O976:O991)","v":-0.96204843097760917},-0.96204843097760961,-0.96204843097760917,-0.96204843097760917,-0.96204843097760917,-0.37462779591354189,null,null,-0.74925559182708379,-0.74925559182708379,-0.74925559182708379,-0.74925559182708379,{"$f":"SUM(AA976:AA991)","v":-0.38093253369002689},null,null,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,-0.76186506738005377,{"$f":"SUM(AI976:AI991)","v":-0.76186506738005333},-0.76186506738005333,-0.76186506738005344,-0.76186506738005333,-0.76186506738005333]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":994},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":995},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":996},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":997},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":998},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":999},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1000},null,null,"Regulators"]
[{"$f":"ROW()","v":1001},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1005},null,null,"Vehicle"]
[{"$f":"ROW()","v":1010},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1013},null,"Over Depreciation"]
[{"$f":"ROW()","v":1015},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$238,(-(N920+N939+N977)*(N920+N939+N977<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$238,(-(S920+S939+S977)*(S920+S939+S977<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$238,(-(Z920+Z939+Z977)*(Z920+Z939+Z977<0)))","v":0}]
[{"$f":"ROW()","v":1020},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$243,(-(N925+N944+N982)*(N925+N944+N982<0)))","v":3.1732938767714297E-2},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$243,(-(S925+S944+S982)*(S925+S944+S982<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$243,(-(Z925+Z944+Z982)*(Z925+Z944+Z982<0)))","v":0}]
[{"$f":"ROW()","v":1024},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$247,(-(N929+N948+N986)*(N929+N948+N986<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$247,(-(S929+S948+S986)*(S929+S948+S986<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$247,(-(Z929+Z948+Z986)*(Z929+Z948+Z986<0)))","v":0}]
[{"$f":"ROW()","v":1025},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$248,(-(N930+N949+N987)*(N930+N949+N987<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$248,(-(S930+S949+S987)*(S930+S949+S987<0)))","v":1.6653345369377348E-16},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$248,(-(Z930+Z949+Z987)*(Z930+Z949+Z987<0)))","v":0}]
[{"$f":"ROW()","v":1029},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K405,(-(N934+N953+N991)*(N934+N953+N991<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K405,(-(S934+S953+S991)*(S934+S953+S991<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K405,(-(Z934+Z953+Z991)*(Z934+Z953+Z991<0)))","v":0}]
[{"$f":"ROW()","v":1033},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K919+K938+K957+K976+K995+K1014","v":2.6286549049365537},2.5839633747273658,2.5392718445181779,2.49458031430899,2.4723024273494421,2.4500245403898941,2.4277466534303462,2.4054687664707983,2.3831908795112504,2.3725516345134325,null,null,2.3512731445177963,2.3299946545221601,2.308716164526524,2.2874376745308878,2.270493691756585,null,null,2.236605726207979,2.2027177606593731,2.1688297951107671,2.1349418295621612,2.1010538640135552,2.0671658984649497,2.0332779329163442,1.9993899673677384,1.9655020018191327,1.931614036270527]
[{"$f":"ROW()","v":1038},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K924+K943+K962+K981+K1000+K1019","v":0.22910563949047205},0.21887716278591865,0.20864868608136525,0.19842020937681185,0.19179294585108905,0.18516568232536626,0.17853841879964347,0.17191115527392067,0.16528389174819788,0.16270133093963229,null,null,0.15753620932250112,0.15237108770536995,0.14720596608823877,0.1420408444711076,0.13945828366254201,null,null,0.13429316204541084,0.12912804042827966,0.12396291881114847,0.11879779719401728,0.1136326755768861,0.10846755395975491,0.10330243234262372,9.8137310725492533E-2,9.2972189108361344E-2,8.7807067491230156E-2]
[{"$f":"ROW()","v":1041},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K927+K946+K965+K984+K1003+K1022","v":14.852314774196406},14.322314278276627,13.792313782356848,13.262313286437069,12.647020675632421,12.031728064827773,11.416435454023125,10.801142843218477,10.185850232413829,9.886266402048717,null,null,9.2870987413184913,8.6879310805882657,8.08876341985804,7.4895957591278153,7.1900119287627025,null,null,6.5908442680324768,5.9916766073022512,5.3925089465720255,4.7933412858417999,4.1941736251115742,3.5950059643813495,2.9958383036511247,2.3966706429208999,1.7975029821906749,1.19833532146045]
[{"$f":"ROW()","v":1043},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K929+K948+K967+K986+K1005+K1024","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1052},null,"Life"]
[{"$f":"ROW()","v":1053},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(M1053-M$9)*(M1053>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(N1053-N$9)*(N1053>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(O1053-O$9)*(O1053>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(P1053-P$9)*(P1053>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(Q1053-Q$9)*(Q1053>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(R1053-R$9)*(R1053>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(S1053-S$9)*(S1053>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},null,null,{"$f":"(T1053-T$9)*(T1053>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112.5},{"$f":"(W1053-W$9)*(W1053>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(X1053-X$9)*(X1053>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(Y1053-Y$9)*(Y1053>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Z1053-Z$9)*(Z1053>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68.5},null,null,{"$f":"(AA1053-AA$9)*(AA1053>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AD1053-AD$9)*(AD1053>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AE1053-AE$9)*(AE1053>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AF1053-AF$9)*(AF1053>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AG1053-AG$9)*(AG1053>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AH1053-AH$9)*(AH1053>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AI1053-AI$9)*(AI1053>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AJ1053-AJ$9)*(AJ1053>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AK1053-AK$9)*(AK1053>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AL1053-AL$9)*(AL1053>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59}]
[{"$f":"ROW()","v":1057},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(M1057-M$9)*(M1057>N$9)","v":59},{"$f":"(N1057-N$9)*(N1057>O$9)","v":58},57,56,55,54,53,null,null,52.5,51.5,50.5,49.5,48.5,null,null,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":1061},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(M1061-M$9)*(M1061>N$9)","v":24},{"$f":"(N1061-N$9)*(N1061>O$9)","v":23},22,21,20,19,18,null,null,17.5,16.5,15.5,14.5,13.5,null,null,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1064},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(M1064-M$9)*(M1064>N$9)","v":4},{"$f":"(N1064-N$9)*(N1064>O$9)","v":3},2,1,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(M1066-M$9)*(M1066>N$9)","v":4},{"$f":"(N1066-N$9)*(N1066>O$9)","v":3},2,1,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"K1186","v":0},-4.2054861363447958E-2,-8.4109722726895916E-2,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,0,null,null,{"$f":"T1186","v":0},0,0,0,0,null,null,{"$f":"AA1186","v":0},0,0,0,0,{"$f":"AH1186","v":0},0,0,0,0]
[{"$f":"ROW()","v":1075},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"IF(I$6<$T$6,H1189,H1189+H1188)","v":0},0,0,0,0.12042517031293701,0.12031139139468178,0.12019761247642655,0.11818862998924001,0.11617964750205348,0.11417066501486695,0.11216168252768041,5.6785483183882599,null,null,{"$f":"IF(W$6<$T$6,T1189,T1189+T1188)","v":5.6249771078374273},5.5178346867357622,5.410692265634097,5.3035498445324318,5.1964074234307667,null,null,{"$f":"IF(AD$6<$T$6,AA1189,AA1189+AA1188)","v":5.1428362128799341},5.0356937917782689,4.9285513706766038,4.8214089495749386,4.7142665284732734,4.6071241073716083,4.4999816862699431,4.3928392651682779,4.2856968440666128,4.1785544229649476]
[{"$f":"ROW()","v":1077},null,null,"Regulators",null,null,null,null,null,null,null,0,9.2386697656562031E-3,-2.8839932438355885E-3,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,0,null,null,0,{"$f":"W1191","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1191","v":0},0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0,26.99044839570502,26.48653244255436,25.9826164894037,24.882841915449472,23.783067341495244,22.683292767541015,21.583518193586787,20.483743619632559,null,null,19.914750741309433,{"$f":"W1194","v":18.776764984663181},17.638779228016929,16.500793471370677,15.362807714724424,null,null,14.793814836401296,13.655829079755042,12.517843323108789,11.379857566462535,10.241871809816281,{"$f":"AH1194","v":9.1038860531700276},7.965900296523774,6.8279145398775203,5.6899287832312666,4.5519430265850129]
[{"$f":"ROW()","v":1085},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"K1199","v":0},2.5612632681652978,2.5612632681652978,2.5612632681652978,2.0490106145322384,1.5367579608991788,1.0245053072661192,0.51225265363305961,0,null,null,{"$f":"T1199","v":0},0,0,0,0,null,null,{"$f":"AA1199","v":0},0,0,0,0,{"$f":"AH1199","v":0},{"$f":"AI1199","v":0},{"$f":"AJ1199","v":0},{"$f":"AK1199","v":0},{"$f":"AL1199","v":0}]
["Capex"]
[{"$f":"ROW()","v":1092},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!L501","v":0}]
[{"$f":"ROW()","v":1094},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!L503","v":0.12053894923119224}]
[{"$f":"ROW()","v":1100},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!L509","v":7.6290474196957121E-3}]
[{"$f":"ROW()","v":1103},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!L512","v":0}]
[{"$f":"ROW()","v":1105},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!L514","v":0}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1113},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1117},null,null,"Buildings"]
[{"$f":"ROW()","v":1120},null,null,"Vehicle"]
[{"$f":"ROW()","v":1124},null,null,"Land"]
[{"$f":"ROW()","v":1126},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1110:J1125)","v":0},{"$f":"SUM(K1110:K1125)","v":0},{"$f":"SUM(L1110:L1125)","v":0},{"$f":"SUM(M1110:M1125)","v":0},{"$f":"SUM(N1110:N1125)","v":0},{"$f":"SUM(O1110:O1125)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!L794","v":-4.2054861363447958E-2},{"$f":"Input!M794","v":-4.2054861363447958E-2},{"$f":"Input!N794","v":-4.2054861363447958E-2},{"$f":"Input!O794","v":0},{"$f":"Input!P794","v":0},{"$f":"Input!Q794","v":0},{"$f":"Input!R794","v":0},{"$f":"Input!S794","v":0},{"$f":"Input!T794","v":0},{"$f":"Input!U794","v":0},{"$f":"Input!V794","v":0},{"$f":"Input!W794","v":0},{"$f":"Input!X794","v":0},{"$f":"Input!Y794","v":0},{"$f":"Input!Z794","v":0},{"$f":"Input!AA794","v":0},{"$f":"Input!AB794","v":0},{"$f":"Input!AC794","v":0},{"$f":"Input!AD794","v":0},{"$f":"Input!AE794","v":0},{"$f":"Input!AF794","v":0},{"$f":"Input!AG794","v":0},{"$f":"Input!AH794","v":0},{"$f":"-IF($D1129=\"Land\",0,IF(AI1072<0,AI1072,IF(AI1053<AI$9,AI1072,(AI1072/AI1053)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1135},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!L800","v":-4.0559616702708404E-9},{"$f":"Input!M800","v":-4.0559616702708404E-9},{"$f":"Input!N800","v":-4.0559616702708404E-9},{"$f":"Input!O800","v":0},{"$f":"Input!P800","v":0},{"$f":"Input!Q800","v":0},{"$f":"Input!R800","v":0},{"$f":"Input!S800","v":0},{"$f":"Input!T800","v":0},{"$f":"Input!U800","v":0},{"$f":"Input!V800","v":0},{"$f":"Input!W800","v":0},{"$f":"Input!X800","v":0},{"$f":"Input!Y800","v":0},{"$f":"Input!Z800","v":0},{"$f":"Input!AA800","v":0},{"$f":"Input!AB800","v":0},{"$f":"Input!AC800","v":0},{"$f":"Input!AD800","v":0},{"$f":"Input!AE800","v":0},{"$f":"Input!AF800","v":0},{"$f":"Input!AG800","v":0},{"$f":"Input!AH800","v":0},{"$f":"-IF($D1135=\"Land\",0,IF(AI1078<0,AI1078,IF(AI1059<AI$9,AI1078,(AI1078/AI1059)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!L801","v":-4.2614997771419421E-3},{"$f":"Input!M801","v":-4.2614997771419421E-3},{"$f":"Input!N801","v":-4.2614997771419421E-3},{"$f":"Input!O801","v":0},{"$f":"Input!P801","v":0},{"$f":"Input!Q801","v":0},{"$f":"Input!R801","v":0},{"$f":"Input!S801","v":0},{"$f":"Input!T801","v":0},{"$f":"Input!U801","v":0},{"$f":"Input!V801","v":0},{"$f":"Input!W801","v":0},{"$f":"Input!X801","v":0},{"$f":"Input!Y801","v":0},{"$f":"Input!Z801","v":0},{"$f":"Input!AA801","v":0},{"$f":"Input!AB801","v":0},{"$f":"Input!AC801","v":0},{"$f":"Input!AD801","v":0},{"$f":"Input!AE801","v":0},{"$f":"Input!AF801","v":0},{"$f":"Input!AG801","v":0},{"$f":"Input!AH801","v":0},{"$f":"-IF($D1136=\"Land\",0,IF(AI1079<0,AI1079,IF(AI1060<AI$9,AI1079,(AI1079/AI1060)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1140},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!L805","v":0},{"$f":"Input!M805","v":0},{"$f":"Input!N805","v":0},{"$f":"Input!O805","v":-0.10772214956610343},{"$f":"Input!P805","v":-0.10772214956610343},{"$f":"Input!Q805","v":-0.10772214956610343},{"$f":"Input!R805","v":-0.10772214956610343},{"$f":"Input!S805","v":-0.10772214956610343},{"$f":"Input!T805","v":0},{"$f":"Input!U805","v":0},{"$f":"Input!V805","v":0},{"$f":"Input!W805","v":0},{"$f":"Input!X805","v":0},{"$f":"Input!Y805","v":0},{"$f":"Input!Z805","v":0},{"$f":"Input!AA805","v":0},{"$f":"Input!AB805","v":0},{"$f":"Input!AC805","v":0},{"$f":"Input!AD805","v":0},{"$f":"Input!AE805","v":0},{"$f":"Input!AF805","v":0},{"$f":"Input!AG805","v":0},{"$f":"Input!AH805","v":0},{"$f":"-IF($D1140=\"Land\",0,IF(AI1083<0,AI1083,IF(AI1064<AI$9,AI1083,(AI1083/AI1064)*AI$9)))","v":-5.5511151231257827E-17},0,0,0,0]
[{"$f":"ROW()","v":1144},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!L809","v":0},{"$f":"Input!M809","v":0},{"$f":"Input!N809","v":0},{"$f":"Input!O809","v":0},{"$f":"Input!P809","v":0},{"$f":"Input!Q809","v":0},{"$f":"Input!R809","v":0},{"$f":"Input!S809","v":0},{"$f":"Input!T809","v":0},{"$f":"Input!U809","v":0},{"$f":"Input!V809","v":0},{"$f":"Input!W809","v":0},{"$f":"Input!X809","v":0},{"$f":"Input!Y809","v":0},{"$f":"Input!Z809","v":0},{"$f":"Input!AA809","v":0},{"$f":"Input!AB809","v":0},{"$f":"Input!AC809","v":0},{"$f":"Input!AD809","v":0},{"$f":"Input!AE809","v":0},{"$f":"Input!AF809","v":0},{"$f":"Input!AG809","v":0},{"$f":"Input!AH809","v":0},{"$f":"-IF($D1144=\"Land\",0,IF(AI1087<0,AI1087,IF(AI1068<AI$9,AI1087,(AI1087/AI1068)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1152},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1154},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1157},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1163},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1164},null,null,"Total"]
[{"$f":"ROW()","v":1168},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$238,(-(N1073+N1092+N1130)*(N1073+N1092+N1130<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$238,(-(S1073+S1092+S1130)*(S1073+S1092+S1130<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$238,(-(Z1073+Z1092+Z1130)*(Z1073+Z1092+Z1130<0)))","v":0}]
[{"$f":"ROW()","v":1172},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$242,(-(N1077+N1096+N1134)*(N1077+N1096+N1134<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$242,(-(S1077+S1096+S1134)*(S1077+S1096+S1134<0)))","v":1.500665625332738E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$242,(-(Z1077+Z1096+Z1134)*(Z1077+Z1096+Z1134<0)))","v":0}]
[{"$f":"ROW()","v":1177},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$247,(-(N1082+N1101+N1139)*(N1082+N1101+N1139<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$247,(-(S1082+S1101+S1139)*(S1082+S1101+S1139<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$247,(-(Z1082+Z1101+Z1139)*(Z1082+Z1101+Z1139<0)))","v":0}]
[{"$f":"ROW()","v":1180},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$250,(-(N1085+N1104+N1142)*(N1085+N1104+N1142<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$250,(-(S1085+S1104+S1142)*(S1085+S1104+S1142<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$250,(-(Z1085+Z1104+Z1142)*(Z1085+Z1104+Z1142<0)))","v":0}]
[{"$f":"ROW()","v":1183},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1167:N1182)","v":1.1891000070259303},null,null,null,null,{"$f":"SUM(S1167:S1182)","v":0.15395573967509707},null,null,null,null,null,null,{"$f":"SUM(Z1167:Z1182)","v":0}]
[{"$f":"ROW()","v":1186},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K1072+K1091+K1110+K1129+K1148+K1167","v":0},-4.2054861363447958E-2,-8.4109722726895916E-2,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,-0.12616458409034387,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K1074+K1093+K1112+K1131+K1150+K1169","v":0},6.2758792282442135,6.1873222646236865,6.0987653010031595,5.9926913644720807,5.886617427941002,5.7805434914099232,5.6744695548788444,5.5683956183477656,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1191},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K1077+K1096+K1115+K1134+K1153+K1172","v":0},9.2386697656562031E-3,-2.8839932438355885E-3,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,-1.500665625332738E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1196},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K1082+K1101+K1120+K1139+K1158+K1177","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"Land",null,null,null,null,null,null,{"$f":"K1086+K1105+K1124+K1143+K1162+K1181","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1205},null,"Life"]
[{"$f":"ROW()","v":1211},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(N1211-N$9)*(N1211>O$9)","v":39},38,37,36,35,34,null,null,33.5,32.5,31.5,30.5,29.5,null,null,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1214},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(N1214-N$9)*(N1214>O$9)","v":24},23,22,21,20,19,null,null,18.5,17.5,16.5,15.5,14.5,null,null,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1216},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(N1216-N$9)*(N1216>O$9)","v":9},8,7,6,5,4,null,null,3.5,2.5,1.5,0.5,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(N1219-N$9)*(N1219>O$9)","v":4},3,2,1,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1224},null,"Opening Value"]
[{"$f":"ROW()","v":1228},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1342,I1342+I1341)","v":0},0,0,0,-1.6935198589584298E-4,-3.3870397179168595E-4,-3.3870397179168595E-4,-3.3870397179168595E-4,-3.3870397179168595E-4,-3.3870397179168595E-4,9.066230795871526,null,null,{"$f":"IF(W$6<$T$6,T1342,T1342+T1341)","v":8.9822842144282706},8.8143910515417616,8.6464978886552526,8.4786047257687436,8.3107115628822346,null,null,{"$f":"IF(AD$6<$T$6,AA1342,AA1342+AA1341)","v":8.2267649814389792},8.0588718185524701,7.8909786556659602,7.7230854927794503,7.5551923298929404,7.3872991670064305,7.2194060041199206,7.0515128412334107,6.8836196783469008,6.7157265154603909]
[{"$f":"ROW()","v":1232},null,null,"Buildings",null,null,null,null,null,null,null,null,0,-4.2407119733510008E-3,-8.4814239467020016E-3,-8.4814239467020016E-3,-8.4814239467020016E-3,-8.4814239467020016E-3,-8.4814239467020016E-3,0,null,null,0,{"$f":"W1346","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1346","v":0},0,0,0,0]
[{"$f":"ROW()","v":1233},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,25.522554299233324,25.034604839949541,23.994184689608858,22.953764539268175,21.913344388927491,20.872924238586808,19.832504088246125,null,null,19.310596085923859,{"$f":"W1347","v":18.266780081279325},17.222964076634792,16.179148071990259,15.135332067345725,null,null,14.613424065023459,13.569608060378926,12.525792055734392,11.481976051089859,10.438160046445326,{"$f":"AH1347","v":9.3943440418007924},8.3505280371562591,7.3067120325117267,6.2628960278671943,5.219080023222662]
[{"$f":"ROW()","v":1239},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"T1353","v":0},0,0,0,0,null,null,{"$f":"AA1353","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"L1354","v":0},0,0,0,0,0,0,0,null,null,{"$f":"T1354","v":0},0,0,0,0,null,null,{"$f":"AA1354","v":0},0,{"$f":"AE1354","v":0},{"$f":"AF1354","v":0},{"$f":"AG1354","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1246},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!M502","v":10.00629053477261}]
[{"$f":"ROW()","v":1248},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!M504","v":0}]
[{"$f":"ROW()","v":1251},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!M507","v":0}]
[{"$f":"ROW()","v":1255},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!M511","v":0.49675509460069783}]
[{"$f":"ROW()","v":1260},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1244:M1259)","v":41.244813404185138}]
[{"$f":"ROW()","v":1263},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1265},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1268},null,null,"Regulators"]
[{"$f":"ROW()","v":1274},null,null,"Information Technology"]
[{"$f":"ROW()","v":1276},null,null,"FRC"]
[{"$f":"ROW()","v":1279},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1263:J1278)","v":0},{"$f":"SUM(K1263:K1278)","v":0},{"$f":"SUM(L1263:L1278)","v":0},{"$f":"SUM(M1263:M1278)","v":0},{"$f":"SUM(N1263:N1278)","v":0},{"$f":"SUM(O1263:O1278)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!M831","v":0},{"$f":"Input!N831","v":0},{"$f":"Input!O831","v":0},{"$f":"Input!P831","v":0},{"$f":"Input!Q831","v":0},{"$f":"Input!R831","v":0},{"$f":"Input!S831","v":0},{"$f":"Input!T831","v":0},{"$f":"Input!U831","v":0},{"$f":"Input!V831","v":0},{"$f":"Input!W831","v":0},{"$f":"Input!X831","v":0},{"$f":"Input!Y831","v":0},{"$f":"Input!Z831","v":0},{"$f":"Input!AA831","v":0},{"$f":"Input!AB831","v":0},{"$f":"Input!AC831","v":0},{"$f":"Input!AD831","v":0},{"$f":"Input!AE831","v":0},{"$f":"Input!AF831","v":0},{"$f":"Input!AG831","v":0},{"$f":"Input!AH831","v":0},{"$f":"-IF($D1283=\"Land\",0,IF(AI1226<0,AI1226,IF(AI1207<AI$9,AI1226,(AI1226/AI1207)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1288},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!M836","v":-3.9570357645314111E-9},{"$f":"Input!N836","v":-3.9570357645314111E-9},{"$f":"Input!O836","v":0},{"$f":"Input!P836","v":0},{"$f":"Input!Q836","v":0},{"$f":"Input!R836","v":0},{"$f":"Input!S836","v":0},{"$f":"Input!T836","v":0},{"$f":"Input!U836","v":0},{"$f":"Input!V836","v":0},{"$f":"Input!W836","v":0},{"$f":"Input!X836","v":0},{"$f":"Input!Y836","v":0},{"$f":"Input!Z836","v":0},{"$f":"Input!AA836","v":0},{"$f":"Input!AB836","v":0},{"$f":"Input!AC836","v":0},{"$f":"Input!AD836","v":0},{"$f":"Input!AE836","v":0},{"$f":"Input!AF836","v":0},{"$f":"Input!AG836","v":0},{"$f":"Input!AH836","v":0},{"$f":"-IF($D1288=\"Land\",0,IF(AI1231<0,AI1231,IF(AI1212<AI$9,AI1231,(AI1231/AI1212)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!M839","v":-0.35588884359476208},{"$f":"Input!N839","v":-0.35588884359476208},{"$f":"Input!O839","v":0},{"$f":"Input!P839","v":0},{"$f":"Input!Q839","v":0},{"$f":"Input!R839","v":0},{"$f":"Input!S839","v":0},{"$f":"Input!T839","v":0},{"$f":"Input!U839","v":0},{"$f":"Input!V839","v":0},{"$f":"Input!W839","v":0},{"$f":"Input!X839","v":0},{"$f":"Input!Y839","v":0},{"$f":"Input!Z839","v":0},{"$f":"Input!AA839","v":0},{"$f":"Input!AB839","v":0},{"$f":"Input!AC839","v":0},{"$f":"Input!AD839","v":0},{"$f":"Input!AE839","v":0},{"$f":"Input!AF839","v":0},{"$f":"Input!AG839","v":0},{"$f":"Input!AH839","v":0},{"$f":"-IF($D1291=\"Land\",0,IF(AI1234<0,AI1234,IF(AI1215<AI$9,AI1234,(AI1234/AI1215)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!M841","v":0},{"$f":"Input!N841","v":0},{"$f":"Input!O841","v":-9.9351018920139575E-2},{"$f":"Input!P841","v":-9.9351018920139575E-2},{"$f":"Input!Q841","v":-9.9351018920139575E-2},{"$f":"Input!R841","v":-9.9351018920139575E-2},{"$f":"Input!S841","v":-9.9351018920139547E-2},{"$f":"Input!T841","v":0},{"$f":"Input!U841","v":0},{"$f":"Input!V841","v":0},{"$f":"Input!W841","v":0},{"$f":"Input!X841","v":0},{"$f":"Input!Y841","v":0},{"$f":"Input!Z841","v":0},{"$f":"Input!AA841","v":0},{"$f":"Input!AB841","v":0},{"$f":"Input!AC841","v":0},{"$f":"Input!AD841","v":0},{"$f":"Input!AE841","v":0},{"$f":"Input!AF841","v":0},{"$f":"Input!AG841","v":0},{"$f":"Input!AH841","v":0},{"$f":"-IF($D1293=\"Land\",0,IF(AI1236<0,AI1236,IF(AI1217<AI$9,AI1236,(AI1236/AI1217)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!M844","v":0},{"$f":"Input!N844","v":0},{"$f":"Input!O844","v":0},{"$f":"Input!P844","v":0},{"$f":"Input!Q844","v":0},{"$f":"Input!R844","v":0},{"$f":"Input!S844","v":0},{"$f":"Input!T844","v":0},{"$f":"Input!U844","v":0},{"$f":"Input!V844","v":0},{"$f":"Input!W844","v":0},{"$f":"Input!X844","v":0},{"$f":"Input!Y844","v":0},{"$f":"Input!Z844","v":0},{"$f":"Input!AA844","v":0},{"$f":"Input!AB844","v":0},{"$f":"Input!AC844","v":0},{"$f":"Input!AD844","v":0},{"$f":"Input!AE844","v":0},{"$f":"Input!AF844","v":0},{"$f":"Input!AG844","v":0},{"$f":"Input!AH844","v":0},{"$f":"-IF($D1296=\"Land\",0,IF(AI1239<0,AI1239,IF(AI1220<AI$9,AI1239,(AI1239/AI1220)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1302},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1307},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1311},null,null,"Vehicle"]
[{"$f":"ROW()","v":1315},null,null,"Land"]
[{"$f":"ROW()","v":1316},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1320},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$237,(-(N1225+N1244+N1282)*(N1225+N1244+N1282<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$237,(-(S1225+S1244+S1282)*(S1225+S1244+S1282<0)))","v":7.2316955549905929E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$237,(-(Z1225+Z1244+Z1282)*(Z1225+Z1244+Z1282<0)))","v":0}]
[{"$f":"ROW()","v":1325},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$242,(-(N1230+N1249+N1287)*(N1230+N1249+N1287<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$242,(-(S1230+S1249+S1287)*(S1230+S1249+S1287<0)))","v":2.0943117863166185E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$242,(-(Z1230+Z1249+Z1287)*(Z1230+Z1249+Z1287<0)))","v":0}]
[{"$f":"ROW()","v":1327},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$244,(-(N1232+N1251+N1289)*(N1232+N1251+N1289<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$244,(-(S1232+S1251+S1289)*(S1232+S1251+S1289<0)))","v":8.4814239467020016E-3},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$244,(-(Z1232+Z1251+Z1289)*(Z1232+Z1251+Z1289<0)))","v":0}]
[{"$f":"ROW()","v":1330},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$247,(-(N1235+N1254+N1292)*(N1235+N1254+N1292<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$247,(-(S1235+S1254+S1292)*(S1235+S1254+S1292<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$247,(-(Z1235+Z1254+Z1292)*(Z1235+Z1254+Z1292<0)))","v":0}]
[{"$f":"ROW()","v":1335},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$251,(-(N1240+N1259+N1297)*(N1240+N1259+N1297<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$251,(-(S1240+S1259+S1297)*(S1240+S1259+S1297<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$251,(-(Z1240+Z1259+Z1297)*(Z1240+Z1259+Z1297<0)))","v":0}]
[{"$f":"ROW()","v":1339},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M1225+M1244+M1263+M1282+M1301+M1320","v":-3.6158477774952964E-2},{"$f":"N1225+N1244+N1263+N1282+N1301+N1320","v":-7.2316955549905929E-2},-7.2316955549905929E-2,-7.2316955549905929E-2,-7.2316955549905929E-2,-7.2316955549905929E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M1229+M1248+M1267+M1286+M1305+M1324","v":-6.8243439775173109E-2},0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M1230+M1249+M1268+M1287+M1306+M1325","v":-1.0471558931583093E-2},-2.0943117863166185E-2,-2.0943117863166185E-2,-2.0943117863166185E-2,-2.0943117863166185E-2,-2.0943117863166185E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1348},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M1234+M1253+M1272+M1291+M1310+M1329","v":-9.8640669605115028E-2},0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M1239+M1258+M1277+M1296+M1315+M1334","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1339:M1354)","v":40.228590459740246},{"$f":"SUM(N1339:N1354)","v":39.803383915959657},{"$f":"SUM(O1339:O1354)","v":37.602038069324934},35.400692222690225,33.199346376055509,30.998000529420796,28.898734884117651,28.292880300352131,null,null,27.081171132821087,25.869461965290043,24.657752797759002,23.446043630227962,22.840189046462438,null,null,21.628479878931394,20.416770711400353,19.205061543869309,17.993352376338265,16.781643208807225,{"$f":"SUM(AI1339:AI1354)","v":15.569934041276181},14.358224873745137,13.146515706214096,11.934806538683052,10.723097371152011]
[{"$f":"ROW()","v":1359},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(O1359-O$9)*(O1359>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(P1359-P$9)*(P1359>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(Q1359-Q$9)*(Q1359>R$9)","v":117},{"$f":"(R1359-R$9)*(R1359>S$9)","v":116},{"$f":"(S1359-S$9)*(S1359>T$9)","v":115},null,null,{"$f":"(T1359-T$9)*(T1359>W$9)","v":114.5},{"$f":"(W1359-W$9)*(W1359>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113.5},{"$f":"(X1359-X$9)*(X1359>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112.5},{"$f":"(Y1359-Y$9)*(Y1359>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(Z1359-Z$9)*(Z1359>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70.5},null,null,{"$f":"(AA1359-AA$9)*(AA1359>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70},{"$f":"(AD1359-AD$9)*(AD1359>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AE1359-AE$9)*(AE1359>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AF1359-AF$9)*(AF1359>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AG1359-AG$9)*(AG1359>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AH1359-AH$9)*(AH1359>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AI1359-AI$9)*(AI1359>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AJ1359-AJ$9)*(AJ1359>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AK1359-AK$9)*(AK1359>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AL1359-AL$9)*(AL1359>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61}]
[{"$f":"ROW()","v":1362},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(O1362-O$9)*(O1362>P$9)","v":59},58,57,56,55,null,null,54.5,53.5,52.5,51.5,50.5,null,null,50,49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":1367},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(O1367-O$9)*(O1367>P$9)","v":24},23,22,21,20,null,null,19.5,18.5,17.5,16.5,15.5,null,null,15,14,13,12,11,10,9,8,7,6]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(O1371-O$9)*(O1371>P$9)","v":9},8,7,6,5,null,null,4.5,3.5,2.5,1.5,0.5,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(O1374-O$9)*(O1374>P$9)","v":64.8},63.8,62.8,61.8,60.8,null,null,60.3,59.3,58.3,57.3,56.3,null,null,55.8,54.8,53.8,52.8,51.8,50.8,49.8,48.8,47.8,46.8]
["Opening Asset Value"]
[{"$f":"ROW()","v":1379},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,{"$f":"T1493","v":0},0,0,0,{"$f":"Z1493","v":0},null,null,{"$f":"AA1493","v":0},0,0,0,0,{"$f":"AH1493","v":0},0,0,0,0]
[{"$f":"ROW()","v":1385},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,-4.2200255734809993E-3,-4.2200255734809993E-3,-4.2200255734809993E-3,-4.2200255734809993E-3,-4.2200255734809993E-3,0,null,null,0,{"$f":"W1499","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1499","v":0},0,0,0,0]
[{"$f":"ROW()","v":1387},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,-1.3852427071652653E-16,-1.3852427071652653E-16,-1.3852427071652653E-16,0,null,null,0,{"$f":"W1501","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1501","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"M1504","v":0},{"$f":"N1504","v":0},{"$f":"O1504","v":0},{"$f":"P1504","v":0},{"$f":"Q1504","v":0},{"$f":"R1504","v":0},{"$f":"S1504","v":0},null,null,{"$f":"T1504","v":0},{"$f":"W1504","v":0},{"$f":"X1504","v":0},{"$f":"Y1504","v":0},{"$f":"Z1504","v":0},null,null,{"$f":"AA1504","v":0},{"$f":"AD1504","v":0},{"$f":"AE1504","v":0},{"$f":"AF1504","v":0},{"$f":"AG1504","v":0},{"$f":"AH1504","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1399},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!N502","v":13.004762578980921}]
[{"$f":"ROW()","v":1402},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!N505","v":8.9678831613352362E-3}]
[{"$f":"ROW()","v":1404},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!N507","v":0}]
[{"$f":"ROW()","v":1407},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!N510","v":0}]
[{"$f":"ROW()","v":1413},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1397:N1412)","v":47.798016288407297}]
[{"$f":"ROW()","v":1415},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1418},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1422},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1426},null,null,"Vehicle"]
[{"$f":"ROW()","v":1427},null,null,"Information Technology"]
[{"$f":"ROW()","v":1431},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1436},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!N867","v":0},{"$f":"Input!O867","v":0},{"$f":"Input!P867","v":0},{"$f":"Input!Q867","v":0},{"$f":"Input!R867","v":0},{"$f":"Input!S867","v":0},{"$f":"Input!T867","v":0},{"$f":"Input!U867","v":0},{"$f":"Input!V867","v":0},{"$f":"Input!W867","v":0},{"$f":"Input!X867","v":0},{"$f":"Input!Y867","v":0},{"$f":"Input!Z867","v":0},{"$f":"Input!AA867","v":0},{"$f":"Input!AB867","v":0},{"$f":"Input!AC867","v":0},{"$f":"Input!AD867","v":0},{"$f":"Input!AE867","v":0},{"$f":"Input!AF867","v":0},{"$f":"Input!AG867","v":0},{"$f":"Input!AH867","v":0},{"$f":"-IF($D1436=\"Land\",0,IF(AI1379<0,AI1379,IF(AI1360<AI$9,AI1379,(AI1379/AI1360)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!N870","v":-7.0333759558016629E-2},{"$f":"Input!O870","v":0},{"$f":"Input!P870","v":0},{"$f":"Input!Q870","v":0},{"$f":"Input!R870","v":0},{"$f":"Input!S870","v":0},{"$f":"Input!T870","v":0},{"$f":"Input!U870","v":0},{"$f":"Input!V870","v":0},{"$f":"Input!W870","v":0},{"$f":"Input!X870","v":0},{"$f":"Input!Y870","v":0},{"$f":"Input!Z870","v":0},{"$f":"Input!AA870","v":0},{"$f":"Input!AB870","v":0},{"$f":"Input!AC870","v":0},{"$f":"Input!AD870","v":0},{"$f":"Input!AE870","v":0},{"$f":"Input!AF870","v":0},{"$f":"Input!AG870","v":0},{"$f":"Input!AH870","v":0},{"$f":"-IF($D1439=\"Land\",0,IF(AI1382<0,AI1382,IF(AI1363<AI$9,AI1382,(AI1382/AI1363)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1441},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!N872","v":-3.8605226992757991E-9},{"$f":"Input!O872","v":0},{"$f":"Input!P872","v":0},{"$f":"Input!Q872","v":0},{"$f":"Input!R872","v":0},{"$f":"Input!S872","v":0},{"$f":"Input!T872","v":0},{"$f":"Input!U872","v":0},{"$f":"Input!V872","v":0},{"$f":"Input!W872","v":0},{"$f":"Input!X872","v":0},{"$f":"Input!Y872","v":0},{"$f":"Input!Z872","v":0},{"$f":"Input!AA872","v":0},{"$f":"Input!AB872","v":0},{"$f":"Input!AC872","v":0},{"$f":"Input!AD872","v":0},{"$f":"Input!AE872","v":0},{"$f":"Input!AF872","v":0},{"$f":"Input!AG872","v":0},{"$f":"Input!AH872","v":0},{"$f":"-IF($D1441=\"Land\",0,IF(AI1384<0,AI1384,IF(AI1365<AI$9,AI1384,(AI1384/AI1365)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1446},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!N877","v":0},{"$f":"Input!O877","v":-0.28142390904311609},{"$f":"Input!P877","v":-0.28142390904311609},{"$f":"Input!Q877","v":-0.28142390904311609},{"$f":"Input!R877","v":-0.28142390904311609},{"$f":"Input!S877","v":-0.28142390904311609},{"$f":"Input!T877","v":0},{"$f":"Input!U877","v":0},{"$f":"Input!V877","v":0},{"$f":"Input!W877","v":0},{"$f":"Input!X877","v":0},{"$f":"Input!Y877","v":0},{"$f":"Input!Z877","v":0},{"$f":"Input!AA877","v":0},{"$f":"Input!AB877","v":0},{"$f":"Input!AC877","v":0},{"$f":"Input!AD877","v":0},{"$f":"Input!AE877","v":0},{"$f":"Input!AF877","v":0},{"$f":"Input!AG877","v":0},{"$f":"Input!AH877","v":0},{"$f":"-IF($D1446=\"Land\",0,IF(AI1389<0,AI1389,IF(AI1370<AI$9,AI1389,(AI1389/AI1370)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!N881","v":0},{"$f":"Input!O881","v":0},{"$f":"Input!P881","v":0},{"$f":"Input!Q881","v":0},{"$f":"Input!R881","v":0},{"$f":"Input!S881","v":0},{"$f":"Input!T881","v":0},{"$f":"Input!U881","v":0},{"$f":"Input!V881","v":0},{"$f":"Input!W881","v":0},{"$f":"Input!X881","v":0},{"$f":"Input!Y881","v":0},{"$f":"Input!Z881","v":0},{"$f":"Input!AA881","v":0},{"$f":"Input!AB881","v":0},{"$f":"Input!AC881","v":0},{"$f":"Input!AD881","v":0},{"$f":"Input!AE881","v":0},{"$f":"Input!AF881","v":0},{"$f":"Input!AG881","v":0},{"$f":"Input!AH881","v":0},{"$f":"-IF($D1450=\"Land\",0,IF(AI1393<0,AI1393,IF(AI1374<AI$9,AI1393,(AI1393/AI1374)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1454},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1455},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1459},null,null,"Regulators"]
[{"$f":"ROW()","v":1464},null,null,"Vehicle"]
[{"$f":"ROW()","v":1467},null,null,"FRC"]
[{"$f":"ROW()","v":1469},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1474},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$238,(-(N1379+N1398+N1436)*(N1379+N1398+N1436<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$238,(-(S1379+S1398+S1436)*(S1379+S1398+S1436<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$238,(-(Z1379+Z1398+Z1436)*(Z1379+Z1398+Z1436<0)))","v":0}]
[{"$f":"ROW()","v":1478},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$242,(-(N1383+N1402+N1440)*(N1383+N1402+N1440<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$242,(-(S1383+S1402+S1440)*(S1383+S1402+S1440<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$242,(-(Z1383+Z1402+Z1440)*(Z1383+Z1402+Z1440<0)))","v":0}]
[{"$f":"ROW()","v":1482},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$246,(-(N1387+N1406+N1444)*(N1387+N1406+N1444<0)))","v":0.23136915785680875},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$246,(-(S1387+S1406+S1444)*(S1387+S1406+S1444<0)))","v":1.3852427071652653E-16},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$246,(-(Z1387+Z1406+Z1444)*(Z1387+Z1406+Z1444<0)))","v":0}]
[{"$f":"ROW()","v":1483},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$247,(-(N1388+N1407+N1445)*(N1388+N1407+N1445<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$247,(-(S1388+S1407+S1445)*(S1388+S1407+S1445<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$247,(-(Z1388+Z1407+Z1445)*(Z1388+Z1407+Z1445<0)))","v":0}]
[{"$f":"ROW()","v":1487},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$251,(-(N1392+N1411+N1449)*(N1392+N1411+N1449<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$251,(-(S1392+S1411+S1449)*(S1392+S1411+S1449<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$251,(-(Z1392+Z1411+Z1449)*(Z1392+Z1411+Z1449<0)))","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1496},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1382+N1401+N1420+N1439+N1458+N1477","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N1384+N1403+N1422+N1441+N1460+N1479","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N1387+N1406+N1425+N1444+N1463+N1482","v":0},0,-1.3852427071652653E-16,-1.3852427071652653E-16,-1.3852427071652653E-16,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N1392+N1411+N1430+N1449+N1468+N1487","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1511},null,"Life"]
[{"$f":"ROW()","v":1515},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(P1515-P$9)*(P1515>Q$9)","v":59},58,57,56,null,null,55.5,54.5,53.5,52.5,51.5,null,null,51,50,49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":1518},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(P1518-P$9)*(P1518>Q$9)","v":39},38,37,36,null,null,35.5,34.5,33.5,32.5,31.5,null,null,31,30,29,28,27,26,25,24,23,22]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(P1524-P$9)*(P1524>Q$9)","v":9},8,7,6,null,null,5.5,4.5,3.5,2.5,1.5,null,null,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1526},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":0},{"$f":"(P1526-P$9)*(P1526>Q$9)","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1534},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1648,I1648+I1647)","v":0},0,0,0,0,0,9.724869555674438,9.6831103896907376,9.6413512237070371,9.5995920577233367,9.5578328917396362,null,null,{"$f":"IF(W$6<$T$6,T1648,T1648+T1647)","v":9.4724950980633889},9.3018195107108959,9.1311439233584029,8.9604683360059099,8.7897927486534169,null,null,{"$f":"IF(AD$6<$T$6,AA1648,AA1648+AA1647)","v":8.7044549549771695},8.5337793676246765,8.3631037802721835,8.1924281929196905,8.0217526055671975,7.8510770182147036,7.6804014308622097,7.5097258435097158,7.339050256157222,7.1683746688047281]
[{"$f":"ROW()","v":1538},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1652","v":0},0,-4.5979356478399264E-4,-9.1958712956798528E-4,-1.379380694351978E-3,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1652","v":0},0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N1653","v":0},22.910286842502046,21.786080809962534,20.661874777423023,19.537668744883511,18.413462712344,null,null,17.975046933478666,17.098215375747998,16.22138381801733,15.344552260286662,14.467720702555994,null,null,14.02930492369066,13.152473365959994,12.275641808229327,11.398810250498661,10.521978692767995,{"$f":"AH1653","v":9.6451471350373286},8.7683155773066623,7.8914840195759961,7.0146524618453299,6.1378209041146636]
[{"$f":"ROW()","v":1542},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N1656","v":0},0.51384036095476349,-0.42624408040634298,-1.3663285217674495,-2.3064129631285559,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1656","v":0},0,0,0,0]
[{"$f":"ROW()","v":1547},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1531:O1546)","v":0},33.927730124497238,31.678161742354803,29.428593360212371,27.179024978069936,{"$f":"SUM(T1531:T1546)","v":28.708076514684095},null,null,28.179924751093608,27.123621223912643,26.067317696731685,25.01101416955072,{"$f":"SUM(AA1531:AA1546)","v":23.954710642369754},null,null,23.425089958656617,22.365848591230346,21.306607223804068,20.247365856377797,19.188124488951523,{"$f":"SUM(AI1531:AI1546)","v":18.128883121525249},17.069641754098974,16.0104003866727,14.951159019246425,13.891917651820151]
[{"$f":"ROW()","v":1550},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O500","v":0.64036616723408957}]
[{"$f":"ROW()","v":1552},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O502","v":0}]
[{"$f":"ROW()","v":1558},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O508","v":22.910286842502046}]
[{"$f":"ROW()","v":1561},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O511","v":0.51384036095476349}]
[{"$f":"ROW()","v":1565},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O515","v":0}]
[{"$f":"ROW()","v":1566},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1550:O1565)","v":33.927730124497238}]
[{"$f":"ROW()","v":1570},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1575},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1578},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1580},null,null,"Information Technology"]
["Depreciation"]
[{"$f":"ROW()","v":1589},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O903","v":0},{"$f":"Input!P903","v":0},{"$f":"Input!Q903","v":0},{"$f":"Input!R903","v":0},{"$f":"Input!S903","v":0},{"$f":"Input!T903","v":0},{"$f":"Input!U903","v":0},{"$f":"Input!V903","v":0},{"$f":"Input!W903","v":0},{"$f":"Input!X903","v":0},{"$f":"Input!Y903","v":0},{"$f":"Input!Z903","v":0},{"$f":"Input!AA903","v":0},{"$f":"Input!AB903","v":0},{"$f":"Input!AC903","v":0},{"$f":"Input!AD903","v":0},{"$f":"Input!AE903","v":0},{"$f":"Input!AF903","v":0},{"$f":"Input!AG903","v":0},{"$f":"Input!AH903","v":0},{"$f":"-IF($D1589=\"Land\",0,IF(AI1532<0,AI1532,IF(AI1513<AI$9,AI1532,(AI1532/AI1513)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1593},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O907","v":0},{"$f":"Input!P907","v":-2.6868655992028229E-3},{"$f":"Input!Q907","v":-2.6868655992028229E-3},{"$f":"Input!R907","v":-2.6868655992028229E-3},{"$f":"Input!S907","v":-2.6868655992028229E-3},{"$f":"Input!T907","v":-1.7724963296539943E-3},{"$f":"Input!U907","v":0},{"$f":"Input!V907","v":0},{"$f":"Input!W907","v":-3.5449926593079887E-3},{"$f":"Input!X907","v":-3.5449926593079887E-3},{"$f":"Input!Y907","v":-3.5449926593079887E-3},{"$f":"Input!Z907","v":-3.5449926593079891E-3},{"$f":"Input!AA907","v":-1.7724963296539939E-3},{"$f":"Input!AB907","v":0},{"$f":"Input!AC907","v":0},{"$f":"Input!AD907","v":-3.5449926593079883E-3},{"$f":"Input!AE907","v":-3.5449926593079883E-3},{"$f":"Input!AF907","v":-3.5449926593079883E-3},{"$f":"Input!AG907","v":-3.5449926593079883E-3},{"$f":"Input!AH907","v":-3.5449926593079883E-3},{"$f":"-IF($D1593=\"Land\",0,IF(AI1536<0,AI1536,IF(AI1517<AI$9,AI1536,(AI1536/AI1517)*AI$9)))","v":-3.5449926593079839E-3},-3.5449926593079839E-3,-3.5449926593079839E-3,-3.5449926593079844E-3,-3.5449926593079844E-3]
[{"$f":"ROW()","v":1594},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O908","v":0},{"$f":"Input!P908","v":-2.7172481430822858E-4},{"$f":"Input!Q908","v":-2.7172481430822858E-4},{"$f":"Input!R908","v":-2.7172481430822858E-4},{"$f":"Input!S908","v":-2.7172481430822858E-4},{"$f":"Input!T908","v":0},{"$f":"Input!U908","v":0},{"$f":"Input!V908","v":0},{"$f":"Input!W908","v":0},{"$f":"Input!X908","v":0},{"$f":"Input!Y908","v":0},{"$f":"Input!Z908","v":0},{"$f":"Input!AA908","v":0},{"$f":"Input!AB908","v":0},{"$f":"Input!AC908","v":0},{"$f":"Input!AD908","v":0},{"$f":"Input!AE908","v":0},{"$f":"Input!AF908","v":0},{"$f":"Input!AG908","v":0},{"$f":"Input!AH908","v":0},{"$f":"-IF($D1594=\"Land\",0,IF(AI1537<0,AI1537,IF(AI1518<AI$9,AI1537,(AI1537/AI1518)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1598},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O912","v":0},{"$f":"Input!P912","v":0},{"$f":"Input!Q912","v":0},{"$f":"Input!R912","v":0},{"$f":"Input!S912","v":0},{"$f":"Input!T912","v":0},{"$f":"Input!U912","v":0},{"$f":"Input!V912","v":0},{"$f":"Input!W912","v":0},{"$f":"Input!X912","v":0},{"$f":"Input!Y912","v":0},{"$f":"Input!Z912","v":0},{"$f":"Input!AA912","v":0},{"$f":"Input!AB912","v":0},{"$f":"Input!AC912","v":0},{"$f":"Input!AD912","v":0},{"$f":"Input!AE912","v":0},{"$f":"Input!AF912","v":0},{"$f":"Input!AG912","v":0},{"$f":"Input!AH912","v":0},{"$f":"-IF($D1598=\"Land\",0,IF(AI1541<0,AI1541,IF(AI1522<AI$9,AI1541,(AI1541/AI1522)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1602},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O916","v":0},{"$f":"Input!P916","v":0},{"$f":"Input!Q916","v":0},{"$f":"Input!R916","v":0},{"$f":"Input!S916","v":0},{"$f":"Input!T916","v":0},{"$f":"Input!U916","v":0},{"$f":"Input!V916","v":0},{"$f":"Input!W916","v":0},{"$f":"Input!X916","v":0},{"$f":"Input!Y916","v":0},{"$f":"Input!Z916","v":0},{"$f":"Input!AA916","v":0},{"$f":"Input!AB916","v":0},{"$f":"Input!AC916","v":0},{"$f":"Input!AD916","v":0},{"$f":"Input!AE916","v":0},{"$f":"Input!AF916","v":0},{"$f":"Input!AG916","v":0},{"$f":"Input!AH916","v":0},{"$f":"-IF($D1602=\"Land\",0,IF(AI1545<0,AI1545,IF(AI1526<AI$9,AI1545,(AI1545/AI1526)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1607},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1609},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1612},null,null,"Regulators"]
[{"$f":"ROW()","v":1617},null,null,"Vehicle"]
[{"$f":"ROW()","v":1621},null,null,"Land"]
[{"$f":"ROW()","v":1622},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1626},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1531+S1550+S1588+S1569+S1607)*(S1531+S1550+S1569+S1607+S1588<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1531+Z1550+Z1588+Z1569+Z1607)*(Z1531+Z1550+Z1569+Z1607+Z1588<0)","v":0}]
[{"$f":"ROW()","v":1630},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1635},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1637},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2464974044896624,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1640},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1645},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N1531+N1550+N1569+N1588+N1607+N1626","v":0},0.64036616723408957,0.63256491914190927,0.62476367104972896,0.61696242295754866,0.60916117486536836,0.60653548014612113,null,null,0.60128409070762656,0.59603270126913199,0.59078131183063742,0.58552992239214285,0.58143530755023975,null,null,0.57324607786643356,0.56505684818262736,0.55686761849882116,0.54867838881501496,0.54048915913120876,0.53229992944740256,0.52411069976359637,0.51592147007979017,0.50773224039598397,0.49954301071217777]
[{"$f":"ROW()","v":1649},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1535+N1554+N1573+N1592+N1611+N1630","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1536+N1555+N1574+N1593+N1612+N1631","v":0},0.13836719813189882,0.13568033253269601,0.13299346693349318,0.13030660133429034,0.1276197357350875,0.12584723940543352,null,null,0.12230224674612553,0.11875725408681753,0.11521226142750954,0.11166726876820154,0.10989477243854755,null,null,0.10634977977923955,0.10280478711993156,9.9259794460623565E-2,9.5714801801315572E-2,9.2169809142007578E-2,8.8624816482699598E-2,8.5079823823391618E-2,8.1534831164083638E-2,7.7989838504775658E-2,7.4444845845467678E-2]
[{"$f":"ROW()","v":1654},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N1540+N1559+N1578+N1597+N1616+N1635","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1658},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1544+N1563+N1582+N1601+N1620+N1639","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1645:O1660)","v":33.927730124497238},31.678161742354803,29.428593360212371,27.179024978069936,{"$f":"SUM(S1645:S1660)","v":28.708076514684095},28.179924751093608,null,null,27.123621223912643,26.067317696731685,25.01101416955072,23.954710642369754,{"$f":"SUM(AA1645:AA1660)","v":23.425089958656617},null,null,22.365848591230346,21.306607223804068,20.247365856377797,19.188124488951523,18.128883121525249,{"$f":"SUM(AI1645:AI1660)","v":17.069641754098974},16.0104003866727,14.951159019246425,13.891917651820151,12.832676284393877]
["Life"]
[{"$f":"ROW()","v":1669},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(Q1669-Q$9)*(Q1669>R$9)","v":59},58,57,null,null,56.5,55.5,54.5,53.5,52.5,null,null,52,51,50,49,48,47,46,45,44,43]
[{"$f":"ROW()","v":1672},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(Q1672-Q$9)*(Q1672>R$9)","v":39},38,37,null,null,36.5,35.5,34.5,33.5,32.5,null,null,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1674},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(Q1674-Q$9)*(Q1674>R$9)","v":9},8,7,null,null,6.5,5.5,4.5,3.5,2.5,null,null,2,1,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(Q1677-Q$9)*(Q1677>R$9)","v":9},8,7,null,null,6.5,5.5,4.5,3.5,2.5,null,null,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681}]
[{"$f":"ROW()","v":1686},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1800*(J$6<2010)","v":0},0,0,0,0,0,0,0,-0.12351535155636363,-0.24703070311272726,0,null,null,{"$f":"T1800*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA1800*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1803","v":0},0.98292322905041263,0.98028584523716478,0.97764846142391693,0.97501107761066907,null,null,0.96183525223755195,0.93548360149131771,0.90913195074508346,0.88278029999884922,0.85642864925261497,null,null,0.84325282387949785,0.81690117313326349,0.79054952238702914,0.76419787164079489,0.73784622089456064,{"$f":"AH1803","v":0.7114945701483264},0.68514291940209204,0.65879126865585769,0.63243961790962333,0.60608796716338897]
[{"$f":"ROW()","v":1691},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1805","v":0},0,-4.5132592622296923E-4,-9.0265185244593846E-4,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1805","v":0},0,0,0,0]
[{"$f":"ROW()","v":1697},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1811","v":0},0,0,0,0,null,null,{"$f":"T1811","v":0},0,0,0,0,null,null,{"$f":"AA1811","v":0},0,0,0,0,{"$f":"AH1811","v":0},{"$f":"AI1811","v":0},{"$f":"AJ1811","v":0},{"$f":"AK1811","v":0},{"$f":"AL1811","v":0}]
[{"$f":"ROW()","v":1700},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1684:P1699)","v":0},40.878098927564366,38.80175496024912,36.72541099293386,{"$f":"SUM(T1684:T1699)","v":37.460785869839022},null,null,{"$f":"SUM(W1684:W1699)","v":36.804823177594805},{"$f":"SUM(X1684:X1699)","v":35.492897793106366},34.180972408617933,32.8690470241295,{"$f":"SUM(AA1684:AA1699)","v":31.557121639641068},null,null,30.896732144393471,29.575953153898283,28.255174163403098,26.934395172907905,25.61361618241272,{"$f":"SUM(AI1684:AI1699)","v":24.292837191917535},22.972058201422346,21.651279210927157,20.330500220431972,19.009721229936787]
[{"$f":"ROW()","v":1702},null,"Capex"]
[{"$f":"ROW()","v":1705},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P502","v":0}]
[{"$f":"ROW()","v":1709},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P506","v":0}]
[{"$f":"ROW()","v":1714},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P511","v":1.4202662176428424E-3}]
[{"$f":"ROW()","v":1717},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P514","v":0}]
[{"$f":"ROW()","v":1721},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1723},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1728},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1732},null,null,"Vehicle"]
[{"$f":"ROW()","v":1733},null,null,"Information Technology"]
[{"$f":"ROW()","v":1737},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1741},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P938","v":0},{"$f":"Input!Q938","v":-9.8562518769979741E-3},{"$f":"Input!R938","v":-9.8562518769979741E-3},{"$f":"Input!S938","v":-9.8562518769979741E-3},{"$f":"Input!T938","v":-8.0235804436199053E-3},null,null,{"$f":"Input!W938","v":-1.6047160887239811E-2},{"$f":"Input!X938","v":-1.6047160887239811E-2},{"$f":"Input!Y938","v":-1.6047160887239811E-2},{"$f":"Input!Z938","v":-1.6047160887239811E-2},{"$f":"Input!AA938","v":-1.2450383446996404E-2},null,null,{"$f":"Input!AD938","v":-2.4900766893992808E-2},{"$f":"Input!AE938","v":-2.4900766893992808E-2},{"$f":"Input!AF938","v":-2.4900766893992805E-2},{"$f":"Input!AG938","v":-2.4900766893992805E-2},{"$f":"Input!AH938","v":-2.4900766893992805E-2},{"$f":"-IF($D1741=\"Land\",0,IF(AI1684<0,AI1684,IF(AI1665<AI$9,AI1684,(AI1684/AI1665)*AI$9)))","v":-2.4900766893992794E-2},-2.4900766893992794E-2,-2.4900766893992791E-2,-2.4900766893992791E-2,-2.4900766893992791E-2]
[{"$f":"ROW()","v":1746},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P943","v":0},{"$f":"Input!Q943","v":-2.6373838132478893E-3},{"$f":"Input!R943","v":-2.6373838132478893E-3},{"$f":"Input!S943","v":-2.6373838132478893E-3},{"$f":"Input!T943","v":-1.3175825373117147E-2},null,null,{"$f":"Input!W943","v":-2.6351650746234297E-2},{"$f":"Input!X943","v":-2.6351650746234297E-2},{"$f":"Input!Y943","v":-2.6351650746234297E-2},{"$f":"Input!Z943","v":-2.6351650746234297E-2},{"$f":"Input!AA943","v":-1.3175825373117152E-2},null,null,{"$f":"Input!AD943","v":-2.6351650746234304E-2},{"$f":"Input!AE943","v":-2.6351650746234304E-2},{"$f":"Input!AF943","v":-2.6351650746234301E-2},{"$f":"Input!AG943","v":-2.6351650746234301E-2},{"$f":"Input!AH943","v":-2.6351650746234297E-2},{"$f":"-IF($D1746=\"Land\",0,IF(AI1689<0,AI1689,IF(AI1670<AI$9,AI1689,(AI1689/AI1670)*AI$9)))","v":-2.6351650746234311E-2},-2.6351650746234308E-2,-2.6351650746234308E-2,-2.6351650746234304E-2,-2.6351650746234304E-2]
[{"$f":"ROW()","v":1749},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P946","v":0},{"$f":"Input!Q946","v":-1.0822293238123093},{"$f":"Input!R946","v":-1.0822293238123093},{"$f":"Input!S946","v":-1.0822293238123093},{"$f":"Input!T946","v":-0.53935368120444893},null,null,{"$f":"Input!W946","v":-1.0787073624088979},{"$f":"Input!X946","v":-1.0787073624088979},{"$f":"Input!Y946","v":-1.0787073624088979},{"$f":"Input!Z946","v":-1.0787073624088979},{"$f":"Input!AA946","v":-0.53935368120444926},null,null,{"$f":"Input!AD946","v":-1.0787073624088985},{"$f":"Input!AE946","v":-1.0787073624088985},{"$f":"Input!AF946","v":-1.0787073624088985},{"$f":"Input!AG946","v":-1.0787073624088985},{"$f":"Input!AH946","v":-1.0787073624088985},{"$f":"-IF($D1749=\"Land\",0,IF(AI1692<0,AI1692,IF(AI1673<AI$9,AI1692,(AI1692/AI1673)*AI$9)))","v":-1.078707362408897},-1.078707362408897,-1.0787073624088968,-1.0787073624088968,-1.0787073624088968]
[{"$f":"ROW()","v":1751},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P948","v":0},{"$f":"Input!Q948","v":0},{"$f":"Input!R948","v":0},{"$f":"Input!S948","v":0},{"$f":"Input!T948","v":0},null,null,{"$f":"Input!W948","v":0},{"$f":"Input!X948","v":0},{"$f":"Input!Y948","v":0},{"$f":"Input!Z948","v":0},{"$f":"Input!AA948","v":0},null,null,{"$f":"Input!AD948","v":0},{"$f":"Input!AE948","v":0},{"$f":"Input!AF948","v":0},{"$f":"Input!AG948","v":0},{"$f":"Input!AH948","v":0},{"$f":"-IF($D1751=\"Land\",0,IF(AI1694<0,AI1694,IF(AI1675<AI$9,AI1694,(AI1694/AI1675)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1756},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P953","v":0},{"$f":"Input!Q953","v":0},{"$f":"Input!R953","v":0},{"$f":"Input!S953","v":0},{"$f":"Input!T953","v":0},null,null,{"$f":"Input!W953","v":0},{"$f":"Input!X953","v":0},{"$f":"Input!Y953","v":0},{"$f":"Input!Z953","v":0},{"$f":"Input!AA953","v":0},null,null,{"$f":"Input!AD953","v":0},{"$f":"Input!AE953","v":0},{"$f":"Input!AF953","v":0},{"$f":"Input!AG953","v":0},{"$f":"Input!AH953","v":0},{"$f":"-IF($D1756=\"Land\",0,IF(AI1699<0,AI1699,IF(AI1680<AI$9,AI1699,(AI1699/AI1680)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1760},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1761},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1765},null,null,"Regulators"]
[{"$f":"ROW()","v":1769},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1774},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":1780},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1783},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1785},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0016204806850131E-4,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1788},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1793},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1797},null,"Closing Value"]
[{"$f":"ROW()","v":1800},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1686+N1705+N1724+N1743+N1762+N1781","v":0},0,0,-0.12351535155636363,-0.24703070311272726,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1802},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1688+N1707+N1726+N1745+N1764+N1783","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1808},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N1694+N1713+N1732+N1751+N1770+N1789","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1697+N1716+N1735+N1754+N1773+N1792","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1813},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N1699+N1718+N1737+N1756+N1775+N1794","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1821},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(R1821-R$9)*(R1821>S$9)","v":59},58,null,null,57.5,56.5,55.5,54.5,53.5,null,null,53,52,51,50,49,48,47,46,45,44]
[{"$f":"ROW()","v":1825},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(R1825-R$9)*(R1825>S$9)","v":39},38,null,null,37.5,36.5,35.5,34.5,33.5,null,null,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1828},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(R1828-R$9)*(R1828>S$9)","v":9},8,null,null,7.5,6.5,5.5,4.5,3.5,null,null,3,2,1,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":10},{"$f":"(R1830-R$9)*(R1830>S$9)","v":9},8,null,null,7.5,6.5,5.5,4.5,3.5,null,null,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1836},null,"Opening Value"]
[{"$f":"ROW()","v":1837},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1951","v":0},1.9817750809517809,1.9719188290747829,1.9620625771977849,null,null,{"$f":"T1951","v":1.9537487527181332},1.9371211037588298,1.9204934547995265,1.9038658058402231,1.8872381568809198,null,null,{"$f":"AA1951","v":1.8743998020722061},1.8487230924547786,1.8230463828373511,1.7973696732199236,1.7716929636024961,{"$f":"AH1951","v":1.7460162539850685},1.720339544367641,1.6946628347502135,1.668986125132786,1.6433094155153585]
[{"$f":"ROW()","v":1843},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1957","v":0},0,-2.5005054320093902E-4,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1957","v":0},0,0,0,0]
[{"$f":"ROW()","v":1844},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1958","v":0},5.1480079453331537E-2,5.1056961561330272E-2,5.0633843669329007E-2,null,null,4.9967608884206254E-2,4.8635139313960754E-2,4.7302669743715255E-2,4.5970200173469755E-2,4.4637730603224256E-2,null,null,4.3971495818101503E-2,4.2639026247856003E-2,4.1306556677610504E-2,3.9974087107365004E-2,3.8641617537119505E-2,{"$f":"AH1958","v":3.7309147966874005E-2},3.5976678396628506E-2,3.4644208826383006E-2,3.3311739256137507E-2,3.1979269685892008E-2]
[{"$f":"ROW()","v":1848},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1962","v":0},0,-0.68277469780268008,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1962","v":0},0,0,0,0]
[{"$f":"ROW()","v":1852},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1966","v":0},0,0,0,null,null,{"$f":"T1966","v":0},0,0,0,{"$f":"Z1966","v":0},null,null,{"$f":"AA1966","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1857},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q501","v":0}]
[{"$f":"ROW()","v":1860},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q504","v":0}]
[{"$f":"ROW()","v":1862},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q506","v":0}]
[{"$f":"ROW()","v":1865},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q509","v":0}]
[{"$f":"ROW()","v":1871},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q515","v":0}]
[{"$f":"ROW()","v":1872},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1856:Q1871)","v":42.962305516236043}]
[{"$f":"ROW()","v":1876},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1880},null,null,"Regulators"]
[{"$f":"ROW()","v":1885},null,null,"Vehicle"]
[{"$f":"ROW()","v":1888},null,null,"FRC"]
[{"$f":"ROW()","v":1890},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1893},null,"Depreciation"]
[{"$f":"ROW()","v":1896},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q976","v":0},{"$f":"Input!R976","v":-0.10413337990104916},{"$f":"Input!S976","v":-0.10413337990104916},{"$f":"Input!T976","v":0},{"$f":"Input!U976","v":0},{"$f":"Input!V976","v":0},{"$f":"Input!W976","v":0},{"$f":"Input!X976","v":0},{"$f":"Input!Y976","v":0},{"$f":"Input!Z976","v":0},{"$f":"Input!AA976","v":0},{"$f":"Input!AB976","v":0},{"$f":"Input!AC976","v":0},{"$f":"Input!AD976","v":0},{"$f":"Input!AE976","v":0},{"$f":"Input!AF976","v":0},{"$f":"Input!AG976","v":0},{"$f":"Input!AH976","v":0},{"$f":"-IF($D1896=\"Land\",0,IF(AI1839<0,AI1839,IF(AI1820<AI$9,AI1839,(AI1839/AI1820)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q979","v":0},{"$f":"Input!R979","v":-2.4725463675410691E-3},{"$f":"Input!S979","v":-2.4725463675410691E-3},{"$f":"Input!T979","v":-1.0529235840700606E-2},{"$f":"Input!U979","v":0},{"$f":"Input!V979","v":0},{"$f":"Input!W979","v":-2.1058471681401212E-2},{"$f":"Input!X979","v":-2.1058471681401212E-2},{"$f":"Input!Y979","v":-2.1058471681401212E-2},{"$f":"Input!Z979","v":-2.1058471681401212E-2},{"$f":"Input!AA979","v":-1.0529235840700606E-2},{"$f":"Input!AB979","v":0},{"$f":"Input!AC979","v":0},{"$f":"Input!AD979","v":-2.1058471681401205E-2},{"$f":"Input!AE979","v":-2.1058471681401205E-2},{"$f":"Input!AF979","v":-2.1058471681401205E-2},{"$f":"Input!AG979","v":-2.1058471681401202E-2},{"$f":"Input!AH979","v":-2.1058471681401202E-2},{"$f":"-IF($D1899=\"Land\",0,IF(AI1842<0,AI1842,IF(AI1823<AI$9,AI1842,(AI1842/AI1823)*AI$9)))","v":-2.1058471681401233E-2},-2.1058471681401233E-2,-2.1058471681401236E-2,-2.105847168140124E-2,-2.1058471681401236E-2]
[{"$f":"ROW()","v":1904},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q984","v":0},{"$f":"Input!R984","v":0},{"$f":"Input!S984","v":0},{"$f":"Input!T984","v":0},{"$f":"Input!U984","v":0},{"$f":"Input!V984","v":0},{"$f":"Input!W984","v":0},{"$f":"Input!X984","v":0},{"$f":"Input!Y984","v":0},{"$f":"Input!Z984","v":0},{"$f":"Input!AA984","v":0},{"$f":"Input!AB984","v":0},{"$f":"Input!AC984","v":0},{"$f":"Input!AD984","v":0},{"$f":"Input!AE984","v":0},{"$f":"Input!AF984","v":0},{"$f":"Input!AG984","v":0},{"$f":"Input!AH984","v":0},{"$f":"-IF($D1904=\"Land\",0,IF(AI1847<0,AI1847,IF(AI1828<AI$9,AI1847,(AI1847/AI1828)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q988","v":0},{"$f":"Input!R988","v":0},{"$f":"Input!S988","v":0},{"$f":"Input!T988","v":0},{"$f":"Input!U988","v":0},{"$f":"Input!V988","v":0},{"$f":"Input!W988","v":0},{"$f":"Input!X988","v":0},{"$f":"Input!Y988","v":0},{"$f":"Input!Z988","v":0},{"$f":"Input!AA988","v":0},{"$f":"Input!AB988","v":0},{"$f":"Input!AC988","v":0},{"$f":"Input!AD988","v":0},{"$f":"Input!AE988","v":0},{"$f":"Input!AF988","v":0},{"$f":"Input!AG988","v":0},{"$f":"Input!AH988","v":0},{"$f":"-IF($D1908=\"Land\",0,IF(AI1851<0,AI1851,IF(AI1832<AI$9,AI1851,(AI1851/AI1832)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1912},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1913},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1919},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1922},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1924},null,null,"Information Technology"]
[{"$f":"ROW()","v":1927},null,null,"Land"]
[{"$f":"ROW()","v":1932},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1837+S1856+S1894+S1875+S1913)*(S1837+S1856+S1875+S1913+S1894<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1837+Z1856+Z1894+Z1875+Z1913)*(Z1837+Z1856+Z1875+Z1913+Z1894<0)","v":0}]
[{"$f":"ROW()","v":1936},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1940},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1941},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1947},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1950},null,"Closing Value"]
[{"$f":"ROW()","v":1952},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N1838+N1857+N1876+N1895+N1914+N1933","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1842+N1861+N1880+N1899+N1918+N1937","v":0},0,0,0.80516701662832846,0.80269447026078744,0.80022192389324642,0.78969268805254578,null,null,0.7686342163711446,0.74757574468974342,0.72651727300834223,0.70545880132694105,0.69492956548624041,null,null,0.67387109380483923,0.65281262212343805,0.63175415044203687,0.61069567876063569,0.5896372070792345,0.56857873539783332,0.54752026371643214,0.52646179203503096,0.50540332035362967,0.48434484867222843]
[{"$f":"ROW()","v":1959},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1845+N1864+N1883+N1902+N1921+N1940","v":0},0,0,23.899528920130567,23.054507252060404,22.20948558399024,21.726670679990452,null,null,20.761040871990875,19.795411063991299,18.829781255991723,17.864151447992146,17.381336543992358,null,null,16.415706735992782,15.450076927993205,14.484447119993629,13.518817311994052,12.553187503994476,11.587557695994901,10.621927887995327,9.6562980799957518,8.6906682719961772,7.7250384639966017]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N1849+N1868+N1887+N1906+N1925+N1944","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2008 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2008 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":1971},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(S1971-S$9)*(S1971>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},null,null,{"$f":"(T1971-T$9)*(T1971>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118.5},{"$f":"(W1971-W$9)*(W1971>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117.5},{"$f":"(X1971-X$9)*(X1971>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116.5},{"$f":"(Y1971-Y$9)*(Y1971>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115.5},{"$f":"(Z1971-Z$9)*(Z1971>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":74.5},null,null,{"$f":"(AA1971-AA$9)*(AA1971>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":74},{"$f":"(AD1971-AD$9)*(AD1971>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":73},{"$f":"(AE1971-AE$9)*(AE1971>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":72},{"$f":"(AF1971-AF$9)*(AF1971>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":71},{"$f":"(AG1971-AG$9)*(AG1971>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70},{"$f":"(AH1971-AH$9)*(AH1971>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AI1971-AI$9)*(AI1971>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AJ1971-AJ$9)*(AJ1971>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AK1971-AK$9)*(AK1971>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AL1971-AL$9)*(AL1971>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65}]
[{"$f":"ROW()","v":1973},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(S1973-S$9)*(S1973>T$9)","v":59},null,null,{"$f":"(T1973-T$9)*(T1973>W$9)","v":58.5},57.5,56.5,55.5,54.5,null,null,{"$f":"(AA1973-AA$9)*(AA1973>AD$9)","v":54},53,52,51,50,49,48,47,46,45]
[{"$f":"ROW()","v":1976},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(S1976-S$9)*(S1976>T$9)","v":39},null,null,38.5,37.5,36.5,35.5,34.5,null,null,34,33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":1982},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(S1982-S$9)*(S1982>T$9)","v":4},null,null,3.5,2.5,1.5,0.5,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1984},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(S1984-S$9)*(S1984>T$9)","v":4},null,null,3.5,2.5,1.5,0.5,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1987}]
[{"$f":"ROW()","v":1991},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,{"$f":"Z2105","v":0},null,null,0,0,0,0,0,{"$f":"AH2105","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2110","v":1.5483208768815988E-2},1.5175089325173585E-2,null,null,1.4980536897927769E-2,1.459143204343614E-2,1.420232718894451E-2,1.381322233445288E-2,1.3424117479961251E-2,null,null,1.3229565052715435E-2,1.2840460198223805E-2,1.2451355343732175E-2,1.2062250489240546E-2,1.1673145634748916E-2,{"$f":"AH2110","v":1.1284040780257286E-2},1.0894935925765657E-2,1.0505831071274025E-2,1.0116726216782395E-2,9.7276213622907656E-3]
[{"$f":"ROW()","v":1999},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2113","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH2113","v":0},0,0,0,0]
[{"$f":"ROW()","v":2001},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":3.2072795013755209},2.2215678492751785,null,null,1.9438718681157812,1.3884799057969865,0.83308794347819193,0.27769598115939731,0,null,null,0,0,0,0,0,{"$f":"AH2115","v":0},0,0,0,0]
[{"$f":"ROW()","v":2004},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"T2118","v":0},0,0,0,0,null,null,{"$f":"AA2118","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2010},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R501","v":0}]
[{"$f":"ROW()","v":2012},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R503","v":14.311254751778071}]
[{"$f":"ROW()","v":2015},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R506","v":1.5483208768815988E-2}]
[{"$f":"ROW()","v":2019},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R510","v":0}]
[{"$f":"ROW()","v":2023},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R514","v":0}]
[{"$f":"ROW()","v":2024},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R515","v":0}]
[{"$f":"ROW()","v":2028},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2033},null,null,"Regulators"]
[{"$f":"ROW()","v":2035},null,null,"Buildings"]
[{"$f":"ROW()","v":2038},null,null,"Vehicle"]
[{"$f":"ROW()","v":2043},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2047},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1010","v":-8.8461417408581544E-3},{"$f":"Input!T1010","v":-1.7104277329387973E-2},{"$f":"Input!U1010","v":0},{"$f":"Input!V1010","v":0},{"$f":"Input!W1010","v":-3.4208554658775946E-2},{"$f":"Input!X1010","v":-3.4208554658775946E-2},{"$f":"Input!Y1010","v":-3.4208554658775946E-2},{"$f":"Input!Z1010","v":-3.4208554658775939E-2},{"$f":"Input!AA1010","v":-2.6287781935770773E-2},{"$f":"Input!AB1010","v":0},{"$f":"Input!AC1010","v":0},{"$f":"Input!AD1010","v":-5.2575563871541546E-2},{"$f":"Input!AE1010","v":-5.2575563871541546E-2},{"$f":"Input!AF1010","v":-5.2575563871541546E-2},{"$f":"Input!AG1010","v":-5.2575563871541553E-2},{"$f":"Input!AH1010","v":-5.2575563871541553E-2},{"$f":"-IF($D2047=\"Land\",0,IF(AI1990<0,AI1990,IF(AI1971<AI$9,AI1990,(AI1990/AI1971)*AI$9)))","v":-5.257556387154156E-2},-5.257556387154156E-2,-5.2575563871541567E-2,-5.2575563871541567E-2,-5.2575563871541567E-2]
[{"$f":"ROW()","v":2051},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1014","v":0},{"$f":"Input!T1014","v":0},{"$f":"Input!U1014","v":0},{"$f":"Input!V1014","v":0},{"$f":"Input!W1014","v":0},{"$f":"Input!X1014","v":0},{"$f":"Input!Y1014","v":0},{"$f":"Input!Z1014","v":0},{"$f":"Input!AA1014","v":0},{"$f":"Input!AB1014","v":0},{"$f":"Input!AC1014","v":0},{"$f":"Input!AD1014","v":0},{"$f":"Input!AE1014","v":0},{"$f":"Input!AF1014","v":0},{"$f":"Input!AG1014","v":0},{"$f":"Input!AH1014","v":0},{"$f":"-IF($D2051=\"Land\",0,IF(AI1994<0,AI1994,IF(AI1975<AI$9,AI1994,(AI1994/AI1975)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2052},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1015","v":-3.0467424761184796E-3},{"$f":"Input!T1015","v":-2.8843096113346585E-3},{"$f":"Input!U1015","v":0},{"$f":"Input!V1015","v":0},{"$f":"Input!W1015","v":-5.7686192226693179E-3},{"$f":"Input!X1015","v":-5.768619222669317E-3},{"$f":"Input!Y1015","v":-5.7686192226693179E-3},{"$f":"Input!Z1015","v":-5.768619222669317E-3},{"$f":"Input!AA1015","v":-2.8843096113346581E-3},{"$f":"Input!AB1015","v":0},{"$f":"Input!AC1015","v":0},{"$f":"Input!AD1015","v":-5.7686192226693161E-3},{"$f":"Input!AE1015","v":-5.7686192226693153E-3},{"$f":"Input!AF1015","v":-5.7686192226693153E-3},{"$f":"Input!AG1015","v":-5.7686192226693153E-3},{"$f":"Input!AH1015","v":-5.7686192226693135E-3},{"$f":"-IF($D2052=\"Land\",0,IF(AI1995<0,AI1995,IF(AI1976<AI$9,AI1995,(AI1995/AI1976)*AI$9)))","v":-5.7686192226693196E-3},-5.7686192226693188E-3,-5.7686192226693188E-3,-5.7686192226693179E-3,-5.7686192226693179E-3]
[{"$f":"ROW()","v":2056},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1019","v":0},{"$f":"Input!T1019","v":0},{"$f":"Input!U1019","v":0},{"$f":"Input!V1019","v":0},{"$f":"Input!W1019","v":0},{"$f":"Input!X1019","v":0},{"$f":"Input!Y1019","v":0},{"$f":"Input!Z1019","v":0},{"$f":"Input!AA1019","v":0},{"$f":"Input!AB1019","v":0},{"$f":"Input!AC1019","v":0},{"$f":"Input!AD1019","v":0},{"$f":"Input!AE1019","v":0},{"$f":"Input!AF1019","v":0},{"$f":"Input!AG1019","v":0},{"$f":"Input!AH1019","v":0},{"$f":"-IF($D2056=\"Land\",0,IF(AI1999<0,AI1999,IF(AI1980<AI$9,AI1999,(AI1999/AI1980)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2061},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1024","v":0},{"$f":"Input!T1024","v":0},{"$f":"Input!U1024","v":0},{"$f":"Input!V1024","v":0},{"$f":"Input!W1024","v":0},{"$f":"Input!X1024","v":0},{"$f":"Input!Y1024","v":0},{"$f":"Input!Z1024","v":0},{"$f":"Input!AA1024","v":0},{"$f":"Input!AB1024","v":0},{"$f":"Input!AC1024","v":0},{"$f":"Input!AD1024","v":0},{"$f":"Input!AE1024","v":0},{"$f":"Input!AF1024","v":0},{"$f":"Input!AG1024","v":0},{"$f":"Input!AH1024","v":0},{"$f":"-IF($D2061=\"Land\",0,IF(AI2004<0,AI2004,IF(AI1985<AI$9,AI2004,(AI2004/AI1985)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2047:S2062)","v":-2.1572542804857049},-0.85359621594281765,null,null,-1.7071924318856353,-1.7071924318856353,-1.7071924318856353,-1.4294964507262382,{"$f":"SUM(AA2047:AA2062)","v":-0.58508373938980318},null,null,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,-1.1701674787796064,{"$f":"SUM(AI2047:AI2062)","v":-1.1701674787796068},-1.1701674787796068,-1.1701674787796068,-1.1701674787796068,-1.1701674787796068]
[{"$f":"ROW()","v":2066},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2071},null,null,"Regulators"]
[{"$f":"ROW()","v":2075},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2079},null,null,"FRC"]
[{"$f":"ROW()","v":2082},null,null,"Total"]
[{"$f":"ROW()","v":2084},null,"Over Depreciation"]
[{"$f":"ROW()","v":2087},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11785117843522518,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2093},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2095},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2098},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2103},null,"Closing Value"]
[{"$f":"ROW()","v":2107},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1993+N2012+N2031+N2050+N2069+N2088","v":0},0,0,0,14.311254751778071,14.262274615219477,14.141407881192194,null,null,13.899674413137626,13.657940945083059,13.416207477028491,13.174474008973924,13.053607274946641,null,null,12.811873806892073,12.570140338837506,12.328406870782938,12.086673402728371,11.844939934673803,11.603206466619236,11.361472998564668,11.119739530510101,10.878006062455533,10.636272594400966]
[{"$f":"ROW()","v":2110},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N1996+N2015+N2034+N2053+N2072+N2091","v":0},0,0,0,1.5483208768815988E-2,1.5175089325173585E-2,1.4980536897927769E-2,null,null,1.459143204343614E-2,1.420232718894451E-2,1.381322233445288E-2,1.3424117479961251E-2,1.3229565052715435E-2,null,null,1.2840460198223805E-2,1.2451355343732175E-2,1.2062250489240546E-2,1.1673145634748916E-2,1.1284040780257286E-2,1.0894935925765657E-2,1.0505831071274025E-2,1.0116726216782395E-2,9.7276213622907656E-3,9.3385165077991342E-3]
[{"$f":"ROW()","v":2112},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1998+N2017+N2036+N2055+N2074+N2093","v":0},0,0,0,21.776540618492469,20.784551686751009,20.351540193277028,null,null,19.485517206329071,18.619494219381114,17.753471232433157,16.887448245485199,16.454436752011219,null,null,15.58841376506326,14.722390778115301,13.856367791167342,12.990344804219383,12.124321817271424,11.258298830323465,10.392275843375506,9.526252856427547,8.6602298694795881,7.7942068825316291]
[{"$f":"ROW()","v":2115},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N2001+N2020+N2039+N2058+N2077+N2096","v":0},0,0,0,3.2072795013755209,2.2215678492751785,1.9438718681157812,null,null,1.3884799057969865,0.83308794347819193,0.27769598115939731,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2009 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2009 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":2123},null,"Life"]
[{"$f":"ROW()","v":2126},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},null,null,{"$f":"(T2126-T$9)*(T2126>W$9)","v":59.5},{"$f":"(W2126-W$9)*(W2126>X$9)","v":58.5},57.5,56.5,55.5,null,null,{"$f":"(AA2126-AA$9)*(AA2126>AD$9)","v":55},54,53,52,51,50,49,48,47,46]
[{"$f":"ROW()","v":2131},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},null,null,39.5,{"$f":"(W2131-W$9)*(W2131>X$9)","v":38.5},37.5,36.5,35.5,null,null,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":2135},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},null,null,4.5,{"$f":"(W2135-W$9)*(W2135>X$9)","v":3.5},2.5,1.5,0.5,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2138},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":0},null,null,0,{"$f":"(W2138-W$9)*(W2138>X$9)","v":0},0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2139},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},null,null,65.3,{"$f":"(W2139-W$9)*(W2139>X$9)","v":64.3},63.3,62.3,61.3,null,null,60.8,59.8,58.8,57.8,56.8,55.8,54.8,53.8,52.8,51.8]
[{"$f":"ROW()","v":2144},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"Z2258","v":0},null,null,0,0,0,0,0,{"$f":"AH2258","v":0},0,0,0,0]
[{"$f":"ROW()","v":2147},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2261","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH2261","v":0},0,0,0,0]
[{"$f":"ROW()","v":2149},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2263","v":2.0428083248872841},null,null,2.0172732208261932,1.9662030127040111,1.915132804581829,1.8640625964596469,1.8129923883374648,null,null,1.7874572842763738,1.7363870761541917,1.6853168680320096,1.6342466599098275,1.5831764517876454,{"$f":"AH2263","v":1.5321062436654633},1.4810360355432812,1.4299658274210991,1.378895619298917,1.3278254111767349]
[{"$f":"ROW()","v":2154},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2268","v":2.3207065232423476},null,null,2.0886358709181128,1.6244945662696433,1.1603532616211738,0.69621195697270422,0.23207065232423468,null,null,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,3.6082248300317588E-16,{"$f":"AH2268","v":3.6082248300317588E-16},0,0,0,0]
[{"$f":"ROW()","v":2158},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2272","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2162},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S500","v":12.777566564387545}]
[{"$f":"ROW()","v":2163},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S501","v":0}]
[{"$f":"ROW()","v":2167},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S505","v":0.89533653070436514}]
[{"$f":"ROW()","v":2172},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S510","v":0}]
[{"$f":"ROW()","v":2175},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S513","v":0}]
[{"$f":"ROW()","v":2177},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S515","v":0}]
[{"$f":"ROW()","v":2182},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2186},null,null,"Regulators"]
[{"$f":"ROW()","v":2190},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2191},null,null,"Vehicle"]
[{"$f":"ROW()","v":2195},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2204},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1050","v":0},{"$f":"Input!U1050","v":0},{"$f":"Input!V1050","v":0},{"$f":"Input!W1050","v":0},{"$f":"Input!X1050","v":0},{"$f":"Input!Y1050","v":0},{"$f":"Input!Z1050","v":0},{"$f":"Input!AA1050","v":0},{"$f":"Input!AB1050","v":0},{"$f":"Input!AC1050","v":0},{"$f":"Input!AD1050","v":0},{"$f":"Input!AE1050","v":0},{"$f":"Input!AF1050","v":0},{"$f":"Input!AG1050","v":0},{"$f":"Input!AH1050","v":0},{"$f":"-IF($D2204=\"Land\",0,IF(AI2147<0,AI2147,IF(AI2128<AI$9,AI2147,(AI2147/AI2128)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2206},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1052","v":-2.5535104061091052E-2},{"$f":"Input!U1052","v":0},{"$f":"Input!V1052","v":0},{"$f":"Input!W1052","v":-5.1070208122182104E-2},{"$f":"Input!X1052","v":-5.107020812218209E-2},{"$f":"Input!Y1052","v":-5.107020812218209E-2},{"$f":"Input!Z1052","v":-5.107020812218209E-2},{"$f":"Input!AA1052","v":-2.5535104061091052E-2},{"$f":"Input!AB1052","v":0},{"$f":"Input!AC1052","v":0},{"$f":"Input!AD1052","v":-5.1070208122182104E-2},{"$f":"Input!AE1052","v":-5.1070208122182104E-2},{"$f":"Input!AF1052","v":-5.1070208122182097E-2},{"$f":"Input!AG1052","v":-5.1070208122182097E-2},{"$f":"Input!AH1052","v":-5.1070208122182104E-2},{"$f":"-IF($D2206=\"Land\",0,IF(AI2149<0,AI2149,IF(AI2130<AI$9,AI2149,(AI2149/AI2130)*AI$9)))","v":-5.1070208122182111E-2},-5.1070208122182111E-2,-5.1070208122182111E-2,-5.1070208122182111E-2,-5.1070208122182111E-2]
[{"$f":"ROW()","v":2209},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1055","v":0},{"$f":"Input!U1055","v":0},{"$f":"Input!V1055","v":0},{"$f":"Input!W1055","v":0},{"$f":"Input!X1055","v":0},{"$f":"Input!Y1055","v":0},{"$f":"Input!Z1055","v":0},{"$f":"Input!AA1055","v":0},{"$f":"Input!AB1055","v":0},{"$f":"Input!AC1055","v":0},{"$f":"Input!AD1055","v":0},{"$f":"Input!AE1055","v":0},{"$f":"Input!AF1055","v":0},{"$f":"Input!AG1055","v":0},{"$f":"Input!AH1055","v":0},{"$f":"-IF($D2209=\"Land\",0,IF(AI2152<0,AI2152,IF(AI2133<AI$9,AI2152,(AI2152/AI2133)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2214},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1060","v":0},{"$f":"Input!U1060","v":0},{"$f":"Input!V1060","v":0},{"$f":"Input!W1060","v":0},{"$f":"Input!X1060","v":0},{"$f":"Input!Y1060","v":0},{"$f":"Input!Z1060","v":0},{"$f":"Input!AA1060","v":0},{"$f":"Input!AB1060","v":0},{"$f":"Input!AC1060","v":0},{"$f":"Input!AD1060","v":0},{"$f":"Input!AE1060","v":0},{"$f":"Input!AF1060","v":0},{"$f":"Input!AG1060","v":0},{"$f":"Input!AH1060","v":0},{"$f":"-IF($D2214=\"Land\",0,IF(AI2157<0,AI2157,IF(AI2138<AI$9,AI2157,(AI2157/AI2138)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2218},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2219},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2223},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2226},null,null,"Buildings"]
[{"$f":"ROW()","v":2232},null,null,"FRC"]
[{"$f":"ROW()","v":2234},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2237},null,"Over Depreciation"]
[{"$f":"ROW()","v":2242},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2246},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2247},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2251},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2254},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2238:S2253)","v":0}]
[{"$f":"ROW()","v":2258},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N2144+N2163+N2182+N2201+N2220+N2239","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2260},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2146+N2165+N2184+N2203+N2222+N2241","v":0},0,0,0,0,10.627626296070895,10.539062743603637,null,null,10.361935638669122,10.184808533734607,10.007681428800092,9.8305543238655773,9.7419907713983207,null,null,9.5648636664638058,9.3877365615292909,9.210609456594776,9.0334823516602611,8.8563552467257463,8.6792281417912314,8.5021010368567165,8.3249739319222016,8.1478468269876867,7.9707197220531718]
[{"$f":"ROW()","v":2266},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N2152+N2171+N2190+N2209+N2228+N2247","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N2155+N2174+N2193+N2212+N2231+N2250","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2273},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2257:S2272)","v":52.298110845615142},51.416219426364776,null,null,49.652436587864074,47.88865374936335,46.12487091086264,44.361088072361923,43.450990104404312,null,null,42.094935473137554,40.738880841870795,39.382826210604037,38.026771579337279,36.670716948070528,{"$f":"SUM(AI2257:AI2272)","v":35.314662316803762},33.958607685537004,32.602553054270253,31.246498423003498,29.890443791736736]
[{"$f":"\"2010 (Jan to Jun-10) Capex Account [m$\"&Input!$G$34&\"]\"","v":"2010 (Jan to Jun-10) Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":2278},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(W2278-W$9)*(W2278>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":119},{"$f":"(X2278-X$9)*(X2278>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":118},{"$f":"(Y2278-Y$9)*(Y2278>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":117},{"$f":"(Z2278-Z$9)*(Z2278>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":56},null,null,{"$f":"(AA2278-AA$9)*(AA2278>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":55.5},{"$f":"(AD2278-AD$9)*(AD2278>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":54.5},{"$f":"(AE2278-AE$9)*(AE2278>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":53.5},{"$f":"(AF2278-AF$9)*(AF2278>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":52.5},{"$f":"(AG2278-AG$9)*(AG2278>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":51.5},{"$f":"(AH2278-AH$9)*(AH2278>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":50.5},{"$f":"(AI2278-AI$9)*(AI2278>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":49.5},{"$f":"(AJ2278-AJ$9)*(AJ2278>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":48.5},{"$f":"(AK2278-AK$9)*(AK2278>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":47.5},{"$f":"(AL2278-AL$9)*(AL2278>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":46.5}]
[{"$f":"ROW()","v":2283},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(W2283-W$9)*(W2283>X$9)","v":39},38,37,36,null,null,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":2286},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(W2286-W$9)*(W2286>X$9)","v":9},8,7,6,null,null,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2288},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(W2288-W$9)*(W2288>X$9)","v":4},3,2,1,null,null,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2297},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z2411","v":0},null,null,0,0,0,0,0,{"$f":"AH2411","v":0},0,0,0,0]
[{"$f":"ROW()","v":2301},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30201396168312844,{"$f":"W2415","v":0.28142778905604454},0.26084161642896064,0.24025544380187674,0.21966927117479285,null,null,0.21661830907514296,0.21051638487584315,0.20441446067654334,0.19831253647724353,0.19221061227794373,{"$f":"AH2415","v":0.18610868807864392},0.18000676387934411,0.1739048396800443,0.1678029154807445,0.16170099128144469]
[{"$f":"ROW()","v":2302},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0461243521470385,{"$f":"W2416","v":1.9843209870210996},1.9225176218951607,1.8607142567692219,1.798910891643283,null,null,1.7739260181482375,1.7239562711581462,1.6739865241680549,1.6240167771779637,1.5740470301878724,{"$f":"AH2416","v":1.5240772831977811},1.4741075362076899,1.4241377892175986,1.3741680422275073,1.3241982952374161]
[{"$f":"ROW()","v":2306},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z2420","v":0},null,null,0,0,0,0,0,{"$f":"AH2420","v":0},0,0,0,0]
[{"$f":"ROW()","v":2311},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W2425","v":0},0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2314},null,"Capex"]
[{"$f":"ROW()","v":2317},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T502","v":0}]
[{"$f":"ROW()","v":2320},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T505","v":0.30201396168312844}]
[{"$f":"ROW()","v":2325},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T510","v":0}]
[{"$f":"ROW()","v":2329},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T514","v":0}]
[{"$f":"ROW()","v":2330},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T515","v":0}]
[{"$f":"ROW()","v":2334},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2338},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2343},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2345},null,null,"Information Technology"]
[{"$f":"ROW()","v":2348},null,null,"Land"]
[{"$f":"ROW()","v":2353},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1082","v":-9.8361875435420243E-2},{"$f":"Input!X1082","v":-9.8361875435420243E-2},{"$f":"Input!Y1082","v":-9.8361875435420271E-2},{"$f":"Input!Z1082","v":-9.8361875435420271E-2},{"$f":"Input!AA1082","v":-6.1331449104876812E-2},{"$f":"Input!AB1082","v":0},{"$f":"Input!AC1082","v":0},{"$f":"Input!AD1082","v":-0.12266289820975362},{"$f":"Input!AE1082","v":-0.12266289820975362},{"$f":"Input!AF1082","v":-0.12266289820975364},{"$f":"Input!AG1082","v":-0.12266289820975364},{"$f":"Input!AH1082","v":-0.12266289820975364},{"$f":"-IF($D2353=\"Land\",0,IF(AI2296<0,AI2296,IF(AI2277<AI$9,AI2296,(AI2296/AI2277)*AI$9)))","v":-0.12266289820975358},-0.12266289820975358,-0.12266289820975358,-0.12266289820975358,-0.12266289820975357]
[{"$f":"ROW()","v":2357},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1086","v":0},{"$f":"Input!X1086","v":0},{"$f":"Input!Y1086","v":0},{"$f":"Input!Z1086","v":0},{"$f":"Input!AA1086","v":0},{"$f":"Input!AB1086","v":0},{"$f":"Input!AC1086","v":0},{"$f":"Input!AD1086","v":0},{"$f":"Input!AE1086","v":0},{"$f":"Input!AF1086","v":0},{"$f":"Input!AG1086","v":0},{"$f":"Input!AH1086","v":0},{"$f":"-IF($D2357=\"Land\",0,IF(AI2300<0,AI2300,IF(AI2281<AI$9,AI2300,(AI2300/AI2281)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2358},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1087","v":-2.0586172627083888E-2},{"$f":"Input!X1087","v":-2.0586172627083888E-2},{"$f":"Input!Y1087","v":-2.0586172627083888E-2},{"$f":"Input!Z1087","v":-2.0586172627083888E-2},{"$f":"Input!AA1087","v":-3.0509620996499011E-3},{"$f":"Input!AB1087","v":0},{"$f":"Input!AC1087","v":0},{"$f":"Input!AD1087","v":-6.1019241992998022E-3},{"$f":"Input!AE1087","v":-6.1019241992998022E-3},{"$f":"Input!AF1087","v":-6.1019241992998022E-3},{"$f":"Input!AG1087","v":-6.1019241992998022E-3},{"$f":"Input!AH1087","v":-6.101924199299804E-3},{"$f":"-IF($D2358=\"Land\",0,IF(AI2301<0,AI2301,IF(AI2282<AI$9,AI2301,(AI2301/AI2282)*AI$9)))","v":-6.1019241992998005E-3},-6.1019241992998005E-3,-6.1019241992998005E-3,-6.1019241992997996E-3,-6.1019241992997996E-3]
[{"$f":"ROW()","v":2362},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1091","v":0},{"$f":"Input!X1091","v":0},{"$f":"Input!Y1091","v":0},{"$f":"Input!Z1091","v":0},{"$f":"Input!AA1091","v":-3.6503803857708901E-16},{"$f":"Input!AB1091","v":0},{"$f":"Input!AC1091","v":0},{"$f":"Input!AD1091","v":-7.3007607715417801E-16},{"$f":"Input!AE1091","v":-7.3007607715417811E-16},{"$f":"Input!AF1091","v":-7.3007607715417811E-16},{"$f":"Input!AG1091","v":-7.3007607715417811E-16},{"$f":"Input!AH1091","v":-7.3007607715417821E-16},{"$f":"-IF($D2362=\"Land\",0,IF(AI2305<0,AI2305,IF(AI2286<AI$9,AI2305,(AI2305/AI2286)*AI$9)))","v":-3.6503803857708935E-16},0,0,0,0]
[{"$f":"ROW()","v":2366},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1095","v":0},{"$f":"Input!X1095","v":0},{"$f":"Input!Y1095","v":0},{"$f":"Input!Z1095","v":0},{"$f":"Input!AA1095","v":0},{"$f":"Input!AB1095","v":0},{"$f":"Input!AC1095","v":0},{"$f":"Input!AD1095","v":0},{"$f":"Input!AE1095","v":0},{"$f":"Input!AF1095","v":0},{"$f":"Input!AG1095","v":0},{"$f":"Input!AH1095","v":0},{"$f":"-IF($D2366=\"Land\",0,IF(AI2309<0,AI2309,IF(AI2290<AI$9,AI2309,(AI2309/AI2290)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2371},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2373},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2377},null,null,"Regulators"]
[{"$f":"ROW()","v":2380},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2382},null,null,"Vehicle"]
[{"$f":"ROW()","v":2385},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":2394},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2397},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2399},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2405},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2410},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N2296+N2315+N2334+N2353+N2372+N2391","v":0},0,0,0,0,0,9.7158277656829561,null,null,9.6174658902475354,9.5191040148121147,9.4207421393766939,9.3223802639412732,9.2610488148363963,null,null,9.1383859166266426,9.0157230184168888,8.8930601202071351,8.7703972219973814,8.6477343237876276,8.5250714255778739,8.4024085273681202,8.2797456291583664,8.1570827309486127,8.034419832738859]
[{"$f":"ROW()","v":2413},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2299+N2318+N2337+N2356+N2375+N2394","v":0},0,0,0,0,0,5.6600144605495819,null,null,5.5485567658452659,5.4370990711409499,5.3256413764366339,5.2141836817323179,5.1676284702882791,null,null,5.0745180474002023,4.9814076245121255,4.8882972016240487,4.7951867787359719,4.7020763558478951,4.6089659329598183,4.5158555100717415,4.4227450871836647,4.3296346642955879,4.236524241407511]
[{"$f":"ROW()","v":2417},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N2303+N2322+N2341+N2360+N2379+N2398","v":0},0,0,0,0,0,0.12845983822718932,null,null,0.11448274846151991,0.10050565869585051,8.6528568930181113E-2,7.2551479164511712E-2,7.1543819731671274E-2,null,null,6.9528500865990397E-2,6.7513182000309521E-2,6.5497863134628645E-2,6.3482544268947769E-2,6.1467225403266885E-2,5.9451906537586002E-2,5.7436587671905119E-2,5.5421268806224236E-2,5.3405949940543353E-2,5.139063107486247E-2]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N2308+N2327+N2346+N2365+N2384+N2403","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2425},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N2311+N2330+N2349+N2368+N2387+N2406","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2011 (Jul-10 to Jun-11) Capex Account [m$\"&Input!$G$34&\"]\"","v":"2011 (Jul-10 to Jun-11) Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":2433},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(X2433-X$9)*(X2433>Y$9)","v":59},58,57,null,null,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5]
[{"$f":"ROW()","v":2436},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(X2436-X$9)*(X2436>Y$9)","v":39},38,37,null,null,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2440},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(X2440-X$9)*(X2440>Y$9)","v":9},8,7,null,null,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2441},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(X2441-X$9)*(X2441>Y$9)","v":4},3,2,null,null,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2445},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(X2445-X$9)*(X2445>Y$9)","v":64.8},63.8,62.8,null,null,62.3,61.3,60.3,59.3,58.3,57.3,56.3,55.3,54.3,53.3]
[{"$f":"ROW()","v":2449},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2563","v":3.9457123753875107},3.9029088359430881,3.8601052964986655,3.8173017570542429,null,null,{"$f":"AA2563","v":3.7925140833071374},3.7429387358129262,3.6933633883187151,3.643788040824504,3.5942126933302929,{"$f":"AH2563","v":3.5446373458360818},3.4950619983418707,3.4454866508476596,3.3959113033534485,3.3463359558592374]
[{"$f":"ROW()","v":2454},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2568","v":0.26773769490833799},0.25969538372470313,0.25165307254106828,0.24361076135743343,null,null,0.24031872404179244,0.23373464941051045,0.22715057477922845,0.22056650014794646,0.21398242551666447,{"$f":"AH2568","v":0.20739835088538247},0.20081427625410048,0.19423020162281848,0.18764612699153649,0.18106205236025449]
[{"$f":"ROW()","v":2457},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2571","v":22.85963663439119},21.798506883638723,20.737377132886255,19.676247382133788,null,null,19.229059941630748,18.334685060624668,17.440310179618589,16.545935298612509,15.651560417606428,{"$f":"AH2571","v":14.757185536600346},13.862810655594265,12.968435774588183,12.074060893582102,11.17968601257602]
[{"$f":"ROW()","v":2459},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Z2573","v":0},null,null,0,0,0,0,0,{"$f":"AH2573","v":0},0,0,0,0]
[{"$f":"ROW()","v":2464},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2578","v":0},0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2468},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W500","v":3.9457123753875107}]
[{"$f":"ROW()","v":2469},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W501","v":0}]
[{"$f":"ROW()","v":2473},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W505","v":0.26773769490833799}]
[{"$f":"ROW()","v":2477},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W509","v":0.80479567562471965}]
[{"$f":"ROW()","v":2482},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W514","v":0}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2487},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2492},null,null,"Regulators"]
[{"$f":"ROW()","v":2496},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2497},null,null,"Vehicle"]
[{"$f":"ROW()","v":2501},null,null,"Land"]
[{"$f":"ROW()","v":2505},null,"Depreciation"]
[{"$f":"ROW()","v":2508},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1120","v":0},{"$f":"Input!Y1120","v":0},{"$f":"Input!Z1120","v":0},{"$f":"Input!AA1120","v":0},{"$f":"Input!AB1120","v":0},{"$f":"Input!AC1120","v":0},{"$f":"Input!AD1120","v":0},{"$f":"Input!AE1120","v":0},{"$f":"Input!AF1120","v":0},{"$f":"Input!AG1120","v":0},{"$f":"Input!AH1120","v":0},{"$f":"-IF($D2508=\"Land\",0,IF(AI2451<0,AI2451,IF(AI2432<AI$9,AI2451,(AI2451/AI2432)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2510},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1122","v":0},{"$f":"Input!Y1122","v":0},{"$f":"Input!Z1122","v":0},{"$f":"Input!AA1122","v":0},{"$f":"Input!AB1122","v":0},{"$f":"Input!AC1122","v":0},{"$f":"Input!AD1122","v":0},{"$f":"Input!AE1122","v":0},{"$f":"Input!AF1122","v":0},{"$f":"Input!AG1122","v":0},{"$f":"Input!AH1122","v":0},{"$f":"-IF($D2510=\"Land\",0,IF(AI2453<0,AI2453,IF(AI2434<AI$9,AI2453,(AI2453/AI2434)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2516},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1128","v":0},{"$f":"Input!Y1128","v":0},{"$f":"Input!Z1128","v":0},{"$f":"Input!AA1128","v":0},{"$f":"Input!AB1128","v":0},{"$f":"Input!AC1128","v":0},{"$f":"Input!AD1128","v":0},{"$f":"Input!AE1128","v":0},{"$f":"Input!AF1128","v":0},{"$f":"Input!AG1128","v":0},{"$f":"Input!AH1128","v":0},{"$f":"-IF($D2516=\"Land\",0,IF(AI2459<0,AI2459,IF(AI2440<AI$9,AI2459,(AI2459/AI2440)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2519},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1131","v":0},{"$f":"Input!Y1131","v":0},{"$f":"Input!Z1131","v":0},{"$f":"Input!AA1131","v":0},{"$f":"Input!AB1131","v":0},{"$f":"Input!AC1131","v":0},{"$f":"Input!AD1131","v":0},{"$f":"Input!AE1131","v":0},{"$f":"Input!AF1131","v":0},{"$f":"Input!AG1131","v":0},{"$f":"Input!AH1131","v":0},{"$f":"-IF($D2519=\"Land\",0,IF(AI2462<0,AI2462,IF(AI2443<AI$9,AI2462,(AI2462/AI2443)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2521},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1133","v":0},{"$f":"Input!Y1133","v":0},{"$f":"Input!Z1133","v":0},{"$f":"Input!AA1133","v":0},{"$f":"Input!AB1133","v":0},{"$f":"Input!AC1133","v":0},{"$f":"Input!AD1133","v":0},{"$f":"Input!AE1133","v":0},{"$f":"Input!AF1133","v":0},{"$f":"Input!AG1133","v":0},{"$f":"Input!AH1133","v":0},{"$f":"-IF($D2521=\"Land\",0,IF(AI2464<0,AI2464,IF(AI2445<AI$9,AI2464,(AI2464/AI2445)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2524},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2529},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2533},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2536},null,null,"Information Technology"]
[{"$f":"ROW()","v":2538},null,null,"FRC"]
[{"$f":"ROW()","v":2544},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2547},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2549},null,null,"Regulators"]
[{"$f":"ROW()","v":2552},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2557},null,null,"FRC"]
[{"$f":"ROW()","v":2560},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2544:S2559)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z2544:Z2559)","v":0}]
[{"$f":"ROW()","v":2565},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2451+N2470+N2489+N2508+N2527+N2546","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2568},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N2454+N2473+N2492+N2511+N2530+N2549","v":0},0,0,0,0,0,0,null,null,0.26773769490833799,0.25969538372470313,0.25165307254106828,0.24361076135743343,0.24031872404179244,null,null,0.23373464941051045,0.22715057477922845,0.22056650014794646,0.21398242551666447,0.20739835088538247,0.20081427625410048,0.19423020162281848,0.18764612699153649,0.18106205236025449,0.1744779777289725]
[{"$f":"ROW()","v":2570},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N2456+N2475+N2494+N2513+N2532+N2551","v":0},0,0,0,0,0,0,null,null,1.2878064283887098,1.224429636621835,1.1610528448549602,1.0976760530880854,1.0828425929112193,null,null,1.0531756725574872,1.0235087522037551,0.99384183185002306,0.96417491149629098,0.93450799114255889,0.90484107078882681,0.87517415043509483,0.84550723008136286,0.81584030972763077,0.78617338937389869]
[{"$f":"ROW()","v":2573},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N2459+N2478+N2497+N2516+N2535+N2554","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2579},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2563:W2578)","v":45.470351480243039},42.835593096026962,40.200834711810884,37.566076327594807,36.602534114938123,null,null,34.675449689624742,33.085766910340134,31.83348577708426,30.581204643828396,29.328923510572523,{"$f":"SUM(AI2563:AI2578)","v":28.076642377316656},26.864706594200292,25.693116161223426,24.521525728246555,23.349935295269692]
[{"$f":"\"2012 (Jul-11 to Jun-12) Capex Account [m$\"&Input!$G$34&\"]\"","v":"2012 (Jul-11 to Jun-12) Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":2584},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(Y2584-Y$9)*(Y2584>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":119},{"$f":"(Z2584-Z$9)*(Z2584>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":58},null,null,{"$f":"(AA2584-AA$9)*(AA2584>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":57.5},{"$f":"(AD2584-AD$9)*(AD2584>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":56.5},{"$f":"(AE2584-AE$9)*(AE2584>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":55.5},{"$f":"(AF2584-AF$9)*(AF2584>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":54.5},{"$f":"(AG2584-AG$9)*(AG2584>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":53.5},{"$f":"(AH2584-AH$9)*(AH2584>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":52.5},{"$f":"(AI2584-AI$9)*(AI2584>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":51.5},{"$f":"(AJ2584-AJ$9)*(AJ2584>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":50.5},{"$f":"(AK2584-AK$9)*(AK2584>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":49.5},{"$f":"(AL2584-AL$9)*(AL2584>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":48.5}]
[{"$f":"ROW()","v":2588},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(Y2588-Y$9)*(Y2588>Z$9)","v":39},38,null,null,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":2593},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(Y2593-Y$9)*(Y2593>Z$9)","v":9},8,null,null,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2596},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":5},{"$f":"(Y2596-Y$9)*(Y2596>Z$9)","v":4},3,null,null,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2598},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(Y2598-Y$9)*(Y2598>Z$9)","v":64.8},63.8,null,null,63.3,62.3,61.3,60.3,59.3,58.3,57.3,56.3,55.3,54.3]
[{"$f":"ROW()","v":2601},null,"Opening Value"]
[{"$f":"ROW()","v":2607},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2721","v":0.50537651705124742},0.49831420468206883,0.49125189231289024,null,null,0.48478805162456273,0.47186037024790772,0.45893268887125271,0.4460050074945977,0.4330773261179427,{"$f":"AH2721","v":0.42014964474128769},0.40722196336463268,0.39429428198797767,0.38136660061132266,0.36843891923466765]
[{"$f":"ROW()","v":2608},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2722","v":0.26897352558096493},0.26897352558096493,0.26897352558096493,null,null,0.26543440024437331,0.25835614957119002,0.25127789889800672,0.24419964822482343,0.23712139755164013,{"$f":"AH2722","v":0.23004314687845684},0.22296489620527354,0.21588664553209025,0.20880839485890695,0.20173014418572366]
[{"$f":"ROW()","v":2612},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z2726","v":0},null,null,0,0,0,0,0,{"$f":"AH2726","v":0},0,0,0,0]
[{"$f":"ROW()","v":2616},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2621},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X500","v":3.1935577553019519}]
[{"$f":"ROW()","v":2627},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X506","v":0.26897352558096493}]
[{"$f":"ROW()","v":2630},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X509","v":1.3212109390648046}]
[{"$f":"ROW()","v":2632},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X511","v":3.5827642591917424}]
[{"$f":"ROW()","v":2635},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X514","v":0}]
[{"$f":"ROW()","v":2640},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2644},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2648},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2649},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2655},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2658},null,"Depreciation"]
[{"$f":"ROW()","v":2660},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1155","v":0},{"$f":"Input!Z1155","v":0},{"$f":"Input!AA1155","v":0},{"$f":"Input!AB1155","v":0},{"$f":"Input!AC1155","v":0},{"$f":"Input!AD1155","v":0},{"$f":"Input!AE1155","v":0},{"$f":"Input!AF1155","v":0},{"$f":"Input!AG1155","v":0},{"$f":"Input!AH1155","v":0},{"$f":"-IF($D2660=\"Land\",0,IF(AI2603<0,AI2603,IF(AI2584<AI$9,AI2603,(AI2603/AI2584)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2663},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1158","v":0},{"$f":"Input!Z1158","v":0},{"$f":"Input!AA1158","v":0},{"$f":"Input!AB1158","v":0},{"$f":"Input!AC1158","v":0},{"$f":"Input!AD1158","v":0},{"$f":"Input!AE1158","v":0},{"$f":"Input!AF1158","v":0},{"$f":"Input!AG1158","v":0},{"$f":"Input!AH1158","v":0},{"$f":"-IF($D2663=\"Land\",0,IF(AI2606<0,AI2606,IF(AI2587<AI$9,AI2606,(AI2606/AI2587)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2668},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1163","v":0},{"$f":"Input!Z1163","v":0},{"$f":"Input!AA1163","v":-8.2575683691550258E-2},{"$f":"Input!AB1163","v":0},{"$f":"Input!AC1163","v":0},{"$f":"Input!AD1163","v":-0.16515136738310052},{"$f":"Input!AE1163","v":-0.16515136738310052},{"$f":"Input!AF1163","v":-0.16515136738310052},{"$f":"Input!AG1163","v":-0.16515136738310054},{"$f":"Input!AH1163","v":-0.16515136738310052},{"$f":"-IF($D2668=\"Land\",0,IF(AI2611<0,AI2611,IF(AI2592<AI$9,AI2611,(AI2611/AI2592)*AI$9)))","v":-0.16515136738310066},-0.16515136738310066,-8.2575683691550328E-2,0,0]
[{"$f":"ROW()","v":2672},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1167","v":0},{"$f":"Input!Z1167","v":0},{"$f":"Input!AA1167","v":0},{"$f":"Input!AB1167","v":0},{"$f":"Input!AC1167","v":0},{"$f":"Input!AD1167","v":0},{"$f":"Input!AE1167","v":0},{"$f":"Input!AF1167","v":0},{"$f":"Input!AG1167","v":0},{"$f":"Input!AH1167","v":0},{"$f":"-IF($D2672=\"Land\",0,IF(AI2615<0,AI2615,IF(AI2596<AI$9,AI2615,(AI2615/AI2596)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2679},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2681},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2684},null,null,"Secondary Gate Stations"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2692},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":2699},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2704},null,null,"Buildings"]
[{"$f":"ROW()","v":2707},null,null,"Vehicle"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2712},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2718},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2604+N2623+N2642+N2661+N2680+N2699","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2606+N2625+N2644+N2663+N2682+N2701","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2723},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N2609+N2628+N2647+N2666+N2685+N2704","v":0},0,0,0,0,0,0,null,null,0,0.857206641896753,0.6510602086237014,0.4449137753506498,0.43905964672761494,null,null,0.42735138948154522,0.4156431322354755,0.40393487498940578,0.39222661774333606,0.38051836049726634,0.36881010325119662,0.3571018460051269,0.34539358875905718,0.33368533151298746,0.32197707426691774]
[{"$f":"ROW()","v":2727},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N2613+N2632+N2651+N2670+N2689+N2708","v":0},0,0,0,0,0,0,null,null,0,3.5827642591917424,2.7307645313124316,1.8787648034331208,1.5656373361942675,null,null,0.93938240171656073,0.3131274672388541,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2732},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2716:X2731)","v":42.502962368901123},39.912069968456287,37.321177568011457,36.396552017998602,null,null,34.547300917972912,32.698049817947215,31.161926185160372,29.938930019612378,28.715933854064392,{"$f":"SUM(AI2716:AI2731)","v":27.492937688516403},26.269941522968416,25.129521041111971,24.071676242947085,23.013831444782198]
[{"$f":"ROW()","v":2735},null,"Life"]
[{"$f":"ROW()","v":2738},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(Z2738-Z$9)*(Z2738>AA$9)","v":59},null,null,{"$f":"(AA2738-AA$9)*(AA2738>AD$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5]
[{"$f":"ROW()","v":2741},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(Z2741-Z$9)*(Z2741>AA$9)","v":39},null,null,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2743},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(Z2743-Z$9)*(Z2743>AA$9)","v":39},null,null,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2746},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(Z2746-Z$9)*(Z2746>AA$9)","v":9},null,null,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2751},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":65.8},{"$f":"(Z2751-Z$9)*(Z2751>AA$9)","v":64.8},null,null,64.3,63.3,62.3,61.3,60.3,59.3,58.3,57.3,56.3,55.3]
[{"$f":"ROW()","v":2755},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2869","v":22.704883219201548},22.59537098529665,null,null,{"$f":"AA2869","v":22.452362308174521},22.16634495393026,21.880327599685998,21.594310245441736,21.308292891197475,{"$f":"AH2869","v":21.022275536953213},20.736258182708951,20.45024082846469,20.164223474220428,19.878206119976166]
[{"$f":"ROW()","v":2759},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,{"$f":"AH2873","v":0},0,0,0,0]
[{"$f":"ROW()","v":2760},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3597410144906947,1.3515180435151046,null,null,1.3341908891110648,1.2995365803029852,1.2648822714949057,1.2302279626868262,1.1955736538787467,{"$f":"AH2874","v":1.1609193450706672},1.1262650362625877,1.0916107274545082,1.0569564186464286,1.0223021098383489]
[{"$f":"ROW()","v":2764},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5037551156190894,4.5037551156190894,null,null,4.2535464980846953,3.7531292630159077,3.25271202794712,2.7522947928783323,2.2518775578095447,{"$f":"AH2878","v":1.751460322740757},1.2510430876719694,0.7506258526031816,0.25020861753439383,0]
[{"$f":"ROW()","v":2769},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2883","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2771},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2755:Z2770)","v":87.05166805330721},84.2540950127717,null,null,82.558339171195428,79.166827488042927,75.775315804890411,72.383804121737882,69.552541293886108,{"$f":"SUM(AI2755:AI2770)","v":67.281527321335105},65.010513348784102,62.739499376233084,60.468485403682067,58.447680048665461]
[{"$f":"ROW()","v":2774},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y500","v":22.704883219201548}]
[{"$f":"ROW()","v":2779},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y505","v":1.3597410144906947}]
[{"$f":"ROW()","v":2783},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y509","v":4.5037551156190894}]
[{"$f":"ROW()","v":2787},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y513","v":0}]
[{"$f":"ROW()","v":2788},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y514","v":0}]
[{"$f":"ROW()","v":2792},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2795},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2801},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2803},null,null,"Vehicle"]
[{"$f":"ROW()","v":2806},null,null,"FRC"]
[{"$f":"ROW()","v":2811},null,"Depreciation"]
[{"$f":"ROW()","v":2815},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z1193","v":-0.24767839705790812},{"$f":"Input!AA1193","v":-0.20925929574580929},{"$f":"Input!AB1193","v":0},{"$f":"Input!AC1193","v":0},{"$f":"Input!AD1193","v":-0.41851859149161857},{"$f":"Input!AE1193","v":-0.41851859149161857},{"$f":"Input!AF1193","v":-0.41851859149161857},{"$f":"Input!AG1193","v":-0.41851859149161852},{"$f":"Input!AH1193","v":-0.41851859149161852},{"$f":"-IF($D2815=\"Land\",0,IF(AI2758<0,AI2758,IF(AI2739<AI$9,AI2758,(AI2758/AI2739)*AI$9)))","v":-0.41851859149161863},-0.41851859149161863,-0.41851859149161863,-0.41851859149161863,-0.41851859149161863]
[{"$f":"ROW()","v":2818},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z1196","v":0},{"$f":"Input!AA1196","v":-5.658088612839646E-5},{"$f":"Input!AB1196","v":0},{"$f":"Input!AC1196","v":0},{"$f":"Input!AD1196","v":-1.1316177225679292E-4},{"$f":"Input!AE1196","v":-1.1316177225679293E-4},{"$f":"Input!AF1196","v":-1.1316177225679293E-4},{"$f":"Input!AG1196","v":-1.1316177225679293E-4},{"$f":"Input!AH1196","v":-1.1316177225679295E-4},{"$f":"-IF($D2818=\"Land\",0,IF(AI2761<0,AI2761,IF(AI2742<AI$9,AI2761,(AI2761/AI2742)*AI$9)))","v":-1.1316177225679292E-4},-1.1316177225679292E-4,-1.1316177225679292E-4,-1.1316177225679292E-4,-1.1316177225679292E-4]
[{"$f":"ROW()","v":2820},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z1198","v":-1.1990017206302752},{"$f":"Input!AA1198","v":-0.45319965688876412},{"$f":"Input!AB1198","v":0},{"$f":"Input!AC1198","v":0},{"$f":"Input!AD1198","v":-0.90639931377752814},{"$f":"Input!AE1198","v":-0.90639931377752814},{"$f":"Input!AF1198","v":-0.90639931377752814},{"$f":"Input!AG1198","v":-0.90639931377752814},{"$f":"Input!AH1198","v":-0.90639931377752814},{"$f":"-IF($D2820=\"Land\",0,IF(AI2763<0,AI2763,IF(AI2744<AI$9,AI2763,(AI2763/AI2744)*AI$9)))","v":-0.90639931377752891},-0.90639931377752891,-0.90639931377752891,-0.90639931377752903,-0.90639931377752903]
[{"$f":"ROW()","v":2823},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z1201","v":-1.2331577179668578},{"$f":"Input!AA1201","v":-0.56024885530075541},{"$f":"Input!AB1201","v":0},{"$f":"Input!AC1201","v":0},{"$f":"Input!AD1201","v":-1.1204977106015108},{"$f":"Input!AE1201","v":-1.1204977106015108},{"$f":"Input!AF1201","v":-1.1204977106015106},{"$f":"Input!AG1201","v":-0.56024885530075541},{"$f":"Input!AH1201","v":0},{"$f":"-IF($D2823=\"Land\",0,IF(AI2766<0,AI2766,IF(AI2747<AI$9,AI2766,(AI2766/AI2747)*AI$9)))","v":-1.3322676295501878E-15},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2831},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$668","v":0}]
[{"$f":"ROW()","v":2834},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$668","v":0}]
[{"$f":"ROW()","v":2839},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$668","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$668","v":0}]
[{"$f":"ROW()","v":2846},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$668","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":2851},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2854},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2857},null,null,"Buildings"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2866},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2850:S2865)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z2850:Z2865)","v":0}]
[{"$f":"ROW()","v":2870},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N2756+N2775+N2794+N2813+N2832+N2851","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2871},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2757+N2776+N2795+N2814+N2833+N2852","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2875},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N2761+N2780+N2799+N2818+N2837+N2856","v":0},0,0,0,0,0,0,null,null,0,0,4.413309118014924E-3,4.413309118014924E-3,4.3567282318865272E-3,null,null,4.2435664596297343E-3,4.1304046873729414E-3,4.0172429151161485E-3,3.9040811428593556E-3,3.7909193706025628E-3,3.6777575983457699E-3,3.564595826088977E-3,3.4514340538321841E-3,3.3382722815753912E-3,3.2251105093185984E-3]
[{"$f":"ROW()","v":2880},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N2766+N2785+N2804+N2823+N2842+N2861","v":0},0,0,0,0,0,0,null,null,0,0,5.715148560372902,4.4819908424060442,3.921741987105289,null,null,2.8012442765037782,1.6807465659022673,0.56024885530075674,1.3322676295501878E-15,1.3322676295501878E-15,0,0,0,0,0]
[{"$f":"ROW()","v":2883},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N2769+N2788+N2807+N2826+N2845+N2864","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2869:Y2884)","v":87.05166805330721},84.2540950127717,82.558339171195428,null,null,79.166827488042927,75.775315804890411,72.383804121737882,69.552541293886108,67.281527321335105,{"$f":"SUM(AI2869:AI2884)","v":65.010513348784102},62.739499376233084,60.468485403682067,58.447680048665461,56.677083311183246]
[{"$f":"ROW()","v":2890},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$48","v":60},null,null,59.5,{"$f":"(AD2890-AD$9)*(AD2890>AE$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5]
[{"$f":"ROW()","v":2894},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$52","v":40},null,null,39.5,{"$f":"(AD2894-AD$9)*(AD2894>AE$9)","v":38.5},37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":2898},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$56","v":10},null,null,9.5,{"$f":"(AD2898-AD$9)*(AD2898>AE$9)","v":8.5},7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2899},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$57","v":10},null,null,9.5,{"$f":"(AD2899-AD$9)*(AD2899>AE$9)","v":8.5},7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2903},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$61","v":0},null,null,0,{"$f":"(AD2903-AD$9)*(AD2903>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2908},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3022","v":5.2126329392903488},null,null,{"$f":"AA3022","v":5.1800539834197838},5.1148960716786549,5.0497381599375259,4.984580248196397,4.9194223364552681,{"$f":"AH3022","v":4.8542644247141391},4.7891065129730102,4.7239486012318803,4.6587906894907514,4.5936327777496224]
[{"$f":"ROW()","v":2911},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.529107382314233,null,null,18.374698154128282,18.06587969775638,17.757061241384477,17.448242785012575,17.139424328640672,{"$f":"AH3025","v":16.830605872268769},16.521787415896867,16.212968959524964,15.90415050315306,15.595332046781156]
[{"$f":"ROW()","v":2914},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.658512800504626E-4,null,null,6.5752813904983187E-4,6.4088185704857029E-4,6.2423557504730871E-4,6.0758929304604713E-4,5.9094301104478555E-4,{"$f":"AH3028","v":5.7429672904352397E-4},5.576504470422624E-4,5.4100416504100082E-4,5.2435788303973924E-4,5.0771160103847766E-4]
[{"$f":"ROW()","v":2917},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6097183792942404,null,null,5.3292324603295285,4.7682606224001045,4.2072887844706806,3.6463169465412566,3.0853451086118326,{"$f":"AH3031","v":2.5243732706824087},1.9634014327529845,1.4024295948235603,0.84145775689413616,0.28048591896471209]
[{"$f":"ROW()","v":2922},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2926},null,"Capex"]
[{"$f":"ROW()","v":2929},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$502","v":0}]
[{"$f":"ROW()","v":2931},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$504","v":0}]
[{"$f":"ROW()","v":2934},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$507","v":10.495190033569658}]
[{"$f":"ROW()","v":2940},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$513","v":0}]
[{"$f":"ROW()","v":2942},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$515","v":0}]
[{"$f":"ROW()","v":2945},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2950},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2954},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2955},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2959},null,null,"FRC"]
[{"$f":"ROW()","v":2962},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2946:J2961)","v":0},{"$f":"SUM(K2946:K2961)","v":0},{"$f":"SUM(L2946:L2961)","v":0},{"$f":"SUM(M2946:M2961)","v":0},{"$f":"SUM(N2946:N2961)","v":0},{"$f":"SUM(O2946:O2961)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2968},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA1229","v":-0.15440922818595196},{"$f":"Input!AB1229","v":0},{"$f":"Input!AC1229","v":0},{"$f":"Input!AD1229","v":-0.30881845637190392},{"$f":"Input!AE1229","v":-0.30881845637190392},{"$f":"Input!AF1229","v":-0.30881845637190392},{"$f":"Input!AG1229","v":-0.30881845637190392},{"$f":"Input!AH1229","v":-0.30881845637190392},{"$f":"-IF($D2968=\"Land\",0,IF(AI2911<0,AI2911,IF(AI2892<AI$9,AI2911,(AI2911/AI2892)*AI$9)))","v":-0.30881845637190403},-0.30881845637190408,-0.30881845637190408,-0.30881845637190408,-0.30881845637190408]
[{"$f":"ROW()","v":2970},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA1231","v":-8.9033750849625958E-3},{"$f":"Input!AB1231","v":0},{"$f":"Input!AC1231","v":0},{"$f":"Input!AD1231","v":-1.7806750169925195E-2},{"$f":"Input!AE1231","v":-1.7806750169925195E-2},{"$f":"Input!AF1231","v":-1.7806750169925195E-2},{"$f":"Input!AG1231","v":-1.7806750169925199E-2},{"$f":"Input!AH1231","v":-1.7806750169925199E-2},{"$f":"-IF($D2970=\"Land\",0,IF(AI2913<0,AI2913,IF(AI2894<AI$9,AI2913,(AI2913/AI2894)*AI$9)))","v":-1.7806750169925199E-2},-1.7806750169925199E-2,-1.7806750169925199E-2,-1.7806750169925202E-2,-1.7806750169925202E-2]
[{"$f":"ROW()","v":2973},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA1234","v":-0.66083162190050337},{"$f":"Input!AB1234","v":0},{"$f":"Input!AC1234","v":0},{"$f":"Input!AD1234","v":-1.3216632438010067},{"$f":"Input!AE1234","v":-1.3216632438010067},{"$f":"Input!AF1234","v":-1.3216632438010067},{"$f":"Input!AG1234","v":-1.3216632438010067},{"$f":"Input!AH1234","v":-1.3216632438010072},{"$f":"-IF($D2973=\"Land\",0,IF(AI2916<0,AI2916,IF(AI2897<AI$9,AI2916,(AI2916/AI2897)*AI$9)))","v":-1.321663243801007},-1.321663243801007,-1.321663243801007,-1.3216632438010072,-1.321663243801007]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA1238","v":0},{"$f":"Input!AB1238","v":0},{"$f":"Input!AC1238","v":0},{"$f":"Input!AD1238","v":0},{"$f":"Input!AE1238","v":0},{"$f":"Input!AF1238","v":0},{"$f":"Input!AG1238","v":0},{"$f":"Input!AH1238","v":0},{"$f":"-IF($D2977=\"Land\",0,IF(AI2920<0,AI2920,IF(AI2901<AI$9,AI2920,(AI2920/AI2901)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2981},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2965:AA2980)","v":-1.6236380508687236},null,null,-3.2472761017374472,-3.2472761017374472,-3.2472761017374472,-3.2472761017374472,-2.8920453494360401,{"$f":"SUM(AI2965:AI2980)","v":-2.5368145971346325},-2.536814597134633,-2.536814597134633,-2.536814597134633,-2.2563286781699206]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2986},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z688","v":0}]
[{"$f":"ROW()","v":2991},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z693","v":0}]
[{"$f":"ROW()","v":2994},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z696","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z698","v":0}]
[{"$f":"ROW()","v":3002},null,"Over Depreciation"]
[{"$f":"ROW()","v":3005},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3009},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3010},null,null,"Buildings"]
[{"$f":"ROW()","v":3014},null,null,"Information Technology"]
[{"$f":"ROW()","v":3019},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3003:S3018)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z3003:Z3018)","v":0}]
[{"$f":"ROW()","v":3022},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N2908+N2927+N2946+N2965+N2984+N3003","v":0},0,0,0,0,0,0,null,null,0,0,0,5.2126329392903488,5.1800539834197838,null,null,5.1148960716786549,5.0497381599375259,4.984580248196397,4.9194223364552681,4.8542644247141391,4.7891065129730102,4.7239486012318803,4.6587906894907514,4.5936327777496224,4.5284748660084926]
[{"$f":"ROW()","v":3024},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2910+N2929+N2948+N2967+N2986+N3005","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3030},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N2916+N2935+N2954+N2973+N2992+N3011","v":0},0,0,0,0,0,0,null,null,0,0,0,33.041581095025172,32.380749473124666,null,null,31.059086229323661,29.737422985522656,28.415759741721651,27.094096497920646,25.772433254119637,24.450770010318628,23.129106766517623,21.807443522716618,20.485780278915609,19.1641170351146]
[{"$f":"ROW()","v":3033},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N2919+N2938+N2957+N2976+N2995+N3014","v":0},0,0,0,0,0,0,null,null,0,0,0,3.5523075230140759,3.1970767707126684,null,null,2.4866152661098533,1.776153761507038,1.0656922569042226,0.35523075230140733,-2.7755575615628914E-16,0,0,0,0,0]
[{"$f":"ROW()","v":3037},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N2923+N2942+N2961+N2980+N2999+N3018","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3038},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3022:Z3037)","v":77.153473210584778},{"$f":"SUM(AA3022:AA3037)","v":75.529835159716072},null,null,72.282559057978617,69.035282956241161,65.788006854503735,62.540730752766294,59.648685403330255,{"$f":"SUM(AI3022:AI3037)","v":57.111870806195618},54.575056209060989,52.03824161192636,49.50142701479173,47.245098336621801]
[{"$f":"ROW()","v":3042},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$47","v":80},{"$f":"(AD3042-AD$9)*(AD3042>AE$9)","v":79},78,77,76,75,74,73,72,71]
[{"$f":"ROW()","v":3045},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$50","v":60},{"$f":"(AD3045-AD$9)*(AD3045>AE$9)","v":59},58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":3051},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$56","v":10},{"$f":"(AD3051-AD$9)*(AD3051>AE$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":3053},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$58","v":5},{"$f":"(AD3053-AD$9)*(AD3053>AE$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3056},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$61","v":0},{"$f":"(AD3056-AD$9)*(AD3056>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3061},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3175","v":0.77721549986363947},{"$f":"AD3175","v":0.76924840464807021},0.76128130943250094,0.75331421421693168,0.74534711900136241,{"$f":"AH3175","v":0.73738002378579315},0.72754829013531586,0.71771655648483856,0.70788482283436127,0.69805308918388398]
[{"$f":"ROW()","v":3065},null,null,"Low Pressure Mains",null,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,{"$f":"AH3179","v":0},0,0,0,0]
[{"$f":"ROW()","v":3066},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5721052687232158,1.5337281806755683,1.4953510926279208,1.4569740045802733,1.4185969165326258,{"$f":"AH3180","v":1.3802198284849783},1.3407849762425503,1.3013501240001224,1.2619152717576945,1.2224804195152665]
[{"$f":"ROW()","v":3070},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36728155405573798,0.35447494903585347,0.34166834401596896,0.32886173899608445,0.31605513397619994,{"$f":"AH3184","v":0.30324852895631543},0.24259882316505235,0.18194911737378927,0.12129941158252619,6.0649705791263095E-2]
[{"$f":"ROW()","v":3074},null,null,"FRC",null,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,{"$f":"AD3188","v":0},0,0,0,{"$f":"AH3188","v":0},0,{"$f":"AJ3188","v":0},{"$f":"AK3188","v":0},{"$f":"AL3188","v":0}]
[{"$f":"ROW()","v":3079},null,"Capex"]
[{"$f":"ROW()","v":3081},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA$501","v":1.218385971385755}]
[{"$f":"ROW()","v":3084},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA$504","v":0}]
[{"$f":"ROW()","v":3089},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA$509","v":0.40602939782056524}]
[{"$f":"ROW()","v":3093},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA$513","v":0}]
[{"$f":"ROW()","v":3094},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA$514","v":0}]
["Disposals 2014 $ m 31/12/2019"]
[{"$f":"ROW()","v":3102},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA579","v":0}]
[{"$f":"ROW()","v":3105},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA582","v":0}]
[{"$f":"ROW()","v":3107},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA584","v":0}]
[{"$f":"ROW()","v":3113},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA590","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3120},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD1264","v":0},{"$f":"Input!AE1264","v":0},{"$f":"Input!AF1264","v":0},{"$f":"Input!AG1264","v":0},{"$f":"Input!AH1264","v":0},{"$f":"-IF($D3120=\"Land\",0,IF(AI3063<0,AI3063,IF(AI3044<AI$9,AI3063,(AI3063/AI3044)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3121},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD1265","v":-0.22851374564859719},{"$f":"Input!AE1265","v":-0.22851374564859719},{"$f":"Input!AF1265","v":-0.22851374564859719},{"$f":"Input!AG1265","v":-0.22851374564859725},{"$f":"Input!AH1265","v":-0.22851374564859725},{"$f":"-IF($D3121=\"Land\",0,IF(AI3064<0,AI3064,IF(AI3045<AI$9,AI3064,(AI3064/AI3045)*AI$9)))","v":-0.23714030201666658},-0.23714030201666658,-0.23714030201666661,-0.23714030201666661,-0.23714030201666661]
[{"$f":"ROW()","v":3125},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD1269","v":-5.2708127357176211E-3},{"$f":"Input!AE1269","v":-5.270812735717622E-3},{"$f":"Input!AF1269","v":-5.270812735717622E-3},{"$f":"Input!AG1269","v":-5.270812735717622E-3},{"$f":"Input!AH1269","v":-5.270812735717622E-3},{"$f":"-IF($D3125=\"Land\",0,IF(AI3068<0,AI3068,IF(AI3049<AI$9,AI3068,(AI3068/AI3049)*AI$9)))","v":-5.3145876381667364E-3},-5.3145876381667364E-3,-5.3145876381667373E-3,-5.3145876381667373E-3,-5.3145876381667382E-3]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD1274","v":0},{"$f":"Input!AE1274","v":0},{"$f":"Input!AF1274","v":0},{"$f":"Input!AG1274","v":0},{"$f":"Input!AH1274","v":0},{"$f":"-IF($D3130=\"Land\",0,IF(AI3073<0,AI3073,IF(AI3054<AI$9,AI3073,(AI3073/AI3054)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3133},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD1277","v":0},{"$f":"Input!AE1277","v":0},{"$f":"Input!AF1277","v":0},{"$f":"Input!AG1277","v":0},{"$f":"Input!AH1277","v":0},{"$f":"-IF($D3133=\"Land\",0,IF(AI3076<0,AI3076,IF(AI3057<AI$9,AI3076,(AI3076/AI3057)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3141},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3144},null,null,"Buildings"]
[{"$f":"ROW()","v":3146},null,null,"Equipment & Vehicles"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3153},null,null,"Total"]
[{"$f":"ROW()","v":3157},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3162},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3164},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3167},null,null,"Information Technology"]
[{"$f":"ROW()","v":3172},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3156:S3171)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z3156:Z3171)","v":0}]
[{"$f":"ROW()","v":3176},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N3062+N3081+N3100+N3119+N3138+N3157","v":0},0,0,0,0,0,0,null,null,0,0,0,0,1.218385971385755,null,null,1.1966721177066018,1.1749582640274485,1.1532444103482953,1.131530556669142,1.1098167029899888,1.0896382174810799,1.069459731972171,1.0492812464632622,1.0291027609543533,1.0089242754454444]
[{"$f":"ROW()","v":3177},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3063+N3082+N3101+N3120+N3139+N3158","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3181},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N3067+N3086+N3105+N3124+N3143+N3162","v":0},0,0,0,0,0,0,null,null,0,0,0,0,8.7200478250491677E-3,null,null,8.5089063820567735E-3,8.2977649390643792E-3,8.086623496071985E-3,7.8754820530795907E-3,7.6643406100871964E-3,7.4453594497989909E-3,7.2263782895107855E-3,7.00739712922258E-3,6.7884159689343745E-3,6.569434808646169E-3]
[{"$f":"ROW()","v":3185},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N3071+N3090+N3109+N3128+N3147+N3166","v":0},0,0,0,0,0,0,null,null,0,0,0,0,1.5455025613730367,null,null,1.1832089074786438,0.82091525358425099,0.45862159968985811,9.6327945795465275E-2,-0.26596570809892756,0,0,0,0,0]
[{"$f":"ROW()","v":3190},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3076+N3095+N3114+N3133+N3152+N3171","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3195},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$47","v":80},{"$f":"(AE3195-AE$9)*(AE3195>AF$9)","v":79},78,77,76,75,74,73,72]
[{"$f":"ROW()","v":3200},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$52","v":40},{"$f":"(AE3200-AE$9)*(AE3200>AF$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3204},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$56","v":10},{"$f":"(AE3204-AE$9)*(AE3204>AF$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3205},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$57","v":10},{"$f":"(AE3205-AE$9)*(AE3205>AF$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3209},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$61","v":0},{"$f":"(AE3209-AE$9)*(AE3209>AF$9)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3213},null,"Opening Value"]
[{"$f":"ROW()","v":3216},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3330","v":0},0,0,0,{"$f":"AH3330","v":0},0,0,0,0]
[{"$f":"ROW()","v":3218},null,null,"Low Pressure Mains",null,null,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,{"$f":"AH3332","v":0},0,0,0,0]
[{"$f":"ROW()","v":3224},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3338","v":1.3455505415213485},0.79017260476927731,0.23479466801720617,-0.32058326873486498,{"$f":"AH3338","v":-0.87596120548693612},0,0,0,0]
[{"$f":"ROW()","v":3227},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3341","v":0},0,0,0,{"$f":"AH3341","v":0},{"$f":"AI3341","v":0},{"$f":"AJ3341","v":0},{"$f":"AK3341","v":0},{"$f":"AL3341","v":0}]
[{"$f":"ROW()","v":3229},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3232},null,"Capex"]
[{"$f":"ROW()","v":3236},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD$503","v":35.587385089322304}]
[{"$f":"ROW()","v":3241},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD$508","v":33.038719855849024}]
[{"$f":"ROW()","v":3244},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD$511","v":3.3533228065086234}]
[{"$f":"ROW()","v":3246},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD$513","v":0}]
[{"$f":"ROW()","v":3252},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD576","v":0}]
[{"$f":"ROW()","v":3255},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD579","v":0}]
[{"$f":"ROW()","v":3257},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD581","v":0}]
[{"$f":"ROW()","v":3260},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD584","v":0}]
[{"$f":"ROW()","v":3265},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD589","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3272},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE1299","v":-2.1030780871085789E-2},{"$f":"Input!AF1299","v":-2.1030780871085789E-2},{"$f":"Input!AG1299","v":-2.1030780871085793E-2},{"$f":"Input!AH1299","v":-2.10307808710858E-2},{"$f":"-IF($D3272=\"Land\",0,IF(AI3215<0,AI3215,IF(AI3196<AI$9,AI3215,(AI3215/AI3196)*AI$9)))","v":-2.6243636802999432E-2},-2.6243636802999432E-2,-2.6243636802999432E-2,-2.6243636802999432E-2,-2.6243636802999428E-2]
[{"$f":"ROW()","v":3276},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE1303","v":-7.2980358731126557E-2},{"$f":"Input!AF1303","v":-7.2980358731126543E-2},{"$f":"Input!AG1303","v":-7.2980358731126543E-2},{"$f":"Input!AH1303","v":-7.2980358731126543E-2},{"$f":"-IF($D3276=\"Land\",0,IF(AI3219<0,AI3219,IF(AI3200<AI$9,AI3219,(AI3219/AI3200)*AI$9)))","v":-7.1963134669948178E-2},-7.1963134669948178E-2,-7.1963134669948178E-2,-7.1963134669948164E-2,-7.1963134669948164E-2]
[{"$f":"ROW()","v":3278},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE1305","v":-0.33000506657886419},{"$f":"Input!AF1305","v":-0.33000506657886419},{"$f":"Input!AG1305","v":-0.33000506657886419},{"$f":"Input!AH1305","v":-0.33000506657886419},{"$f":"-IF($D3278=\"Land\",0,IF(AI3221<0,AI3221,IF(AI3202<AI$9,AI3221,(AI3221/AI3202)*AI$9)))","v":0.86489950876831811},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE1310","v":0},{"$f":"Input!AF1310","v":0},{"$f":"Input!AG1310","v":0},{"$f":"Input!AH1310","v":0},{"$f":"-IF($D3283=\"Land\",0,IF(AI3226<0,AI3226,IF(AI3207<AI$9,AI3226,(AI3226/AI3207)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3287},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE3271:AE3286)","v":-4.7119190928034724},-4.7119190928034724,-4.7119190928034724,-4.7119190928034733,2.7600203282408229,-2.1038367620102183,-2.1038367620102183,-2.1038367620102183,-2.1038367620102183]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3292},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$688","v":0}]
[{"$f":"ROW()","v":3296},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$692","v":0}]
[{"$f":"ROW()","v":3301},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$697","v":0}]
[{"$f":"ROW()","v":3304},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$700","v":0}]
[{"$f":"ROW()","v":3306},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ3290:AJ3305)","v":0}]
[{"$f":"ROW()","v":3309},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3315},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3316},null,null,"Buildings"]
[{"$f":"ROW()","v":3320},null,null,"Information Technology"]
[{"$f":"ROW()","v":3324},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3329},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N3215+N3234+N3253+N3272+N3291+N3310","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,1.5537667844523118,1.5327360035812259,1.51170522271014,1.4906744418390541,1.4696436609679682,1.4434000241649687,1.4171563873619692,1.3909127505589698,1.3646691137559703,1.3384254769529709]
[{"$f":"ROW()","v":3332},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3218+N3237+N3256+N3275+N3294+N3313","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3335},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N3221+N3240+N3259+N3278+N3297+N3316","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.4551207575471386,0.12511569096827441,-0.20488937561058979,-0.53489444218945392,-0.86489950876831811,0,0,0,0,0]
[{"$f":"ROW()","v":3338},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N3224+N3243+N3262+N3281+N3300+N3319","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,1.3455505415213485,0.79017260476927731,0.23479466801720617,-0.32058326873486498,-0.87596120548693612,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N3226+N3245+N3264+N3283+N3302+N3321","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3343},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3229+N3248+N3267+N3286+N3305+N3324","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3348},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$47","v":80},{"$f":"(AF3348-AF$9)*(AF3348>AG$9)","v":79},78,77,76,75,74,73]
[{"$f":"ROW()","v":3352},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$51","v":60},{"$f":"(AF3352-AF$9)*(AF3352>AG$9)","v":59},58,57,56,55,54,53]
[{"$f":"ROW()","v":3355},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$54","v":40},{"$f":"(AF3355-AF$9)*(AF3355>AG$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3357},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$56","v":10},{"$f":"(AF3357-AF$9)*(AF3357>AG$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3363},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$62","v":65.842397093868115},{"$f":"(AF3363-AF$9)*(AF3363>AG$9)","v":64.842397093868115},63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115]
[{"$f":"ROW()","v":3366},null,"Opening Value"]
[{"$f":"ROW()","v":3368},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81256396936761588,0.81256396936761588,0.81256396936761588,{"$f":"AH3482","v":0.81256396936761588},0.79830846113309628,0.78405295289857668,0.76979744466405708,0.75554193642953749]
[{"$f":"ROW()","v":3371},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AH3485","v":0},0,0,0,0]
[{"$f":"ROW()","v":3376},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87316497622137512,0.72048851985958529,0.56781206349779545,{"$f":"AH3490","v":0.41513560713600561},0.35583052040229052,0.29652543366857542,0.23722034693486033,0.17791526020114523]
[{"$f":"ROW()","v":3380},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3494","v":0},0,0,{"$f":"AH3494","v":0},{"$f":"AI3494","v":0},{"$f":"AJ3494","v":0},{"$f":"AK3494","v":0},{"$f":"AL3494","v":0}]
["Capex"]
[{"$f":"ROW()","v":3385},null,"Capex"]
[{"$f":"ROW()","v":3391},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$505","v":4.5327986382199654}]
[{"$f":"ROW()","v":3392},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$506","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$512","v":0}]
[{"$f":"ROW()","v":3399},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$513","v":0}]
["Disposals 2016 $m 31/12/2019"]
[{"$f":"ROW()","v":3407},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE578","v":0}]
[{"$f":"ROW()","v":3412},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE583","v":0}]
[{"$f":"ROW()","v":3415},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE586","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE588","v":0}]
[{"$f":"ROW()","v":3420},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE591","v":0}]
[{"$f":"ROW()","v":3426},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF1336","v":0},{"$f":"Input!AG1336","v":0},{"$f":"Input!AH1336","v":0},{"$f":"-IF($D3426=\"Land\",0,IF(AI3369<0,AI3369,IF(AI3350<AI$9,AI3369,(AI3369/AI3350)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3427},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF1337","v":-0.49390773830002194},{"$f":"Input!AG1337","v":-0.49390773830002194},{"$f":"Input!AH1337","v":-0.49390773830002199},{"$f":"-IF($D3427=\"Land\",0,IF(AI3370<0,AI3370,IF(AI3351<AI$9,AI3370,(AI3370/AI3351)*AI$9)))","v":-0.5863957807050032},-0.5863957807050032,-0.5863957807050032,-0.5863957807050032,-0.58639578070500309]
[{"$f":"ROW()","v":3431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF1341","v":-1.7103064238213651E-2},{"$f":"Input!AG1341","v":-1.7103064238213651E-2},{"$f":"Input!AH1341","v":-1.7103064238213655E-2},{"$f":"-IF($D3431=\"Land\",0,IF(AI3374<0,AI3374,IF(AI3355<AI$9,AI3374,(AI3374/AI3355)*AI$9)))","v":-1.7319086667179951E-2},-1.7319086667179951E-2,-1.7319086667179951E-2,-1.7319086667179951E-2,-1.7319086667179951E-2]
[{"$f":"ROW()","v":3435},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF1345","v":-1.4879089176815297},{"$f":"Input!AG1345","v":-1.4879089176815297},{"$f":"Input!AH1345","v":-1.4879089176815294},{"$f":"-IF($D3435=\"Land\",0,IF(AI3378<0,AI3378,IF(AI3359<AI$9,AI3378,(AI3378/AI3359)*AI$9)))","v":-2.7081755869786059},-2.7081755869786059,0,0,0]
[{"$f":"ROW()","v":3440},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3424:AF3439)","v":-3.9299266362978615},-3.9299266362978615,-3.929926636297862,-5.0748491994152296,-5.1200095342474476,-2.4118339472688421,-2.4118339472688417,-2.4118339472688417]
[{"$f":"ROW()","v":3443},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$686","v":0}]
[{"$f":"ROW()","v":3445},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$688","v":0}]
[{"$f":"ROW()","v":3448},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$691","v":0}]
[{"$f":"ROW()","v":3451},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$694","v":0}]
[{"$f":"ROW()","v":3454},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$697","v":0}]
[{"$f":"ROW()","v":3459},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3443:AK3458)","v":0}]
[{"$f":"ROW()","v":3463},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3467},null,null,"Regulators"]
[{"$f":"ROW()","v":3468},null,null,"Secondary Gate Stations"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3477},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3482},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N3368+N3387+N3406+N3425+N3444+N3463","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0.81256396936761588,0.81256396936761588,0.81256396936761588,0.81256396936761588,0.79830846113309628,0.78405295289857668,0.76979744466405708,0.75554193642953749,0.74128642819501789]
[{"$f":"ROW()","v":3487},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N3373+N3392+N3411+N3430+N3449+N3468","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-1.5053444944072826E-2,-3.0106889888145652E-2,-4.5160334832218478E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3491},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N3377+N3396+N3415+N3434+N3453+N3472","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,2.1663526432293208,1.9988414146673923,1.8313301861054638,1.6638189575435354,1.4261305350373161,1.1884421125310967,0.95075369002487731,0.71306526751865795,0.4753768450124386]
[{"$f":"ROW()","v":3495},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3381+N3400+N3419+N3438+N3457+N3476","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656,2.3795311283491656]
[{"$f":"ROW()","v":3496},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3382+N3401+N3420+N3439+N3458+N3477","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3500},null,"Life"]
[{"$f":"ROW()","v":3505},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$51","v":60},{"$f":"(AG3505-AG$9)*(AG3505>AH$9)","v":59},58,57,56,55,54]
[{"$f":"ROW()","v":3507},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$53","v":40},{"$f":"(AG3507-AG$9)*(AG3507>AH$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3510},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$56","v":10},{"$f":"(AG3510-AG$9)*(AG3510>AH$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3515},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$61","v":0},{"$f":"(AG3515-AG$9)*(AG3515>AH$9)","v":0},0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3523},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.283393804237647,33.819007317097451,{"$f":"AH3637","v":33.354620829957256},32.779541160475233,32.204461490993211,31.629381821511188,31.054302152029166]
[{"$f":"ROW()","v":3526},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21282390244213767,-6.1149892867286004E-3,{"$f":"AH3640","v":-0.2243475459509115},0,0,0,0]
[{"$f":"ROW()","v":3528},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.43476597428899,30.054845861883656,{"$f":"AH3642","v":28.674925749478323},27.42818984732709,26.181453945175857,24.934718043024624,23.687982140873395]
[{"$f":"ROW()","v":3531},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5572359763475969,7.4170202256440545,{"$f":"AH3645","v":6.2768044749405121},4.1845363166270086,2.0922681583135043,0,0]
["Capex"]
[{"$f":"ROW()","v":3539},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$500","v":7.1663456694246337}]
[{"$f":"ROW()","v":3542},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$503","v":34.283393804237647}]
[{"$f":"ROW()","v":3546},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$507","v":1.4413357881026176}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$512","v":0}]
[{"$f":"ROW()","v":3554},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$515","v":0}]
["Disposals 2017 $m 31/12/2019"]
[{"$f":"ROW()","v":3559},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$577","v":0}]
[{"$f":"ROW()","v":3565},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$583","v":0}]
[{"$f":"ROW()","v":3567},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$585","v":-6.3642659454272001E-3}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$588","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3578},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG1371","v":0},{"$f":"Input!AH1371","v":0},{"$f":"-IF($D3578=\"Land\",0,IF(AI3521<0,AI3521,IF(AI3502<AI$9,AI3521,(AI3521/AI3502)*AI$9)))","v":-8.463893414088498E-3},-8.463893414088498E-3,-8.463893414088498E-3,-8.463893414088498E-3,-8.463893414088498E-3]
[{"$f":"ROW()","v":3579},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG1372","v":0},{"$f":"Input!AH1372","v":0},{"$f":"-IF($D3579=\"Land\",0,IF(AI3522<0,AI3522,IF(AI3503<AI$9,AI3522,(AI3522/AI3503)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3583},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG1376","v":-0.21893889172886627},{"$f":"Input!AH1376","v":-0.2182325566641829},{"$f":"-IF($D3583=\"Land\",0,IF(AI3526<0,AI3526,IF(AI3507<AI$9,AI3526,(AI3526/AI3507)*AI$9)))","v":0.2243475459509115},0,0,0,0]
[{"$f":"ROW()","v":3588},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG1381","v":-1.1402157507035422},{"$f":"Input!AH1381","v":-1.1402157507035422},{"$f":"-IF($D3588=\"Land\",0,IF(AI3531<0,AI3531,IF(AI3512<AI$9,AI3531,(AI3531/AI3512)*AI$9)))","v":-2.0922681583135039},-2.0922681583135043,-2.0922681583135043,0,0]
[{"$f":"ROW()","v":3590},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG1383","v":0},{"$f":"Input!AH1383","v":0},{"$f":"-IF($D3590=\"Land\",0,IF(AI3533<0,AI3533,IF(AI3514<AI$9,AI3533,(AI3533/AI3514)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3593},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG3577:AG3592)","v":-3.7052375371884061},-3.7045312021237224,-4.2201734804887652,-4.4445210264396771,-4.4445210264396771,-2.3522528681261727,-2.3522528681261727]
[{"$f":"ROW()","v":3598},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$688","v":0}]
[{"$f":"ROW()","v":3602},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$692","v":0}]
[{"$f":"ROW()","v":3606},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$696","v":0}]
[{"$f":"ROW()","v":3607},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$697","v":0}]
[{"$f":"ROW()","v":3611},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$701","v":0}]
[{"$f":"ROW()","v":3616},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3619},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3621},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3626},null,null,"Information Technology"]
[{"$f":"ROW()","v":3630},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3634},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3520+N3539+N3558+N3577+N3596+N3615","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,7.1663456694246337,7.142066765132288,7.1177878608399423,7.0265341703163529,6.9352804797927643,6.8440267892691757,6.7527730987455872,6.6615194082219977]
[{"$f":"ROW()","v":3637},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3523+N3542+N3561+N3580+N3599+N3618","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,34.283393804237647,33.819007317097451,33.354620829957256,32.779541160475233,32.204461490993211,31.629381821511188,31.054302152029166,30.479222482547144]
[{"$f":"ROW()","v":3639},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N3525+N3544+N3563+N3582+N3601+N3620","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,5.3002001155083782,5.2608851413954492,5.2215701672825201,5.0841604260382436,4.9467506847939671,4.8093409435496906,4.671931202305414,4.5345214610611375]
[{"$f":"ROW()","v":3642},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N3528+N3547+N3566+N3585+N3604+N3623","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,31.43476597428899,30.054845861883656,28.674925749478323,27.42818984732709,26.181453945175857,24.934718043024624,23.687982140873395,22.441246238722165]
[{"$f":"ROW()","v":3648},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3534+N3553+N3572+N3591+N3610+N3629","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0.42429709785204484,0.42429709785204484,0.42429709785204484,0.42429709785204484,0.42429709785204484,0.42429709785204484,0.42429709785204484,0.42429709785204484]
[{"$f":"ROW()","v":3650},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3634:AF3649)","v":92.212488885487659},88.507251348299235,84.802720146175517,80.582546665686749,76.138025639247061,71.693504612807402,69.34125174468123,66.988998876555058]
[{"$f":"ROW()","v":3653},null,"Life"]
[{"$f":"ROW()","v":3658},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$51","v":60},{"$f":"(AH3658-AH$9)*(AH3658>AI$9)","v":59},58,57,56,55]
[{"$f":"ROW()","v":3662},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$55","v":25},{"$f":"(AH3662-AH$9)*(AH3662>AI$9)","v":24},23,22,21,20]
[{"$f":"ROW()","v":3665},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$58","v":5},{"$f":"(AH3665-AH$9)*(AH3665>AI$9)","v":4},3,2,1,0]
[{"$f":"ROW()","v":3667},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$60","v":5},{"$f":"(AH3667-AH$9)*(AH3667>AI$9)","v":4},3,2,1,0]
[{"$f":"ROW()","v":3670}]
[{"$f":"ROW()","v":3676},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.262806992011704,33.796921274851485,33.224092100701462,32.651262926551439,32.078433752401416,31.50560457825139]
[{"$f":"ROW()","v":3678},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1136195980611752,2.0741746228824005,2.0209906581931083,1.9678066935038159,1.9146227288145234,1.8614387641252312]
[{"$f":"ROW()","v":3681},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.968246900236416,31.562344164444905,30.247246490926369,28.932148817407832,27.617051143889295,26.301953470370758]
[{"$f":"ROW()","v":3686},null,null,"FRC",null,null,null,null,null,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,{"$f":"AH3800","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3691},null,"Capex"]
[{"$f":"ROW()","v":3694},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$502","v":0}]
[{"$f":"ROW()","v":3699},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$507","v":10.419496758234285}]
[{"$f":"ROW()","v":3702},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$510","v":3.2603760030026518}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$512","v":0}]
["Disposals 2018 $m 31/12/2019"]
[{"$f":"ROW()","v":3713},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$578","v":0}]
[{"$f":"ROW()","v":3717},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$582","v":0}]
[{"$f":"ROW()","v":3718},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$583","v":0}]
[{"$f":"ROW()","v":3722},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG$587","v":0}]
[{"$f":"ROW()","v":3727},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3711:AF3726)","v":0},{"$f":"SUM(AG3711:AG3726)","v":0},null,null,null,{"$f":"SUM(AK3711:AK3726)","v":0}]
[{"$f":"ROW()","v":3730},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1406","v":-1.4622220419302284E-2},{"$f":"-IF($D3730=\"Land\",0,IF(AI3673<0,AI3673,IF(AI3654<AI$9,AI3673,(AI3673/AI3654)*AI$9)))","v":-6.7254923186312723E-2},-6.7254923186312723E-2,-6.7254923186312737E-2,-6.7254923186312737E-2,-6.7254923186312737E-2]
[{"$f":"ROW()","v":3732},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1408","v":0},{"$f":"-IF($D3732=\"Land\",0,IF(AI3675<0,AI3675,IF(AI3656<AI$9,AI3675,(AI3675/AI3656)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3737},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1413","v":-5.2827555196879557E-4},{"$f":"-IF($D3737=\"Land\",0,IF(AI3680<0,AI3680,IF(AI3661<AI$9,AI3680,(AI3680/AI3661)*AI$9)))","v":-0.26715303801749529},-0.26715303801749529,-0.26715303801749529,-0.26715303801749529,-0.26715303801749529]
[{"$f":"ROW()","v":3741},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1417","v":-0.91901653620228285},{"$f":"-IF($D3741=\"Land\",0,IF(AI3684<0,AI3684,IF(AI3665<AI$9,AI3684,(AI3684/AI3665)*AI$9)))","v":-0.92120631935258479},-0.92120631935258468,-0.92120631935258479,-0.92120631935258479,0]
[{"$f":"ROW()","v":3745},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1421","v":-4.6659203043883076E-3},{"$f":"-IF($D3745=\"Land\",0,IF(AI3688<0,AI3688,IF(AI3669<AI$9,AI3688,(AI3688/AI3669)*AI$9)))","v":-4.6659203043883076E-3},-4.6659203043883084E-3,-4.6659203043883084E-3,-4.6659203043883093E-3,-4.6659203043883093E-3]
[{"$f":"ROW()","v":3746},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3730:AH3745)","v":-4.025581133231154},{"$f":"SUM(AI3730:AI3745)","v":-3.8148378220036339},{"$f":"SUM(AJ3730:AJ3745)","v":-3.8148378220036334},-3.8148378220036339,-3.8148378220036339,-2.8936315026510497]
[{"$f":"ROW()","v":3750},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3753},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3759},null,null,"Vehicle"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3764},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3769},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3773},null,null,"Regulators"]
[{"$f":"ROW()","v":3774},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3778},null,null,"Vehicle"]
[{"$f":"ROW()","v":3781},null,null,"FRC"]
[{"$f":"ROW()","v":3787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3673+N3692+N3711+N3730+N3749+N3768","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,5.3277611521380077,5.3131389317187052,5.2458840085323928,5.1786290853460804,5.1113741621597679,5.0441192389734555,4.9768643157871431]
[{"$f":"ROW()","v":3789},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3675+N3694+N3713+N3732+N3751+N3770","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3792},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N3678+N3697+N3716+N3735+N3754+N3773","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,2.1136195980611752,2.0741746228824005,2.0209906581931083,1.9678066935038159,1.9146227288145234,1.8614387641252312,1.808254799435939]
[{"$f":"ROW()","v":3797},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N3683+N3702+N3721+N3740+N3759+N3778","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,3.2603760030026518,2.300539583343034,2.0449240740826968,1.7893085648223597,1.5336930555620225,1.2780775463016854,1.0224620370413482]
[{"$f":"ROW()","v":3801},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3687+N3706+N3725+N3744+N3763+N3782","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3802},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3688+N3707+N3726+N3745+N3764+N3783","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.30721537748987693,0.30254945718548865,0.29788353688110036,0.29321761657671208,0.2885516962723238,0.28388577596793552,0.27921985566354723]
[{"$f":"ROW()","v":3806},null,"Life"]
[{"$f":"ROW()","v":3810},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$50","v":60},{"$f":"(AI3810-AI$9)*(AI3810>AJ$9)","v":59},58,57,56]
[{"$f":"ROW()","v":3813},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$53","v":40},{"$f":"(AI3813-AI$9)*(AI3813>AJ$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3815},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$55","v":25},{"$f":"(AI3815-AI$9)*(AI3815>AJ$9)","v":24},23,22,21]
[{"$f":"ROW()","v":3821},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$61","v":0},{"$f":"(AI3821-AI$9)*(AI3821>AJ$9)","v":0},0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3828},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3942","v":0},0,0,0,0]
[{"$f":"ROW()","v":3829},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3943","v":32.212454095541815},31.675579860616118,31.13870562569042,30.601831390764723,30.064957155839025]
[{"$f":"ROW()","v":3833},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3947","v":4.1245200000000004},4.021407,3.9182939999999999,3.8151809999999999,3.7120679999999999]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3952","v":0},0,0,0,0]
[{"$f":"ROW()","v":3841},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75938461817587766,0.74785124983430196,0.73631788149272626,0.72478451315115056,0.71325114480957486]
["Capex"]
[{"$f":"ROW()","v":3849},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$504","v":0}]
[{"$f":"ROW()","v":3852},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$507","v":4.1245200000000004}]
[{"$f":"ROW()","v":3856},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$511","v":2.7573441750783934}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$512","v":0}]
[{"$f":"ROW()","v":3861},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3845:AH3860)","v":88.640030833992256}]
[{"$f":"ROW()","v":3866},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$578","v":0}]
[{"$f":"ROW()","v":3869},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$581","v":0}]
[{"$f":"ROW()","v":3872},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$584","v":0}]
[{"$f":"ROW()","v":3875},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$587","v":0}]
[{"$f":"ROW()","v":3880},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3864:AF3879)","v":0},{"$f":"SUM(AG3864:AG3879)","v":0},0,null,null,{"$f":"SUM(AK3864:AK3879)","v":0}]
[{"$f":"ROW()","v":3884},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3884=\"Land\",0,IF(AI3827<0,AI3827,IF(AI3808<AI$9,AI3827,(AI3827/AI3808)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3885},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3885=\"Land\",0,IF(AI3828<0,AI3828,IF(AI3809<AI$9,AI3828,(AI3828/AI3809)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3889},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3889=\"Land\",0,IF(AI3832<0,AI3832,IF(AI3813<AI$9,AI3832,(AI3832/AI3813)*AI$9)))","v":-0.13651779234564926},-0.13651779234564926,-0.13651779234564926,-0.13651779234564926,-0.13651779234564926]
[{"$f":"ROW()","v":3893},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3893=\"Land\",0,IF(AI3836<0,AI3836,IF(AI3817<AI$9,AI3836,(AI3836/AI3817)*AI$9)))","v":-0.35800866592964575},-0.35800866592964575,-0.35800866592964575,-0.35800866592964581,-0.35800866592964575]
[{"$f":"ROW()","v":3898},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3898=\"Land\",0,IF(AI3841<0,AI3841,IF(AI3822<AI$9,AI3841,(AI3841/AI3822)*AI$9)))","v":-1.1533368341575749E-2},-1.1533368341575751E-2,-1.1533368341575751E-2,-1.1533368341575752E-2,-1.1533368341575752E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3903},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3908},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3912},null,null,"Vehicle"]
[{"$f":"ROW()","v":3913},null,null,"Information Technology"]
[{"$f":"ROW()","v":3917},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3921},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3926},null,null,"Regulators"]
[{"$f":"ROW()","v":3928},null,null,"Buildings"]
[{"$f":"ROW()","v":3932},null,null,"Information Technology"]
[{"$f":"ROW()","v":3935},null,null,"Land"]
[{"$f":"ROW()","v":3937},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3921:S3936)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z3921:Z3936)","v":0}]
[{"$f":"ROW()","v":3940},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3826+N3845+N3864+N3883+N3902+N3921","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,2.7841052987832855,2.7493039825484944,2.7145026663137033,2.6797013500789122,2.6449000338441211,2.61009871760933]
[{"$f":"ROW()","v":3944},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3830+N3849+N3868+N3887+N3906+N3925","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3949},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N3835+N3854+N3873+N3892+N3911+N3930","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0.6010741980620069,0.54096677825580619,0.48085935844960548,0.42075193864340477,0.36064451883720411,0.30053709903100345]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N3838+N3857+N3876+N3895+N3914+N3933","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3954},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3840+N3859+N3878+N3897+N3916+N3935","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3960},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$47","v":80},{"$f":"(AJ3960-AJ$9)*(AJ3960>AK$9)","v":79},78,77]
[{"$f":"ROW()","v":3963},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$50","v":60},{"$f":"(AJ3963-AJ$9)*(AJ3963>AK$9)","v":59},58,57]
[{"$f":"ROW()","v":3965},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$52","v":40},{"$f":"(AJ3965-AJ$9)*(AJ3965>AK$9)","v":39},38,37]
[{"$f":"ROW()","v":3968},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$55","v":25},{"$f":"(AJ3968-AJ$9)*(AJ3968>AK$9)","v":24},23,22]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":10},{"$f":"(AJ3972-AJ$9)*(AJ3972>AK$9)","v":9},8,7]
["Opening Asset Value"]
[{"$f":"ROW()","v":3980},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4094","v":0},0,0,0,0]
[{"$f":"ROW()","v":3982},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4096","v":0},32.315182956016685,31.776596573416406,31.238010190816127,30.699423808215847]
[{"$f":"ROW()","v":3988},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4102","v":0},0.89574185292396402,0.80616766763156766,0.71659348233917131,0.62701929704677495]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4105","v":0},3.2416726531431728,2.9175053878288555,2.5933381225145382,2.2691708572002209]
[{"$f":"ROW()","v":3993},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4000},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$502","v":0}]
[{"$f":"ROW()","v":4004},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$506","v":1.3766134993431323}]
[{"$f":"ROW()","v":4009},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$511","v":7.486932843086346}]
[{"$f":"ROW()","v":4012},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$514","v":0}]
[{"$f":"ROW()","v":4014},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3998:AH4013)","v":0},103.35119478822111,0,0,0,0]
[{"$f":"ROW()","v":4019},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$578","v":0}]
[{"$f":"ROW()","v":4023},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$582","v":0}]
[{"$f":"ROW()","v":4024},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$583","v":0}]
[{"$f":"ROW()","v":4028},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$587","v":0}]
[{"$f":"ROW()","v":4032},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$591","v":0}]
[{"$f":"ROW()","v":4037},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4037=\"Land\",0,IF(AI3980<0,AI3980,IF(AI3961<AI$9,AI3980,(AI3980/AI3961)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4040},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4040=\"Land\",0,IF(AI3983<0,AI3983,IF(AI3964<AI$9,AI3983,(AI3983/AI3964)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4042},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4042=\"Land\",0,IF(AI3985<0,AI3985,IF(AI3966<AI$9,AI3985,(AI3985/AI3966)*AI$9)))","v":0},-3.4415337483578307E-2,-3.4415337483578307E-2,-3.4415337483578307E-2,-3.4415337483578307E-2]
[{"$f":"ROW()","v":4047},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4047=\"Land\",0,IF(AI3990<0,AI3990,IF(AI3971<AI$9,AI3990,(AI3990/AI3971)*AI$9)))","v":0},-1.4973865686172692,-1.4973865686172692,-1.4973865686172692,-1.4973865686172689]
[{"$f":"ROW()","v":4051},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4051=\"Land\",0,IF(AI3994<0,AI3994,IF(AI3975<AI$9,AI3994,(AI3994/AI3975)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4052},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4036:AI4051)","v":0},{"$f":"SUM(AJ4036:AJ4051)","v":-4.5021301047645137},{"$f":"SUM(AK4036:AK4051)","v":-4.5021301047645137},{"$f":"SUM(AL4036:AL4051)","v":-4.5021301047645137},{"$f":"SUM(AM4036:AM4051)","v":-4.5021301047645137}]
[{"$f":"ROW()","v":4056},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4060},null,null,"Regulators"]
[{"$f":"ROW()","v":4063},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4065},null,null,"Vehicle"]
[{"$f":"ROW()","v":4071},null,null,"Total"]
[{"$f":"ROW()","v":4074},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4076},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4079},null,null,"Regulators"]
[{"$f":"ROW()","v":4084},null,null,"Vehicle"]
[{"$f":"ROW()","v":4088},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4093},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3979+N3998+N4017+N4036+N4055+N4074","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,17.643130662227929,17.422591528950079,17.202052395672229,16.98151326239438,16.76097412911653]
[{"$f":"ROW()","v":4099},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N3985+N4004+N4023+N4042+N4061+N4080","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,1.3766134993431323,1.342198161859554,1.3077828243759757,1.2733674868923974,1.2389521494088191]
[{"$f":"ROW()","v":4102},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N3988+N4007+N4026+N4045+N4064+N4083","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0.89574185292396402,0.80616766763156766,0.71659348233917131,0.62701929704677495,0.53744511175437848]
[{"$f":"ROW()","v":4104},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N3990+N4009+N4028+N4047+N4066+N4085","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,7.486932843086346,5.9895462744690766,4.4921597058518072,2.9947731372345379,1.4973865686172689]
[{"$f":"ROW()","v":4107},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3993+N4012+N4031+N4050+N4069+N4088","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4112},null,"Life"]
[{"$f":"ROW()","v":4115},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$49","v":60},{"$f":"(AK4115-AK$9)*(AK4115>AL$9)","v":59},58]
[{"$f":"ROW()","v":4120},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$54","v":40},{"$f":"(AK4120-AK$9)*(AK4120>AL$9)","v":39},38]
[{"$f":"ROW()","v":4123},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$57","v":10},{"$f":"(AK4123-AK$9)*(AK4123>AL$9)","v":9},8]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":10},{"$f":"(AK4125-AK$9)*(AK4125>AL$9)","v":9},8]
[{"$f":"ROW()","v":4128},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$62","v":52.985580432146001},{"$f":"(AK4128-AK$9)*(AK4128>AL$9)","v":51.985580432146001},50.985580432146001]
[{"$f":"ROW()","v":4134},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4248","v":0},0,0,0,0]
[{"$f":"ROW()","v":4135},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4249","v":0},0,35.800207903341324,35.203537771618969,34.606867639896613]
[{"$f":"ROW()","v":4139},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4253","v":0},0,0.29474687488710288,0.28737820301492534,0.28000953114274779]
[{"$f":"ROW()","v":4143},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4257","v":0},0,8.848195316616037,7.0785562532928292,5.3089171899696215]
[{"$f":"ROW()","v":4148},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4132:AI4147)","v":0},{"$f":"SUM(AJ4132:AJ4147)","v":0},{"$f":"SUM(AK4132:AK4147)","v":102.16354309070672},{"$f":"SUM(AL4132:AL4147)","v":97.23742279000227},{"$f":"SUM(AM4132:AM4147)","v":92.311302489297802}]
[{"$f":"ROW()","v":4151},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$500","v":5.6976104676277055}]
[{"$f":"ROW()","v":4153},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$502","v":0}]
[{"$f":"ROW()","v":4156},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$505","v":0.5553062324844602}]
[{"$f":"ROW()","v":4162},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$511","v":8.848195316616037}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$512","v":3.4034657904148742}]
[{"$f":"ROW()","v":4167},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4151:AJ4166)","v":102.16354309070672}]
[{"$f":"ROW()","v":4171},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$577","v":0}]
[{"$f":"ROW()","v":4175},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$581","v":0}]
[{"$f":"ROW()","v":4176},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$582","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$588","v":0}]
[{"$f":"ROW()","v":4185},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$591","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4190},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4190=\"Land\",0,IF(AI4133<0,AI4133,IF(AI4114<AI$9,AI4133,(AI4133/AI4114)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4195},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4195=\"Land\",0,IF(AI4138<0,AI4138,IF(AI4119<AI$9,AI4138,(AI4138/AI4119)*AI$9)))","v":0},0,-0.18640185377161866,-0.18640185377161866,-0.18640185377161866]
[{"$f":"ROW()","v":4199},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4199=\"Land\",0,IF(AI4142<0,AI4142,IF(AI4123<AI$9,AI4142,(AI4142/AI4123)*AI$9)))","v":0},0,-0.47079607437686893,-0.47079607437686888,-0.47079607437686888]
[{"$f":"ROW()","v":4203},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4203=\"Land\",0,IF(AI4146<0,AI4146,IF(AI4127<AI$9,AI4146,(AI4146/AI4127)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4204},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4204=\"Land\",0,IF(AI4147<0,AI4147,IF(AI4128<AI$9,AI4147,(AI4147/AI4128)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4210},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4213},null,null,"Regulators"]
[{"$f":"ROW()","v":4215},null,null,"Buildings"]
[{"$f":"ROW()","v":4218},null,null,"Vehicle"]
[{"$f":"ROW()","v":4223},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4227},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4231},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4234},null,null,"Buildings"]
[{"$f":"ROW()","v":4236},null,null,"Equipment & Vehicles"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4245},null,"Closing Value"]
[{"$f":"ROW()","v":4247},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4133+N4152+N4171+N4190+N4209+N4228","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4250},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4136+N4155+N4174+N4193+N4212+N4231","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4254},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4140+N4159+N4178+N4197+N4216+N4235","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,34.503373685514831,33.123238738094237,31.743103790673644,30.36296884325305]
[{"$f":"ROW()","v":4259},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4145+N4164+N4183+N4202+N4221+N4240","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4262},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4246:AH4261)","v":0},{"$f":"SUM(AI4246:AI4261)","v":0},{"$f":"SUM(AJ4246:AJ4261)","v":102.16354309070672},{"$f":"SUM(AK4246:AK4261)","v":97.23742279000227},{"$f":"SUM(AL4246:AL4261)","v":92.311302489297802},{"$f":"SUM(AM4246:AM4261)","v":87.385182188593348}]
["Life"]
[{"$f":"ROW()","v":4267},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$48","v":60},{"$f":"(AL4267-AL$9)*(AL4267>AM$9)","v":59}]
[{"$f":"ROW()","v":4273},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$54","v":40},{"$f":"(AL4273-AL$9)*(AL4273>AM$9)","v":39}]
[{"$f":"ROW()","v":4275},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$56","v":10},{"$f":"(AL4275-AL$9)*(AL4275>AM$9)","v":9}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":10},{"$f":"(AL4278-AL$9)*(AL4278>AM$9)","v":9}]
[{"$f":"ROW()","v":4282}]
[{"$f":"ROW()","v":4287},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4401","v":0},0,0,0,0]
[{"$f":"ROW()","v":4290},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4404","v":0},0,0,1.2494263747214189,1.2181907153533835]
[{"$f":"ROW()","v":4291},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4405","v":0},0,0,7.3111128913259007,7.1283350690427536]
[{"$f":"ROW()","v":4296},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4410","v":0},0,0,6.5098558970098015,5.2078847176078416]
[{"$f":"ROW()","v":4298},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4412","v":0},0,0,0,0]
[{"$f":"ROW()","v":4301},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4285:AI4300)","v":0},{"$f":"SUM(AJ4285:AJ4300)","v":0},{"$f":"SUM(AK4285:AK4300)","v":0},{"$f":"SUM(AL4285:AL4300)","v":100.35534905953982},{"$f":"SUM(AM4285:AM4300)","v":96.11806286059489}]
[{"$f":"ROW()","v":4306},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$502","v":0}]
[{"$f":"ROW()","v":4310},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$506","v":7.3111128913259007}]
[{"$f":"ROW()","v":4314},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$510","v":1.8786075151397952}]
[{"$f":"ROW()","v":4315},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$511","v":6.5098558970098015}]
[{"$f":"ROW()","v":4319},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$515","v":0}]
[{"$f":"ROW()","v":4324},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$577","v":0}]
[{"$f":"ROW()","v":4326},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$579","v":0}]
[{"$f":"ROW()","v":4329},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$582","v":0}]
[{"$f":"ROW()","v":4334},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$587","v":0}]
[{"$f":"ROW()","v":4338},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$591","v":0}]
[{"$f":"ROW()","v":4342},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4342=\"Land\",0,IF(AI4285<0,AI4285,IF(AI4266<AI$9,AI4285,(AI4285/AI4266)*AI$9)))","v":0},0,0,-0.10093698905942713,-0.10093698905942713]
[{"$f":"ROW()","v":4343},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4343=\"Land\",0,IF(AI4286<0,AI4286,IF(AI4267<AI$9,AI4286,(AI4286/AI4267)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4347},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4347=\"Land\",0,IF(AI4290<0,AI4290,IF(AI4271<AI$9,AI4290,(AI4290/AI4271)*AI$9)))","v":0},0,0,-3.1235659368035473E-2,-3.1235659368035476E-2]
[{"$f":"ROW()","v":4350},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4350=\"Land\",0,IF(AI4293<0,AI4293,IF(AI4274<AI$9,AI4293,(AI4293/AI4274)*AI$9)))","v":0},0,0,-1.3998579731452188,-1.3998579731452188]
[{"$f":"ROW()","v":4356},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4356=\"Land\",0,IF(AI4299<0,AI4299,IF(AI4280<AI$9,AI4299,(AI4299/AI4280)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4358},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4342:AI4357)","v":0},{"$f":"SUM(AJ4342:AJ4357)","v":0},{"$f":"SUM(AK4342:AK4357)","v":0},{"$f":"SUM(AL4342:AL4357)","v":-4.2372861989449389},{"$f":"SUM(AM4342:AM4357)","v":-4.2372861989449389}]
[{"$f":"ROW()","v":4361},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4366},null,null,"Regulators"]
[{"$f":"ROW()","v":4370},null,null,"Equipment & Vehicles"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4375},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":4384},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4386},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4389},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4394},null,null,"Land"]
[{"$f":"ROW()","v":4398},null,"Closing Value"]
[{"$f":"ROW()","v":4401},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4287+N4306+N4325+N4344+N4363+N4382","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4403},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4289+N4308+N4327+N4346+N4365+N4384","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4406},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4292+N4311+N4330+N4349+N4368+N4387","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0.23941676780957763,0.2334313486143382,0.22744592941909875]
[{"$f":"ROW()","v":4410},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4296+N4315+N4334+N4353+N4372+N4391","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,6.5098558970098015,5.2078847176078416,3.9059135382058812]
[{"$f":"ROW()","v":4412},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4298+N4317+N4336+N4355+N4374+N4393","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4421},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$49","v":60}]
[{"$f":"ROW()","v":4425},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$53","v":40}]
[{"$f":"ROW()","v":4426},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$54","v":40}]
[{"$f":"ROW()","v":4430},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$58","v":5}]
[{"$f":"ROW()","v":4435}]
[{"$f":"ROW()","v":4438},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4552","v":0},0,0,0,17.814830779935274]
[{"$f":"ROW()","v":4440},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4554","v":0},0,0,0,0]
[{"$f":"ROW()","v":4445},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4559","v":0},0,0,0,0]
[{"$f":"ROW()","v":4449},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4563","v":0},0,0,0,5.582036662103862]
[{"$f":"ROW()","v":4453},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4454},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4438:AI4453)","v":0},{"$f":"SUM(AJ4438:AJ4453)","v":0},{"$f":"SUM(AK4438:AK4453)","v":0},{"$f":"SUM(AL4438:AL4453)","v":0},{"$f":"SUM(AM4438:AM4453)","v":102.16546978220008}]
[{"$f":"ROW()","v":4458},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$501","v":0}]
[{"$f":"ROW()","v":4463},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$506","v":6.8880995220155533E-2}]
[{"$f":"ROW()","v":4466},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$509","v":0.98716382741277087}]
[{"$f":"ROW()","v":4468},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$511","v":5.582036662103862}]
[{"$f":"ROW()","v":4472},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$515","v":0}]
[{"$f":"ROW()","v":4473},null,null,"Total",null,null,null,null,null,null,null,null,null,null,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(AL4457:AL4472)","v":102.16546978220008}]
["Disposals 2023 $m 31/12/2019"]
[{"$f":"ROW()","v":4475},null,"Disposals"]
[{"$f":"ROW()","v":4476},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$576","v":0}]
[{"$f":"ROW()","v":4477},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$577","v":0}]
[{"$f":"ROW()","v":4478},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$578","v":0}]
[{"$f":"ROW()","v":4479},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$579","v":0}]
[{"$f":"ROW()","v":4480},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$580","v":0}]
[{"$f":"ROW()","v":4481},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$581","v":0}]
[{"$f":"ROW()","v":4482},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$582","v":0}]
[{"$f":"ROW()","v":4483},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$583","v":0}]
[{"$f":"ROW()","v":4484},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$584","v":0}]
[{"$f":"ROW()","v":4485},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$585","v":0}]
[{"$f":"ROW()","v":4486},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$586","v":0}]
[{"$f":"ROW()","v":4487},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$587","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$588","v":0}]
[{"$f":"ROW()","v":4489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$589","v":0}]
[{"$f":"ROW()","v":4490},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$590","v":0}]
[{"$f":"ROW()","v":4491},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL$591","v":0}]
[{"$f":"ROW()","v":4492},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4476:AK4491)","v":0},{"$f":"SUM(AL4476:AL4491)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4494},null,"Depreciation"]
[{"$f":"ROW()","v":4495},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4495=\"Land\",0,IF(AI4438<0,AI4438,IF(AI4419<AI$9,AI4438,(AI4438/AI4419)*AI$9)))","v":0},0,0,0,-0.22268538474919092]
[{"$f":"ROW()","v":4496},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4496=\"Land\",0,IF(AI4439<0,AI4439,IF(AI4420<AI$9,AI4439,(AI4439/AI4420)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4497},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4497=\"Land\",0,IF(AI4440<0,AI4440,IF(AI4421<AI$9,AI4440,(AI4440/AI4421)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4498},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4498=\"Land\",0,IF(AI4441<0,AI4441,IF(AI4422<AI$9,AI4441,(AI4441/AI4422)*AI$9)))","v":0},0,0,0,-0.59138689040760395]
[{"$f":"ROW()","v":4499},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4499=\"Land\",0,IF(AI4442<0,AI4442,IF(AI4423<AI$9,AI4442,(AI4442/AI4423)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4500},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4500=\"Land\",0,IF(AI4443<0,AI4443,IF(AI4424<AI$9,AI4443,(AI4443/AI4424)*AI$9)))","v":0},0,0,0,-1.0210918049437693E-2]
[{"$f":"ROW()","v":4501},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4501=\"Land\",0,IF(AI4444<0,AI4444,IF(AI4425<AI$9,AI4444,(AI4444/AI4425)*AI$9)))","v":0},0,0,0,-1.7220248805038883E-3]
[{"$f":"ROW()","v":4502},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4502=\"Land\",0,IF(AI4445<0,AI4445,IF(AI4426<AI$9,AI4445,(AI4445/AI4426)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4503},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4503=\"Land\",0,IF(AI4446<0,AI4446,IF(AI4427<AI$9,AI4446,(AI4446/AI4427)*AI$9)))","v":0},0,0,0,-1.4208354550138935]
[{"$f":"ROW()","v":4504},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4504=\"Land\",0,IF(AI4447<0,AI4447,IF(AI4428<AI$9,AI4447,(AI4447/AI4428)*AI$9)))","v":0},0,0,0,-9.8716382741277087E-2]
[{"$f":"ROW()","v":4505},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4505=\"Land\",0,IF(AI4448<0,AI4448,IF(AI4429<AI$9,AI4448,(AI4448/AI4429)*AI$9)))","v":0},0,0,0,-0.29894702007787627]
[{"$f":"ROW()","v":4506},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4506=\"Land\",0,IF(AI4449<0,AI4449,IF(AI4430<AI$9,AI4449,(AI4449/AI4430)*AI$9)))","v":0},0,0,0,-1.1164073324207724]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4507=\"Land\",0,IF(AI4450<0,AI4450,IF(AI4431<AI$9,AI4450,(AI4450/AI4431)*AI$9)))","v":0},0,0,0,-0.33105507949681695]
[{"$f":"ROW()","v":4508},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4508=\"Land\",0,IF(AI4451<0,AI4451,IF(AI4432<AI$9,AI4451,(AI4451/AI4432)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4509},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4509=\"Land\",0,IF(AI4452<0,AI4452,IF(AI4433<AI$9,AI4452,(AI4452/AI4433)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4510},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4510=\"Land\",0,IF(AI4453<0,AI4453,IF(AI4434<AI$9,AI4453,(AI4453/AI4434)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4511},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4495:AI4510)","v":0},{"$f":"SUM(AJ4495:AJ4510)","v":0},{"$f":"SUM(AK4495:AK4510)","v":0},{"$f":"SUM(AL4495:AL4510)","v":0},{"$f":"SUM(AM4495:AM4510)","v":-4.0919664878373725}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4513},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4514},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4515},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4516},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4517},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4518},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4519},null,null,"Regulators"]
[{"$f":"ROW()","v":4520},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4521},null,null,"Buildings"]
[{"$f":"ROW()","v":4522},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4523},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4524},null,null,"Vehicle"]
[{"$f":"ROW()","v":4525},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4527},null,null,"FRC"]
[{"$f":"ROW()","v":4528},null,null,"Land"]
[{"$f":"ROW()","v":4529},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4530},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL4514:AL4529)","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":4532},null,"Over Depreciation"]
[{"$f":"ROW()","v":4533},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4534},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4535},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4536},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4537},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4538},null,null,"Regulators"]
[{"$f":"ROW()","v":4539},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4540},null,null,"Buildings"]
[{"$f":"ROW()","v":4541},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4542},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4543},null,null,"Vehicle"]
[{"$f":"ROW()","v":4544},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4546},null,null,"FRC"]
[{"$f":"ROW()","v":4547},null,null,"Land"]
[{"$f":"ROW()","v":4548},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4533:S4548)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z4533:Z4548)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4551},null,"Closing Value"]
[{"$f":"ROW()","v":4552},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4438+N4457+N4476+N4495+N4514+N4533","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,17.814830779935274,17.592145395186083]
[{"$f":"ROW()","v":4553},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4439+N4458+N4477+N4496+N4515+N4534","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4554},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4440+N4459+N4478+N4497+N4516+N4535","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4555},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4441+N4460+N4479+N4498+N4517+N4536","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,35.483213424456238,34.891826534048633]
[{"$f":"ROW()","v":4556},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4442+N4461+N4480+N4499+N4518+N4537","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4557},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N4443+N4462+N4481+N4500+N4519+N4538","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0.40843672197750769,0.39822580392807]
[{"$f":"ROW()","v":4558},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N4444+N4463+N4482+N4501+N4520+N4539","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,6.8880995220155533E-2,6.7158970339651639E-2]
[{"$f":"ROW()","v":4559},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4445+N4464+N4483+N4502+N4521+N4540","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4560},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4446+N4465+N4484+N4503+N4522+N4541","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,35.520886375347338,34.100050920333445]
[{"$f":"ROW()","v":4561},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N4447+N4466+N4485+N4504+N4523+N4542","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0.98716382741277087,0.88844744467149384]
[{"$f":"ROW()","v":4562},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4448+N4467+N4486+N4505+N4524+N4543","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,2.9894702007787628,2.6905231807008865]
[{"$f":"ROW()","v":4563},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4449+N4468+N4487+N4506+N4525+N4544","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,5.582036662103862,4.4656293296830896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N4450+N4469+N4488+N4507+N4526+N4545","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,3.3105507949681696,2.9794957154713528]
[{"$f":"ROW()","v":4565},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4451+N4470+N4489+N4508+N4527+N4546","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4566},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N4452+N4471+N4490+N4509+N4528+N4547","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4567},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4453+N4472+N4491+N4510+N4529+N4548","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4568},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4552:AH4567)","v":0},{"$f":"SUM(AI4552:AI4567)","v":0},{"$f":"SUM(AJ4552:AJ4567)","v":0},{"$f":"SUM(AK4552:AK4567)","v":0},{"$f":"SUM(AL4552:AL4567)","v":102.16546978220008},{"$f":"SUM(AM4552:AM4567)","v":98.073503294362723}]
[{"$f":"\"2024 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2024 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":4571},null,"Life"]
[{"$f":"ROW()","v":4572},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4573},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4574},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4575},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4576},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4577},null,null,"Regulators"]
[{"$f":"ROW()","v":4578},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4579},null,null,"Buildings"]
[{"$f":"ROW()","v":4580},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4581},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4582},null,null,"Vehicle"]
[{"$f":"ROW()","v":4583},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4585},null,null,"FRC"]
[{"$f":"ROW()","v":4586},null,null,"Land"]
[{"$f":"ROW()","v":4587},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4588}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4590},null,"Opening Value"]
[{"$f":"ROW()","v":4591},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4705","v":0},0,0,0,0]
[{"$f":"ROW()","v":4592},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4706","v":0},0,0,0,0]
[{"$f":"ROW()","v":4593},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4707","v":0},0,0,0,0]
[{"$f":"ROW()","v":4594},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4708","v":0},0,0,0,0]
[{"$f":"ROW()","v":4595},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4709","v":0},0,0,0,0]
[{"$f":"ROW()","v":4596},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4710","v":0},0,0,0,0]
[{"$f":"ROW()","v":4597},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4711","v":0},0,0,0,0]
[{"$f":"ROW()","v":4598},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4712","v":0},0,0,0,0]
[{"$f":"ROW()","v":4599},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4713","v":0},0,0,0,0]
[{"$f":"ROW()","v":4600},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4714","v":0},0,0,0,0]
[{"$f":"ROW()","v":4601},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4715","v":0},0,0,0,0]
[{"$f":"ROW()","v":4602},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4716","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4717","v":0},0,0,0,0]
[{"$f":"ROW()","v":4604},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4718","v":0},0,0,0,0]
[{"$f":"ROW()","v":4605},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4606},null,null,"Equity Raising Cost",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4607},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4591:AI4606)","v":0},{"$f":"SUM(AJ4591:AJ4606)","v":0},{"$f":"SUM(AK4591:AK4606)","v":0},{"$f":"SUM(AL4591:AL4606)","v":0},{"$f":"SUM(AM4591:AM4606)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4609},null,"Capex"]
[{"$f":"ROW()","v":4610},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$500","v":11.854813112280508}]
[{"$f":"ROW()","v":4611},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$501","v":0}]
[{"$f":"ROW()","v":4612},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$502","v":0}]
[{"$f":"ROW()","v":4613},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$503","v":36.79573802939499}]
[{"$f":"ROW()","v":4614},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$504","v":0}]
[{"$f":"ROW()","v":4615},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$505","v":0.19958884420605885}]
[{"$f":"ROW()","v":4616},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$506","v":7.0587515534096951E-2}]
[{"$f":"ROW()","v":4617},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$507","v":0}]
[{"$f":"ROW()","v":4618},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$508","v":36.626002857983515}]
[{"$f":"ROW()","v":4619},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$509","v":0.98807783628616452}]
[{"$f":"ROW()","v":4620},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$510","v":3.1816196854186489}]
[{"$f":"ROW()","v":4621},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$511","v":8.1202755766425252}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$512","v":3.4291234480624402}]
[{"$f":"ROW()","v":4623},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$513","v":0}]
[{"$f":"ROW()","v":4624},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$514","v":0}]
[{"$f":"ROW()","v":4625},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$515","v":0}]
[{"$f":"ROW()","v":4626},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,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(AM4610:AM4625)","v":101.26582690580896}]
["Disposals 2024 $m 31/12/2019"]
[{"$f":"ROW()","v":4628},null,"Disposals"]
[{"$f":"ROW()","v":4629},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$576","v":0}]
[{"$f":"ROW()","v":4630},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$577","v":0}]
[{"$f":"ROW()","v":4631},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$578","v":0}]
[{"$f":"ROW()","v":4632},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$579","v":0}]
[{"$f":"ROW()","v":4633},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$580","v":0}]
[{"$f":"ROW()","v":4634},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$581","v":0}]
[{"$f":"ROW()","v":4635},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$582","v":0}]
[{"$f":"ROW()","v":4636},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$583","v":0}]
[{"$f":"ROW()","v":4637},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$584","v":0}]
[{"$f":"ROW()","v":4638},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$585","v":0}]
[{"$f":"ROW()","v":4639},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$586","v":0}]
[{"$f":"ROW()","v":4640},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$587","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$588","v":0}]
[{"$f":"ROW()","v":4642},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$589","v":0}]
[{"$f":"ROW()","v":4643},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$590","v":0}]
[{"$f":"ROW()","v":4644},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$591","v":0}]
[{"$f":"ROW()","v":4645},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4629:AK4644)","v":0},null,{"$f":"SUM(AM4629:AM4644)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4647},null,"Depreciation"]
[{"$f":"ROW()","v":4648},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4648=\"Land\",0,IF(AI4591<0,AI4591,IF(AI4572<AI$9,AI4591,(AI4591/AI4572)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4649},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4649=\"Land\",0,IF(AI4592<0,AI4592,IF(AI4573<AI$9,AI4592,(AI4592/AI4573)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4650},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4650=\"Land\",0,IF(AI4593<0,AI4593,IF(AI4574<AI$9,AI4593,(AI4593/AI4574)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4651},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4651=\"Land\",0,IF(AI4594<0,AI4594,IF(AI4575<AI$9,AI4594,(AI4594/AI4575)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4652},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4652=\"Land\",0,IF(AI4595<0,AI4595,IF(AI4576<AI$9,AI4595,(AI4595/AI4576)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4653},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4653=\"Land\",0,IF(AI4596<0,AI4596,IF(AI4577<AI$9,AI4596,(AI4596/AI4577)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4654},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4654=\"Land\",0,IF(AI4597<0,AI4597,IF(AI4578<AI$9,AI4597,(AI4597/AI4578)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4655},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4655=\"Land\",0,IF(AI4598<0,AI4598,IF(AI4579<AI$9,AI4598,(AI4598/AI4579)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4656},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4656=\"Land\",0,IF(AI4599<0,AI4599,IF(AI4580<AI$9,AI4599,(AI4599/AI4580)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4657},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4657=\"Land\",0,IF(AI4600<0,AI4600,IF(AI4581<AI$9,AI4600,(AI4600/AI4581)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4658},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4658=\"Land\",0,IF(AI4601<0,AI4601,IF(AI4582<AI$9,AI4601,(AI4601/AI4582)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4659},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4659=\"Land\",0,IF(AI4602<0,AI4602,IF(AI4583<AI$9,AI4602,(AI4602/AI4583)*AI$9)))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4660=\"Land\",0,IF(AI4603<0,AI4603,IF(AI4584<AI$9,AI4603,(AI4603/AI4584)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4661},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4661=\"Land\",0,IF(AI4604<0,AI4604,IF(AI4585<AI$9,AI4604,(AI4604/AI4585)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4662},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4662=\"Land\",0,IF(AI4605<0,AI4605,IF(AI4586<AI$9,AI4605,(AI4605/AI4586)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4663},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4663=\"Land\",0,IF(AI4606<0,AI4606,IF(AI4587<AI$9,AI4606,(AI4606/AI4587)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4664},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4648:AI4663)","v":0},{"$f":"SUM(AJ4648:AJ4663)","v":0},{"$f":"SUM(AK4648:AK4663)","v":0},{"$f":"SUM(AL4648:AL4663)","v":0},{"$f":"SUM(AM4648:AM4663)","v":0}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4666},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4667},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4668},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4669},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4670},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4671},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4672},null,null,"Regulators"]
[{"$f":"ROW()","v":4673},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4674},null,null,"Buildings"]
[{"$f":"ROW()","v":4675},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4676},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4677},null,null,"Vehicle"]
[{"$f":"ROW()","v":4678},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4680},null,null,"FRC"]
[{"$f":"ROW()","v":4681},null,null,"Land"]
[{"$f":"ROW()","v":4682},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4683},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4667:AM4682)","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":4685},null,"Over Depreciation"]
[{"$f":"ROW()","v":4686},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4687},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4688},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4689},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4690},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4691},null,null,"Regulators"]
[{"$f":"ROW()","v":4692},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4693},null,null,"Buildings"]
[{"$f":"ROW()","v":4694},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4695},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4696},null,null,"Vehicle"]
[{"$f":"ROW()","v":4697},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4699},null,null,"FRC"]
[{"$f":"ROW()","v":4700},null,null,"Land"]
[{"$f":"ROW()","v":4701},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4702},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4686:S4701)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z4686:Z4701)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4704},null,"Closing Value"]
[{"$f":"ROW()","v":4705},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4591+N4610+N4629+N4648+N4667+N4686","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,11.854813112280508]
[{"$f":"ROW()","v":4706},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4592+N4611+N4630+N4649+N4668+N4687","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4707},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4593+N4612+N4631+N4650+N4669+N4688","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4708},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4594+N4613+N4632+N4651+N4670+N4689","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,36.79573802939499]
[{"$f":"ROW()","v":4709},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4595+N4614+N4633+N4652+N4671+N4690","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4710},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N4596+N4615+N4634+N4653+N4672+N4691","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.19958884420605885]
[{"$f":"ROW()","v":4711},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N4597+N4616+N4635+N4654+N4673+N4692","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,7.0587515534096951E-2]
[{"$f":"ROW()","v":4712},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4598+N4617+N4636+N4655+N4674+N4693","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4713},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4599+N4618+N4637+N4656+N4675+N4694","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,36.626002857983515]
[{"$f":"ROW()","v":4714},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N4600+N4619+N4638+N4657+N4676+N4695","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.98807783628616452]
[{"$f":"ROW()","v":4715},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4601+N4620+N4639+N4658+N4677+N4696","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,3.1816196854186489]
[{"$f":"ROW()","v":4716},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4602+N4621+N4640+N4659+N4678+N4697","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,8.1202755766425252]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N4603+N4622+N4641+N4660+N4679+N4698","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,3.4291234480624402]
[{"$f":"ROW()","v":4718},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4604+N4623+N4642+N4661+N4680+N4699","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4719},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N4605+N4624+N4643+N4662+N4681+N4700","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4720},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4606+N4625+N4644+N4663+N4682+N4701","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4721},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4705:AH4720)","v":0},{"$f":"SUM(AI4705:AI4720)","v":0},{"$f":"SUM(AJ4705:AJ4720)","v":0},{"$f":"SUM(AK4705:AK4720)","v":0},{"$f":"SUM(AL4705:AL4720)","v":0},{"$f":"SUM(AM4705:AM4720)","v":101.26582690580896}]

{"sheet":"Tax_Asset","index":16,"n_rows":4228,"n_cols":35,"rows_kept":4228,"cut":false,"hidden":false,"merged":[[3,19,3,23],[3,9,3,13],[3,14,3,18],[10,30,10,34],[10,9,10,13],[10,14,10,18],[10,19,10,23],[10,24,10,29]]}
[{"$f":"Main!A1","v":0}]
["Tax Asset Account [m$ nominal]"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,5,6,7,8,9]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},{"$f":"T6+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,{"$f":"AC6+1","v":2019},2020,2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I8","v":365},{"$f":"Input!J8","v":366},{"$f":"Input!K8","v":365},{"$f":"Input!L8","v":365},{"$f":"Input!M8","v":365},{"$f":"Input!N8","v":366},{"$f":"Input!O8","v":365},{"$f":"Input!P8","v":365},{"$f":"Input!Q8","v":365},{"$f":"Input!R8","v":366},{"$f":"Input!S8","v":365},{"$f":"Input!T8","v":181},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":366},{"$f":"Input!Y8","v":365},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":184},{"$f":"Input!AD8","v":365},{"$f":"Input!AE8","v":366},{"$f":"Input!AF8","v":365},{"$f":"Input!AG8","v":365},{"$f":"Input!AH8","v":365},{"$f":"Input!AI8","v":366},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},365]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"ROUND(Input!T9,2)","v":0.5},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":1},{"$f":"Input!Z9","v":1},{"$f":"ROUND(Input!AA9,2)","v":0.5},{"$f":"Input!AD9","v":1},{"$f":"Input!AE9","v":1},{"$f":"Input!AF9","v":1},{"$f":"Input!AG9","v":1},{"$f":"Input!AH9","v":1},{"$f":"Input!AI9","v":1},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"AA1",null,null,null,null,"AA2",null,null,null,null,"AA3",null,null,null,null,"AA4",null,null,null,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$34&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,null,null,{"$f":"Input!I$34","v":1.6833461606202427},{"$f":"Input!J$34","v":1.5910377649122014},{"$f":"Input!K$34","v":1.5428601073336192},{"$f":"Input!L$34","v":1.4975143980858212},{"$f":"Input!M$34","v":1.4629079729199723},{"$f":"Input!N$34","v":1.4259608090987854},{"$f":"Input!O$34","v":1.3871398308962288},{"$f":"Input!P$34","v":1.3434293153245793},{"$f":"Input!Q$34","v":1.3048298471765905},{"$f":"Input!R$34","v":1.2584533646564586},{"$f":"Input!S$34","v":1.2324676019644372},{"$f":"Input!T$34","v":1.2138481030387689},{"$f":"Input!W$34","v":1.1716391392763437},{"$f":"Input!X$34","v":1.1580003244621513},{"$f":"Input!Y$34","v":1.1309652974319067},{"$f":"Input!Z$34","v":1.0978586645514634},{"$f":"Input!AA$34","v":1.0906494613133209},{"$f":"Input!AD$34","v":1.0725390459040589},{"$f":"Input!AE$34","v":1.0569384779636364},{"$f":"Input!AF$34","v":1.03713856},{"$f":"Input!AG$34","v":1.0184},{"$f":"Input!AH$34","v":1},{"$f":"Input!AI$34","v":0.98193244304791827},{"$f":"Input!AJ$34","v":0.96419132271005337},{"$f":"Input!AK$34","v":0.94677074107428649},{"$f":"Input!AL$34","v":0.92966490678936231},{"$f":"Input!AM$34","v":0.9128681331395937}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$34& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$35","v":0.59405487914116362},{"$f":"Input!J$35","v":0.62852059332179533},{"$f":"Input!K$35","v":0.64814690278576614},{"$f":"Input!L$35","v":0.66777321224973685},{"$f":"Input!M$35","v":0.68356999791585971},{"$f":"Input!N$35","v":0.70128154548090638},{"$f":"Input!O$35","v":0.72090785494487719},{"$f":"Input!P$35","v":0.74436368820669585},{"$f":"Input!Q$35","v":0.7663834500443214},{"$f":"Input!R$35","v":0.79462618805344998},{"$f":"Input!S$35","v":0.81138035466903491},{"$f":"Input!T$35","v":0.82382630701204063},{"$f":"Input!W$35","v":0.85350511644536253},{"$f":"Input!X$35","v":0.86355761641471329},{"$f":"Input!Y$35","v":0.88420042796247522},{"$f":"Input!Z$35","v":0.91086405954500149},{"$f":"Input!AA$35","v":0.91688487957976517},{"$f":"Input!AD$35","v":0.93236698824058695},{"$f":"Input!AE$35","v":0.94612886260576146},{"$f":"Input!AF$35","v":0.96419132271005326},{"$f":"Input!AG$35","v":0.98193244304791838},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0184},{"$f":"Input!AJ$35","v":1.03713856},{"$f":"Input!AK$35","v":1.056221909504},{"$f":"Input!AL$35","v":1.0756563926388734},{"$f":"Input!AM$35","v":1.0954484702634288}]
["Capital Base"]
[{"$f":"ROW()","v":15},null,"Physical Asset Account"]
[{"$f":"ROW()","v":16},null,null,"Opening Value",null,null,null,null,null,{"$f":"J25","v":308.34507599},{"$f":"J22","v":312.75507427032011},{"$f":"K22","v":313.32204254669034},{"$f":"L22","v":319.9896642230662},{"$f":"M22","v":328.86687907536509},{"$f":"N22","v":340.89748002848563},{"$f":"O22","v":341.14917735984494},346.42373451103401,353.42662966680217,361.69375494371434,{"$f":"S22","v":377.66965682746718},{"$f":"T22","v":390.82829744657352},397.68231204186321,399.39975088024619,438.96582757457224,{"$f":"X22","v":467.16880399918512},484.33679656692499,510.9605189157125,546.0117812155604,581.30574447968741,623.86543379246552,{"$f":"AD22","v":654.6406576775554},697.73526441603894,736.50797231473678,771.8740256488403,807.67101982256725]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,{"$f":"J42","v":12.557989915784887},17.768426465171444,24.779864509867394,28.193717012738855,33.519866733655803,24.458767147199993,{"$f":"P42","v":30.42817248459999},32.925599923391161,34.774588731742959,42.433659726435721,25.045259285475748,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"Y42","v":40.2241742106457},75.474128070093215,87.877941152561419,89.116663458884432,96.542375073352517,88.640030833992256,{"$f":"AE42","v":105.25285677232438},105.95774996559354,105.99751841260759,109.89494067817716,110.93149517392958]
[{"$f":"ROW()","v":18},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S33","v":0.57982299999999998}]
[{"$f":"ROW()","v":19},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38","v":3.0017562767640142}]
[{"$f":"ROW()","v":20},null,null,"Depreciation",null,null,null,null,null,{"$f":"J26+J31+J36+J43","v":-8.1479916354647877},-17.201458188801226,-18.112242833491496,-19.31650216043996,-21.489265780535266,-24.207069815840654,-25.153615333410947,-25.922704767622999,-26.507463454830777,-27.037580842682861,-14.888374943133439,-31.955163039666708,-34.986318035469559,-37.405045453255525,-42.08797760209363,-23.017192011418054,-48.835969325889948,-52.634529473488257,-53.616518364757397,-53.982685760574491,-57.86480694890237,{"$f":"AE26+AE31+AE36+AE43","v":-62.158250033840922},-67.185042066895633,-70.631465078504078,-74.09794650445015,-78.726480973354015]
[{"$f":"ROW()","v":21},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J27+J32+J37+J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772174E-2,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,0,0,{"$f":"AE27+AE32+AE37+AE44","v":0},0,0,0,0]
[{"$f":"ROW()","v":22},null,null,"Closing Value",null,null,null,null,{"$f":"I28+I45","v":0},{"$f":"SUM(J16:J21)","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,340.89748002848563,341.14917735984494,346.42373451103401,353.42662966680217,361.69375494371434,377.66965682746718,390.82829744657352,397.68231204186321,399.39975088024619,438.96582757457224,467.16880399918512,484.33679656692499,510.9605189157125,546.0117812155604,581.30574447968741,623.86543379246552,654.6406576775554,697.73526441603894,736.50797231473678,771.8740256488403,807.67101982256725,839.87603402314278]
["Initial Asset"]
[{"$f":"ROW()","v":24},null," ICB Account"]
[{"$f":"ROW()","v":25},null,null,"Opening Value",null,null,null,null,null,{"$f":"J49","v":308.34507599},{"$f":"J25+J26","v":300.19708435453521},{"$f":"K25+K26","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,{"$f":"AD25+AD26","v":16.111827480727214},10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207]
[{"$f":"ROW()","v":26},null,null,"Depreciation",null,null,null,null,null,{"$f":"J50","v":-8.1479916354647877},{"$f":"K50","v":-16.295983270929753},-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,{"$f":"AE50","v":-5.3435217912523933},-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307]
[{"$f":"ROW()","v":27},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,"Closing Value",null,null,null,null,0,{"$f":"SUM(J25:J27)","v":300.19708435453521},{"$f":"SUM(K25:K27)","v":283.90110108360545},{"$f":"SUM(L25:L27)","v":267.60511781267553},{"$f":"SUM(M25:M27)","v":251.57416911666667},{"$f":"SUM(N25:N27)","v":235.29070898368352},{"$f":"SUM(O25:O27)","v":219.00508597852067},202.74638037008947,186.50359457798848,170.27328758689748,{"$f":"SUM(S25:S27)-S188","v":154.04448991985055},145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,{"$f":"SUM(Y25:Y27)","v":72.908340259743738},56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,{"$f":"SUM(AE25:AE27)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764]
[{"$f":"ROW()","v":29},null,"Vines Asset Account"]
[{"$f":"ROW()","v":30},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S33","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,{"$f":"AC33","v":1.5543569593147899E-2},0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T246","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,{"$f":"AD246","v":-1.5543569593147899E-2},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD265","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S303","v":0.57982299999999998},{"$f":"T30+T31","v":0.53935743614995213},0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,{"$f":"AD30+AD31","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":34},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":35},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38","v":3.0017562767640142},2.4822576965529577,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995386,1.0600123736610345E-2,1.0222879195441592E-2,{"$f":"AC38","v":9.8456346542728397E-3},9.468390113104087E-3,9.0911455719353343E-3,8.7139010307665816E-3,8.3366564895978289E-3,7.9594119484290762E-3]
[{"$f":"ROW()","v":36},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U361","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,{"$f":"AD361","v":-3.77244541168752E-4},-3.7724454116875195E-4,-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":37},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U380","v":0},0,0,0,0,0,0,0,0,{"$f":"AD380","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T418","v":3.0017562767640142},{"$f":"U35+U36","v":2.4822576965529577},1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995386,1.0600123736610345E-2,1.0222879195441592E-2,9.8456346542728397E-3,{"$f":"AD35+AD36","v":9.468390113104087E-3},9.0911455719353343E-3,8.7139010307665816E-3,8.3366564895978289E-3,7.9594119484290762E-3,7.5821674072603243E-3]
["Capex"]
[{"$f":"ROW()","v":40},null,"Capex Account "]
[{"$f":"ROW()","v":41},null,null,"Opening Value",null,null,null,null,null,{"$f":"I45","v":0},12.557989915784887,{"$f":"K45","v":29.420941463084858},{"$f":"L45","v":52.384546410390691},{"$f":"M45","v":77.292709958698438},{"$f":"N45","v":105.60677104480213},122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,{"$f":"S45","v":223.04534390761665},{"$f":"T45","v":241.35650869753394},265.03832761400491,283.58357076214043,339.95772110158447,{"$f":"X45","v":384.94131354379209},410.48439788935667,453.85830379379365,505.43834301294822,552.56762856482896,601.81231821441986,{"$f":"AD45","v":638.51936180671532},686.95786758099234,730.99726881053675,769.57520184003238,806.26831731891207]
[{"$f":"ROW()","v":42},null,null,"Capex",null,null,null,null,null,{"$f":"J457","v":12.557989915784887},{"$f":"K457","v":17.768426465171444},24.779864509867394,28.193717012738855,33.519866733655803,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742959,42.433659726435721,25.045259285475748,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,40.2241742106457,75.474128070093215,87.877941152561419,89.116663458884432,96.542375073352517,88.640030833992256,{"$f":"AE457","v":105.25285677232438},105.95774996559354,105.99751841260759,109.89494067817716,110.93149517392958]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,null,{"$f":"J476","v":0},{"$f":"K476","v":-0.9054749178714725},-1.8162595625615623,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,{"$f":"X476+X514","v":-25.307361584498874},-14.642100233593348,-32.085785770240534,-36.105752554181642,-41.781196077003777,-47.297685423761685,-51.932987241696807,{"$f":"AE476","v":-56.81435099804736},{"$f":"AF476","v":-61.918348736049055},-67.419585383112008,-73.201825199297488,-78.213458382894601]
[{"$f":"ROW()","v":44},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J495","v":0},0,0,0,0,0,{"$f":"P495","v":0},0,0,0,0,0,0,0,0,{"$f":"Y495","v":-3.8989631487772174E-2},-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,0,0,{"$f":"AE495","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,null,"Closing Value",null,null,null,null,{"$f":"I533","v":0},{"$f":"SUM(J41:J44)","v":12.557989915784887},{"$f":"SUM(K41:K44)","v":29.420941463084858},{"$f":"SUM(L41:L44)","v":52.384546410390691},{"$f":"SUM(M41:M44)","v":77.292709958698438},{"$f":"SUM(N41:N44)","v":105.60677104480213},{"$f":"SUM(O41:O44)","v":122.1440913813243},143.67735414094454,166.92303508881369,191.42046735681689,{"$f":"SUM(S41:S44)-S554","v":223.04534390761665},241.35650869753394,265.03832761400491,283.58357076214043,339.95772110158447,384.94131354379209,{"$f":"SUM(Y41:Y44)","v":410.48439788935667},453.85830379379365,505.43834301294822,552.56762856482896,601.81231821441986,638.51936180671532,{"$f":"SUM(AE41:AE44)","v":686.95786758099234},730.99726881053675,769.57520184003238,806.26831731891207,838.986354109947]
["ICB Account [m$ nominal]"]
[{"$f":"ROW()","v":47},null," ICB Account[ [per E&Y, adjusted]"]
[{"$f":"ROW()","v":48},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J49/J50*J$9","v":37.843077139144732},{"$f":"-K49/K50*K$9","v":18.421538569572164},17.421538569571972,16.693030642615664,15.449675134284742,14.44775609192796,13.470019769898066,12.482241837400007,11.491070050638124,10.492045749799603,9.4927288906258038,8.9928702894915098,7.9928702951207837,6.9928702951207455,5.9929749105423076,4.9932371024324693,4.4932371024324684,3.4932371024324524,3.431595306754708,4.3179749817719379,3.7234791824447036,{"$f":"-AE49/AE50*AE$9","v":3.0152075934457803},2.0447511150112794,1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":49},null,null,"Opening Value",null,null,null,null,null,{"$f":"Input!J1463","v":308.34507599},{"$f":"J49+J50","v":300.19708435453521},{"$f":"K49+K50","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,{"$f":"AD49+AD50","v":16.111827480727214},10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207]
[{"$f":"ROW()","v":50},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",{"$f":"Input!J1464","v":-8.1479916354647877},{"$f":"Input!K1464","v":-16.295983270929753},{"$f":"Input!L1464","v":-16.295983270929934},{"$f":"Input!M1464","v":-16.03094869600886},{"$f":"Input!N1464","v":-16.283460132983148},{"$f":"Input!O1464","v":-16.285623005162837},{"$f":"Input!P1464","v":-16.258705608431189},{"$f":"Input!Q1464","v":-16.242785792100996},{"$f":"Input!R1464","v":-16.230306991091012},{"$f":"Input!S1464","v":-16.228797667046933},{"$f":"Input!T1464","v":-8.1138148837249275},{"$f":"Input!W1464","v":-16.227374613270118},{"$f":"Input!X1464","v":-16.22737460184139},{"$f":"Input!Y1464","v":-16.227374601841479},{"$f":"Input!Z1464","v":-16.227091331235453},{"$f":"Input!AA1464","v":-8.1131196281934379},{"$f":"Input!AD1464","v":-16.226239256386876},{"$f":"Input!AE1464","v":-16.22623925638695},{"$f":"Input!AF1464","v":-11.789228662056134},{"$f":"Input!AG1464","v":-6.6389067111153226},{"$f":"Input!AH1464","v":-5.9158988930712493},{"$f":"Input!AI1464","v":-5.3435217912523933},{"$f":"Input!AJ1464","v":-5.2663160863054088},{"$f":"Input!AK1464","v":-3.2115024508509014},{"$f":"Input!AL1464","v":-0.89574406061149114},{"$f":"Input!AM1464","v":-0.51264534591824307}]
[{"$f":"ROW()","v":51},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal"]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J49:J51)","v":300.19708435453521},{"$f":"SUM(K49:K51)","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,{"$f":"SUM(AE49:AE51)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764]
[{"$f":"ROW()","v":53}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":55},null,"Asset Life"]
[{"$f":"ROW()","v":56},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":57},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":58},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":59},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":60},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":61},null,null,"Regulators"]
[{"$f":"ROW()","v":62},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":63},null,null,"Buildings"]
[{"$f":"ROW()","v":64},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":65},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":66},null,null,"Vehicle"]
[{"$f":"ROW()","v":67},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":69},null,null,"FRC"]
[{"$f":"ROW()","v":70},null,null,"Land"]
[{"$f":"ROW()","v":71},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":72}]
["Opening Asset Value"]
[{"$f":"ROW()","v":74},null,"Opening Value"]
[{"$f":"ROW()","v":75},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":76},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":77},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":78},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":79},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":80},null,null,"Regulators"]
[{"$f":"ROW()","v":81},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":82},null,null,"Buildings"]
[{"$f":"ROW()","v":83},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":84},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":85},null,null,"Vehicle"]
[{"$f":"ROW()","v":86},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":88},null,null,"FRC"]
[{"$f":"ROW()","v":89},null,null,"Land"]
[{"$f":"ROW()","v":90},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":91},null,null,"Total"]
["Depreciation"]
[{"$f":"ROW()","v":93},null,"Depreciation"]
[{"$f":"ROW()","v":94},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":95},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":96},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":97},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":98},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":99},null,null,"Regulators"]
[{"$f":"ROW()","v":100},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":101},null,null,"Buildings"]
[{"$f":"ROW()","v":102},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":103},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":104},null,null,"Vehicle"]
[{"$f":"ROW()","v":105},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":107},null,null,"FRC"]
[{"$f":"ROW()","v":108},null,null,"Land"]
[{"$f":"ROW()","v":109},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":110},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":112},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":113},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":114},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":115},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":116},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":117},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":118},null,null,"Regulators"]
[{"$f":"ROW()","v":119},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":120},null,null,"Buildings"]
[{"$f":"ROW()","v":121},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":122},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":123},null,null,"Vehicle"]
[{"$f":"ROW()","v":124},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":126},null,null,"FRC"]
[{"$f":"ROW()","v":127},null,null,"Land"]
[{"$f":"ROW()","v":128},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":129},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":131},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":132},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":133},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":134},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":135},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":136},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":137},null,null,"Regulators"]
[{"$f":"ROW()","v":138},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":139},null,null,"Buildings"]
[{"$f":"ROW()","v":140},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":141},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":142},null,null,"Vehicle"]
[{"$f":"ROW()","v":143},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":145},null,null,"FRC"]
[{"$f":"ROW()","v":146},null,null,"Land"]
[{"$f":"ROW()","v":147},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":148},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":150},null,"Closing Value"]
[{"$f":"ROW()","v":151},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":152},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":153},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":154},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":155},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":156},null,null,"Regulators"]
[{"$f":"ROW()","v":157},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":158},null,null,"Buildings"]
[{"$f":"ROW()","v":159},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":160},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":161},null,null,"Vehicle"]
[{"$f":"ROW()","v":162},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":164},null,null,"FRC"]
[{"$f":"ROW()","v":165},null,null,"Land"]
[{"$f":"ROW()","v":166},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":167},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":169},null,"Over Depreciation"]
[{"$f":"ROW()","v":170},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":171},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":172},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":173},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":174},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":175},null,null,"Regulators"]
[{"$f":"ROW()","v":176},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":177},null,null,"Buildings"]
[{"$f":"ROW()","v":178},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":179},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":180},null,null,"Vehicle"]
[{"$f":"ROW()","v":181},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":183},null,null,"FRC"]
[{"$f":"ROW()","v":184},null,null,"Land"]
[{"$f":"ROW()","v":185},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":186},null,null,"Total"]
[{"$f":"ROW()","v":187},null,"Correction for Over Depreciation in AA2"]
[{"$f":"ROW()","v":188},null,null," AA2 Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S186","v":0}]
["Vines Account [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":191},null,"Asset Life"]
[{"$f":"ROW()","v":192},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q85","v":0},{"$f":"(T192-T$9)*(T192>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q86","v":0},{"$f":"(T193-T$9)*(T193>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q87","v":0},{"$f":"(T194-T$9)*(T194>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q88","v":9.3400000000000034},{"$f":"(T195-T$9)*(T195>U$9)","v":8.8400000000000034},7.8400000000000034,6.8400000000000034,5.8400000000000034,4.8400000000000034,4.3400000000000034,3.3400000000000034,2.3400000000000034,1.3400000000000034,0.34000000000000341,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q89","v":0},{"$f":"(T196-T$9)*(T196>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q90","v":0},{"$f":"(T197-T$9)*(T197>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q91","v":0},{"$f":"(T198-T$9)*(T198>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q92","v":0},{"$f":"(T199-T$9)*(T199>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q93","v":4.34},{"$f":"(T200-T$9)*(T200>U$9)","v":3.84},2.84,1.8399999999999999,0.83999999999999986,{"$f":"(X200-X$9)*(X200>1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q94","v":0},{"$f":"(T201-T$9)*(T201>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q95","v":0},{"$f":"(T202-T$9)*(T202>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q96","v":0},{"$f":"(T203-T$9)*(T203>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q97","v":0},{"$f":"(T204-T$9)*(T204>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q98","v":0},{"$f":"(T205-T$9)*(T205>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q99","v":0},{"$f":"(T206-T$9)*(T206>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q100","v":0},{"$f":"(T207-T$9)*(T207>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208}]
["Opening Asset Value"]
[{"$f":"ROW()","v":210},null,"Opening Value"]
[{"$f":"ROW()","v":211},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S287","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD287","v":0},0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S288","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD288","v":0},0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S289","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD289","v":0},0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S290","v":0.42699100000000001},0.40413280942184154,0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,{"$f":"AD290","v":0},0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S291","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD291","v":0},0,0,0,0]
[{"$f":"ROW()","v":216},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S292","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD292","v":0},0,0,0,0]
[{"$f":"ROW()","v":217},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S293","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD293","v":0},0,0,0,0]
[{"$f":"ROW()","v":218},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S294","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD294","v":0},0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S295","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,{"$f":"AD295","v":0},0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S296","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD296","v":0},0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S297","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD297","v":0},0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S298","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD298","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S299","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD299","v":0},0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S300","v":0},0,0,0,0,{"$f":"X300","v":0},0,0,0,0,0,{"$f":"AD300","v":0},{"$f":"AE300","v":0},{"$f":"AF300","v":0},{"$f":"AG300","v":0},{"$f":"AH300","v":0}]
[{"$f":"ROW()","v":225},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T211:T226)","v":0.57982299999999998},{"$f":"SUM(U211:U226)","v":0.53935743614995213},{"$f":"SUM(V211:V226)","v":0.45842630844985643},{"$f":"SUM(W211:W226)","v":0.37749518074976074},{"$f":"SUM(X211:X226)","v":0.29656405304966504},{"$f":"SUM(Y211:Y226)","v":0.22126728479657395},0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,{"$f":"SUM(AE211:AE226)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":229},null,"Depreciation"]
[{"$f":"ROW()","v":230},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T211<0,T211,IF($D230=\"Land\",0,IF(T192<1,T211,MAX(MIN(IF(T192>0,(T211/T192)*T$9,0),T211*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y211<0,Y211,IF($D230=\"Land\",0,IF(Y192<1,Y211,MAX(MIN(IF(Y192>0,(Y211/Y192)*Y$9,0),Y211*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T212<0,T212,IF($D231=\"Land\",0,IF(T193<1,T212,MAX(MIN(IF(T193>0,(T212/T193)*T$9,0),T212*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y212<0,Y212,IF($D231=\"Land\",0,IF(Y193<1,Y212,MAX(MIN(IF(Y193>0,(Y212/Y193)*Y$9,0),Y212*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE212<0,AE212,IF($D231=\"Land\",0,IF(AE193<1,AE212,MAX(MIN(IF(AE193>0,(AE212/AE193)*AE$9,0),AE212*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T213<0,T213,IF($D232=\"Land\",0,IF(T194<1,T213,MAX(MIN(IF(T194>0,(T213/T194)*T$9,0),T213*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y213<0,Y213,IF($D232=\"Land\",0,IF(Y194<1,Y213,MAX(MIN(IF(Y194>0,(Y213/Y194)*Y$9,0),Y213*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE213<0,AE213,IF($D232=\"Land\",0,IF(AE194<1,AE213,MAX(MIN(IF(AE194>0,(AE213/AE194)*AE$9,0),AE213*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T214<0,T214,IF($D233=\"Land\",0,IF(T195<1,T214,MAX(MIN(IF(T195>0,(T214/T195)*T$9,0),T214*T$9),0))))","v":-2.2858190578158452E-2},-4.5716381156316897E-2,-4.5716381156316904E-2,-4.5716381156316897E-2,-4.5716381156316904E-2,{"$f":"-IF(Y214<0,Y214,IF($D233=\"Land\",0,IF(Y195<1,Y214,MAX(MIN(IF(Y195>0,(Y214/Y195)*Y$9,0),Y214*Y$9),0))))","v":-2.2858190578158449E-2},-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,{"$f":"-IF(AE214<0,AE214,IF($D233=\"Land\",0,IF(AE195<1,AE214,MAX(MIN(IF(AE195>0,(AE214/AE195)*AE$9,0),AE214*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T215<0,T215,IF($D234=\"Land\",0,IF(T196<1,T215,MAX(MIN(IF(T196>0,(T215/T196)*T$9,0),T215*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y215<0,Y215,IF($D234=\"Land\",0,IF(Y196<1,Y215,MAX(MIN(IF(Y196>0,(Y215/Y196)*Y$9,0),Y215*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE215<0,AE215,IF($D234=\"Land\",0,IF(AE196<1,AE215,MAX(MIN(IF(AE196>0,(AE215/AE196)*AE$9,0),AE215*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T216<0,T216,IF($D235=\"Land\",0,IF(T197<1,T216,MAX(MIN(IF(T197>0,(T216/T197)*T$9,0),T216*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y216<0,Y216,IF($D235=\"Land\",0,IF(Y197<1,Y216,MAX(MIN(IF(Y197>0,(Y216/Y197)*Y$9,0),Y216*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE216<0,AE216,IF($D235=\"Land\",0,IF(AE197<1,AE216,MAX(MIN(IF(AE197>0,(AE216/AE197)*AE$9,0),AE216*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T217<0,T217,IF($D236=\"Land\",0,IF(T198<1,T217,MAX(MIN(IF(T198>0,(T217/T198)*T$9,0),T217*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y217<0,Y217,IF($D236=\"Land\",0,IF(Y198<1,Y217,MAX(MIN(IF(Y198>0,(Y217/Y198)*Y$9,0),Y217*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE217<0,AE217,IF($D236=\"Land\",0,IF(AE198<1,AE217,MAX(MIN(IF(AE198>0,(AE217/AE198)*AE$9,0),AE217*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T218<0,T218,IF($D237=\"Land\",0,IF(T199<1,T218,MAX(MIN(IF(T199>0,(T218/T199)*T$9,0),T218*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y218<0,Y218,IF($D237=\"Land\",0,IF(Y199<1,Y218,MAX(MIN(IF(Y199>0,(Y218/Y199)*Y$9,0),Y218*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE218<0,AE218,IF($D237=\"Land\",0,IF(AE199<1,AE218,MAX(MIN(IF(AE199>0,(AE218/AE199)*AE$9,0),AE218*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T219<0,T219,IF($D238=\"Land\",0,IF(T200<1,T219,MAX(MIN(IF(T200>0,(T219/T200)*T$9,0),T219*T$9),0))))","v":-1.7607373271889402E-2},-3.5214746543778798E-2,-3.5214746543778805E-2,-3.5214746543778805E-2,-2.9580387096774186E-2,{"$f":"-IF(Y219<0,Y219,IF($D238=\"Land\",0,IF(Y200<1,Y219,MAX(MIN(IF(Y200>0,(Y219/Y200)*Y$9,0),Y219*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE219<0,AE219,IF($D238=\"Land\",0,IF(AE200<1,AE219,MAX(MIN(IF(AE200>0,(AE219/AE200)*AE$9,0),AE219*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T220<0,T220,IF($D239=\"Land\",0,IF(T201<1,T220,MAX(MIN(IF(T201>0,(T220/T201)*T$9,0),T220*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y220<0,Y220,IF($D239=\"Land\",0,IF(Y201<1,Y220,MAX(MIN(IF(Y201>0,(Y220/Y201)*Y$9,0),Y220*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE220<0,AE220,IF($D239=\"Land\",0,IF(AE201<1,AE220,MAX(MIN(IF(AE201>0,(AE220/AE201)*AE$9,0),AE220*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T221<0,T221,IF($D240=\"Land\",0,IF(T202<1,T221,MAX(MIN(IF(T202>0,(T221/T202)*T$9,0),T221*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y221<0,Y221,IF($D240=\"Land\",0,IF(Y202<1,Y221,MAX(MIN(IF(Y202>0,(Y221/Y202)*Y$9,0),Y221*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE221<0,AE221,IF($D240=\"Land\",0,IF(AE202<1,AE221,MAX(MIN(IF(AE202>0,(AE221/AE202)*AE$9,0),AE221*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T222<0,T222,IF($D241=\"Land\",0,IF(T203<1,T222,MAX(MIN(IF(T203>0,(T222/T203)*T$9,0),T222*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y222<0,Y222,IF($D241=\"Land\",0,IF(Y203<1,Y222,MAX(MIN(IF(Y203>0,(Y222/Y203)*Y$9,0),Y222*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE222<0,AE222,IF($D241=\"Land\",0,IF(AE203<1,AE222,MAX(MIN(IF(AE203>0,(AE222/AE203)*AE$9,0),AE222*AE$9),0))))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T223<0,T223,IF($D242=\"Land\",0,IF(T204<1,T223,MAX(MIN(IF(T204>0,(T223/T204)*T$9,0),T223*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T224<0,T224,IF($D243=\"Land\",0,IF(T205<1,T224,MAX(MIN(IF(T205>0,(T224/T205)*T$9,0),T224*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y224<0,Y224,IF($D243=\"Land\",0,IF(Y205<1,Y224,MAX(MIN(IF(Y205>0,(Y224/Y205)*Y$9,0),Y224*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE224<0,AE224,IF($D243=\"Land\",0,IF(AE205<1,AE224,MAX(MIN(IF(AE205>0,(AE224/AE205)*AE$9,0),AE224*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T225<0,T225,IF($D244=\"Land\",0,IF(T206<1,T225,MAX(MIN(IF(T206>0,(T225/T206)*T$9,0),T225*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y225<0,Y225,IF($D244=\"Land\",0,IF(Y206<1,Y225,MAX(MIN(IF(Y206>0,(Y225/Y206)*Y$9,0),Y225*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE225<0,AE225,IF($D244=\"Land\",0,IF(AE206<1,AE225,MAX(MIN(IF(AE206>0,(AE225/AE206)*AE$9,0),AE225*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T226<0,T226,IF($D245=\"Land\",0,IF(T207<1,T226,MAX(MIN(IF(T207>0,(T226/T207)*T$9,0),T226*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE226<0,AE226,IF($D245=\"Land\",0,IF(AE207<1,AE226,MAX(MIN(IF(AE207>0,(AE226/AE207)*AE$9,0),AE226*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T230:T245)","v":-4.0465563850047855E-2},{"$f":"SUM(U230:U245)","v":-8.0931127700095695E-2},{"$f":"SUM(V230:V245)","v":-8.0931127700095709E-2},{"$f":"SUM(W230:W245)","v":-8.0931127700095695E-2},{"$f":"SUM(X230:X245)","v":-7.529676825309109E-2},{"$f":"SUM(Y230:Y245)","v":-2.2858190578158449E-2},-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,{"$f":"SUM(AE230:AE245)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":248},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":249},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T294*Input!T$35","v":0},{"$f":"Input!W294*Input!W$35","v":0},{"$f":"Input!X294*Input!X$35","v":0},{"$f":"Input!Y294*Input!Y$35","v":0},{"$f":"Input!Z294*Input!Z$35","v":0},{"$f":"Input!AA294*Input!AA$35","v":0},{"$f":"Input!AD294*Input!AD$35","v":0},{"$f":"Input!AE294*Input!AE$35","v":0},{"$f":"Input!AF294*Input!AF$35","v":0},{"$f":"Input!AG294*Input!AG$35","v":0},{"$f":"Input!AH294*Input!AH$35","v":0},{"$f":"Input!AI294*Input!AI$35","v":0},{"$f":"Input!AJ294*Input!AJ$35","v":0},{"$f":"Input!AK294*Input!AK$35","v":0},{"$f":"Input!AL294*Input!AL$35","v":0},{"$f":"Input!AM294*Input!AM$35","v":0}]
[{"$f":"ROW()","v":250},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T295*Input!T$35","v":0},{"$f":"Input!W295*Input!W$35","v":0},{"$f":"Input!X295*Input!X$35","v":0},{"$f":"Input!Y295*Input!Y$35","v":0},{"$f":"Input!Z295*Input!Z$35","v":0},{"$f":"Input!AA295*Input!AA$35","v":0},{"$f":"Input!AD295*Input!AD$35","v":0},{"$f":"Input!AE295*Input!AE$35","v":0},{"$f":"Input!AF295*Input!AF$35","v":0},{"$f":"Input!AG295*Input!AG$35","v":0},{"$f":"Input!AH295*Input!AH$35","v":0},{"$f":"Input!AI295*Input!AI$35","v":0},{"$f":"Input!AJ295*Input!AJ$35","v":0},{"$f":"Input!AK295*Input!AK$35","v":0},{"$f":"Input!AL295*Input!AL$35","v":0},{"$f":"Input!AM295*Input!AM$35","v":0}]
[{"$f":"ROW()","v":251},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T296*Input!T$35","v":0},{"$f":"Input!W296*Input!W$35","v":0},{"$f":"Input!X296*Input!X$35","v":0},{"$f":"Input!Y296*Input!Y$35","v":0},{"$f":"Input!Z296*Input!Z$35","v":0},{"$f":"Input!AA296*Input!AA$35","v":0},{"$f":"Input!AD296*Input!AD$35","v":0},{"$f":"Input!AE296*Input!AE$35","v":0},{"$f":"Input!AF296*Input!AF$35","v":0},{"$f":"Input!AG296*Input!AG$35","v":0},{"$f":"Input!AH296*Input!AH$35","v":0},{"$f":"Input!AI296*Input!AI$35","v":0},{"$f":"Input!AJ296*Input!AJ$35","v":0},{"$f":"Input!AK296*Input!AK$35","v":0},{"$f":"Input!AL296*Input!AL$35","v":0},{"$f":"Input!AM296*Input!AM$35","v":0}]
[{"$f":"ROW()","v":252},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T297*Input!T$35","v":0},{"$f":"Input!W297*Input!W$35","v":0},{"$f":"Input!X297*Input!X$35","v":0},{"$f":"Input!Y297*Input!Y$35","v":0},{"$f":"Input!Z297*Input!Z$35","v":0},{"$f":"Input!AA297*Input!AA$35","v":0},{"$f":"Input!AD297*Input!AD$35","v":0},{"$f":"Input!AE297*Input!AE$35","v":0},{"$f":"Input!AF297*Input!AF$35","v":0},{"$f":"Input!AG297*Input!AG$35","v":0},{"$f":"Input!AH297*Input!AH$35","v":0},{"$f":"Input!AI297*Input!AI$35","v":0},{"$f":"Input!AJ297*Input!AJ$35","v":0},{"$f":"Input!AK297*Input!AK$35","v":0},{"$f":"Input!AL297*Input!AL$35","v":0},{"$f":"Input!AM297*Input!AM$35","v":0}]
[{"$f":"ROW()","v":253},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T298*Input!T$35","v":0},{"$f":"Input!W298*Input!W$35","v":0},{"$f":"Input!X298*Input!X$35","v":0},{"$f":"Input!Y298*Input!Y$35","v":0},{"$f":"Input!Z298*Input!Z$35","v":0},{"$f":"Input!AA298*Input!AA$35","v":0},{"$f":"Input!AD298*Input!AD$35","v":0},{"$f":"Input!AE298*Input!AE$35","v":0},{"$f":"Input!AF298*Input!AF$35","v":0},{"$f":"Input!AG298*Input!AG$35","v":0},{"$f":"Input!AH298*Input!AH$35","v":0},{"$f":"Input!AI298*Input!AI$35","v":0},{"$f":"Input!AJ298*Input!AJ$35","v":0},{"$f":"Input!AK298*Input!AK$35","v":0},{"$f":"Input!AL298*Input!AL$35","v":0},{"$f":"Input!AM298*Input!AM$35","v":0}]
[{"$f":"ROW()","v":254},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T299*Input!T$35","v":0},{"$f":"Input!W299*Input!W$35","v":0},{"$f":"Input!X299*Input!X$35","v":0},{"$f":"Input!Y299*Input!Y$35","v":0},{"$f":"Input!Z299*Input!Z$35","v":0},{"$f":"Input!AA299*Input!AA$35","v":0},{"$f":"Input!AD299*Input!AD$35","v":0},{"$f":"Input!AE299*Input!AE$35","v":0},{"$f":"Input!AF299*Input!AF$35","v":0},{"$f":"Input!AG299*Input!AG$35","v":0},{"$f":"Input!AH299*Input!AH$35","v":0},{"$f":"Input!AI299*Input!AI$35","v":0},{"$f":"Input!AJ299*Input!AJ$35","v":0},{"$f":"Input!AK299*Input!AK$35","v":0},{"$f":"Input!AL299*Input!AL$35","v":0},{"$f":"Input!AM299*Input!AM$35","v":0}]
[{"$f":"ROW()","v":255},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T300*Input!T$35","v":0},{"$f":"Input!W300*Input!W$35","v":0},{"$f":"Input!X300*Input!X$35","v":0},{"$f":"Input!Y300*Input!Y$35","v":0},{"$f":"Input!Z300*Input!Z$35","v":0},{"$f":"Input!AA300*Input!AA$35","v":0},{"$f":"Input!AD300*Input!AD$35","v":0},{"$f":"Input!AE300*Input!AE$35","v":0},{"$f":"Input!AF300*Input!AF$35","v":0},{"$f":"Input!AG300*Input!AG$35","v":0},{"$f":"Input!AH300*Input!AH$35","v":0},{"$f":"Input!AI300*Input!AI$35","v":0},{"$f":"Input!AJ300*Input!AJ$35","v":0},{"$f":"Input!AK300*Input!AK$35","v":0},{"$f":"Input!AL300*Input!AL$35","v":0},{"$f":"Input!AM300*Input!AM$35","v":0}]
[{"$f":"ROW()","v":256},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T301*Input!T$35","v":0},{"$f":"Input!W301*Input!W$35","v":0},{"$f":"Input!X301*Input!X$35","v":0},{"$f":"Input!Y301*Input!Y$35","v":0},{"$f":"Input!Z301*Input!Z$35","v":0},{"$f":"Input!AA301*Input!AA$35","v":0},{"$f":"Input!AD301*Input!AD$35","v":0},{"$f":"Input!AE301*Input!AE$35","v":0},{"$f":"Input!AF301*Input!AF$35","v":0},{"$f":"Input!AG301*Input!AG$35","v":0},{"$f":"Input!AH301*Input!AH$35","v":0},{"$f":"Input!AI301*Input!AI$35","v":0},{"$f":"Input!AJ301*Input!AJ$35","v":0},{"$f":"Input!AK301*Input!AK$35","v":0},{"$f":"Input!AL301*Input!AL$35","v":0},{"$f":"Input!AM301*Input!AM$35","v":0}]
[{"$f":"ROW()","v":257},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T302*Input!T$35","v":0},{"$f":"Input!W302*Input!W$35","v":0},{"$f":"Input!X302*Input!X$35","v":0},{"$f":"Input!Y302*Input!Y$35","v":0},{"$f":"Input!Z302*Input!Z$35","v":0},{"$f":"Input!AA302*Input!AA$35","v":0},{"$f":"Input!AD302*Input!AD$35","v":0},{"$f":"Input!AE302*Input!AE$35","v":0},{"$f":"Input!AF302*Input!AF$35","v":0},{"$f":"Input!AG302*Input!AG$35","v":0},{"$f":"Input!AH302*Input!AH$35","v":0},{"$f":"Input!AI302*Input!AI$35","v":0},{"$f":"Input!AJ302*Input!AJ$35","v":0},{"$f":"Input!AK302*Input!AK$35","v":0},{"$f":"Input!AL302*Input!AL$35","v":0},{"$f":"Input!AM302*Input!AM$35","v":0}]
[{"$f":"ROW()","v":258},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T303*Input!T$35","v":0},{"$f":"Input!W303*Input!W$35","v":0},{"$f":"Input!X303*Input!X$35","v":0},{"$f":"Input!Y303*Input!Y$35","v":0},{"$f":"Input!Z303*Input!Z$35","v":0},{"$f":"Input!AA303*Input!AA$35","v":0},{"$f":"Input!AD303*Input!AD$35","v":0},{"$f":"Input!AE303*Input!AE$35","v":0},{"$f":"Input!AF303*Input!AF$35","v":0},{"$f":"Input!AG303*Input!AG$35","v":0},{"$f":"Input!AH303*Input!AH$35","v":0},{"$f":"Input!AI303*Input!AI$35","v":0},{"$f":"Input!AJ303*Input!AJ$35","v":0},{"$f":"Input!AK303*Input!AK$35","v":0},{"$f":"Input!AL303*Input!AL$35","v":0},{"$f":"Input!AM303*Input!AM$35","v":0}]
[{"$f":"ROW()","v":259},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T304*Input!T$35","v":0},{"$f":"Input!W304*Input!W$35","v":0},{"$f":"Input!X304*Input!X$35","v":0},{"$f":"Input!Y304*Input!Y$35","v":0},{"$f":"Input!Z304*Input!Z$35","v":0},{"$f":"Input!AA304*Input!AA$35","v":0},{"$f":"Input!AD304*Input!AD$35","v":0},{"$f":"Input!AE304*Input!AE$35","v":0},{"$f":"Input!AF304*Input!AF$35","v":0},{"$f":"Input!AG304*Input!AG$35","v":0},{"$f":"Input!AH304*Input!AH$35","v":0},{"$f":"Input!AI304*Input!AI$35","v":0},{"$f":"Input!AJ304*Input!AJ$35","v":0},{"$f":"Input!AK304*Input!AK$35","v":0},{"$f":"Input!AL304*Input!AL$35","v":0},{"$f":"Input!AM304*Input!AM$35","v":0}]
[{"$f":"ROW()","v":260},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T305*Input!T$35","v":0},{"$f":"Input!W305*Input!W$35","v":0},{"$f":"Input!X305*Input!X$35","v":0},{"$f":"Input!Y305*Input!Y$35","v":0},{"$f":"Input!Z305*Input!Z$35","v":0},{"$f":"Input!AA305*Input!AA$35","v":0},{"$f":"Input!AD305*Input!AD$35","v":0},{"$f":"Input!AE305*Input!AE$35","v":0},{"$f":"Input!AF305*Input!AF$35","v":0},{"$f":"Input!AG305*Input!AG$35","v":0},{"$f":"Input!AH305*Input!AH$35","v":0},{"$f":"Input!AI305*Input!AI$35","v":0},{"$f":"Input!AJ305*Input!AJ$35","v":0},{"$f":"Input!AK305*Input!AK$35","v":0},{"$f":"Input!AL305*Input!AL$35","v":0},{"$f":"Input!AM305*Input!AM$35","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T306*Input!T$35","v":0},{"$f":"Input!W306*Input!W$35","v":0},{"$f":"Input!X306*Input!X$35","v":0},{"$f":"Input!Y306*Input!Y$35","v":0},{"$f":"Input!Z306*Input!Z$35","v":0},{"$f":"Input!AA306*Input!AA$35","v":0},{"$f":"Input!AD306*Input!AD$35","v":0},{"$f":"Input!AE306*Input!AE$35","v":0},{"$f":"Input!AF306*Input!AF$35","v":0},{"$f":"Input!AG306*Input!AG$35","v":0},{"$f":"Input!AH306*Input!AH$35","v":0},{"$f":"Input!AI306*Input!AI$35","v":0},{"$f":"Input!AJ306*Input!AJ$35","v":0},{"$f":"Input!AK306*Input!AK$35","v":0},{"$f":"Input!AL306*Input!AL$35","v":0},{"$f":"Input!AM306*Input!AM$35","v":0}]
[{"$f":"ROW()","v":262},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T307*Input!T$35","v":0},{"$f":"Input!W307*Input!W$35","v":0},{"$f":"Input!X307*Input!X$35","v":0},{"$f":"Input!Y307*Input!Y$35","v":0},{"$f":"Input!Z307*Input!Z$35","v":0},{"$f":"Input!AA307*Input!AA$35","v":0},{"$f":"Input!AD307*Input!AD$35","v":0},{"$f":"Input!AE307*Input!AE$35","v":0},{"$f":"Input!AF307*Input!AF$35","v":0},{"$f":"Input!AG307*Input!AG$35","v":0},{"$f":"Input!AH307*Input!AH$35","v":0},{"$f":"Input!AI307*Input!AI$35","v":0},{"$f":"Input!AJ307*Input!AJ$35","v":0},{"$f":"Input!AK307*Input!AK$35","v":0},{"$f":"Input!AL307*Input!AL$35","v":0},{"$f":"Input!AM307*Input!AM$35","v":0}]
[{"$f":"ROW()","v":263},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T308*Input!T$35","v":0},{"$f":"Input!W308*Input!W$35","v":0},{"$f":"Input!X308*Input!X$35","v":0},{"$f":"Input!Y308*Input!Y$35","v":0},{"$f":"Input!Z308*Input!Z$35","v":0},{"$f":"Input!AA308*Input!AA$35","v":0},{"$f":"Input!AD308*Input!AD$35","v":0},{"$f":"Input!AE308*Input!AE$35","v":0},{"$f":"Input!AF308*Input!AF$35","v":0},{"$f":"Input!AG308*Input!AG$35","v":0},{"$f":"Input!AH308*Input!AH$35","v":0},{"$f":"Input!AI308*Input!AI$35","v":0},{"$f":"Input!AJ308*Input!AJ$35","v":0},{"$f":"Input!AK308*Input!AK$35","v":0},{"$f":"Input!AL308*Input!AL$35","v":0},{"$f":"Input!AM308*Input!AM$35","v":0}]
[{"$f":"ROW()","v":264},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T309*Input!T$35","v":0},{"$f":"Input!W309*Input!W$35","v":0},{"$f":"Input!X309*Input!X$35","v":0},{"$f":"Input!Y309*Input!Y$35","v":0},{"$f":"Input!Z309*Input!Z$35","v":0},{"$f":"Input!AA309*Input!AA$35","v":0},{"$f":"Input!AD309*Input!AD$35","v":0},{"$f":"Input!AE309*Input!AE$35","v":0},{"$f":"Input!AF309*Input!AF$35","v":0},{"$f":"Input!AG309*Input!AG$35","v":0},{"$f":"Input!AH309*Input!AH$35","v":0},{"$f":"Input!AI309*Input!AI$35","v":0},{"$f":"Input!AJ309*Input!AJ$35","v":0},{"$f":"Input!AK309*Input!AK$35","v":0},{"$f":"Input!AL309*Input!AL$35","v":0},{"$f":"Input!AM309*Input!AM$35","v":0}]
[{"$f":"ROW()","v":265},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T249:T264)","v":0},{"$f":"SUM(U249:U264)","v":0},{"$f":"SUM(V249:V264)","v":0},{"$f":"SUM(W249:W264)","v":0},{"$f":"SUM(X249:X264)","v":0},{"$f":"SUM(Y249:Y264)","v":0},0,0,0,0,0,{"$f":"SUM(AE249:AE264)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":267},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":268},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":269},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":270},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":271},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":272},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":273},null,null,"Regulators"]
[{"$f":"ROW()","v":274},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":275},null,null,"Buildings"]
[{"$f":"ROW()","v":276},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":277},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":278},null,null,"Vehicle"]
[{"$f":"ROW()","v":279},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":281},null,null,"FRC"]
[{"$f":"ROW()","v":282},null,null,"Land"]
[{"$f":"ROW()","v":283},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":284},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":286},null,"Closing Value"]
[{"$f":"ROW()","v":287},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R85","v":0},{"$f":"T211+T230+T249+T268","v":0},{"$f":"U211+U230+U249+U268","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE211+AE230+AE249+AE268","v":0},0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R86","v":0},{"$f":"T212+T231+T250+T269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE212+AE231+AE250+AE269","v":0},0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R87","v":0},{"$f":"T213+T232+T251+T270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE213+AE232+AE251+AE270","v":0},0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R88","v":0.42699100000000001},{"$f":"T214+T233+T252+T271","v":0.40413280942184154},0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,{"$f":"AE214+AE233+AE252+AE271","v":0},0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R89","v":0},{"$f":"T215+T234+T253+T272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE215+AE234+AE253+AE272","v":0},0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R90","v":0},{"$f":"T216+T235+T254+T273","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE216+AE235+AE254+AE273","v":0},0,0,0,0]
[{"$f":"ROW()","v":293},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R91","v":0},{"$f":"T217+T236+T255+T274","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE217+AE236+AE255+AE274","v":0},0,0,0,0]
[{"$f":"ROW()","v":294},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R92","v":0},{"$f":"T218+T237+T256+T275","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE218+AE237+AE256+AE275","v":0},0,0,0,0]
[{"$f":"ROW()","v":295},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R93","v":0.152832},{"$f":"T219+T238+T257+T276","v":0.13522462672811059},0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,{"$f":"AE219+AE238+AE257+AE276","v":0},0,0,0,0]
[{"$f":"ROW()","v":296},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R94","v":0},{"$f":"T220+T239+T258+T277","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE220+AE239+AE258+AE277","v":0},0,0,0,0]
[{"$f":"ROW()","v":297},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R95","v":0},{"$f":"T221+T240+T259+T278","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE221+AE240+AE259+AE278","v":0},0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R96","v":0},{"$f":"T222+T241+T260+T279","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE222+AE241+AE260+AE279","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R98","v":0},{"$f":"T224+T243+T262+T281","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE224+AE243+AE262+AE281","v":0},0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R99","v":0},{"$f":"T225+T244+T263+T282","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE225+AE244+AE263+AE282","v":0},0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R100","v":0},{"$f":"T226+T245+T264+T283","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE226+AE245+AE264+AE283","v":0},0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S287:S302)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,{"$f":"SUM(Y287:Y302)","v":0.19840909421841552},0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,{"$f":"SUM(AE287:AE302)","v":0},0,0,0,0]
["West Net [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":306},null,"Asset Life"]
[{"$f":"ROW()","v":307},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R104","v":0},{"$f":"(U307-U$9)*(U307>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R105","v":0},{"$f":"(U308-U$9)*(U308>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R106","v":0},{"$f":"(U309-U$9)*(U309>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R107","v":0},{"$f":"(U310-U$9)*(U310>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R108","v":0},{"$f":"(U311-U$9)*(U311>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R109","v":0},{"$f":"(U312-U$9)*(U312>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R110","v":0},{"$f":"(U313-U$9)*(U313>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R111","v":34.598812785388127},{"$f":"(U314-U$9)*(U314>V$9)","v":33.598812785388127},32.598812785388127,31.598812785388127,30.598812785388127,30.098812785388127,29.098812785388127,28.098812785388127,27.098812785388127,26.098812785388127,25.098812785388127,24.098812785388127,23.098812785388127,22.098812785388127,21.098812785388127]
[{"$f":"ROW()","v":315},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R112","v":0},{"$f":"(U315-U$9)*(U315>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R113","v":6.036661453899292},{"$f":"(U316-U$9)*(U316>V$9)","v":5.036661453899292},4.036661453899292,3.036661453899292,2.036661453899292,1.536661453899292,0.53666145389929198,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R114","v":0},{"$f":"(U317-U$9)*(U317>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R115","v":2.5219203272162298},{"$f":"(U318-U$9)*(U318>V$9)","v":1.5219203272162298},0.52192032721622983,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R116","v":0},{"$f":"(U319-U$9)*(U319>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R117","v":0},{"$f":"(U320-U$9)*(U320>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R118","v":0},{"$f":"(U321-U$9)*(U321>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R119","v":0},{"$f":"(U322-U$9)*(U322>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323}]
["Opening Asset Value"]
[{"$f":"ROW()","v":325},null,"Opening Value"]
[{"$f":"ROW()","v":326},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD402","v":0},0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T403","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD403","v":0},0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T404","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD404","v":0},0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T405","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD405","v":0},0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T406","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD406","v":0},0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T407","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD407","v":0},0,0,0,0]
[{"$f":"ROW()","v":332},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD408","v":0},0,0,0,0]
[{"$f":"ROW()","v":333},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T409","v":1.3052213254207299E-2},1.2674968713038547E-2,1.2297724171869794E-2,1.1920479630701041E-2,1.1543235089532288E-2,1.1354612818947913E-2,1.097736827777916E-2,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,{"$f":"AD409","v":9.4683901131041494E-3},9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
[{"$f":"ROW()","v":334},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T410","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD410","v":0},0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T411","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,{"$f":"AD411","v":0},0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD412","v":0},0,0,0,0]
[{"$f":"ROW()","v":337},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T413","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,{"$f":"AD413","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T414","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD414","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T415","v":0},0,0,0,{"$f":"X415","v":0},0,0,0,0,0,{"$f":"AD415","v":0},{"$f":"AE415","v":0},{"$f":"AF415","v":0},{"$f":"AG415","v":0},{"$f":"AH415","v":0}]
[{"$f":"ROW()","v":340},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U326:U341)","v":3.0017562767640142},{"$f":"SUM(V326:V341)","v":2.4822576965529581},{"$f":"SUM(W326:W341)","v":1.9627591163419014},{"$f":"SUM(X326:X341)","v":1.4629912007654962},{"$f":"SUM(Y326:Y341)","v":0.98476328265927926},0.74564932360617076,0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,{"$f":"SUM(AE326:AE341)","v":9.4683901131041494E-3},9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
["Depreciation"]
[{"$f":"ROW()","v":344},null,"Depreciation"]
[{"$f":"ROW()","v":345},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T326<0,T326,IF($D345=\"Land\",0,IF(T307<1,T326,MAX(MIN(IF(T307>0,(T326/T307)*T$9,0),T326*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y326<0,Y326,IF($D345=\"Land\",0,IF(Y307<1,Y326,MAX(MIN(IF(Y307>0,(Y326/Y307)*Y$9,0),Y326*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T327<0,T327,IF($D346=\"Land\",0,IF(T308<1,T327,MAX(MIN(IF(T308>0,(T327/T308)*T$9,0),T327*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y327<0,Y327,IF($D346=\"Land\",0,IF(Y308<1,Y327,MAX(MIN(IF(Y308>0,(Y327/Y308)*Y$9,0),Y327*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE327<0,AE327,IF($D346=\"Land\",0,IF(AE308<1,AE327,MAX(MIN(IF(AE308>0,(AE327/AE308)*AE$9,0),AE327*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T328<0,T328,IF($D347=\"Land\",0,IF(T309<1,T328,MAX(MIN(IF(T309>0,(T328/T309)*T$9,0),T328*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y328<0,Y328,IF($D347=\"Land\",0,IF(Y309<1,Y328,MAX(MIN(IF(Y309>0,(Y328/Y309)*Y$9,0),Y328*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE328<0,AE328,IF($D347=\"Land\",0,IF(AE309<1,AE328,MAX(MIN(IF(AE309>0,(AE328/AE309)*AE$9,0),AE328*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":348},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T329<0,T329,IF($D348=\"Land\",0,IF(T310<1,T329,MAX(MIN(IF(T310>0,(T329/T310)*T$9,0),T329*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y329<0,Y329,IF($D348=\"Land\",0,IF(Y310<1,Y329,MAX(MIN(IF(Y310>0,(Y329/Y310)*Y$9,0),Y329*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE329<0,AE329,IF($D348=\"Land\",0,IF(AE310<1,AE329,MAX(MIN(IF(AE310>0,(AE329/AE310)*AE$9,0),AE329*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T330<0,T330,IF($D349=\"Land\",0,IF(T311<1,T330,MAX(MIN(IF(T311>0,(T330/T311)*T$9,0),T330*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y330<0,Y330,IF($D349=\"Land\",0,IF(Y311<1,Y330,MAX(MIN(IF(Y311>0,(Y330/Y311)*Y$9,0),Y330*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE330<0,AE330,IF($D349=\"Land\",0,IF(AE311<1,AE330,MAX(MIN(IF(AE311>0,(AE330/AE311)*AE$9,0),AE330*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T331<0,T331,IF($D350=\"Land\",0,IF(T312<1,T331,MAX(MIN(IF(T312>0,(T331/T312)*T$9,0),T331*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y331<0,Y331,IF($D350=\"Land\",0,IF(Y312<1,Y331,MAX(MIN(IF(Y312>0,(Y331/Y312)*Y$9,0),Y331*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE331<0,AE331,IF($D350=\"Land\",0,IF(AE312<1,AE331,MAX(MIN(IF(AE312>0,(AE331/AE312)*AE$9,0),AE331*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":351},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T332<0,T332,IF($D351=\"Land\",0,IF(T313<1,T332,MAX(MIN(IF(T313>0,(T332/T313)*T$9,0),T332*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y332<0,Y332,IF($D351=\"Land\",0,IF(Y313<1,Y332,MAX(MIN(IF(Y313>0,(Y332/Y313)*Y$9,0),Y332*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE332<0,AE332,IF($D351=\"Land\",0,IF(AE313<1,AE332,MAX(MIN(IF(AE313>0,(AE332/AE313)*AE$9,0),AE332*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T333<0,T333,IF($D352=\"Land\",0,IF(T314<1,T333,MAX(MIN(IF(T314>0,(T333/T314)*T$9,0),T333*T$9),0))))","v":0},-3.7724454116875217E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,{"$f":"-IF(Y333<0,Y333,IF($D352=\"Land\",0,IF(Y314<1,Y333,MAX(MIN(IF(Y314>0,(Y333/Y314)*Y$9,0),Y333*Y$9),0))))","v":-1.8862227058437603E-4},-3.7724454116875211E-4,-3.7724454116875206E-4,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,{"$f":"-IF(AE333<0,AE333,IF($D352=\"Land\",0,IF(AE314<1,AE333,MAX(MIN(IF(AE314>0,(AE333/AE314)*AE$9,0),AE333*AE$9),0))))","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":353},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T334<0,T334,IF($D353=\"Land\",0,IF(T315<1,T334,MAX(MIN(IF(T315>0,(T334/T315)*T$9,0),T334*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y334<0,Y334,IF($D353=\"Land\",0,IF(Y315<1,Y334,MAX(MIN(IF(Y315>0,(Y334/Y315)*Y$9,0),Y334*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE334<0,AE334,IF($D353=\"Land\",0,IF(AE315<1,AE334,MAX(MIN(IF(AE315>0,(AE334/AE315)*AE$9,0),AE334*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T335<0,T335,IF($D354=\"Land\",0,IF(T316<1,T335,MAX(MIN(IF(T316>0,(T335/T316)*T$9,0),T335*T$9),0))))","v":0},-0.47785067356504823,-0.47785067356504818,-0.47785067356504818,-0.47785067356504812,{"$f":"-IF(Y335<0,Y335,IF($D354=\"Land\",0,IF(Y316<1,Y335,MAX(MIN(IF(Y316>0,(Y335/Y316)*Y$9,0),Y335*Y$9),0))))","v":-0.23892533678252409},-0.47785067356504812,-0.25644403722217474,0,0,0,{"$f":"-IF(AE335<0,AE335,IF($D354=\"Land\",0,IF(AE316<1,AE335,MAX(MIN(IF(AE316>0,(AE335/AE316)*AE$9,0),AE335*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T336<0,T336,IF($D355=\"Land\",0,IF(T317<1,T336,MAX(MIN(IF(T317>0,(T336/T317)*T$9,0),T336*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y336<0,Y336,IF($D355=\"Land\",0,IF(Y317<1,Y336,MAX(MIN(IF(Y317>0,(Y336/Y317)*Y$9,0),Y336*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE336<0,AE336,IF($D355=\"Land\",0,IF(AE317<1,AE336,MAX(MIN(IF(AE317>0,(AE336/AE317)*AE$9,0),AE336*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T337<0,T337,IF($D356=\"Land\",0,IF(T318<1,T337,MAX(MIN(IF(T318>0,(T337/T318)*T$9,0),T337*T$9),0))))","v":0},-4.1270662104839387E-2,-4.1270662104839387E-2,-2.1539997470188227E-2,0,{"$f":"-IF(Y337<0,Y337,IF($D356=\"Land\",0,IF(Y318<1,Y337,MAX(MIN(IF(Y318>0,(Y337/Y318)*Y$9,0),Y337*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE337<0,AE337,IF($D356=\"Land\",0,IF(AE318<1,AE337,MAX(MIN(IF(AE318>0,(AE337/AE318)*AE$9,0),AE337*AE$9),0))))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T338<0,T338,IF($D357=\"Land\",0,IF(T319<1,T338,MAX(MIN(IF(T319>0,(T338/T319)*T$9,0),T338*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T339<0,T339,IF($D358=\"Land\",0,IF(T320<1,T339,MAX(MIN(IF(T320>0,(T339/T320)*T$9,0),T339*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y339<0,Y339,IF($D358=\"Land\",0,IF(Y320<1,Y339,MAX(MIN(IF(Y320>0,(Y339/Y320)*Y$9,0),Y339*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE339<0,AE339,IF($D358=\"Land\",0,IF(AE320<1,AE339,MAX(MIN(IF(AE320>0,(AE339/AE320)*AE$9,0),AE339*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T340<0,T340,IF($D359=\"Land\",0,IF(T321<1,T340,MAX(MIN(IF(T321>0,(T340/T321)*T$9,0),T340*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y340<0,Y340,IF($D359=\"Land\",0,IF(Y321<1,Y340,MAX(MIN(IF(Y321>0,(Y340/Y321)*Y$9,0),Y340*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE340<0,AE340,IF($D359=\"Land\",0,IF(AE321<1,AE340,MAX(MIN(IF(AE321>0,(AE340/AE321)*AE$9,0),AE340*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T341<0,T341,IF($D360=\"Land\",0,IF(T322<1,T341,MAX(MIN(IF(T322>0,(T341/T322)*T$9,0),T341*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE341<0,AE341,IF($D360=\"Land\",0,IF(AE322<1,AE341,MAX(MIN(IF(AE322>0,(AE341/AE322)*AE$9,0),AE341*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U345:U360)","v":-0.51949858021105644},{"$f":"SUM(V345:V360)","v":-0.51949858021105633},{"$f":"SUM(W345:W360)","v":-0.49976791557640521},{"$f":"SUM(X345:X360)","v":-0.4782279181062169},{"$f":"SUM(Y345:Y360)","v":-0.23911395905310848},-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,{"$f":"SUM(AE345:AE360)","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":363},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":364},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W351*Input!W$35","v":0},{"$f":"Input!X351*Input!X$35","v":0},{"$f":"Input!Y351*Input!Y$35","v":0},{"$f":"Input!Z351*Input!Z$35","v":0},{"$f":"Input!AA351*Input!AA$35","v":0},{"$f":"Input!AD351*Input!AD$35","v":0},{"$f":"Input!AE351*Input!AE$35","v":0},{"$f":"Input!AF351*Input!AF$35","v":0},{"$f":"Input!AG351*Input!AG$35","v":0},{"$f":"Input!AH351*Input!AH$35","v":0},{"$f":"Input!AI351*Input!AI$35","v":0},{"$f":"Input!AJ351*Input!AJ$35","v":0},{"$f":"Input!AK351*Input!AK$35","v":0},{"$f":"Input!AL351*Input!AL$35","v":0},{"$f":"Input!AM351*Input!AM$35","v":0}]
[{"$f":"ROW()","v":365},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W352*Input!W$35","v":0},{"$f":"Input!X352*Input!X$35","v":0},{"$f":"Input!Y352*Input!Y$35","v":0},{"$f":"Input!Z352*Input!Z$35","v":0},{"$f":"Input!AA352*Input!AA$35","v":0},{"$f":"Input!AD352*Input!AD$35","v":0},{"$f":"Input!AE352*Input!AE$35","v":0},{"$f":"Input!AF352*Input!AF$35","v":0},{"$f":"Input!AG352*Input!AG$35","v":0},{"$f":"Input!AH352*Input!AH$35","v":0},{"$f":"Input!AI352*Input!AI$35","v":0},{"$f":"Input!AJ352*Input!AJ$35","v":0},{"$f":"Input!AK352*Input!AK$35","v":0},{"$f":"Input!AL352*Input!AL$35","v":0},{"$f":"Input!AM352*Input!AM$35","v":0}]
[{"$f":"ROW()","v":366},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W353*Input!W$35","v":0},{"$f":"Input!X353*Input!X$35","v":0},{"$f":"Input!Y353*Input!Y$35","v":0},{"$f":"Input!Z353*Input!Z$35","v":0},{"$f":"Input!AA353*Input!AA$35","v":0},{"$f":"Input!AD353*Input!AD$35","v":0},{"$f":"Input!AE353*Input!AE$35","v":0},{"$f":"Input!AF353*Input!AF$35","v":0},{"$f":"Input!AG353*Input!AG$35","v":0},{"$f":"Input!AH353*Input!AH$35","v":0},{"$f":"Input!AI353*Input!AI$35","v":0},{"$f":"Input!AJ353*Input!AJ$35","v":0},{"$f":"Input!AK353*Input!AK$35","v":0},{"$f":"Input!AL353*Input!AL$35","v":0},{"$f":"Input!AM353*Input!AM$35","v":0}]
[{"$f":"ROW()","v":367},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W354*Input!W$35","v":0},{"$f":"Input!X354*Input!X$35","v":0},{"$f":"Input!Y354*Input!Y$35","v":0},{"$f":"Input!Z354*Input!Z$35","v":0},{"$f":"Input!AA354*Input!AA$35","v":0},{"$f":"Input!AD354*Input!AD$35","v":0},{"$f":"Input!AE354*Input!AE$35","v":0},{"$f":"Input!AF354*Input!AF$35","v":0},{"$f":"Input!AG354*Input!AG$35","v":0},{"$f":"Input!AH354*Input!AH$35","v":0},{"$f":"Input!AI354*Input!AI$35","v":0},{"$f":"Input!AJ354*Input!AJ$35","v":0},{"$f":"Input!AK354*Input!AK$35","v":0},{"$f":"Input!AL354*Input!AL$35","v":0},{"$f":"Input!AM354*Input!AM$35","v":0}]
[{"$f":"ROW()","v":368},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W355*Input!W$35","v":0},{"$f":"Input!X355*Input!X$35","v":0},{"$f":"Input!Y355*Input!Y$35","v":0},{"$f":"Input!Z355*Input!Z$35","v":0},{"$f":"Input!AA355*Input!AA$35","v":0},{"$f":"Input!AD355*Input!AD$35","v":0},{"$f":"Input!AE355*Input!AE$35","v":0},{"$f":"Input!AF355*Input!AF$35","v":0},{"$f":"Input!AG355*Input!AG$35","v":0},{"$f":"Input!AH355*Input!AH$35","v":0},{"$f":"Input!AI355*Input!AI$35","v":0},{"$f":"Input!AJ355*Input!AJ$35","v":0},{"$f":"Input!AK355*Input!AK$35","v":0},{"$f":"Input!AL355*Input!AL$35","v":0},{"$f":"Input!AM355*Input!AM$35","v":0}]
[{"$f":"ROW()","v":369},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W356*Input!W$35","v":0},{"$f":"Input!X356*Input!X$35","v":0},{"$f":"Input!Y356*Input!Y$35","v":0},{"$f":"Input!Z356*Input!Z$35","v":0},{"$f":"Input!AA356*Input!AA$35","v":0},{"$f":"Input!AD356*Input!AD$35","v":0},{"$f":"Input!AE356*Input!AE$35","v":0},{"$f":"Input!AF356*Input!AF$35","v":0},{"$f":"Input!AG356*Input!AG$35","v":0},{"$f":"Input!AH356*Input!AH$35","v":0},{"$f":"Input!AI356*Input!AI$35","v":0},{"$f":"Input!AJ356*Input!AJ$35","v":0},{"$f":"Input!AK356*Input!AK$35","v":0},{"$f":"Input!AL356*Input!AL$35","v":0},{"$f":"Input!AM356*Input!AM$35","v":0}]
[{"$f":"ROW()","v":370},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W357*Input!W$35","v":0},{"$f":"Input!X357*Input!X$35","v":0},{"$f":"Input!Y357*Input!Y$35","v":0},{"$f":"Input!Z357*Input!Z$35","v":0},{"$f":"Input!AA357*Input!AA$35","v":0},{"$f":"Input!AD357*Input!AD$35","v":0},{"$f":"Input!AE357*Input!AE$35","v":0},{"$f":"Input!AF357*Input!AF$35","v":0},{"$f":"Input!AG357*Input!AG$35","v":0},{"$f":"Input!AH357*Input!AH$35","v":0},{"$f":"Input!AI357*Input!AI$35","v":0},{"$f":"Input!AJ357*Input!AJ$35","v":0},{"$f":"Input!AK357*Input!AK$35","v":0},{"$f":"Input!AL357*Input!AL$35","v":0},{"$f":"Input!AM357*Input!AM$35","v":0}]
[{"$f":"ROW()","v":371},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W358*Input!W$35","v":0},{"$f":"Input!X358*Input!X$35","v":0},{"$f":"Input!Y358*Input!Y$35","v":0},{"$f":"Input!Z358*Input!Z$35","v":0},{"$f":"Input!AA358*Input!AA$35","v":0},{"$f":"Input!AD358*Input!AD$35","v":0},{"$f":"Input!AE358*Input!AE$35","v":0},{"$f":"Input!AF358*Input!AF$35","v":0},{"$f":"Input!AG358*Input!AG$35","v":0},{"$f":"Input!AH358*Input!AH$35","v":0},{"$f":"Input!AI358*Input!AI$35","v":0},{"$f":"Input!AJ358*Input!AJ$35","v":0},{"$f":"Input!AK358*Input!AK$35","v":0},{"$f":"Input!AL358*Input!AL$35","v":0},{"$f":"Input!AM358*Input!AM$35","v":0}]
[{"$f":"ROW()","v":372},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W359*Input!W$35","v":0},{"$f":"Input!X359*Input!X$35","v":0},{"$f":"Input!Y359*Input!Y$35","v":0},{"$f":"Input!Z359*Input!Z$35","v":0},{"$f":"Input!AA359*Input!AA$35","v":0},{"$f":"Input!AD359*Input!AD$35","v":0},{"$f":"Input!AE359*Input!AE$35","v":0},{"$f":"Input!AF359*Input!AF$35","v":0},{"$f":"Input!AG359*Input!AG$35","v":0},{"$f":"Input!AH359*Input!AH$35","v":0},{"$f":"Input!AI359*Input!AI$35","v":0},{"$f":"Input!AJ359*Input!AJ$35","v":0},{"$f":"Input!AK359*Input!AK$35","v":0},{"$f":"Input!AL359*Input!AL$35","v":0},{"$f":"Input!AM359*Input!AM$35","v":0}]
[{"$f":"ROW()","v":373},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W360*Input!W$35","v":0},{"$f":"Input!X360*Input!X$35","v":0},{"$f":"Input!Y360*Input!Y$35","v":0},{"$f":"Input!Z360*Input!Z$35","v":0},{"$f":"Input!AA360*Input!AA$35","v":0},{"$f":"Input!AD360*Input!AD$35","v":0},{"$f":"Input!AE360*Input!AE$35","v":0},{"$f":"Input!AF360*Input!AF$35","v":0},{"$f":"Input!AG360*Input!AG$35","v":0},{"$f":"Input!AH360*Input!AH$35","v":0},{"$f":"Input!AI360*Input!AI$35","v":0},{"$f":"Input!AJ360*Input!AJ$35","v":0},{"$f":"Input!AK360*Input!AK$35","v":0},{"$f":"Input!AL360*Input!AL$35","v":0},{"$f":"Input!AM360*Input!AM$35","v":0}]
[{"$f":"ROW()","v":374},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W361*Input!W$35","v":0},{"$f":"Input!X361*Input!X$35","v":0},{"$f":"Input!Y361*Input!Y$35","v":0},{"$f":"Input!Z361*Input!Z$35","v":0},{"$f":"Input!AA361*Input!AA$35","v":0},{"$f":"Input!AD361*Input!AD$35","v":0},{"$f":"Input!AE361*Input!AE$35","v":0},{"$f":"Input!AF361*Input!AF$35","v":0},{"$f":"Input!AG361*Input!AG$35","v":0},{"$f":"Input!AH361*Input!AH$35","v":0},{"$f":"Input!AI361*Input!AI$35","v":0},{"$f":"Input!AJ361*Input!AJ$35","v":0},{"$f":"Input!AK361*Input!AK$35","v":0},{"$f":"Input!AL361*Input!AL$35","v":0},{"$f":"Input!AM361*Input!AM$35","v":0}]
[{"$f":"ROW()","v":375},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W362*Input!W$35","v":0},{"$f":"Input!X362*Input!X$35","v":0},{"$f":"Input!Y362*Input!Y$35","v":0},{"$f":"Input!Z362*Input!Z$35","v":0},{"$f":"Input!AA362*Input!AA$35","v":0},{"$f":"Input!AD362*Input!AD$35","v":0},{"$f":"Input!AE362*Input!AE$35","v":0},{"$f":"Input!AF362*Input!AF$35","v":0},{"$f":"Input!AG362*Input!AG$35","v":0},{"$f":"Input!AH362*Input!AH$35","v":0},{"$f":"Input!AI362*Input!AI$35","v":0},{"$f":"Input!AJ362*Input!AJ$35","v":0},{"$f":"Input!AK362*Input!AK$35","v":0},{"$f":"Input!AL362*Input!AL$35","v":0},{"$f":"Input!AM362*Input!AM$35","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W363*Input!W$35","v":0},{"$f":"Input!X363*Input!X$35","v":0},{"$f":"Input!Y363*Input!Y$35","v":0},{"$f":"Input!Z363*Input!Z$35","v":0},{"$f":"Input!AA363*Input!AA$35","v":0},{"$f":"Input!AD363*Input!AD$35","v":0},{"$f":"Input!AE363*Input!AE$35","v":0},{"$f":"Input!AF363*Input!AF$35","v":0},{"$f":"Input!AG363*Input!AG$35","v":0},{"$f":"Input!AH363*Input!AH$35","v":0},{"$f":"Input!AI363*Input!AI$35","v":0},{"$f":"Input!AJ363*Input!AJ$35","v":0},{"$f":"Input!AK363*Input!AK$35","v":0},{"$f":"Input!AL363*Input!AL$35","v":0},{"$f":"Input!AM363*Input!AM$35","v":0}]
[{"$f":"ROW()","v":377},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W364*Input!W$35","v":0},{"$f":"Input!X364*Input!X$35","v":0},{"$f":"Input!Y364*Input!Y$35","v":0},{"$f":"Input!Z364*Input!Z$35","v":0},{"$f":"Input!AA364*Input!AA$35","v":0},{"$f":"Input!AD364*Input!AD$35","v":0},{"$f":"Input!AE364*Input!AE$35","v":0},{"$f":"Input!AF364*Input!AF$35","v":0},{"$f":"Input!AG364*Input!AG$35","v":0},{"$f":"Input!AH364*Input!AH$35","v":0},{"$f":"Input!AI364*Input!AI$35","v":0},{"$f":"Input!AJ364*Input!AJ$35","v":0},{"$f":"Input!AK364*Input!AK$35","v":0},{"$f":"Input!AL364*Input!AL$35","v":0},{"$f":"Input!AM364*Input!AM$35","v":0}]
[{"$f":"ROW()","v":378},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W365*Input!W$35","v":0},{"$f":"Input!X365*Input!X$35","v":0},{"$f":"Input!Y365*Input!Y$35","v":0},{"$f":"Input!Z365*Input!Z$35","v":0},{"$f":"Input!AA365*Input!AA$35","v":0},{"$f":"Input!AD365*Input!AD$35","v":0},{"$f":"Input!AE365*Input!AE$35","v":0},{"$f":"Input!AF365*Input!AF$35","v":0},{"$f":"Input!AG365*Input!AG$35","v":0},{"$f":"Input!AH365*Input!AH$35","v":0},{"$f":"Input!AI365*Input!AI$35","v":0},{"$f":"Input!AJ365*Input!AJ$35","v":0},{"$f":"Input!AK365*Input!AK$35","v":0},{"$f":"Input!AL365*Input!AL$35","v":0},{"$f":"Input!AM365*Input!AM$35","v":0}]
[{"$f":"ROW()","v":379},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W366*Input!W$35","v":0},{"$f":"Input!X366*Input!X$35","v":0},{"$f":"Input!Y366*Input!Y$35","v":0},{"$f":"Input!Z366*Input!Z$35","v":0},{"$f":"Input!AA366*Input!AA$35","v":0},{"$f":"Input!AD366*Input!AD$35","v":0},{"$f":"Input!AE366*Input!AE$35","v":0},{"$f":"Input!AF366*Input!AF$35","v":0},{"$f":"Input!AG366*Input!AG$35","v":0},{"$f":"Input!AH366*Input!AH$35","v":0},{"$f":"Input!AI366*Input!AI$35","v":0},{"$f":"Input!AJ366*Input!AJ$35","v":0},{"$f":"Input!AK366*Input!AK$35","v":0},{"$f":"Input!AL366*Input!AL$35","v":0},{"$f":"Input!AM366*Input!AM$35","v":0}]
[{"$f":"ROW()","v":380},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U364:U379)","v":0},{"$f":"SUM(V364:V379)","v":0},{"$f":"SUM(W364:W379)","v":0},{"$f":"SUM(X364:X379)","v":0},{"$f":"SUM(Y364:Y379)","v":0},0,0,0,0,0,{"$f":"SUM(AE364:AE379)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":382},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":383},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":384},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":385},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":386},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":387},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":388},null,null,"Regulators"]
[{"$f":"ROW()","v":389},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":390},null,null,"Buildings"]
[{"$f":"ROW()","v":391},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":392},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":393},null,null,"Vehicle"]
[{"$f":"ROW()","v":394},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":396},null,null,"FRC"]
[{"$f":"ROW()","v":397},null,null,"Land"]
[{"$f":"ROW()","v":398},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":399},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":401},null,"Closing Value"]
[{"$f":"ROW()","v":402},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S104","v":0},{"$f":"U326+U345+U364","v":0},{"$f":"V326+V345+V364","v":0},0,0,0,0,0,0,0,0,{"$f":"AE326+AE345+AE364","v":0},0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S105","v":0},{"$f":"U327+U346+U365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE327+AE346+AE365","v":0},0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S106","v":0},{"$f":"U328+U347+U366","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE328+AE347+AE366","v":0},0,0,0,0]
[{"$f":"ROW()","v":405},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S107","v":0},{"$f":"U329+U348+U367","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE329+AE348+AE367","v":0},0,0,0,0]
[{"$f":"ROW()","v":406},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S108","v":0},{"$f":"U330+U349+U368","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE330+AE349+AE368","v":0},0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S109","v":0},{"$f":"U331+U350+U369","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE331+AE350+AE369","v":0},0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S110","v":0},{"$f":"U332+U351+U370","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE332+AE351+AE370","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S111","v":1.3052213254207299E-2},{"$f":"U333+U352+U371","v":1.2674968713038547E-2},1.2297724171869794E-2,1.1920479630701041E-2,1.1543235089532288E-2,1.1354612818947913E-2,1.097736827777916E-2,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,{"$f":"AE333+AE352+AE371","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
[{"$f":"ROW()","v":410},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S112","v":0},{"$f":"U334+U353+U372","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE334+AE353+AE372","v":0},0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S113","v":2.8846227418299399},{"$f":"U335+U354+U373","v":2.4067720682648917},1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,{"$f":"AE335+AE354+AE373","v":0},0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S114","v":0},{"$f":"U336+U355+U374","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE336+AE355+AE374","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S115","v":0.104081321679867},{"$f":"U337+U356+U375","v":6.2810659575027614E-2},2.1539997470188227E-2,0,0,0,0,0,0,0,0,{"$f":"AE337+AE356+AE375","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S117","v":0},{"$f":"U339+U358+U377","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE339+AE358+AE377","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S118","v":0},{"$f":"U340+U359+U378","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE340+AE359+AE378","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S119","v":0},{"$f":"U341+U360+U379","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE341+AE360+AE379","v":0},0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T402:T417)","v":3.0017562767640142},{"$f":"SUM(U402:U417)","v":2.4822576965529581},{"$f":"SUM(V402:V417)","v":1.9627591163419014},{"$f":"SUM(W402:W417)","v":1.4629912007654962},{"$f":"SUM(X402:X417)","v":0.98476328265927926},{"$f":"SUM(Y402:Y417)","v":0.74564932360617076},0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,{"$f":"SUM(AE402:AE417)","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
["Capex Account [m$ nominal]"]
["Opening Asset Value"]
[{"$f":"ROW()","v":421},null,"Opening Value"]
[{"$f":"ROW()","v":422},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I517","v":0},0.61115981950423293,2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.3061918342386396,3.585481532662774,4.8930265548385981,7.8476399410568911,17.765821450664323,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,{"$f":"X517","v":48.979138623379662},48.234093390740647,45.831821188462612,45.384573346184574,49.189354787406536,50.97042302722317,{"$f":"AD517","v":50.042519965523688},64.159070606514675,65.349238274583641,68.950318657539711,82.758639469502597]
[{"$f":"ROW()","v":423},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X518","v":0},1.1171196746557033,2.5099445481709814,3.1504447457079983,3.4570423379061994,3.390810713604401,{"$f":"AD518","v":3.1942066058026022},2.9976024980008038,2.800998390199005,2.6043942823972062,2.4077901745954073]
[{"$f":"ROW()","v":424},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I519*(J$6<$T$6)","v":0},2.5199999999999996,6.0040000000000004,9.9475000000000016,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I520,I519+I520)","v":0},0.96680060184372685,2.0976032104707998,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008872,16.51191614523454,28.072646556498462,37.949694227277838,62.451586391302598,65.208551507451403,70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,114.21087752166632,139.73082209739931,163.43708002830721,185.52195513714292,206.54205366127158,224.44865641682944,241.44196469447576,261.18411763625858,279.98660978027777,297.47586761592316]
[{"$f":"ROW()","v":426},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I521","v":0},0,0,0,0,0,{"$f":"O521","v":0},0,0,{"$f":"R521","v":0},{"$f":"S521","v":0},{"$f":"T521","v":0},{"$f":"U521","v":0},{"$f":"V521","v":0},{"$f":"W521","v":0},{"$f":"X521","v":0},0,0,0,0,0,{"$f":"AD521","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,null,"Regulators",null,null,null,null,null,0,8.1870385377273522E-2,0.23494729188561608,0.24328696640281106,0.23700550196967995,{"$f":"N522","v":0.23701304849962224},0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,{"$f":"S522","v":2.460707984603415},2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.2117903878328677,8.7289282222270952,12.779851032871321,17.545353893015545,19.148121274757941,{"$f":"AD522","v":18.859143860107558},19.746137170954615,19.756191478453019,20.495589553268434,20.321661899992183]
[{"$f":"ROW()","v":428},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.0950815878488817E-2,2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,2.1109804187272593E-2,2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,{"$f":"S523","v":1.6877104541977916},3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3658517196143949,3.2938113342952828,3.198168960726171,3.3077295471570589,5.2445728101724329,{"$f":"AD523","v":10.553571663664679},11.667284218716352,19.076987014424788,26.282540870525665,25.646975450323989]
[{"$f":"ROW()","v":429},null,null,"Buildings",null,null,null,null,null,0,0,5.8805049910332793E-2,5.733492366257447E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,{"$f":"S524","v":0.34651519625427069},0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.872230575895387,15.887331114097748,16.122313948676645,17.075819128738342,26.836099669442895,{"$f":"AD524","v":30.233877255326021},30.130018833209146,29.587706843677182,28.984936406688792,28.122966803145719]
[{"$f":"ROW()","v":430},null,null,"Meter and Services Pipes",null,null,null,null,null,0,6.1,15.826000000000001,33.543200000000006,49.946000000000005,64.147600000000011,77.923805743800003,94.604787144048004,108.7170771573397,121.08472506592175,{"$f":"S525","v":134.0203057070286},138.97024423032533,150.54722058770071,158.9320717226353,168.81756831754834,187.15178885362224,197.34726114032586,213.24422751305553,228.22499880417507,239.44382586753369,250.70550699656238,{"$f":"AD525","v":263.56120160035096},273.25415726922711,281.00351143100846,287.54645087591007,292.8693745178573]
[{"$f":"ROW()","v":431},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.55040886474975936,0.73869921928305704,0.66441968220910952,0.76038335804108248,0.74089794965237732,0.63563150205928431,0.53036505446619131,0.42509860687309825,0.31983215928000519,{"$f":"S526","v":0.21456571168691213},0.16193248789036921,0.77108371037356438,1.8052767579418281,5.579077345652351,10.09117144885858,9.8780396115404194,9.8939255093156095,9.4802477401802641,9.1680190140806737,10.546854821140501,{"$f":"AD526","v":9.4442660119879349},8.5927190879849284,7.7019716015859512,6.9195208888729409,6.3113026301381447]
[{"$f":"ROW()","v":432},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X527","v":0},1.4170479298747354,2.529890042811012,4.3123793215727053,5.6273638255010434,8.1779975531960076,{"$f":"AD527","v":10.787102068915909},13.079456224417644,16.271138544739436,16.075958892949082,16.913772914695347]
[{"$f":"ROW()","v":433},null,null,"Information Technology",null,null,null,null,null,{"$f":"I528","v":0},1.5968074211908176,1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.52663611904274,11.084152405790872,15.97349218637865,18.447268548179228,16.164316462720262,{"$f":"AD528","v":12.61020346493444},14.015734527125488,17.404161352224151,18.260138085560158,17.655818115624989]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD529","v":0},3.3013194299610071,6.5010530958450516,9.3207602713723308,11.848374325310292]
[{"$f":"ROW()","v":435},null,null,"FRC",null,null,null,null,null,{"$f":"I530","v":0},5.4499999999999997E-5,4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254499999999,7.2092272499999996,4.2662357499999999,1.7508299999999997,0,0,0,0,0,0,{"$f":"X530","v":0},0,0,{"$f":"AA530","v":0},0,0,{"$f":"AD530","v":0},{"$f":"AE530","v":0},{"$f":"AF530","v":0},{"$f":"AG530","v":0},{"$f":"AH530","v":0}]
[{"$f":"ROW()","v":436},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676646,3.3747928981676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649]
[{"$f":"ROW()","v":437},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3016647461605233,1.0007164151042962,0.78850654223701599,0.57629666936973578,0.36408679650245562,0.15187692363517546]
[{"$f":"ROW()","v":438},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J422:J437)","v":0},12.557989915784887,29.420941463084855,52.384546410390698,77.292709958698467,105.60677104480216,122.14409138132432,143.67735414094454,166.92303508881375,191.42046735681691,{"$f":"SUM(T422:T437)","v":223.04534390761671},241.356508697534,265.03832761400497,283.58357076214054,339.95772110158453,{"$f":"SUM(Y422:Y437)","v":384.94131354379215},410.48439788935673,453.85830379379377,505.43834301294822,552.56762856482874,601.81231821441986,{"$f":"SUM(AE422:AE437)","v":638.51936180671521},686.95786758099223,730.99726881053653,769.57520184003226,806.26831731891195]
["Capex"]
[{"$f":"ROW()","v":440},null,"Capex"]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J500*J$13/2","v":0.61115981950423293},{"$f":"Input!K500*K$13","v":1.7327212120130815},{"$f":"Input!L500*L$13","v":0},{"$f":"Input!M500*M$13","v":0},{"$f":"Input!N500*N$13","v":0},{"$f":"Input!O500*O$13","v":0.46164500000000003},{"$f":"Input!P500*P$13","v":1.4195660000000001},{"$f":"Input!Q500*Q$13","v":1.5187996237516901},{"$f":"Input!R500*R$13","v":3.2418079689817434},{"$f":"Input!S500*S$13","v":10.367466490819968},{"$f":"Input!T500*T$13","v":8.0041545077676357},{"$f":"Input!W500*U$13","v":3.3676857004150254},{"$f":"Input!X500*V$13","v":2.7578211230512757},{"$f":"Input!Y500*W$13","v":20.075667459256032},{"$f":"Input!Z500*X$13","v":4.7480000000000002},{"$f":"Input!AA500*Y$13","v":0.71261714000000009},{"$f":"Input!AD500*Z$13","v":0.54868340000000004},{"$f":"Input!AE500*AA$13","v":2.53114193},{"$f":"Input!AF500*AB$13","v":6.9097283099999993},{"$f":"Input!AG500*AC$13","v":5.2315015240946661},{"$f":"Input!AH500*AD$13","v":2.7841052987832855},{"$f":"Input!AI500*AE$13","v":17.967764266412921},{"$f":"Input!AJ500*AF$13","v":5.9092115158363256},{"$f":"Input!AK500*AG$13","v":8.5289487459145992},{"$f":"Input!AL500*AH$13","v":19.162636612217145},{"$f":"Input!AM500*AI$13","v":12.986336889106521}]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J501*J$13/2","v":0},{"$f":"Input!K501*K$13","v":0},{"$f":"Input!L501*L$13","v":0},{"$f":"Input!M501*M$13","v":0},{"$f":"Input!N501*N$13","v":0},{"$f":"Input!O501*O$13","v":0},{"$f":"Input!P501*P$13","v":0},{"$f":"Input!Q501*Q$13","v":0},{"$f":"Input!R501*R$13","v":0},{"$f":"Input!S501*S$13","v":0},{"$f":"Input!T501*T$13","v":0},{"$f":"Input!W501*U$13","v":0},{"$f":"Input!X501*V$13","v":0},{"$f":"Input!Y501*W$13","v":0},{"$f":"Input!Z501*X$13","v":0},{"$f":"Input!AA501*Y$13","v":1.1171196746557033},{"$f":"Input!AD501*Z$13","v":1.4486808572480632},{"$f":"Input!AE501*AA$13","v":0.76879022413220521},{"$f":"Input!AF501*AB$13","v":0.47332712999999998},{"$f":"Input!AG501*AC$13","v":0.12416426999999999},{"$f":"Input!AH501*AD$13","v":0},{"$f":"Input!AI501*AE$13","v":0},{"$f":"Input!AJ501*AF$13","v":0},{"$f":"Input!AK501*AG$13","v":0},{"$f":"Input!AL501*AH$13","v":0},{"$f":"Input!AM501*AI$13","v":0}]
[{"$f":"ROW()","v":443},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J502*J$13/2","v":2.5199999999999996},{"$f":"Input!K502*K$13","v":3.6100000000000008},{"$f":"Input!L502*L$13","v":4.25},{"$f":"Input!M502*M$13","v":6.84},{"$f":"Input!N502*N$13","v":9.1199999999999974},{"$f":"Input!O502*O$13","v":0},{"$f":"Input!P502*P$13","v":0},{"$f":"Input!Q502*Q$13","v":0},{"$f":"Input!R502*R$13","v":0},{"$f":"Input!S502*S$13","v":0},{"$f":"Input!T502*T$13","v":0},{"$f":"Input!W502*U$13","v":0},{"$f":"Input!X502*V$13","v":0},{"$f":"Input!Y502*W$13","v":0},{"$f":"Input!Z502*X$13","v":0},{"$f":"Input!AA502*Y$13","v":0},{"$f":"Input!AD502*Z$13","v":0},{"$f":"Input!AE502*AA$13","v":0},{"$f":"Input!AF502*AB$13","v":0},{"$f":"Input!AG502*AC$13","v":0},{"$f":"Input!AH502*AD$13","v":0},{"$f":"Input!AI502*AE$13","v":0},{"$f":"Input!AJ502*AF$13","v":0},{"$f":"Input!AK502*AG$13","v":0},{"$f":"Input!AL502*AH$13","v":0},{"$f":"Input!AM502*AI$13","v":0}]
[{"$f":"ROW()","v":444},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J503*J$13/2","v":0.96680060184372685},{"$f":"Input!K503*K$13","v":1.179142638719259},{"$f":"Input!L503*L$13","v":8.0492681329321192E-2},{"$f":"Input!M503*M$13","v":0},{"$f":"Input!N503*N$13","v":3.5487990434485445E-2},{"$f":"Input!O503*O$13","v":7.0107348510000005},{"$f":"Input!P503*P$13","v":8.1942672999999928},{"$f":"Input!Q503*Q$13","v":12.434076714430262},{"$f":"Input!R503*R$13","v":11.372097809667231},{"$f":"Input!S503*S$13","v":8.6230471933959656},{"$f":"Input!T503*T$13","v":4.662868810669309},{"$f":"Input!W503*U$13","v":9.6934646070705082},{"$f":"Input!X503*V$13","v":10.682714689171014},{"$f":"Input!Y503*W$13","v":22.052202089397014},{"$f":"Input!Z503*X$13","v":16.87749797},{"$f":"Input!AA503*Y$13","v":13.00627364},{"$f":"Input!AD503*Z$13","v":33.18050305508941},{"$f":"Input!AE503*AA$13","v":33.025841563018766},{"$f":"Input!AF503*AB$13","v":33.05575081909754},{"$f":"Input!AG503*AC$13","v":33.643761775345354},{"$f":"Input!AH503*AD$13","v":32.212454095541815},{"$f":"Input!AI503*AE$13","v":32.909782322407388},{"$f":"Input!AJ503*AF$13","v":37.129776072572042},{"$f":"Input!AK503*AG$13","v":37.807146946501064},{"$f":"Input!AL503*AH$13","v":38.16774535138584},{"$f":"Input!AM503*AI$13","v":40.307834936514617}]
[{"$f":"ROW()","v":445},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J504*J$13/2","v":0},{"$f":"Input!K504*K$13","v":0},{"$f":"Input!L504*L$13","v":0},{"$f":"Input!M504*M$13","v":0},{"$f":"Input!N504*N$13","v":0},{"$f":"Input!O504*O$13","v":0},{"$f":"Input!P504*P$13","v":0},{"$f":"Input!Q504*Q$13","v":0},{"$f":"Input!R504*R$13","v":0},{"$f":"Input!S504*S$13","v":0},{"$f":"Input!T504*T$13","v":0},{"$f":"Input!W504*U$13","v":0},{"$f":"Input!X504*V$13","v":0},{"$f":"Input!Y504*W$13","v":0},{"$f":"Input!Z504*X$13","v":0},{"$f":"Input!AA504*Y$13","v":0},{"$f":"Input!AD504*Z$13","v":0},{"$f":"Input!AE504*AA$13","v":0},{"$f":"Input!AF504*AB$13","v":0},{"$f":"Input!AG504*AC$13","v":0},{"$f":"Input!AH504*AD$13","v":0},{"$f":"Input!AI504*AE$13","v":0},{"$f":"Input!AJ504*AF$13","v":0},{"$f":"Input!AK504*AG$13","v":0},{"$f":"Input!AL504*AH$13","v":0},{"$f":"Input!AM504*AI$13","v":0}]
[{"$f":"ROW()","v":446},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J505*J$13/2","v":8.1870385377273522E-2},{"$f":"Input!K505*K$13","v":0.15512366614277442},{"$f":"Input!L505*L$13","v":1.4264525805196162E-2},{"$f":"Input!M505*M$13","v":0},{"$f":"Input!N505*N$13","v":6.2890109630733713E-3},{"$f":"Input!O505*O$13","v":9.9749999999999991E-2},{"$f":"Input!P505*P$13","v":0.73165236},{"$f":"Input!Q505*Q$13","v":0.61706667606551191},{"$f":"Input!R505*R$13","v":0.18119296158620002},{"$f":"Input!S505*S$13","v":0.72645847183105106},{"$f":"Input!T505*T$13","v":0.24880704671948764},{"$f":"Input!W505*U$13","v":0.22851549246955397},{"$f":"Input!X505*V$13","v":0.43642174045674492},{"$f":"Input!Y505*W$13","v":1.2022835869308024},{"$f":"Input!Z505*X$13","v":0.66340935999999984},{"$f":"Input!AA505*Y$13","v":1.4414395500000001},{"$f":"Input!AD505*Z$13","v":2.6876357500000005},{"$f":"Input!AE505*AA$13","v":4.2886116200000002},{"$f":"Input!AF505*AB$13","v":5.1104069600000006},{"$f":"Input!AG505*AC$13","v":2.0754316555981691},{"$f":"Input!AH505*AD$13","v":0.2355726505953431},{"$f":"Input!AI505*AE$13","v":1.417432692357667},{"$f":"Input!AJ505*AF$13","v":0.57592950631795825},{"$f":"Input!AK505*AG$13","v":1.3196715112929174},{"$f":"Input!AL505*AH$13","v":0.43933757098357235},{"$f":"Input!AM505*AI$13","v":0.218639294067173}]
[{"$f":"ROW()","v":447},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J506*J$13/2","v":1.0950815878488817E-2},{"$f":"Input!K506*K$13","v":1.2166562050413679E-2},{"$f":"Input!L506*L$13","v":0},{"$f":"Input!M506*M$13","v":0},{"$f":"Input!N506*N$13","v":0},{"$f":"Input!O506*O$13","v":0},{"$f":"Input!P506*P$13","v":0},{"$f":"Input!Q506*Q$13","v":0},{"$f":"Input!R506*R$13","v":1.2303363162799999E-2},{"$f":"Input!S506*S$13","v":1.6574945431679018},{"$f":"Input!T506*T$13","v":1.6856510687166988},{"$f":"Input!W506*U$13","v":0.17932409334793159},{"$f":"Input!X506*V$13","v":0.23227413662936},{"$f":"Input!Y506*W$13","v":3.9022498108794899E-3},{"$f":"Input!Z506*X$13","v":6.0650000000000005E-4},{"$f":"Input!AA506*Y$13","v":7.9952799999999987E-3},{"$f":"Input!AD506*Z$13","v":2.3026330000000001E-2},{"$f":"Input!AE506*AA$13","v":0},{"$f":"Input!AF506*AB$13","v":0.20520296000000005},{"$f":"Input!AG506*AC$13","v":2.0376157105844857},{"$f":"Input!AH506*AD$13","v":5.4607116938259699},{"$f":"Input!AI506*AE$13","v":1.4019431877310458},{"$f":"Input!AJ506*AF$13","v":7.7329820080810867},{"$f":"Input!AK506*AG$13","v":7.7221576186755527},{"$f":"Input!AL506*AH$13","v":7.4092282839887974E-2},{"$f":"Input!AM506*AI$13","v":7.7324985911522523E-2}]
[{"$f":"ROW()","v":448},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J507*J$13/2","v":0},{"$f":"Input!K507*K$13","v":5.8805049910332793E-2},{"$f":"Input!L507*L$13","v":0},{"$f":"Input!M507*M$13","v":0},{"$f":"Input!N507*N$13","v":0},{"$f":"Input!O507*O$13","v":0},{"$f":"Input!P507*P$13","v":0},{"$f":"Input!Q507*Q$13","v":3.9453480900000004E-2},{"$f":"Input!R507*R$13","v":0.11438888348119997},{"$f":"Input!S507*S$13","v":0.15046118807683451},{"$f":"Input!T507*T$13","v":0.10582859412606954},{"$f":"Input!W507*U$13","v":1.0991493756209922},{"$f":"Input!X507*V$13","v":0.74024732445122077},{"$f":"Input!Y507*W$13","v":4.3068220565307636},{"$f":"Input!Z507*X$13","v":9.5596913996734987},{"$f":"Input!AA507*Y$13","v":0.19471391913466124},{"$f":"Input!AD507*Z$13","v":0.42433957},{"$f":"Input!AE507*AA$13","v":0.65483035562653724},{"$f":"Input!AF507*AB$13","v":1.3897234599999999},{"$f":"Input!AG507*AC$13","v":10.231241907142858},{"$f":"Input!AH507*AD$13","v":4.1245200000000004},{"$f":"Input!AI507*AE$13","v":0.72599699200000012},{"$f":"Input!AJ507*AF$13","v":0.30569334938491005},{"$f":"Input!AK507*AG$13","v":0.25287723566310788},{"$f":"Input!AL507*AH$13","v":0},{"$f":"Input!AM507*AI$13","v":0}]
[{"$f":"ROW()","v":449},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J508*J$13/2","v":6.1},{"$f":"Input!K508*K$13","v":9.9700000000000006},{"$f":"Input!L508*L$13","v":18.360000000000003},{"$f":"Input!M508*M$13","v":17.78},{"$f":"Input!N508*N$13","v":16.289999999999996},{"$f":"Input!O508*O$13","v":16.516205743799993},{"$f":"Input!P508*P$13","v":20.081629629999998},{"$f":"Input!Q508*Q$13","v":18.3162034282437},{"$f":"Input!R508*R$13","v":17.304209460663788},{"$f":"Input!S508*S$13","v":19.025756157232873},{"$f":"Input!T508*T$13","v":8.6292181532674821},{"$f":"Input!W508*U$13","v":19.510816827534729},{"$f":"Input!X508*V$13","v":17.6194127269296},{"$f":"Input!Y508*W$13","v":20.294685702036663},{"$f":"Input!Z508*X$13","v":30.096388690000005},{"$f":"Input!AA508*Y$13","v":17.07976932},{"$f":"Input!AD508*Z$13","v":30.804211727322432},{"$f":"Input!AE508*AA$13","v":31.941630760867127},{"$f":"Input!AF508*AB$13","v":30.309128583830677},{"$f":"Input!AG508*AC$13","v":32.372591221756103},{"$f":"Input!AH508*AD$13","v":36.124777444633118},{"$f":"Input!AI508*AE$13","v":35.370357006029508},{"$f":"Input!AJ508*AF$13","v":35.784779299336748},{"$f":"Input!AK508*AG$13","v":36.964016535746055},{"$f":"Input!AL508*AH$13","v":38.208268501841424},{"$f":"Input!AM508*AI$13","v":40.121898802642015}]
[{"$f":"ROW()","v":450},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J509*J$13/2","v":0.55040886474975936},{"$f":"Input!K509*K$13","v":0.24333124100827361},{"$f":"Input!L509*L$13","v":5.0944735018557718E-3},{"$f":"Input!M509*M$13","v":0.17584713375796177},{"$f":"Input!N509*N$13","v":7.7982762913079914E-2},{"$f":"Input!O509*O$13","v":0},{"$f":"Input!P509*P$13","v":0},{"$f":"Input!Q509*Q$13","v":0},{"$f":"Input!R509*R$13","v":0},{"$f":"Input!S509*S$13","v":0},{"$f":"Input!T509*T$13","v":3.6087352708785856E-15},{"$f":"Input!W509*U$13","v":0.68689722683880061},{"$f":"Input!X509*V$13","v":1.1409417693198476},{"$f":"Input!Y509*W$13","v":3.9822222006685859},{"$f":"Input!Z509*X$13","v":5.1096908558681582},{"$f":"Input!AA509*Y$13","v":0.37228221552655355},{"$f":"Input!AD509*Z$13","v":1.1559729888066566},{"$f":"Input!AE509*AA$13","v":1.0182759650447355},{"$f":"Input!AF509*AB$13","v":1.0163246574372213},{"$f":"Input!AG509*AC$13","v":2.802271649340363},{"$f":"Input!AH509*AD$13","v":0.6010741980620069},{"$f":"Input!AI509*AE$13","v":0.91222350301776489},{"$f":"Input!AJ509*AF$13","v":0.92990042958162988},{"$f":"Input!AK509*AG$13","v":1.0397952964178283},{"$f":"Input!AL509*AH$13","v":1.0618490815384045},{"$f":"Input!AM509*AI$13","v":1.0823883542608776}]
[{"$f":"ROW()","v":451},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J510*J$13/2","v":0},{"$f":"Input!K510*K$13","v":0},{"$f":"Input!L510*L$13","v":0},{"$f":"Input!M510*M$13","v":0},{"$f":"Input!N510*N$13","v":0},{"$f":"Input!O510*O$13","v":0},{"$f":"Input!P510*P$13","v":0},{"$f":"Input!Q510*Q$13","v":0},{"$f":"Input!R510*R$13","v":0},{"$f":"Input!S510*S$13","v":0},{"$f":"Input!T510*T$13","v":0},{"$f":"Input!W510*U$13","v":0},{"$f":"Input!X510*V$13","v":0},{"$f":"Input!Y510*W$13","v":0},{"$f":"Input!Z510*X$13","v":0},{"$f":"Input!AA510*Y$13","v":1.4170479298747354},{"$f":"Input!AD510*Z$13","v":1.2545469059237504},{"$f":"Input!AE510*AA$13","v":2.0496487623415423},{"$f":"Input!AF510*AB$13","v":1.9871543237423404},{"$f":"Input!AG510*AC$13","v":3.2014689738832014},{"$f":"Input!AH510*AD$13","v":3.5800866592964575},{"$f":"Input!AI510*AE$13","v":3.6213449650079386},{"$f":"Input!AJ510*AF$13","v":4.8828076263287876},{"$f":"Input!AK510*AG$13","v":1.9842264168495189},{"$f":"Input!AL510*AH$13","v":3.2156427320710925},{"$f":"Input!AM510*AI$13","v":3.4853004173518705}]
[{"$f":"ROW()","v":452},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J511*J$13/2","v":1.5968074211908176},{"$f":"Input!K511*K$13","v":0.6194807844002298},{"$f":"Input!L511*L$13","v":0.35966982923101748},{"$f":"Input!M511*M$13","v":0.33956687898089172},{"$f":"Input!N511*N$13","v":0.9867869693451724},{"$f":"Input!O511*O$13","v":0.37043155239999997},{"$f":"Input!P511*P$13","v":1.0571946E-3},{"$f":"Input!Q511*Q$13","v":0},{"$f":"Input!R511*R$13","v":2.5485882842000001},{"$f":"Input!S511*S$13","v":1.882975681911119},{"$f":"Input!T511*T$13","v":1.7087311042090618},{"$f":"Input!W511*U$13","v":4.043324311658858},{"$f":"Input!X511*V$13","v":3.0939233638434471},{"$f":"Input!Y511*W$13","v":5.0533368029508443},{"$f":"Input!Z511*X$13","v":3.2356692511648499},{"$f":"Input!AA511*Y$13","v":4.8749155414540519},{"$f":"Input!AD511*Z$13","v":3.1265274857029177},{"$f":"Input!AE511*AA$13","v":9.3478268915305041},{"$f":"Input!AF511*AB$13","v":8.2508126747766433},{"$f":"Input!AG511*AC$13","v":4.5206616394468009},{"$f":"Input!AH511*AD$13","v":2.7573441750783934},{"$f":"Input!AI511*AE$13","v":7.6246924073991345},{"$f":"Input!AJ511*AF$13","v":9.1768045492739017},{"$f":"Input!AK511*AG$13","v":6.8758524261355669},{"$f":"Input!AL511*AH$13","v":6.004353419536578},{"$f":"Input!AM511*AI$13","v":8.8953434585505367}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J512*J$13/2","v":0},{"$f":"Input!K512*K$13","v":0},{"$f":"Input!L512*L$13","v":0},{"$f":"Input!M512*M$13","v":0},{"$f":"Input!N512*N$13","v":0},{"$f":"Input!O512*O$13","v":0},{"$f":"Input!P512*P$13","v":0},{"$f":"Input!Q512*Q$13","v":0},{"$f":"Input!R512*R$13","v":0},{"$f":"Input!S512*S$13","v":0},{"$f":"Input!T512*T$13","v":0},{"$f":"Input!W512*U$13","v":0},{"$f":"Input!X512*V$13","v":0},{"$f":"Input!Y512*W$13","v":0},{"$f":"Input!Z512*X$13","v":0},{"$f":"Input!AA512*Y$13","v":0},{"$f":"Input!AD512*Z$13","v":0},{"$f":"Input!AE512*AA$13","v":0},{"$f":"Input!AF512*AB$13","v":0},{"$f":"Input!AG512*AC$13","v":0},{"$f":"Input!AH512*AD$13","v":0},{"$f":"Input!AI512*AE$13","v":3.3013194299610071},{"$f":"Input!AJ512*AF$13","v":3.5298656088801446},{"$f":"Input!AK512*AG$13","v":3.5028256794113939},{"$f":"Input!AL512*AH$13","v":3.5610151257632157},{"$f":"Input!AM512*AI$13","v":3.7564280355244546}]
[{"$f":"ROW()","v":454},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J513*J$13/2","v":5.4499999999999997E-5},{"$f":"Input!K513*K$13","v":4.1430000000000008E-3},{"$f":"Input!L513*L$13","v":1.7103430000000002},{"$f":"Input!M513*M$13","v":3.058303},{"$f":"Input!N513*N$13","v":7.0033199999999995},{"$f":"Input!O513*O$13","v":0},{"$f":"Input!P513*P$13","v":0},{"$f":"Input!Q513*Q$13","v":0},{"$f":"Input!R513*R$13","v":0},{"$f":"Input!S513*S$13","v":0},{"$f":"Input!T513*T$13","v":0},{"$f":"Input!W513*U$13","v":0},{"$f":"Input!X513*V$13","v":0},{"$f":"Input!Y513*W$13","v":0},{"$f":"Input!Z513*X$13","v":0},{"$f":"Input!AA513*Y$13","v":0},{"$f":"Input!AD513*Z$13","v":0},{"$f":"Input!AE513*AA$13","v":0},{"$f":"Input!AF513*AB$13","v":0},{"$f":"Input!AG513*AC$13","v":0},{"$f":"Input!AH513*AD$13","v":0},{"$f":"Input!AI513*AE$13","v":0},{"$f":"Input!AJ513*AF$13","v":0},{"$f":"Input!AK513*AG$13","v":0},{"$f":"Input!AL513*AH$13","v":0},{"$f":"Input!AM513*AI$13","v":0}]
[{"$f":"ROW()","v":455},null,null,"Land",null,null,null,null,null,{"$f":"Input!J514*J$13/2","v":0.1199375072405918},{"$f":"Input!K514*K$13","v":0.18351231092707299},{"$f":"Input!L514*L$13","v":0},{"$f":"Input!M514*M$13","v":0},{"$f":"Input!N514*N$13","v":0},{"$f":"Input!O514*O$13","v":0},{"$f":"Input!P514*P$13","v":0},{"$f":"Input!Q514*Q$13","v":0},{"$f":"Input!R514*R$13","v":0},{"$f":"Input!S514*S$13","v":0},{"$f":"Input!T514*T$13","v":0},{"$f":"Input!W514*U$13","v":0},{"$f":"Input!X514*V$13","v":0},{"$f":"Input!Y514*W$13","v":0},{"$f":"Input!Z514*X$13","v":0},{"$f":"Input!AA514*Y$13","v":0},{"$f":"Input!AD514*Z$13","v":0.82},{"$f":"Input!AE514*AA$13","v":2.2513430800000003},{"$f":"Input!AF514*AB$13","v":0.40910358000000002},{"$f":"Input!AG514*AC$13","v":0},{"$f":"Input!AH514*AD$13","v":0},{"$f":"Input!AI514*AE$13","v":0},{"$f":"Input!AJ514*AF$13","v":0},{"$f":"Input!AK514*AG$13","v":0},{"$f":"Input!AL514*AH$13","v":0},{"$f":"Input!AM514*AI$13","v":0}]
[{"$f":"ROW()","v":456},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J515*J$13/2","v":0},{"$f":"Input!K515*K$13","v":0},{"$f":"Input!L515*L$13","v":0},{"$f":"Input!M515*M$13","v":0},{"$f":"Input!N515*N$13","v":0},{"$f":"Input!O515*O$13","v":0},{"$f":"Input!P515*P$13","v":0},{"$f":"Input!Q515*Q$13","v":0},{"$f":"Input!R515*R$13","v":0},{"$f":"Input!S515*S$13","v":0},{"$f":"Input!T515*T$13","v":0},{"$f":"Input!W515*U$13","v":0},{"$f":"Input!X515*V$13","v":0},{"$f":"Input!Y515*W$13","v":0},{"$f":"Input!Z515*X$13","v":0},{"$f":"Input!AA515*Y$13","v":0},{"$f":"Input!AD515*Z$13","v":0},{"$f":"Input!AE515*AA$13","v":0},{"$f":"Input!AF515*AB$13","v":0},{"$f":"Input!AG515*AC$13","v":0.3016647461605233},{"$f":"Input!AH515*AD$13","v":0.75938461817587766},{"$f":"Input!AI515*AE$13","v":0},{"$f":"Input!AJ515*AF$13","v":0},{"$f":"Input!AK515*AG$13","v":0},{"$f":"Input!AL515*AH$13","v":0},{"$f":"Input!AM515*AI$13","v":0}]
[{"$f":"ROW()","v":457},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J441:J456)","v":12.557989915784887},{"$f":"SUM(K441:K456)","v":17.768426465171444},{"$f":"SUM(L441:L456)","v":24.779864509867394},{"$f":"SUM(M441:M456)","v":28.193717012738855},{"$f":"SUM(N441:N456)","v":33.519866733655803},{"$f":"SUM(O441:O456)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742959,42.433659726435721,25.045259285475748,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"SUM(Y441:Y456)","v":40.2241742106457},75.474128070093215,87.877941152561419,89.116663458884432,96.542375073352517,88.640030833992256,{"$f":"SUM(AE441:AE456)","v":105.25285677232438},105.95774996559354,105.99751841260759,109.89494067817716,110.93149517392958]
["Depreciation"]
[{"$f":"ROW()","v":459},null,"Depreciation"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J634+J787+J940+J1093+J1246+J1399+J1552+J1705+J1858+J2011+J2164+J2298+J2432+J2566+J2700+J2834+J2968+J3102+J3236+J3370+J3504","v":0},-3.0557990975211648E-2,-0.11719405157586571,-0.11719405157586574,-0.11719405157586574,-0.11719405157586575,-0.14027630157586576,-0.21125460157586573,-0.28719458276345022,-0.4492849812125374,-0.48382915287676792,-1.3678660311419175,-1.536250316162669,-1.6741413723152325,-2.6779247452780339,-1.457662372639017,-2.9509556022780341,-2.9783897722780339,-3.1049468687780344,-3.4504332842780343,{"$f":"AD634+AD787+AD940+AD1093+AD1246+AD1399+AD1552+AD1705+AD1858+AD2011+AD2164+AD2298+AD2432+AD2566+AD2700+AD2834+AD2968+AD3102+AD3236+AD3370+AD3504+AD3638+AD3772+AD3906+AD4040+AD4174+AD4308+AD4442+AD4576+AD4710+AD4844","v":-3.7120083604827676},-3.8512136254219316,-4.7190438477673666,-4.9278683629585291,-5.354315800254259,-6.3124476308651154]
[{"$f":"ROW()","v":461},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J635+J788+J941+J1094+J1247+J1400+J1553+J1706+J1859+J2012+J2165+J2299+J2433+J2567+J2701+J2835+J2969+J3103+J3237+J3371+J3505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5855983732785164E-2,-0.12829002659518832,-0.16672953780179858,-0.1903958943017986,{"$f":"AD635+AD788+AD941+AD1094+AD1247+AD1400+AD1553+AD1706+AD1859+AD2012+AD2165+AD2299+AD2433+AD2567+AD2701+AD2835+AD2969+AD3103+AD3237+AD3371+AD3505+AD3639+AD3773+AD3907+AD4041+AD4175+AD4309+AD4443+AD4577+AD4711+AD4845","v":-0.1966041078017986},-0.1966041078017986,-0.19660410780179863,-0.19660410780179863,-0.19660410780179863,-0.19660410780179863]
[{"$f":"ROW()","v":462},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J636+J789+J942+J1095+J1248+J1401+J1554+J1707+J1860+J2013+J2166+J2300+J2434+J2568+J2702+J2836+J2970+J3104+J3238+J3372+J3506","v":0},-0.12599999999999997,-0.30649999999999999,-0.51900000000000002,-0.86099999999999999,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,0,0,0,0,0,0,0,0,0,0,{"$f":"AD636+AD789+AD942+AD1095+AD1248+AD1401+AD1554+AD1707+AD1860+AD2013+AD2166+AD2300+AD2434+AD2568+AD2702+AD2836+AD2970+AD3104+AD3238+AD3372+AD3506+AD3640+AD3774+AD3908+AD4042+AD4176+AD4310+AD4444+AD4578+AD4712+AD4846","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J637+J790+J943+J1096+J1249+J1402+J1555+J1708+J1861+J2014+J2167+J2301+J2435+J2569+J2703+J2837+J2971+J3105+J3239+J3373+J3507","v":0},-4.8340030092186341E-2,-0.10729716202814929,-0.11132179609461534,-0.11132179609461534,-0.11309619561633961,-0.4636329381663396,-0.87334630316633932,-1.4950501388878523,-2.0636550293712137,-1.9059036945205061,-4.0449508295744776,-4.5296240599280031,-5.063759794386554,-6.1663698988564049,-3.5051223986782025,-7.6605584793564052,-9.3195836321108754,-10.970875710261813,-12.623663251216691,{"$f":"AD637+AD790+AD943+AD1096+AD1249+AD1402+AD1555+AD1708+AD1861+AD2014+AD2167+AD2301+AD2435+AD2569+AD2703+AD2837+AD2971+AD3105+AD3239+AD3373+AD3507+AD3641+AD3775+AD3909+AD4043+AD4177+AD4311+AD4445+AD4579+AD4713+AD4847","v":-14.305851339983958},-15.916474044761049,-17.38762313078923,-19.00465480248187,-20.678487515740457,-22.244874783309751]
[{"$f":"ROW()","v":464},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J638+J791+J944+J1097+J1250+J1403+J1556+J1709+J1862+J2015+J2168+J2302+J2436+J2570+J2704+J2838+J2972+J3106+J3240+J3374+J3508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD638+AD791+AD944+AD1097+AD1250+AD1403+AD1556+AD1709+AD1862+AD2015+AD2168+AD2302+AD2436+AD2570+AD2704+AD2838+AD2972+AD3106+AD3240+AD3374+AD3508+AD3642+AD3776+AD3910+AD4044+AD4178+AD4312+AD4446+AD4580+AD4714+AD4848","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Regulators",null,null,null,null,null,{"$f":"J639+J792+J945+J1098+J1251+J1404+J1557+J1710+J1863+J2016+J2169+J2303+J2437+J2571+J2705+J2839+J2973+J3107+J3241+J3375+J3509","v":0},-2.0467596344318382E-3,-5.9248512880011994E-3,-6.2814644331311035E-3,-6.2814644331311027E-3,-6.4386897072079372E-3,-8.9324397072079367E-3,-2.7223748707207937E-2,-4.2650415608845735E-2,-4.7180239648500738E-2,-3.2670850722138503E-2,-7.1561877612264194E-2,-7.7274764924003037E-2,-8.8185308435421661E-2,-0.11824239810869172,-6.7230963427886717E-2,-0.17049791560577343,-0.23768880935577344,-0.34490409985577347,-0.47266427385577348,{"$f":"AD639+AD792+AD945+AD1098+AD1251+AD1404+AD1557+AD1710+AD1863+AD2016+AD2169+AD2303+AD2437+AD2571+AD2705+AD2839+AD2973+AD3107+AD3241+AD3375+AD3509+AD3643+AD3777+AD3911+AD4045+AD4179+AD4313+AD4447+AD4581+AD4715+AD4849","v":-0.52455006524572767},-0.53043938151061121,-0.56587519881955295,-0.58027343647750196,-0.61326522425982488,-0.62424866353441399]
[{"$f":"ROW()","v":466},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J640+J793+J946+J1099+J1252+J1405+J1558+J1711+J1864+J2017+J2170+J2304+J2438+J2572+J2706+J2840+J2974+J3108+J3242+J3376+J3510","v":0},-2.7377039696222042E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-8.8551852729256233E-4,-2.1161441053245054E-2,-8.4464158824407581E-2,-8.8947261158105875E-2,-9.4754114573839879E-2,-9.4851670819111861E-2,-4.743341665955593E-2,-9.5066715319111858E-2,-9.5642373569111858E-2,-9.5642373569111858E-2,-0.10077244756911186,{"$f":"AD640+AD793+AD946+AD1099+AD1252+AD1405+AD1558+AD1711+AD1864+AD2017+AD2170+AD2304+AD2438+AD2572+AD2706+AD2840+AD2974+AD3108+AD3242+AD3376+AD3510+AD3644+AD3778+AD3912+AD4046+AD4180+AD4314+AD4448+AD4582+AD4716+AD4850","v":-0.15171284033372401},-0.28823063267937327,-0.32327921237264934,-0.51660376257467644,-0.70965770304156528,-0.71151001011256243]
[{"$f":"ROW()","v":467},null,null,"Buildings",null,null,null,null,null,{"$f":"J641+J794+J947+J1100+J1253+J1406+J1559+J1712+J1865+J2018+J2171+J2305+J2439+J2573+J2707+J2841+J2975+J3109+J3243+J3377+J3511","v":0},0,-1.4701262477583199E-3,-1.4701262477583197E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-2.4564632702583199E-3,-5.3161853572883189E-3,-4.5388575296045905E-3,-1.172342991236092E-2,-3.9202164302885728E-2,-5.770834741416625E-2,-0.16537889882743534,-0.20218559190963642,-0.40923903179763937,-0.41984752104763928,-0.43621827993830276,-0.47096136643830278,{"$f":"AD641+AD794+AD947+AD1100+AD1253+AD1406+AD1559+AD1712+AD1865+AD2018+AD2171+AD2305+AD2439+AD2573+AD2707+AD2841+AD2975+AD3109+AD3243+AD3377+AD3511+AD3645+AD3779+AD3913+AD4047+AD4181+AD4315+AD4449+AD4583+AD4717+AD4851","v":-0.72674241411687412},-0.82985541411687413,-0.84800533891687413,-0.85564767265149688,-0.86196960354307461,-0.86196960354307461]
[{"$f":"ROW()","v":468},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J642+J795+J948+J1101+J1254+J1407+J1560+J1713+J1866+J2019+J2172+J2306+J2440+J2574+J2708+J2842+J2976+J3110+J3244+J3378+J3512","v":0},-0.24399999999999999,-0.64280000000000004,-1.3772000000000002,-2.0884,-2.7399999999999998,-3.4006482297519995,-4.2039134149519999,-4.9365615520817476,-6.0901755161260001,-3.679279629970762,-7.9338404701593568,-9.2345615919950053,-10.409189107123645,-11.762168153926089,-6.8842970332963773,-14.907245354592757,-16.960859469747586,-19.090301520472057,-21.110910092727437,{"$f":"AD642+AD795+AD948+AD1101+AD1254+AD1407+AD1560+AD1713+AD1866+AD2019+AD2172+AD2306+AD2440+AD2574+AD2708+AD2842+AD2976+AD3110+AD3244+AD3378+AD3512+AD3646+AD3780+AD3914+AD4048+AD4182+AD4316+AD4450+AD4584+AD4718+AD4852","v":-23.269082840844511},-25.677401337153384,-28.035425137555354,-30.421077090844467,-32.885344859894204,-34.27894879597271]
[{"$f":"ROW()","v":469},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J643+J796+J949+J1102+J1255+J1408+J1561+J1714+J1867+J2020+J2173+J2307+J2441+J2575+J2709+J2843+J2977+J3111+J3245+J3379+J3513","v":0},-5.5040886474975938E-2,-7.9374010575803289E-2,-7.988345792598886E-2,-9.7468171301785034E-2,-0.10526644759309303,-0.10526644759309305,-0.10526644759309305,-0.10526644759309305,-0.10526644759309306,-5.263322379654653E-2,-7.7746004355605455E-2,-0.10674872175158384,-0.20842161295806214,-0.59759675266192991,-0.54988674078042377,-1.1256506956157661,-1.2398043549548616,-1.322417013536813,-1.4234358422805353,{"$f":"AD643+AD796+AD949+AD1102+AD1255+AD1408+AD1561+AD1714+AD1867+AD2020+AD2173+AD2307+AD2441+AD2575+AD2709+AD2843+AD2977+AD3111+AD3245+AD3379+AD3513+AD3647+AD3781+AD3915+AD4049+AD4183+AD4317+AD4451+AD4585+AD4719+AD4853","v":-1.7036630072145718},-1.7637704270207719,-1.8206479159806084,-1.8222460091308388,-1.6700673402732,-1.3216565956002033]
[{"$f":"ROW()","v":470},null,null,"Vehicle",null,null,null,null,null,{"$f":"J644+J797+J950+J1103+J1256+J1409+J1562+J1715+J1868+J2021+J2174+J2308+J2442+J2576+J2710+J2844+J2978+J3112+J3246+J3380+J3514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14170479298747354,-0.26715948357984859,-0.4721243598140028,-0.65083524618823685,{"$f":"AD644+AD797+AD950+AD1103+AD1256+AD1409+AD1562+AD1715+AD1868+AD2021+AD2174+AD2308+AD2442+AD2576+AD2710+AD2844+AD2978+AD3112+AD3246+AD3380+AD3514+AD3648+AD3782+AD3916+AD4050+AD4184+AD4318+AD4452+AD4586+AD4720+AD4854","v":-0.97098214357655699},-1.3289908095062029,-1.6911253060069966,-2.1794060686398753,-2.377828710324827,-2.6993929835319364]
[{"$f":"ROW()","v":471},null,null,"Information Technology",null,null,null,null,null,{"$f":"J645+J798+J951+J1104+J1257+J1410+J1563+J1716+J1869+J2022+J2175+J2309+J2443+J2577+J2711+J2845+J2979+J3113+J3247+J3381+J3515","v":0},-0.39920185529770441,-0.55407205139776183,-0.6439895087055163,-0.72888122845073922,-0.57637611548932788,-0.51411380748927038,-0.42446064883151602,-0.3395689290862931,-0.73001925779999999,-0.5540776450888899,-1.5352059169050454,-2.5459048454947597,-3.0008121509306216,-3.7102008559044428,-1.9282817162022501,-4.5690111989547848,-4.458487110942726,-5.7770363129760653,-6.8036137249057651,{"$f":"AD645+AD798+AD951+AD1104+AD1257+AD1410+AD1563+AD1716+AD1869+AD2022+AD2175+AD2309+AD2443+AD2577+AD2711+AD2845+AD2979+AD3113+AD3247+AD3381+AD3515+AD3649+AD3783+AD3917+AD4051+AD4185+AD4319+AD4453+AD4587+AD4721+AD4855","v":-6.311457172864217},-6.2191613452080858,-5.788377724175243,-6.0198756927995571,-6.6086733894717486,-7.4204257005862946]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J646+J799+J952+J1105+J1258+J1411+J1564+J1717+J1870+J2023+J2176+J2310+J2444+J2578+J2712+J2846+J2980+J3114+J3248+J3382+J3516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD646+AD799+AD952+AD1105+AD1258+AD1411+AD1564+AD1717+AD1870+AD2023+AD2176+AD2310+AD2444+AD2578+AD2712+AD2846+AD2980+AD3114+AD3248+AD3382+AD3516+AD3650+AD3784+AD3918+AD4052+AD4186+AD4320+AD4454+AD4588+AD4722+AD4856","v":0},0,-0.33013194299610071,-0.68311850388411521,-1.0334010718252546,-1.3895025844015763]
[{"$f":"ROW()","v":473},null,null,"FRC",null,null,null,null,null,{"$f":"J647+J800+J953+J1106+J1259+J1412+J1565+J1718+J1871+J2024+J2177+J2311+J2445+J2579+J2713+J2847+J2981+J3115+J3249+J3383+J3517","v":0},-1.3624999999999999E-5,-1.0493750000000002E-3,-0.42863512500000006,-1.1932108750000001,-2.94402725,-2.9429914999999998,-2.5154057500000002,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD647+AD800+AD953+AD1106+AD1259+AD1412+AD1565+AD1718+AD1871+AD2024+AD2177+AD2311+AD2445+AD2579+AD2713+AD2847+AD2981+AD3115+AD3249+AD3383+AD3517+AD3651+AD3785+AD3919+AD4053+AD4187+AD4321+AD4455+AD4589+AD4723+AD4857","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Land",null,null,null,null,null,{"$f":"J648+J801+J954+J1107+J1260+J1413+J1566+J1719+J1872+J2025+J2178+J2312+J2446+J2580+J2714+J2848+J2982+J3116+J3250+J3384+J3518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD648+AD801+AD954+AD1107+AD1260+AD1413+AD1566+AD1719+AD1872+AD2025+AD2178+AD2312+AD2446+AD2580+AD2714+AD2848+AD2982+AD3116+AD3250+AD3384+AD3518+AD3652+AD3786+AD3920+AD4054+AD4188+AD4322+AD4456+AD4590+AD4724+AD4858","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":475},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J649+J802+J955+J1108+J1261+J1414+J1567+J1720+J1873+J2026+J2179+J2313+J2447+J2581+J2715+J2849+J2983+J3117+J3251+J3385+J3519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD649+AD802+AD955+AD1108+AD1261+AD1414+AD1567+AD1720+AD1873+AD2026+AD2179+AD2313+AD2447+AD2581+AD2715+AD2849+AD2983+AD3117+AD3251+AD3385+AD3519+AD3653+AD3787+AD3921+AD4055+AD4189+AD4323+AD4457+AD4591+AD4725+AD4859","v":-6.0332949232104659E-2},-0.21220987286728019,-0.21220987286728019,-0.21220987286728016,-0.21220987286728016,-0.15187692363517552]
[{"$f":"ROW()","v":476},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J460:J475)","v":0},{"$f":"SUM(K460:K475)","v":-0.9054749178714725},{"$f":"SUM(L460:L475)","v":-1.8162595625615623},{"$f":"SUM(M460:M475)","v":-3.2855534644310982},{"$f":"SUM(N460:N475)","v":-5.2058056475521175},{"$f":"SUM(O460:O475)","v":-7.921446810677816},-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.292733374382141,-14.642100233593348,-32.085785770240534,-36.105752554181642,-41.781196077003777,-47.297685423761685,-51.932987241696807,{"$f":"SUM(AE460:AE475)","v":-56.81435099804736},-61.918348736049055,-67.419585383112008,-73.201825199297488,-78.213458382894601]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":478},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":479},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J576*J$13","v":0},{"$f":"Input!K576*K$13","v":0},{"$f":"Input!L576*L$13","v":0},{"$f":"Input!M576*M$13","v":0},{"$f":"Input!N576*N$13","v":0},{"$f":"Input!O576*O$13","v":0},{"$f":"Input!P576*P$13","v":0},{"$f":"Input!Q576*Q$13","v":0},{"$f":"Input!R576*R$13","v":0},{"$f":"Input!S576*S$13","v":0},{"$f":"Input!T576*T$13","v":0},{"$f":"Input!W576*U$13","v":0},{"$f":"Input!X576*V$13","v":0},{"$f":"Input!Y576*W$13","v":0},{"$f":"Input!Z576*X$13","v":0},{"$f":"Input!AA576*Y$13","v":0},{"$f":"Input!AD576*Z$13","v":0},{"$f":"Input!AE576*AA$13","v":0},{"$f":"Input!AF576*AB$13","v":0},{"$f":"Input!AG576*AC$13","v":0},{"$f":"Input!AH576*AD$13","v":0},{"$f":"Input!AI576*AE$13","v":0},{"$f":"Input!AJ576*AF$13","v":0},{"$f":"Input!AK576*AG$13","v":0},{"$f":"Input!AL576*AH$13","v":0},{"$f":"Input!AM576*AI$13","v":0}]
[{"$f":"ROW()","v":480},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J577*J$13","v":0},{"$f":"Input!K577*K$13","v":0},{"$f":"Input!L577*L$13","v":0},{"$f":"Input!M577*M$13","v":0},{"$f":"Input!N577*N$13","v":0},{"$f":"Input!O577*O$13","v":0},{"$f":"Input!P577*P$13","v":0},{"$f":"Input!Q577*Q$13","v":0},{"$f":"Input!R577*R$13","v":0},{"$f":"Input!S577*S$13","v":0},{"$f":"Input!T577*T$13","v":0},{"$f":"Input!W577*U$13","v":0},{"$f":"Input!X577*V$13","v":0},{"$f":"Input!Y577*W$13","v":0},{"$f":"Input!Z577*X$13","v":0},{"$f":"Input!AA577*Y$13","v":0},{"$f":"Input!AD577*Z$13","v":0},{"$f":"Input!AE577*AA$13","v":0},{"$f":"Input!AF577*AB$13","v":0},{"$f":"Input!AG577*AC$13","v":0},{"$f":"Input!AH577*AD$13","v":0},{"$f":"Input!AI577*AE$13","v":0},{"$f":"Input!AJ577*AF$13","v":0},{"$f":"Input!AK577*AG$13","v":0},{"$f":"Input!AL577*AH$13","v":0},{"$f":"Input!AM577*AI$13","v":0}]
[{"$f":"ROW()","v":481},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J578*J$13","v":0},{"$f":"Input!K578*K$13","v":0},{"$f":"Input!L578*L$13","v":0},{"$f":"Input!M578*M$13","v":0},{"$f":"Input!N578*N$13","v":0},{"$f":"Input!O578*O$13","v":0},{"$f":"Input!P578*P$13","v":0},{"$f":"Input!Q578*Q$13","v":0},{"$f":"Input!R578*R$13","v":0},{"$f":"Input!S578*S$13","v":0},{"$f":"Input!T578*T$13","v":0},{"$f":"Input!W578*U$13","v":0},{"$f":"Input!X578*V$13","v":0},{"$f":"Input!Y578*W$13","v":0},{"$f":"Input!Z578*X$13","v":0},{"$f":"Input!AA578*Y$13","v":0},{"$f":"Input!AD578*Z$13","v":0},{"$f":"Input!AE578*AA$13","v":0},{"$f":"Input!AF578*AB$13","v":0},{"$f":"Input!AG578*AC$13","v":0},{"$f":"Input!AH578*AD$13","v":0},{"$f":"Input!AI578*AE$13","v":0},{"$f":"Input!AJ578*AF$13","v":0},{"$f":"Input!AK578*AG$13","v":0},{"$f":"Input!AL578*AH$13","v":0},{"$f":"Input!AM578*AI$13","v":0}]
[{"$f":"ROW()","v":482},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J579*J$13","v":0},{"$f":"Input!K579*K$13","v":0},{"$f":"Input!L579*L$13","v":0},{"$f":"Input!M579*M$13","v":0},{"$f":"Input!N579*N$13","v":0},{"$f":"Input!O579*O$13","v":0},{"$f":"Input!P579*P$13","v":0},{"$f":"Input!Q579*Q$13","v":0},{"$f":"Input!R579*R$13","v":0},{"$f":"Input!S579*S$13","v":0},{"$f":"Input!T579*T$13","v":0},{"$f":"Input!W579*U$13","v":0},{"$f":"Input!X579*V$13","v":0},{"$f":"Input!Y579*W$13","v":0},{"$f":"Input!Z579*X$13","v":0},{"$f":"Input!AA579*Y$13","v":0},{"$f":"Input!AD579*Z$13","v":0},{"$f":"Input!AE579*AA$13","v":0},{"$f":"Input!AF579*AB$13","v":0},{"$f":"Input!AG579*AC$13","v":0},{"$f":"Input!AH579*AD$13","v":0},{"$f":"Input!AI579*AE$13","v":0},{"$f":"Input!AJ579*AF$13","v":0},{"$f":"Input!AK579*AG$13","v":0},{"$f":"Input!AL579*AH$13","v":0},{"$f":"Input!AM579*AI$13","v":0}]
[{"$f":"ROW()","v":483},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J580*J$13","v":0},{"$f":"Input!K580*K$13","v":0},{"$f":"Input!L580*L$13","v":0},{"$f":"Input!M580*M$13","v":0},{"$f":"Input!N580*N$13","v":0},{"$f":"Input!O580*O$13","v":0},{"$f":"Input!P580*P$13","v":0},{"$f":"Input!Q580*Q$13","v":0},{"$f":"Input!R580*R$13","v":0},{"$f":"Input!S580*S$13","v":0},{"$f":"Input!T580*T$13","v":0},{"$f":"Input!W580*U$13","v":0},{"$f":"Input!X580*V$13","v":0},{"$f":"Input!Y580*W$13","v":0},{"$f":"Input!Z580*X$13","v":0},{"$f":"Input!AA580*Y$13","v":0},{"$f":"Input!AD580*Z$13","v":0},{"$f":"Input!AE580*AA$13","v":0},{"$f":"Input!AF580*AB$13","v":0},{"$f":"Input!AG580*AC$13","v":0},{"$f":"Input!AH580*AD$13","v":0},{"$f":"Input!AI580*AE$13","v":0},{"$f":"Input!AJ580*AF$13","v":0},{"$f":"Input!AK580*AG$13","v":0},{"$f":"Input!AL580*AH$13","v":0},{"$f":"Input!AM580*AI$13","v":0}]
[{"$f":"ROW()","v":484},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J581*J$13","v":0},{"$f":"Input!K581*K$13","v":0},{"$f":"Input!L581*L$13","v":0},{"$f":"Input!M581*M$13","v":0},{"$f":"Input!N581*N$13","v":0},{"$f":"Input!O581*O$13","v":0},{"$f":"Input!P581*P$13","v":0},{"$f":"Input!Q581*Q$13","v":0},{"$f":"Input!R581*R$13","v":0},{"$f":"Input!S581*S$13","v":0},{"$f":"Input!T581*T$13","v":0},{"$f":"Input!W581*U$13","v":0},{"$f":"Input!X581*V$13","v":0},{"$f":"Input!Y581*W$13","v":0},{"$f":"Input!Z581*X$13","v":0},{"$f":"Input!AA581*Y$13","v":0},{"$f":"Input!AD581*Z$13","v":0},{"$f":"Input!AE581*AA$13","v":0},{"$f":"Input!AF581*AB$13","v":0},{"$f":"Input!AG581*AC$13","v":0},{"$f":"Input!AH581*AD$13","v":0},{"$f":"Input!AI581*AE$13","v":0},{"$f":"Input!AJ581*AF$13","v":0},{"$f":"Input!AK581*AG$13","v":0},{"$f":"Input!AL581*AH$13","v":0},{"$f":"Input!AM581*AI$13","v":0}]
[{"$f":"ROW()","v":485},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J582*J$13","v":0},{"$f":"Input!K582*K$13","v":0},{"$f":"Input!L582*L$13","v":0},{"$f":"Input!M582*M$13","v":0},{"$f":"Input!N582*N$13","v":0},{"$f":"Input!O582*O$13","v":0},{"$f":"Input!P582*P$13","v":0},{"$f":"Input!Q582*Q$13","v":0},{"$f":"Input!R582*R$13","v":0},{"$f":"Input!S582*S$13","v":0},{"$f":"Input!T582*T$13","v":0},{"$f":"Input!W582*U$13","v":0},{"$f":"Input!X582*V$13","v":0},{"$f":"Input!Y582*W$13","v":0},{"$f":"Input!Z582*X$13","v":0},{"$f":"Input!AA582*Y$13","v":0},{"$f":"Input!AD582*Z$13","v":0},{"$f":"Input!AE582*AA$13","v":0},{"$f":"Input!AF582*AB$13","v":0},{"$f":"Input!AG582*AC$13","v":0},{"$f":"Input!AH582*AD$13","v":0},{"$f":"Input!AI582*AE$13","v":0},{"$f":"Input!AJ582*AF$13","v":0},{"$f":"Input!AK582*AG$13","v":0},{"$f":"Input!AL582*AH$13","v":0},{"$f":"Input!AM582*AI$13","v":0}]
[{"$f":"ROW()","v":486},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J583*J$13","v":0},{"$f":"Input!K583*K$13","v":0},{"$f":"Input!L583*L$13","v":0},{"$f":"Input!M583*M$13","v":0},{"$f":"Input!N583*N$13","v":0},{"$f":"Input!O583*O$13","v":0},{"$f":"Input!P583*P$13","v":0},{"$f":"Input!Q583*Q$13","v":0},{"$f":"Input!R583*R$13","v":0},{"$f":"Input!S583*S$13","v":0},{"$f":"Input!T583*T$13","v":0},{"$f":"Input!W583*U$13","v":0},{"$f":"Input!X583*V$13","v":0},{"$f":"Input!Y583*W$13","v":0},{"$f":"Input!Z583*X$13","v":0},{"$f":"Input!AA583*Y$13","v":0},{"$f":"Input!AD583*Z$13","v":0},{"$f":"Input!AE583*AA$13","v":0},{"$f":"Input!AF583*AB$13","v":0},{"$f":"Input!AG583*AC$13","v":0},{"$f":"Input!AH583*AD$13","v":0},{"$f":"Input!AI583*AE$13","v":0},{"$f":"Input!AJ583*AF$13","v":0},{"$f":"Input!AK583*AG$13","v":0},{"$f":"Input!AL583*AH$13","v":0},{"$f":"Input!AM583*AI$13","v":0}]
[{"$f":"ROW()","v":487},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J584*J$13","v":0},{"$f":"Input!K584*K$13","v":0},{"$f":"Input!L584*L$13","v":0},{"$f":"Input!M584*M$13","v":0},{"$f":"Input!N584*N$13","v":0},{"$f":"Input!O584*O$13","v":0},{"$f":"Input!P584*P$13","v":0},{"$f":"Input!Q584*Q$13","v":0},{"$f":"Input!R584*R$13","v":0},{"$f":"Input!S584*S$13","v":0},{"$f":"Input!T584*T$13","v":0},{"$f":"Input!W584*U$13","v":0},{"$f":"Input!X584*V$13","v":0},{"$f":"Input!Y584*W$13","v":0},{"$f":"Input!Z584*X$13","v":0},{"$f":"Input!AA584*Y$13","v":0},{"$f":"Input!AD584*Z$13","v":0},{"$f":"Input!AE584*AA$13","v":0},{"$f":"Input!AF584*AB$13","v":0},{"$f":"Input!AG584*AC$13","v":0},{"$f":"Input!AH584*AD$13","v":0},{"$f":"Input!AI584*AE$13","v":0},{"$f":"Input!AJ584*AF$13","v":0},{"$f":"Input!AK584*AG$13","v":0},{"$f":"Input!AL584*AH$13","v":0},{"$f":"Input!AM584*AI$13","v":0}]
[{"$f":"ROW()","v":488},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J585*J$13","v":0},{"$f":"Input!K585*K$13","v":0},{"$f":"Input!L585*L$13","v":0},{"$f":"Input!M585*M$13","v":0},{"$f":"Input!N585*N$13","v":0},{"$f":"Input!O585*O$13","v":0},{"$f":"Input!P585*P$13","v":0},{"$f":"Input!Q585*Q$13","v":0},{"$f":"Input!R585*R$13","v":0},{"$f":"Input!S585*S$13","v":0},{"$f":"Input!T585*T$13","v":0},{"$f":"Input!W585*U$13","v":0},{"$f":"Input!X585*V$13","v":0},{"$f":"Input!Y585*W$13","v":0},{"$f":"Input!Z585*X$13","v":0},{"$f":"Input!AA585*Y$13","v":-3.5527312064289177E-2},{"$f":"Input!AD585*Z$13","v":-1.4436395415700897E-2},{"$f":"Input!AE585*AA$13","v":-0.19214937922521916},{"$f":"Input!AF585*AB$13","v":-6.1363699999999995E-3},{"$f":"Input!AG585*AC$13","v":0},{"$f":"Input!AH585*AD$13","v":0},{"$f":"Input!AI585*AE$13","v":0},{"$f":"Input!AJ585*AF$13","v":0},{"$f":"Input!AK585*AG$13","v":0},{"$f":"Input!AL585*AH$13","v":0},{"$f":"Input!AM585*AI$13","v":0}]
[{"$f":"ROW()","v":489},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J586*J$13","v":0},{"$f":"Input!K586*K$13","v":0},{"$f":"Input!L586*L$13","v":0},{"$f":"Input!M586*M$13","v":0},{"$f":"Input!N586*N$13","v":0},{"$f":"Input!O586*O$13","v":0},{"$f":"Input!P586*P$13","v":0},{"$f":"Input!Q586*Q$13","v":0},{"$f":"Input!R586*R$13","v":0},{"$f":"Input!S586*S$13","v":0},{"$f":"Input!T586*T$13","v":0},{"$f":"Input!W586*U$13","v":0},{"$f":"Input!X586*V$13","v":0},{"$f":"Input!Y586*W$13","v":0},{"$f":"Input!Z586*X$13","v":0},{"$f":"Input!AA586*Y$13","v":0},{"$f":"Input!AD586*Z$13","v":0},{"$f":"Input!AE586*AA$13","v":0},{"$f":"Input!AF586*AB$13","v":-0.20004546000000004},{"$f":"Input!AG586*AC$13","v":0},{"$f":"Input!AH586*AD$13","v":0},{"$f":"Input!AI586*AE$13","v":0},{"$f":"Input!AJ586*AF$13","v":0},{"$f":"Input!AK586*AG$13","v":0},{"$f":"Input!AL586*AH$13","v":0},{"$f":"Input!AM586*AI$13","v":0}]
[{"$f":"ROW()","v":490},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J587*J$13","v":0},{"$f":"Input!K587*K$13","v":0},{"$f":"Input!L587*L$13","v":0},{"$f":"Input!M587*M$13","v":0},{"$f":"Input!N587*N$13","v":0},{"$f":"Input!O587*O$13","v":0},{"$f":"Input!P587*P$13","v":0},{"$f":"Input!Q587*Q$13","v":0},{"$f":"Input!R587*R$13","v":0},{"$f":"Input!S587*S$13","v":0},{"$f":"Input!T587*T$13","v":0},{"$f":"Input!W587*U$13","v":0},{"$f":"Input!X587*V$13","v":0},{"$f":"Input!Y587*W$13","v":0},{"$f":"Input!Z587*X$13","v":0},{"$f":"Input!AA587*Y$13","v":-3.4623194234829962E-3},{"$f":"Input!AD587*Z$13","v":0},{"$f":"Input!AE587*AA$13","v":0},{"$f":"Input!AF587*AB$13","v":0},{"$f":"Input!AG587*AC$13","v":0},{"$f":"Input!AH587*AD$13","v":0},{"$f":"Input!AI587*AE$13","v":0},{"$f":"Input!AJ587*AF$13","v":0},{"$f":"Input!AK587*AG$13","v":0},{"$f":"Input!AL587*AH$13","v":0},{"$f":"Input!AM587*AI$13","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J588*J$13","v":0},{"$f":"Input!K588*K$13","v":0},{"$f":"Input!L588*L$13","v":0},{"$f":"Input!M588*M$13","v":0},{"$f":"Input!N588*N$13","v":0},{"$f":"Input!O588*O$13","v":0},{"$f":"Input!P588*P$13","v":0},{"$f":"Input!Q588*Q$13","v":0},{"$f":"Input!R588*R$13","v":0},{"$f":"Input!S588*S$13","v":0},{"$f":"Input!T588*T$13","v":0},{"$f":"Input!W588*U$13","v":0},{"$f":"Input!X588*V$13","v":0},{"$f":"Input!Y588*W$13","v":0},{"$f":"Input!Z588*X$13","v":0},{"$f":"Input!AA588*Y$13","v":0},{"$f":"Input!AD588*Z$13","v":0},{"$f":"Input!AE588*AA$13","v":0},{"$f":"Input!AF588*AB$13","v":0},{"$f":"Input!AG588*AC$13","v":0},{"$f":"Input!AH588*AD$13","v":0},{"$f":"Input!AI588*AE$13","v":0},{"$f":"Input!AJ588*AF$13","v":0},{"$f":"Input!AK588*AG$13","v":0},{"$f":"Input!AL588*AH$13","v":0},{"$f":"Input!AM588*AI$13","v":0}]
[{"$f":"ROW()","v":492},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J589*J$13","v":0},{"$f":"Input!K589*K$13","v":0},{"$f":"Input!L589*L$13","v":0},{"$f":"Input!M589*M$13","v":0},{"$f":"Input!N589*N$13","v":0},{"$f":"Input!O589*O$13","v":0},{"$f":"Input!P589*P$13","v":0},{"$f":"Input!Q589*Q$13","v":0},{"$f":"Input!R589*R$13","v":0},{"$f":"Input!S589*S$13","v":0},{"$f":"Input!T589*T$13","v":0},{"$f":"Input!W589*U$13","v":0},{"$f":"Input!X589*V$13","v":0},{"$f":"Input!Y589*W$13","v":0},{"$f":"Input!Z589*X$13","v":0},{"$f":"Input!AA589*Y$13","v":0},{"$f":"Input!AD589*Z$13","v":0},{"$f":"Input!AE589*AA$13","v":0},{"$f":"Input!AF589*AB$13","v":0},{"$f":"Input!AG589*AC$13","v":0},{"$f":"Input!AH589*AD$13","v":0},{"$f":"Input!AI589*AE$13","v":0},{"$f":"Input!AJ589*AF$13","v":0},{"$f":"Input!AK589*AG$13","v":0},{"$f":"Input!AL589*AH$13","v":0},{"$f":"Input!AM589*AI$13","v":0}]
[{"$f":"ROW()","v":493},null,null,"Land",null,null,null,null,null,{"$f":"Input!J590*J$13","v":0},{"$f":"Input!K590*K$13","v":0},{"$f":"Input!L590*L$13","v":0},{"$f":"Input!M590*M$13","v":0},{"$f":"Input!N590*N$13","v":0},{"$f":"Input!O590*O$13","v":0},{"$f":"Input!P590*P$13","v":0},{"$f":"Input!Q590*Q$13","v":0},{"$f":"Input!R590*R$13","v":0},{"$f":"Input!S590*S$13","v":0},{"$f":"Input!T590*T$13","v":0},{"$f":"Input!W590*U$13","v":0},{"$f":"Input!X590*V$13","v":0},{"$f":"Input!Y590*W$13","v":0},{"$f":"Input!Z590*X$13","v":0},{"$f":"Input!AA590*Y$13","v":0},{"$f":"Input!AD590*Z$13","v":0},{"$f":"Input!AE590*AA$13","v":0},{"$f":"Input!AF590*AB$13","v":0},{"$f":"Input!AG590*AC$13","v":0},{"$f":"Input!AH590*AD$13","v":0},{"$f":"Input!AI590*AE$13","v":0},{"$f":"Input!AJ590*AF$13","v":0},{"$f":"Input!AK590*AG$13","v":0},{"$f":"Input!AL590*AH$13","v":0},{"$f":"Input!AM590*AI$13","v":0}]
[{"$f":"ROW()","v":494},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J591*J$13","v":0},{"$f":"Input!K591*K$13","v":0},{"$f":"Input!L591*L$13","v":0},{"$f":"Input!M591*M$13","v":0},{"$f":"Input!N591*N$13","v":0},{"$f":"Input!O591*O$13","v":0},{"$f":"Input!P591*P$13","v":0},{"$f":"Input!Q591*Q$13","v":0},{"$f":"Input!R591*R$13","v":0},{"$f":"Input!S591*S$13","v":0},{"$f":"Input!T591*T$13","v":0},{"$f":"Input!W591*U$13","v":0},{"$f":"Input!X591*V$13","v":0},{"$f":"Input!Y591*W$13","v":0},{"$f":"Input!Z591*X$13","v":0},{"$f":"Input!AA591*Y$13","v":0},{"$f":"Input!AD591*Z$13","v":0},{"$f":"Input!AE591*AA$13","v":0},{"$f":"Input!AF591*AB$13","v":0},{"$f":"Input!AG591*AC$13","v":0},{"$f":"Input!AH591*AD$13","v":0},{"$f":"Input!AI591*AE$13","v":0},{"$f":"Input!AJ591*AF$13","v":0},{"$f":"Input!AK591*AG$13","v":0},{"$f":"Input!AL591*AH$13","v":0},{"$f":"Input!AM591*AI$13","v":0}]
[{"$f":"ROW()","v":495},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J479:J494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772174E-2,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":497},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":498},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T686*T$13","v":0},{"$f":"Input!W686*U$13","v":0},{"$f":"Input!X686*V$13","v":0},{"$f":"Input!Y686*W$13","v":0},{"$f":"Input!Z686*X$13","v":0},{"$f":"Input!AA686*Y$13","v":0},{"$f":"Input!AD686*Z$13","v":0},{"$f":"Input!AE686*AA$13","v":0},{"$f":"Input!AF686*AB$13","v":0},{"$f":"Input!AG686*AC$13","v":0},{"$f":"Input!AH686*AD$13","v":0},{"$f":"Input!AI686*AE$13","v":0},{"$f":"Input!AJ686*AF$13","v":0},{"$f":"Input!AK686*AG$13","v":0},{"$f":"Input!AL686*AH$13","v":0},{"$f":"Input!AM686*AI$13","v":0}]
[{"$f":"ROW()","v":499},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T687*T$13","v":0},{"$f":"Input!W687*U$13","v":0},{"$f":"Input!X687*V$13","v":0},{"$f":"Input!Y687*W$13","v":0},{"$f":"Input!Z687*X$13","v":0},{"$f":"Input!AA687*Y$13","v":0},{"$f":"Input!AD687*Z$13","v":0},{"$f":"Input!AE687*AA$13","v":0},{"$f":"Input!AF687*AB$13","v":0},{"$f":"Input!AG687*AC$13","v":0},{"$f":"Input!AH687*AD$13","v":0},{"$f":"Input!AI687*AE$13","v":0},{"$f":"Input!AJ687*AF$13","v":0},{"$f":"Input!AK687*AG$13","v":0},{"$f":"Input!AL687*AH$13","v":0},{"$f":"Input!AM687*AI$13","v":0}]
[{"$f":"ROW()","v":500},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T688*T$13","v":0},{"$f":"Input!W688*U$13","v":0},{"$f":"Input!X688*V$13","v":0},{"$f":"Input!Y688*W$13","v":0},{"$f":"Input!Z688*X$13","v":0},{"$f":"Input!AA688*Y$13","v":0},{"$f":"Input!AD688*Z$13","v":0},{"$f":"Input!AE688*AA$13","v":0},{"$f":"Input!AF688*AB$13","v":0},{"$f":"Input!AG688*AC$13","v":0},{"$f":"Input!AH688*AD$13","v":0},{"$f":"Input!AI688*AE$13","v":0},{"$f":"Input!AJ688*AF$13","v":0},{"$f":"Input!AK688*AG$13","v":0},{"$f":"Input!AL688*AH$13","v":0},{"$f":"Input!AM688*AI$13","v":0}]
[{"$f":"ROW()","v":501},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T689*T$13","v":0},{"$f":"Input!W689*U$13","v":0},{"$f":"Input!X689*V$13","v":0},{"$f":"Input!Y689*W$13","v":0},{"$f":"Input!Z689*X$13","v":0},{"$f":"Input!AA689*Y$13","v":0},{"$f":"Input!AD689*Z$13","v":0},{"$f":"Input!AE689*AA$13","v":0},{"$f":"Input!AF689*AB$13","v":0},{"$f":"Input!AG689*AC$13","v":0},{"$f":"Input!AH689*AD$13","v":0},{"$f":"Input!AI689*AE$13","v":0},{"$f":"Input!AJ689*AF$13","v":0},{"$f":"Input!AK689*AG$13","v":0},{"$f":"Input!AL689*AH$13","v":0},{"$f":"Input!AM689*AI$13","v":0}]
[{"$f":"ROW()","v":502},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T690*T$13","v":0},{"$f":"Input!W690*U$13","v":0},{"$f":"Input!X690*V$13","v":0},{"$f":"Input!Y690*W$13","v":0},{"$f":"Input!Z690*X$13","v":0},{"$f":"Input!AA690*Y$13","v":0},{"$f":"Input!AD690*Z$13","v":0},{"$f":"Input!AE690*AA$13","v":0},{"$f":"Input!AF690*AB$13","v":0},{"$f":"Input!AG690*AC$13","v":0},{"$f":"Input!AH690*AD$13","v":0},{"$f":"Input!AI690*AE$13","v":0},{"$f":"Input!AJ690*AF$13","v":0},{"$f":"Input!AK690*AG$13","v":0},{"$f":"Input!AL690*AH$13","v":0},{"$f":"Input!AM690*AI$13","v":0}]
[{"$f":"ROW()","v":503},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T691*T$13","v":0},{"$f":"Input!W691*U$13","v":0},{"$f":"Input!X691*V$13","v":0},{"$f":"Input!Y691*W$13","v":0},{"$f":"Input!Z691*X$13","v":-1.46282101167315E-2},{"$f":"Input!AA691*Y$13","v":0},{"$f":"Input!AD691*Z$13","v":0},{"$f":"Input!AE691*AA$13","v":0},{"$f":"Input!AF691*AB$13","v":0},{"$f":"Input!AG691*AC$13","v":0},{"$f":"Input!AH691*AD$13","v":0},{"$f":"Input!AI691*AE$13","v":0},{"$f":"Input!AJ691*AF$13","v":0},{"$f":"Input!AK691*AG$13","v":0},{"$f":"Input!AL691*AH$13","v":0},{"$f":"Input!AM691*AI$13","v":0}]
[{"$f":"ROW()","v":504},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T692*T$13","v":0},{"$f":"Input!W692*U$13","v":0},{"$f":"Input!X692*V$13","v":0},{"$f":"Input!Y692*W$13","v":0},{"$f":"Input!Z692*X$13","v":0},{"$f":"Input!AA692*Y$13","v":0},{"$f":"Input!AD692*Z$13","v":0},{"$f":"Input!AE692*AA$13","v":0},{"$f":"Input!AF692*AB$13","v":0},{"$f":"Input!AG692*AC$13","v":0},{"$f":"Input!AH692*AD$13","v":0},{"$f":"Input!AI692*AE$13","v":0},{"$f":"Input!AJ692*AF$13","v":0},{"$f":"Input!AK692*AG$13","v":0},{"$f":"Input!AL692*AH$13","v":0},{"$f":"Input!AM692*AI$13","v":0}]
[{"$f":"ROW()","v":505},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T693*T$13","v":0},{"$f":"Input!W693*U$13","v":0},{"$f":"Input!X693*V$13","v":0},{"$f":"Input!Y693*W$13","v":0},{"$f":"Input!Z693*X$13","v":0},{"$f":"Input!AA693*Y$13","v":0},{"$f":"Input!AD693*Z$13","v":0},{"$f":"Input!AE693*AA$13","v":0},{"$f":"Input!AF693*AB$13","v":0},{"$f":"Input!AG693*AC$13","v":0},{"$f":"Input!AH693*AD$13","v":0},{"$f":"Input!AI693*AE$13","v":0},{"$f":"Input!AJ693*AF$13","v":0},{"$f":"Input!AK693*AG$13","v":0},{"$f":"Input!AL693*AH$13","v":0},{"$f":"Input!AM693*AI$13","v":0}]
[{"$f":"ROW()","v":506},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T694*T$13","v":0},{"$f":"Input!W694*U$13","v":0},{"$f":"Input!X694*V$13","v":0},{"$f":"Input!Y694*W$13","v":0},{"$f":"Input!Z694*X$13","v":0},{"$f":"Input!AA694*Y$13","v":0},{"$f":"Input!AD694*Z$13","v":0},{"$f":"Input!AE694*AA$13","v":0},{"$f":"Input!AF694*AB$13","v":0},{"$f":"Input!AG694*AC$13","v":0},{"$f":"Input!AH694*AD$13","v":0},{"$f":"Input!AI694*AE$13","v":0},{"$f":"Input!AJ694*AF$13","v":0},{"$f":"Input!AK694*AG$13","v":0},{"$f":"Input!AL694*AH$13","v":0},{"$f":"Input!AM694*AI$13","v":0}]
[{"$f":"ROW()","v":507},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T695*T$13","v":0},{"$f":"Input!W695*U$13","v":0},{"$f":"Input!X695*V$13","v":0},{"$f":"Input!Y695*W$13","v":0},{"$f":"Input!Z695*X$13","v":0},{"$f":"Input!AA695*Y$13","v":0},{"$f":"Input!AD695*Z$13","v":0},{"$f":"Input!AE695*AA$13","v":0},{"$f":"Input!AF695*AB$13","v":0},{"$f":"Input!AG695*AC$13","v":0},{"$f":"Input!AH695*AD$13","v":0},{"$f":"Input!AI695*AE$13","v":0},{"$f":"Input!AJ695*AF$13","v":0},{"$f":"Input!AK695*AG$13","v":0},{"$f":"Input!AL695*AH$13","v":0},{"$f":"Input!AM695*AI$13","v":0}]
[{"$f":"ROW()","v":508},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T696*T$13","v":0},{"$f":"Input!W696*U$13","v":0},{"$f":"Input!X696*V$13","v":0},{"$f":"Input!Y696*W$13","v":0},{"$f":"Input!Z696*X$13","v":0},{"$f":"Input!AA696*Y$13","v":0},{"$f":"Input!AD696*Z$13","v":0},{"$f":"Input!AE696*AA$13","v":0},{"$f":"Input!AF696*AB$13","v":0},{"$f":"Input!AG696*AC$13","v":0},{"$f":"Input!AH696*AD$13","v":0},{"$f":"Input!AI696*AE$13","v":0},{"$f":"Input!AJ696*AF$13","v":0},{"$f":"Input!AK696*AG$13","v":0},{"$f":"Input!AL696*AH$13","v":0},{"$f":"Input!AM696*AI$13","v":0}]
[{"$f":"ROW()","v":509},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T697*T$13","v":0},{"$f":"Input!W697*U$13","v":0},{"$f":"Input!X697*V$13","v":0},{"$f":"Input!Y697*W$13","v":0},{"$f":"Input!Z697*X$13","v":0},{"$f":"Input!AA697*Y$13","v":0},{"$f":"Input!AD697*Z$13","v":0},{"$f":"Input!AE697*AA$13","v":0},{"$f":"Input!AF697*AB$13","v":0},{"$f":"Input!AG697*AC$13","v":0},{"$f":"Input!AH697*AD$13","v":0},{"$f":"Input!AI697*AE$13","v":0},{"$f":"Input!AJ697*AF$13","v":0},{"$f":"Input!AK697*AG$13","v":0},{"$f":"Input!AL697*AH$13","v":0},{"$f":"Input!AM697*AI$13","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T698*T$13","v":0},{"$f":"Input!W698*U$13","v":0},{"$f":"Input!X698*V$13","v":0},{"$f":"Input!Y698*W$13","v":0},{"$f":"Input!Z698*X$13","v":0},{"$f":"Input!AA698*Y$13","v":0},{"$f":"Input!AD698*Z$13","v":0},{"$f":"Input!AE698*AA$13","v":0},{"$f":"Input!AF698*AB$13","v":0},{"$f":"Input!AG698*AC$13","v":0},{"$f":"Input!AH698*AD$13","v":0},{"$f":"Input!AI698*AE$13","v":0},{"$f":"Input!AJ698*AF$13","v":0},{"$f":"Input!AK698*AG$13","v":0},{"$f":"Input!AL698*AH$13","v":0},{"$f":"Input!AM698*AI$13","v":0}]
[{"$f":"ROW()","v":511},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T699*T$13","v":0},{"$f":"Input!W699*U$13","v":0},{"$f":"Input!X699*V$13","v":0},{"$f":"Input!Y699*W$13","v":0},{"$f":"Input!Z699*X$13","v":0},{"$f":"Input!AA699*Y$13","v":0},{"$f":"Input!AD699*Z$13","v":0},{"$f":"Input!AE699*AA$13","v":0},{"$f":"Input!AF699*AB$13","v":0},{"$f":"Input!AG699*AC$13","v":0},{"$f":"Input!AH699*AD$13","v":0},{"$f":"Input!AI699*AE$13","v":0},{"$f":"Input!AJ699*AF$13","v":0},{"$f":"Input!AK699*AG$13","v":0},{"$f":"Input!AL699*AH$13","v":0},{"$f":"Input!AM699*AI$13","v":0}]
[{"$f":"ROW()","v":512},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T700*T$13","v":0},{"$f":"Input!W700*U$13","v":0},{"$f":"Input!X700*V$13","v":0},{"$f":"Input!Y700*W$13","v":0},{"$f":"Input!Z700*X$13","v":0},{"$f":"Input!AA700*Y$13","v":0},{"$f":"Input!AD700*Z$13","v":0},{"$f":"Input!AE700*AA$13","v":0},{"$f":"Input!AF700*AB$13","v":0},{"$f":"Input!AG700*AC$13","v":0},{"$f":"Input!AH700*AD$13","v":0},{"$f":"Input!AI700*AE$13","v":0},{"$f":"Input!AJ700*AF$13","v":0},{"$f":"Input!AK700*AG$13","v":0},{"$f":"Input!AL700*AH$13","v":0},{"$f":"Input!AM700*AI$13","v":0}]
[{"$f":"ROW()","v":513},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T701*T$13","v":0},{"$f":"Input!W701*U$13","v":0},{"$f":"Input!X701*V$13","v":0},{"$f":"Input!Y701*W$13","v":0},{"$f":"Input!Z701*X$13","v":0},{"$f":"Input!AA701*Y$13","v":0},{"$f":"Input!AD701*Z$13","v":0},{"$f":"Input!AE701*AA$13","v":0},{"$f":"Input!AF701*AB$13","v":0},{"$f":"Input!AG701*AC$13","v":0},{"$f":"Input!AH701*AD$13","v":0},{"$f":"Input!AI701*AE$13","v":0},{"$f":"Input!AJ701*AF$13","v":0},{"$f":"Input!AK701*AG$13","v":0},{"$f":"Input!AL701*AH$13","v":0},{"$f":"Input!AM701*AI$13","v":0}]
[{"$f":"ROW()","v":514},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T498:T513)","v":0},0,0,0,-1.46282101167315E-2,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":516},null,"Closing Value"]
[{"$f":"ROW()","v":517},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J422+J441+J479+J460","v":0.61115981950423293},2.313323040542103,2.1961289889662372,2.0789349373903714,{"$f":"N422+N441+N479+N460","v":1.9617408858145056},{"$f":"O422+O441+O479+O460","v":2.3061918342386396},3.585481532662774,4.8930265548385981,7.8476399410568911,{"$f":"S422+S441+S479+S460-S536","v":17.765821450664323},{"$f":"T422+T441+T460+T479+T498","v":25.286146805555187},27.285966474828296,28.507537281716903,46.909063368657698,48.979138623379662,48.234093390740647,45.831821188462612,45.384573346184574,49.189354787406536,50.97042302722317,50.042519965523688,64.159070606514675,65.349238274583641,68.950318657539711,82.758639469502597,89.432528727744]
[{"$f":"ROW()","v":518},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J423+J442+J480+J461","v":0},0,0,0,{"$f":"N423+N442+N480+N461","v":0},0,0,0,0,0,{"$f":"T423+T442+T461+T480+T499","v":0},0,0,0,0,1.1171196746557033,2.5099445481709814,3.1504447457079983,3.4570423379061994,3.390810713604401,3.1942066058026022,2.9976024980008038,2.800998390199005,2.6043942823972062,2.4077901745954073,2.2111860667936085]
[{"$f":"ROW()","v":519},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J424+J443+J481+J462","v":2.5199999999999996},6.0040000000000004,9.9475000000000016,16.268500000000003,{"$f":"N424+N443+N481+N462","v":24.5275},23.2105,21.8935,20.576499999999999,19.259499999999999,17.942499999999999,{"$f":"T424+T443+T462+T481+T500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J425+J444+J482+J463","v":0.96680060184372685},2.0976032104707998,2.0707987297719717,1.9594769336773563,{"$f":"N425+N444+N482+N463","v":1.8836431280172263},8.7812817834008872,16.51191614523454,28.072646556498462,37.949694227277838,44.509086391302596,{"$f":"T425+T444+T463+T482+T501","v":65.208551507451403},70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,114.21087752166632,139.73082209739931,163.43708002830721,185.52195513714292,206.54205366127158,224.44865641682944,241.44196469447576,261.18411763625858,279.98660978027777,297.47586761592316,315.53882776912803]
[{"$f":"ROW()","v":521},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J426+J445+J483+J464","v":0},0,0,0,{"$f":"N426+N445+N483+N464","v":0},{"$f":"O426+O445+O483+O464","v":0},0,0,0,0,{"$f":"T426+T445+T464+T483+T502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Regulators",null,null,null,null,null,{"$f":"J427+J446+J484+J465","v":8.1870385377273522E-2},{"$f":"K427+K446+K484+K465","v":0.23494729188561608},0.24328696640281106,0.23700550196967995,{"$f":"N427+N446+N484+N465","v":0.23701304849962224},{"$f":"O427+O446+O484+O465","v":0.33032435879241429},1.0530442790852064,1.6428872064435103,1.7814297524208647,2.460707984603415,{"$f":"T427+T446+T465+T484+T503","v":2.6768441806007641},2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.2117903878328677,8.7289282222270952,12.779851032871321,17.545353893015545,19.148121274757941,18.859143860107558,19.746137170954615,19.756191478453019,20.495589553268434,20.321661899992183,19.916052530524944]
[{"$f":"ROW()","v":523},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J428+J447+J485+J466","v":1.0950815878488817E-2},{"$f":"K428+K447+K485+K466","v":2.2843607531940278E-2},2.2265673083717717E-2,2.1687738635495155E-2,{"$f":"N428+N447+N485+N466","v":2.1109804187272593E-2},{"$f":"O428+O447+O485+O466","v":2.0531869739050031E-2},1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,1.6877104541977916,{"$f":"T428+T447+T466+T485+T504","v":3.3522000818612452},3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3658517196143949,3.2938113342952828,3.198168960726171,3.3077295471570589,5.2445728101724329,10.553571663664679,11.667284218716352,19.076987014424788,26.282540870525665,25.646975450323989,25.012790426122951]
[{"$f":"ROW()","v":524},null,null,"Buildings",null,null,null,null,null,{"$f":"J429+J448+J486+J467","v":0},{"$f":"K429+K448+K486+K467","v":5.8805049910332793E-2},5.733492366257447E-2,5.5864797414816147E-2,{"$f":"N429+N448+N486+N467","v":5.4394671167057825E-2},{"$f":"O429+O448+O486+O467","v":5.2924544919299502E-2},5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,0.34651519625427069,{"$f":"T429+T448+T467+T486+T505","v":0.44780493285073564},1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.872230575895387,15.887331114097748,16.122313948676645,17.075819128738342,26.836099669442895,30.233877255326021,30.130018833209146,29.587706843677182,28.984936406688792,28.122966803145719,27.260997199602645]
[{"$f":"ROW()","v":525},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J430+J449+J487+J468","v":6.1},{"$f":"K430+K449+K487+K468","v":15.826000000000001},33.543200000000006,49.946000000000005,{"$f":"N430+N449+N487+N468","v":64.147600000000011},{"$f":"O430+O449+O487+O468","v":77.923805743800003},94.604787144048004,108.7170771573397,121.08472506592175,134.0203057070286,{"$f":"T430+T449+T468+T487+T506","v":138.97024423032533},150.54722058770071,158.9320717226353,168.81756831754834,187.15178885362224,197.34726114032586,213.24422751305553,228.22499880417507,239.44382586753369,250.70550699656238,263.56120160035096,273.25415726922711,281.00351143100846,287.54645087591007,292.8693745178573,298.71232452452659]
[{"$f":"ROW()","v":526},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J431+J450+J488+J469","v":0.55040886474975936},{"$f":"K431+K450+K488+K469","v":0.73869921928305704},0.66441968220910952,0.76038335804108248,{"$f":"N431+N450+N488+N469","v":0.74089794965237732},{"$f":"O431+O450+O488+O469","v":0.63563150205928431},0.53036505446619131,0.42509860687309825,0.31983215928000519,0.21456571168691213,{"$f":"T431+T450+T469+T488+T507","v":0.16193248789036921},0.77108371037356438,1.8052767579418281,5.579077345652351,10.09117144885858,9.8780396115404194,9.8939255093156095,9.4802477401802641,9.1680190140806737,10.546854821140501,9.4442660119879349,8.5927190879849284,7.7019716015859512,6.9195208888729409,6.3113026301381447,6.0720343887988193]
[{"$f":"ROW()","v":527},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T432+T451+T470+T489+T508","v":0},0,0,0,0,1.4170479298747354,2.529890042811012,4.3123793215727053,5.6273638255010434,8.1779975531960076,10.787102068915909,13.079456224417644,16.271138544739436,16.075958892949082,16.913772914695347,17.69968034851528]
[{"$f":"ROW()","v":528},null,null,"Information Technology",null,null,null,null,null,{"$f":"J433+J452+J490+J471","v":1.5968074211908176},1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,{"$f":"S433+S452+S490+S471-S547","v":3.7946811937111193},{"$f":"T433+T452+T471+T490+T509","v":4.9493346528312907},7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.52663611904274,11.084152405790872,15.97349218637865,18.447268548179228,16.164316462720262,12.61020346493444,14.015734527125488,17.404161352224151,18.260138085560158,17.655818115624989,19.130735873589231]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J434+J453+J491+J472","v":0},0,0,0,0,0,0,0,0,{"$f":"S434+S453+S491+S472-S548","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3013194299610071,6.5010530958450516,9.3207602713723308,11.848374325310292,14.21529977643317]
[{"$f":"ROW()","v":530},null,null,"FRC",null,null,null,null,null,{"$f":"J435+J454+J492+J473","v":5.4499999999999997E-5},4.183875000000001E-3,1.7134775000000002,4.3431453749999998,{"$f":"N435+N454+N492+N473","v":10.153254499999999},{"$f":"O435+O454+O492+O473","v":7.2092272499999996},4.2662357499999999,1.7508299999999997,0,{"$f":"S435+S454+S492+S473-S549","v":0},{"$f":"T435+T454+T473+T492+T511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Land",null,null,null,null,null,{"$f":"J436+J455+J493+J474","v":0.1199375072405918},0.30344981816766481,0.30344981816766481,0.30344981816766481,{"$f":"N436+N455+N493+N474","v":0.30344981816766481},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,{"$f":"S436+S455+S493+S474-S550","v":0.30344981816766481},{"$f":"T436+T455+T474+T493+T512","v":0.30344981816766481},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676646,3.3747928981676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649,3.7838964781676649]
[{"$f":"ROW()","v":532},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J437+J456+J494+J475","v":0},0,0,0,{"$f":"N437+N456+N494+N475","v":0},0,0,0,0,{"$f":"S437+S456+S494+S475-S551","v":0},{"$f":"T437+T456+T475+T494+T513","v":0},0,0,0,0,0,0,0,0,0.3016647461605233,1.0007164151042962,0.78850654223701599,0.57629666936973578,0.36408679650245562,0.15187692363517546,-5.5511151231257827E-17]
[{"$f":"ROW()","v":533},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J517:J532)","v":12.557989915784887},29.420941463084855,52.384546410390698,77.292709958698467,105.60677104480216,122.14409138132432,143.67735414094454,166.92303508881375,191.42046735681691,223.04534390761671,241.356508697534,265.03832761400497,283.58357076214054,339.95772110158453,384.94131354379215,410.48439788935673,453.85830379379377,505.43834301294822,552.56762856482874,601.81231821441986,638.51936180671521,686.95786758099223,730.99726881053653,769.57520184003226,806.26831731891195,838.98635410994677]
["Over Depreciation"]
[{"$f":"ROW()","v":535},null,"Over Depreciation"]
[{"$f":"ROW()","v":536},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N691+N844+N997+N1150+N1303+N1456+N1609+N1762+N1915+N2068","v":0},null,null,null,null,{"$f":"S691+S844+S997+S1150+S1303+S1456+S1609+S1762+S1915+S2068","v":0},null,null,null,null,{"$f":"X691+X844+X997+X1150+X1303+X1456+X1609+X1762+X1915+X2068","v":0}]
[{"$f":"ROW()","v":537},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":538},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":545},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":546},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":547},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":549},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":550},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":551},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":552},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N536:N551)","v":0},null,null,null,null,{"$f":"SUM(S536:S551)","v":0},null,null,null,null,{"$f":"SUM(X536:X551)","v":0}]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":554}]
["2000 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":557},null,"Life"]
[{"$f":"ROW()","v":558},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(K558-K$9)*(K558>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":559},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(K559-K$9)*(K559>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":560},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(K560-K$9)*(K560>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(K561-K$9)*(K561>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(K562-K$9)*(K562>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":563},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(K563-K$9)*(K563>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":564},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(K564-K$9)*(K564>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":565},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(K565-K$9)*(K565>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":566},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(K566-K$9)*(K566>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":567},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(K567-K$9)*(K567>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(K568-K$9)*(K568>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(K569-K$9)*(K569>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(K570-K$9)*(K570>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(K571-K$9)*(K571>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(K572-K$9)*(K572>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(K573-K$9)*(K573>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574}]
["Opening Asset Value"]
[{"$f":"ROW()","v":576},null,"Opening Value"]
[{"$f":"ROW()","v":577},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I672","v":0},0.61115981950423293,0.58060182852902131,0.5500438375538097,0.51948584657859809,0.48892785560338642,0.45836986462817475,0.42781187365296308,0.39725388267775141,0.36669589170253974,0.33613790072732808,0.32085890523972227,0.2903009142645106,0.25974292328929893,0.22918493231408729,0.19862694133887565,0.18334794585126984,0.1527899548760582,0.12223196390084656,9.1673972925634922E-2,6.1115981950423282E-2,{"$f":"AD672","v":3.0557990975211641E-2},0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD673","v":0},0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"H674*(I$6<$T$6)","v":0},0,2.5199999999999996,2.3939999999999997,2.2679999999999998,2.1419999999999999,2.016,1.8900000000000001,1.7640000000000002,1.6380000000000001,1.512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"IF(I$6<$T$6,H675,H674+H675)","v":0},0,0.96680060184372685,0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,1.9177403310140497,1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I676","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S676","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD676","v":0},0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Regulators",null,null,null,null,null,{"$f":"I677","v":0},8.1870385377273522E-2,7.9823625742841686E-2,7.7776866108409851E-2,7.5730106473978015E-2,7.3683346839546179E-2,7.1636587205114344E-2,6.9589827570682508E-2,6.7543067936250673E-2,6.5496308301818837E-2,{"$f":"S677","v":6.3449548667387001E-2},6.2426168850171083E-2,6.0379409215739248E-2,5.8332649581307405E-2,5.628588994687557E-2,5.4239130312443734E-2,5.3215750495227816E-2,5.1168990860795974E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,{"$f":"AD677","v":4.2981952323068624E-2},4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2]
[{"$f":"ROW()","v":583},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I678","v":0},1.0950815878488817E-2,1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,{"$f":"S678","v":8.4868823058288356E-3},8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,{"$f":"AD678","v":5.74917833620663E-3},5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3]
[{"$f":"ROW()","v":584},null,null,"Buildings",null,null,null,null,null,{"$f":"I679","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S679","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD679","v":0},0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I680","v":0},6.1,5.8559999999999999,5.6120000000000001,5.3680000000000003,5.1240000000000006,4.8800000000000008,4.636000000000001,4.3920000000000012,4.1480000000000015,{"$f":"S680","v":3.9040000000000012},3.7820000000000014,3.5380000000000011,3.2940000000000009,3.0500000000000007,2.8060000000000005,2.6840000000000006,2.4400000000000004,2.1960000000000002,1.9520000000000002,1.7080000000000002,{"$f":"AD680","v":1.4640000000000002},1.2200000000000002,0.9760000000000002,0.73200000000000021,0.4880000000000001]
[{"$f":"ROW()","v":586},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I681","v":0},0.55040886474975936,0.4953679782747834,0.44032709179980745,0.38528620532483149,0.33024531884985558,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,{"$f":"S681","v":5.5040886474975945E-2},2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,{"$f":"AD681","v":0},0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Vehicle",null,null,null,null,null,{"$f":"I682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD682","v":0},0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Information Technology",null,null,null,null,null,{"$f":"I683","v":0},1.5968074211908176,1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD683","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD684","v":0},0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"FRC",null,null,null,null,null,{"$f":"I685","v":0},5.4499999999999997E-5,4.0874999999999997E-5,2.7249999999999998E-5,1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"X685","v":0},0,0,{"$f":"AA685","v":0},0,0,{"$f":"AD685","v":0},{"$f":"AE685","v":0},{"$f":"AF685","v":0},{"$f":"AG685","v":0},{"$f":"AH685","v":0}]
[{"$f":"ROW()","v":591},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":592},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J577:J592)","v":0},12.557989915784887,11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990024,8.4298308067252332,7.9235713691514658,7.4173119315776983,6.9110524940039317,{"$f":"SUM(T577:T592)","v":6.4047930564301634},6.1516633376432779,5.672924343306998,5.2217057922082066,4.7704872411094144,{"$f":"SUM(Y577:Y592)","v":4.3192686900106212},4.0936594144612259,3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,{"$f":"SUM(AE577:AE592)","v":1.837566658967265},1.3863481078684732,1.140027577837079,0.89370704780568511,0.6473865177742909]
["Capex"]
[{"$f":"ROW()","v":595},null,"Capex"]
[{"$f":"ROW()","v":596},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$441","v":0.61115981950423293}]
[{"$f":"ROW()","v":597},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$442","v":0}]
[{"$f":"ROW()","v":598},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$443","v":2.5199999999999996}]
[{"$f":"ROW()","v":599},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$444","v":0.96680060184372685}]
[{"$f":"ROW()","v":600},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$445","v":0}]
[{"$f":"ROW()","v":601},null,null,"Regulators",null,null,null,null,null,{"$f":"J$446","v":8.1870385377273522E-2}]
[{"$f":"ROW()","v":602},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$447","v":1.0950815878488817E-2}]
[{"$f":"ROW()","v":603},null,null,"Buildings",null,null,null,null,null,{"$f":"J$448","v":0}]
[{"$f":"ROW()","v":604},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$449","v":6.1}]
[{"$f":"ROW()","v":605},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$450","v":0.55040886474975936}]
[{"$f":"ROW()","v":606},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$451","v":0}]
[{"$f":"ROW()","v":607},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$452","v":1.5968074211908176}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$453","v":0}]
[{"$f":"ROW()","v":609},null,null,"FRC",null,null,null,null,null,{"$f":"J$454","v":5.4499999999999997E-5}]
[{"$f":"ROW()","v":610},null,null,"Land",null,null,null,null,null,{"$f":"J$455","v":0.1199375072405918}]
[{"$f":"ROW()","v":611},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$456","v":0}]
[{"$f":"ROW()","v":612},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J596:J611)","v":12.557989915784887}]
["Disposals"]
[{"$f":"ROW()","v":614},null,"Disposals"]
[{"$f":"ROW()","v":615},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$6250","v":0}]
[{"$f":"ROW()","v":616},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$480","v":0}]
[{"$f":"ROW()","v":617},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$481","v":0}]
[{"$f":"ROW()","v":618},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$482","v":0}]
[{"$f":"ROW()","v":619},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$483","v":0}]
[{"$f":"ROW()","v":620},null,null,"Regulators",null,null,null,null,null,{"$f":"J$484","v":0}]
[{"$f":"ROW()","v":621},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$485","v":0}]
[{"$f":"ROW()","v":622},null,null,"Buildings",null,null,null,null,null,{"$f":"J$486","v":0}]
[{"$f":"ROW()","v":623},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$487","v":0}]
[{"$f":"ROW()","v":624},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$488","v":0}]
[{"$f":"ROW()","v":625},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$489","v":0}]
[{"$f":"ROW()","v":626},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$490","v":0}]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":628},null,null,"FRC",null,null,null,null,null,{"$f":"J$492","v":0}]
[{"$f":"ROW()","v":629},null,null,"Land",null,null,null,null,null,{"$f":"J$493","v":0}]
[{"$f":"ROW()","v":630},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$494","v":0}]
[{"$f":"ROW()","v":631},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J615:J630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":633},null,"Depreciation"]
[{"$f":"ROW()","v":634},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF($D634=\"Land\",0,IF(K577<0,K577,IF(K558<K$9,K577,(K577/K558)*K$9)))","v":-3.0557990975211648E-2},-3.0557990975211648E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211648E-2,-3.0557990975211648E-2,-3.0557990975211644E-2,-1.5278995487605822E-2,-3.0557990975211644E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211637E-2,-1.5278995487605819E-2,-3.0557990975211641E-2,{"$f":"-IF($D634=\"Land\",0,IF(AA577<0,AA577,IF(AA558<AA$9,AA577,(AA577/AA558)*AA$9)))","v":-3.0557990975211641E-2},-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Medium Pressure Mains",null,null,null,null,null,null,-0.12599999999999997,-0.12599999999999997,-0.126,-0.126,-0.126,-0.126,-0.12600000000000003,-0.126,-0.126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-8.7170015046093174E-2,-0.17434003009218632,-0.17434003009218635,-0.17434003009218635,-0.17434003009218635,-8.7170015046093161E-2,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Low Pressure Mains",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Regulators",null,null,null,null,null,null,-2.0467596344318382E-3,-2.0467596344318382E-3,-2.0467596344318382E-3,-2.0467596344318382E-3,-2.0467596344318382E-3,-2.0467596344318382E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-1.0233798172159193E-3,-2.0467596344318387E-3,-2.0467596344318391E-3,-2.0467596344318387E-3,-2.0467596344318391E-3,-1.0233798172159195E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3]
[{"$f":"ROW()","v":640},null,null,"Secondary Gate Stations",null,null,null,null,null,null,-2.7377039696222042E-4,-2.7377039696222048E-4,-2.7377039696222042E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111027E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111024E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4]
[{"$f":"ROW()","v":641},null,null,"Buildings",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Meter and Services Pipes",null,null,null,null,null,null,-0.24399999999999999,-0.24399999999999999,-0.24399999999999999,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000008,-0.12200000000000004,-0.24400000000000008,-0.24400000000000008,-0.24400000000000008,-0.24400000000000005,-0.12200000000000003,-0.24400000000000005,-0.24400000000000005,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,{"$f":"-IF($D642=\"Land\",0,IF(AH585<0,AH585,IF(AH566<AH$9,AH585,(AH585/AH566)*AH$9)))","v":-0.24400000000000008},-0.24400000000000005]
[{"$f":"ROW()","v":643},null,null,"Equipment & Vehicles",null,null,null,null,null,null,-5.5040886474975938E-2,-5.5040886474975931E-2,-5.5040886474975931E-2,-5.5040886474975924E-2,-5.5040886474975931E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975945E-2,-2.7520443237487972E-2,-2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Information Technology",null,null,null,null,null,null,-0.39920185529770441,-0.39920185529770441,-0.39920185529770447,-0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"FRC",null,null,null,null,null,null,-1.3624999999999999E-5,-1.3624999999999999E-5,-1.3624999999999999E-5,-1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,null,"Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":649},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K634:K649)","v":-0.9054749178714725},{"$f":"SUM(L634:L649)","v":-0.9054749178714725},{"$f":"SUM(M634:M649)","v":-0.9054749178714725},{"$f":"SUM(N634:N649)","v":-0.9054749178714725},{"$f":"SUM(O634:O649)","v":-0.50625943757376801},-0.50625943757376801,-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.25312971878688406,-0.47873899433628009,-0.45121855109879216,-0.45121855109879216,-0.45121855109879211,-0.22560927554939603,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,{"$f":"SUM(AC634:AC649)","v":-0.45121855109879205},-0.45121855109879205,-0.45121855109879205,-0.24632053003139412,-0.24632053003139412,-0.24632053003139415,-0.24632053003139412]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":652},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":653},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":654},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":655},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":656},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":657},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":658},null,null,"Regulators"]
[{"$f":"ROW()","v":659},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":660},null,null,"Buildings"]
[{"$f":"ROW()","v":661},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":662},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":663},null,null,"Vehicle"]
[{"$f":"ROW()","v":664},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":666},null,null,"FRC"]
[{"$f":"ROW()","v":667},null,null,"Land"]
[{"$f":"ROW()","v":668},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":669},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":671},null,"Closing Value"]
[{"$f":"ROW()","v":672},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J577+J596+J634+J615","v":0.61115981950423293},0.58060182852902131,0.5500438375538097,0.51948584657859809,0.48892785560338642,0.45836986462817475,0.42781187365296308,0.39725388267775141,0.36669589170253974,0.33613790072732808,0.32085890523972227,0.2903009142645106,0.25974292328929893,0.22918493231408729,0.19862694133887565,0.18334794585126984,0.1527899548760582,0.12223196390084656,9.1673972925634922E-2,6.1115981950423282E-2,3.0557990975211641E-2,0,0,0,0,0]
[{"$f":"ROW()","v":673},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J578+J597+J635+J616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J579+J598+J636+J617","v":2.5199999999999996},2.3939999999999997,2.2679999999999998,2.1419999999999999,2.016,1.8900000000000001,1.7640000000000002,1.6380000000000001,1.512,1.3860000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":675},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J580+J599+J637+J618","v":0.96680060184372685},0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,0.53174033101404972,1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J581+J600+J638+J619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Regulators",null,null,null,null,null,{"$f":"J582+J601+J639+J620","v":8.1870385377273522E-2},7.9823625742841686E-2,7.7776866108409851E-2,7.5730106473978015E-2,7.3683346839546179E-2,7.1636587205114344E-2,6.9589827570682508E-2,6.7543067936250673E-2,6.5496308301818837E-2,6.3449548667387001E-2,6.2426168850171083E-2,6.0379409215739248E-2,5.8332649581307405E-2,5.628588994687557E-2,5.4239130312443734E-2,5.3215750495227816E-2,5.1168990860795974E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2]
[{"$f":"ROW()","v":678},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J583+J602+J640+J621","v":1.0950815878488817E-2},1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,8.4868823058288356E-3,8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3]
[{"$f":"ROW()","v":679},null,null,"Buildings",null,null,null,null,null,{"$f":"J584+J603+J641+J622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J585+J604+J642+J623","v":6.1},5.8559999999999999,5.6120000000000001,5.3680000000000003,5.1240000000000006,4.8800000000000008,4.636000000000001,4.3920000000000012,4.1480000000000015,3.9040000000000012,3.7820000000000014,3.5380000000000011,3.2940000000000009,3.0500000000000007,2.8060000000000005,2.6840000000000006,2.4400000000000004,2.1960000000000002,1.9520000000000002,1.7080000000000002,1.4640000000000002,1.2200000000000002,0.9760000000000002,0.73200000000000021,0.4880000000000001,0.24400000000000005]
[{"$f":"ROW()","v":681},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J586+J605+J643+J624","v":0.55040886474975936},0.4953679782747834,0.44032709179980745,0.38528620532483149,0.33024531884985558,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,5.5040886474975945E-2,2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"Vehicle",null,null,null,null,null,{"$f":"J587+J606+J644+J625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Information Technology",null,null,null,null,null,{"$f":"J588+J607+J645+J626","v":1.5968074211908176},1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"FRC",null,null,null,null,null,{"$f":"J590+J609+J647+J628","v":5.4499999999999997E-5},4.0874999999999997E-5,2.7249999999999998E-5,1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":686},null,null,"Land",null,null,null,null,null,{"$f":"J591+J610+J648+J629","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":687},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J592+J611+J649+J630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J672:J687)","v":12.557989915784887},{"$f":"SUM(K672:K687)","v":11.652514997913418},{"$f":"SUM(L672:L687)","v":10.747040080041945},{"$f":"SUM(M672:M687)","v":9.8415651621704718},{"$f":"SUM(N672:N687)","v":8.9360902442990024},{"$f":"SUM(O672:O687)","v":8.4298308067252332},7.9235713691514658,7.4173119315776983,6.9110524940039317,6.4047930564301634,6.1516633376432779,5.672924343306998,5.2217057922082066,4.7704872411094144,4.3192686900106212,{"$f":"SUM(Y672:Y687)","v":4.0936594144612259},3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,1.837566658967265,{"$f":"SUM(AE672:AE687)","v":1.3863481078684732},1.140027577837079,0.89370704780568511,0.6473865177742909,0.40106598774289681]
["Over Depreciation"]
[{"$f":"ROW()","v":690},null,"Over Depreciation"]
[{"$f":"ROW()","v":691},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":692},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":693},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":694},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":695},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":696},null,null,"Regulators"]
[{"$f":"ROW()","v":697},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":698},null,null,"Buildings"]
[{"$f":"ROW()","v":699},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":700},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":701},null,null,"Vehicle"]
[{"$f":"ROW()","v":702},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":704},null,null,"FRC"]
[{"$f":"ROW()","v":705},null,null,"Land"]
[{"$f":"ROW()","v":706},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":707},null,null,"Total"]
["2001 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":710},null,"Life"]
[{"$f":"ROW()","v":711},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(L711-L$9)*(L711>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":712},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(L712-L$9)*(L712>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":713},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(L713-L$9)*(L713>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(L714-L$9)*(L714>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(L715-L$9)*(L715>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":716},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(L716-L$9)*(L716>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":717},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(L717-L$9)*(L717>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":718},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(L718-L$9)*(L718>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":719},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(L719-L$9)*(L719>M$9)","v":24},23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":720},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(L720-L$9)*(L720>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(L721-L$9)*(L721>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":722},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(L722-L$9)*(L722>M$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(L723-L$9)*(L723>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(L724-L$9)*(L724>M$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(L725-L$9)*(L725>M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(L726-L$9)*(L726>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727}]
["Opening Asset Value"]
[{"$f":"ROW()","v":729},null,"Opening Value"]
[{"$f":"ROW()","v":730},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J825","v":0},1.7327212120130815,1.6460851514124275,1.5594490908117735,1.4728130302111195,1.3861769696104655,1.2995409090098113,1.2129048484091574,1.1262687878085034,1.0396327272078492,0.99631469690752206,0.90967863630686796,0.82304257570621386,0.73640651510555977,0.64977045450490567,0.60645242420457868,0.51981636360392458,0.43318030300327048,0.34654424240261639,0.25990818180196229,{"$f":"AD825","v":0.17327212120130819},8.6636060600654097E-2,0,0,0]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD826","v":0},0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I827*(J$6<$T$6)","v":0},0,3.6100000000000008,3.4295000000000009,3.249000000000001,3.0685000000000011,2.8880000000000012,2.7075000000000014,2.5270000000000015,2.3465000000000016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I828,I827+I828)","v":0},0,1.179142638719259,1.120185506783296,1.061228374847333,1.00227124291137,0.94331411097540707,0.8843569790394441,0.82539984710348113,0.76644271516751816,2.8734855832315565,2.7537570172635748,2.5142998853276119,2.2748427533916491,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J829","v":0},0,0,0,0,0,0,0,0,{"$f":"S829","v":0},{"$f":"T829","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD829","v":0},0,0,0,0]
[{"$f":"ROW()","v":735},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J830","v":0},0.15512366614277442,0.15124557448920506,0.14736748283563569,0.14348939118206633,0.13961129952849696,0.1357332078749276,0.13185511622135823,0.12797702456778887,0.1240989329142195,{"$f":"T830","v":0.12215988708743482},0.11828179543386545,0.11440370378029609,0.11052561212672672,0.10664752047315737,0.10470847464637269,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,{"$f":"AD830","v":8.5318016378525888E-2},8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2]
[{"$f":"ROW()","v":736},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J831","v":0},1.2166562050413679E-2,1.1862397999153337E-2,1.1558233947892994E-2,1.1254069896632652E-2,1.094990584537231E-2,1.0645741794111967E-2,1.0341577742851625E-2,1.0037413691591283E-2,9.7332496403309404E-3,{"$f":"T831","v":9.5811676147007693E-3},9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,{"$f":"AD831","v":6.6916091277275207E-3},6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3]
[{"$f":"ROW()","v":737},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J832","v":0},5.8805049910332793E-2,5.733492366257447E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,{"$f":"T832","v":4.6308976804387066E-2},4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,{"$f":"AD832","v":3.2342777450683029E-2},3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2]
[{"$f":"ROW()","v":738},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J833","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,{"$f":"T833","v":6.5802000000000014},6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,{"$f":"AD833","v":2.7916000000000007},2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006]
[{"$f":"ROW()","v":739},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J834","v":0},0.24333124100827361,0.21899811690744625,0.19466499280661889,0.17033186870579153,0.14599874460496418,0.12166562050413682,9.733249640330946E-2,7.2999372302482102E-2,4.866624820165473E-2,{"$f":"T834","v":3.6499686151241051E-2},1.2166562050413682E-2,0,0,0,0,0,0,0,0,{"$f":"AD834","v":0},0,0,0,0]
[{"$f":"ROW()","v":740},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"J835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD835","v":0},0,0,0,0]
[{"$f":"ROW()","v":741},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J836","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD836","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J837","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD837","v":0},0,0,0,0]
[{"$f":"ROW()","v":743},null,null,"FRC",null,null,null,null,null,null,{"$f":"J838","v":0},4.1430000000000008E-3,3.1072500000000006E-3,2.0715000000000004E-3,1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,{"$f":"X838","v":0},0,0,{"$f":"AA838","v":0},0,0,{"$f":"AD838","v":0},{"$f":"AE838","v":0},{"$f":"AF838","v":0},{"$f":"AG838","v":0},{"$f":"AH838","v":0}]
[{"$f":"ROW()","v":744},null,null,"Land",null,null,null,null,null,null,0,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":745},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K730:K745)","v":0},{"$f":"SUM(L730:L745)","v":17.768426465171444},{"$f":"SUM(M730:M745)","v":16.857641820481351},{"$f":"SUM(N730:N745)","v":15.94685717579126},{"$f":"SUM(O730:O745)","v":15.036072531101171},14.125287886411083,13.37040918782105,12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,{"$f":"SUM(Y730:Y745)","v":7.7696517586478731},7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,{"$f":"SUM(AE730:AE745)","v":3.751651098957244},3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578]
["Capex"]
[{"$f":"ROW()","v":748},null,"Capex"]
[{"$f":"ROW()","v":749},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$441","v":1.7327212120130815}]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$442","v":0}]
[{"$f":"ROW()","v":751},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$443","v":3.6100000000000008}]
[{"$f":"ROW()","v":752},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$444","v":1.179142638719259}]
[{"$f":"ROW()","v":753},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$445","v":0}]
[{"$f":"ROW()","v":754},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$446","v":0.15512366614277442}]
[{"$f":"ROW()","v":755},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$447","v":1.2166562050413679E-2}]
[{"$f":"ROW()","v":756},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$448","v":5.8805049910332793E-2}]
[{"$f":"ROW()","v":757},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$449","v":9.9700000000000006}]
[{"$f":"ROW()","v":758},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$450","v":0.24333124100827361}]
[{"$f":"ROW()","v":759},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$451","v":0}]
[{"$f":"ROW()","v":760},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$452","v":0.6194807844002298}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$453","v":0}]
[{"$f":"ROW()","v":762},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$454","v":4.1430000000000008E-3}]
[{"$f":"ROW()","v":763},null,null,"Land",null,null,null,null,null,null,{"$f":"K$455","v":0.18351231092707299}]
[{"$f":"ROW()","v":764},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$456","v":0}]
[{"$f":"ROW()","v":765},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K749:K764)","v":17.768426465171444}]
["Disposals"]
[{"$f":"ROW()","v":767},null,"Disposals"]
[{"$f":"ROW()","v":768},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$6250","v":0}]
[{"$f":"ROW()","v":769},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$480","v":0}]
[{"$f":"ROW()","v":770},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$481","v":0}]
[{"$f":"ROW()","v":771},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$482","v":0}]
[{"$f":"ROW()","v":772},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$483","v":0}]
[{"$f":"ROW()","v":773},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$484","v":0}]
[{"$f":"ROW()","v":774},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$485","v":0}]
[{"$f":"ROW()","v":775},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$486","v":0}]
[{"$f":"ROW()","v":776},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$487","v":0}]
[{"$f":"ROW()","v":777},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$488","v":0}]
[{"$f":"ROW()","v":778},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$489","v":0}]
[{"$f":"ROW()","v":779},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$491","v":0}]
[{"$f":"ROW()","v":781},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$492","v":0}]
[{"$f":"ROW()","v":782},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$493","v":0}]
[{"$f":"ROW()","v":783},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$494","v":0}]
[{"$f":"ROW()","v":784},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J768:J783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":786},null,"Depreciation"]
[{"$f":"ROW()","v":787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF($D787=\"Land\",0,IF(K730<0,K730,IF(K711<K$9,K730,(K730/K711)*K$9)))","v":0},-8.6636060600654069E-2,-8.6636060600654083E-2,-8.6636060600654083E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654083E-2,-8.6636060600654097E-2,-8.6636060600654111E-2,-4.3318030300327048E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-4.3318030300327041E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,0,0,0]
[{"$f":"ROW()","v":788},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF($D788=\"Land\",0,IF(K731<0,K731,IF(K712<K$9,K731,(K731/K712)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D789=\"Land\",0,IF(K732<0,K732,IF(K713<K$9,K732,(K732/K713)*K$9)))","v":0},-0.18050000000000005,-0.18050000000000005,-0.18050000000000005,-0.18050000000000008,-0.18050000000000008,-0.18050000000000008,-0.1805000000000001,-0.18050000000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D790=\"Land\",0,IF(K733<0,K733,IF(K714<K$9,K733,(K733/K714)*K$9)))","v":0},-5.8957131935962949E-2,-5.8957131935962949E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962935E-2,-5.8957131935962935E-2,-0.11972856596798152,-0.23945713193596302,-0.23945713193596305,-0.23945713193596307,-0.23945713193596305,-0.11972856596798151,-0.23945713193596305,-0.23945713193596305,-0.23945713193596302,-0.23945713193596302,-0.23945713193596299,-0.23945713193596302,-0.23945713193596302,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D791=\"Land\",0,IF(K734<0,K734,IF(K715<K$9,K734,(K734/K715)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF($D792=\"Land\",0,IF(K735<0,K735,IF(K716<K$9,K735,(K735/K716)*K$9)))","v":0},-3.8780916535693607E-3,-3.8780916535693607E-3,-3.8780916535693603E-3,-3.8780916535693603E-3,-3.8780916535693603E-3,-3.8780916535693598E-3,-3.8780916535693598E-3,-3.8780916535693594E-3,-1.9390458267846797E-3,-3.8780916535693594E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-1.9390458267846795E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3]
[{"$f":"ROW()","v":793},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF($D793=\"Land\",0,IF(K736<0,K736,IF(K717<K$9,K736,(K736/K717)*K$9)))","v":0},-3.04164051260342E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-1.5208202563017094E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-1.5208202563017092E-4,-3.0416405126034183E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4]
[{"$f":"ROW()","v":794},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF($D794=\"Land\",0,IF(K737<0,K737,IF(K718<K$9,K737,(K737/K718)*K$9)))","v":0},-1.4701262477583199E-3,-1.4701262477583197E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-7.3506312387915974E-4,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-7.3506312387915974E-4,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583193E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3]
[{"$f":"ROW()","v":795},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF($D795=\"Land\",0,IF(K738<0,K738,IF(K719<K$9,K738,(K738/K719)*K$9)))","v":0},-0.39880000000000004,-0.39880000000000004,-0.39880000000000004,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000004,-0.3988000000000001,-0.19940000000000002,-0.3988000000000001,-0.39880000000000004,-0.39880000000000004,-0.39880000000000004,-0.19940000000000005,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000015,{"$f":"-IF($D795=\"Land\",0,IF(AH738<0,AH738,IF(AH719<AH$9,AH738,(AH738/AH719)*AH$9)))","v":-0.39880000000000015},-0.39880000000000021]
[{"$f":"ROW()","v":796},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF($D796=\"Land\",0,IF(K739<0,K739,IF(K720<K$9,K739,(K739/K720)*K$9)))","v":0},-2.4333124100827361E-2,-2.4333124100827361E-2,-2.4333124100827361E-2,-2.4333124100827361E-2,-2.4333124100827361E-2,-2.4333124100827365E-2,-2.4333124100827365E-2,-2.4333124100827368E-2,-1.2166562050413682E-2,-2.4333124100827368E-2,-1.2166562050413682E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF($D797=\"Land\",0,IF(K740<0,K740,IF(K721<K$9,K740,(K740/K721)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-IF($D798=\"Land\",0,IF(K741<0,K741,IF(K722<K$9,K741,(K741/K722)*K$9)))","v":0},-0.15487019610005745,-0.15487019610005745,-0.15487019610005742,-0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-IF($D799=\"Land\",0,IF(K742<0,K742,IF(K723<K$9,K742,(K742/K723)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":800},null,null,"FRC",null,null,null,null,null,null,{"$f":"-IF($D800=\"Land\",0,IF(K743<0,K743,IF(K724<K$9,K743,(K743/K724)*K$9)))","v":0},-1.0357500000000002E-3,-1.0357500000000002E-3,-1.0357500000000002E-3,-1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Land",null,null,null,null,null,null,{"$f":"-IF($D801=\"Land\",0,IF(K744<0,K744,IF(K725<K$9,K744,(K744/K725)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF($D802=\"Land\",0,IF(K745<0,K745,IF(K726<K$9,K745,(K745/K726)*K$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L787:L802)","v":-0.91078464469008991},{"$f":"SUM(M787:M802)","v":-0.91078464469008991},{"$f":"SUM(N787:N802)","v":-0.9107846446900898},{"$f":"SUM(O787:O802)","v":-0.91078464469009002},-0.75487869859003265,-0.75487869859003243,-0.75487869859003243,-0.75487869859003265,-0.37743934929501627,-0.75487869859003254,-0.74271213653961887,-0.73054557448920521,-0.73054557448920521,-0.3652727872446026,-0.73054557448920532,-0.73054557448920532,-0.73054557448920521,-0.73054557448920521,-0.7305455744892051,{"$f":"SUM(AE787:AE802)","v":-0.73054557448920521},-0.73054557448920521,-0.40445238195258815,-0.40445238195258815,-0.4044523819525882]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":805},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":806},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":807},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":808},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":809},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":810},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":811},null,null,"Regulators"]
[{"$f":"ROW()","v":812},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":813},null,null,"Buildings"]
[{"$f":"ROW()","v":814},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":815},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":816},null,null,"Vehicle"]
[{"$f":"ROW()","v":817},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":819},null,null,"FRC"]
[{"$f":"ROW()","v":820},null,null,"Land"]
[{"$f":"ROW()","v":821},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":822},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":824},null,"Closing Value"]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J730+J749+J787+J768","v":0},1.7327212120130815,1.6460851514124275,1.5594490908117735,1.4728130302111195,1.3861769696104655,1.2995409090098113,1.2129048484091574,1.1262687878085034,1.0396327272078492,0.99631469690752206,0.90967863630686796,0.82304257570621386,0.73640651510555977,0.64977045450490567,0.60645242420457868,0.51981636360392458,0.43318030300327048,0.34654424240261639,0.25990818180196229,0.17327212120130819,8.6636060600654097E-2,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J731+J750+J788+J769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J732+J751+J789+J770","v":0},3.6100000000000008,3.4295000000000009,3.249000000000001,3.0685000000000011,2.8880000000000012,2.7075000000000014,2.5270000000000015,2.3465000000000016,2.1660000000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J733+J752+J790+J771","v":0},1.179142638719259,1.120185506783296,1.061228374847333,1.00227124291137,0.94331411097540707,0.8843569790394441,0.82539984710348113,0.76644271516751816,0.70748558323155519,2.7537570172635748,2.5142998853276119,2.2748427533916491,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J734+J753+J791+J772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Regulators",null,null,null,null,null,{"$f":"J735+J754+J792+J773","v":0},0.15512366614277442,0.15124557448920506,0.14736748283563569,0.14348939118206633,0.13961129952849696,0.1357332078749276,0.13185511622135823,0.12797702456778887,0.1240989329142195,0.12215988708743482,0.11828179543386545,0.11440370378029609,0.11052561212672672,0.10664752047315737,0.10470847464637269,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2]
[{"$f":"ROW()","v":831},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J736+J755+J793+J774","v":0},1.2166562050413679E-2,1.1862397999153337E-2,1.1558233947892994E-2,1.1254069896632652E-2,1.094990584537231E-2,1.0645741794111967E-2,1.0341577742851625E-2,1.0037413691591283E-2,9.7332496403309404E-3,9.5811676147007693E-3,9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,6.6916091277275207E-3,6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3,5.1707888714258117E-3]
[{"$f":"ROW()","v":832},null,null,"Buildings",null,null,null,null,null,{"$f":"J737+J756+J794+J775","v":0},5.8805049910332793E-2,5.733492366257447E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,4.6308976804387066E-2,4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2]
[{"$f":"ROW()","v":833},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J738+J757+J795+J776","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,6.5802000000000014,6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006,0.79760000000000031]
[{"$f":"ROW()","v":834},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J739+J758+J796+J777","v":0},0.24333124100827361,0.21899811690744625,0.19466499280661889,0.17033186870579153,0.14599874460496418,0.12166562050413682,9.733249640330946E-2,7.2999372302482102E-2,4.866624820165473E-2,3.6499686151241051E-2,1.2166562050413682E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Vehicle",null,null,null,null,null,{"$f":"J740+J759+J797+J778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"Information Technology",null,null,null,null,null,{"$f":"J741+J760+J798+J779","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"FRC",null,null,null,null,null,{"$f":"J743+J762+J800+J781","v":0},4.1430000000000008E-3,3.1072500000000006E-3,2.0715000000000004E-3,1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"Land",null,null,null,null,null,{"$f":"J744+J763+J801+J782","v":0},0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":840},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J745+J764+J802+J783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K825:K840)","v":17.768426465171444},{"$f":"SUM(L825:L840)","v":16.857641820481351},{"$f":"SUM(M825:M840)","v":15.94685717579126},{"$f":"SUM(N825:N840)","v":15.036072531101171},{"$f":"SUM(O825:O840)","v":14.125287886411083},{"$f":"SUM(P825:P840)","v":13.37040918782105},12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,7.7696517586478731,{"$f":"SUM(Y825:Y840)","v":7.4043789714032702},6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,3.751651098957244,{"$f":"SUM(AE825:AE840)","v":3.0211055244680391},2.2905599499788338,1.886107568026246,1.4816551860736578,1.0772028041210695]
["Over Depreciation"]
[{"$f":"ROW()","v":843},null,"Over Depreciation"]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":845},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":846},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":847},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":848},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":849},null,null,"Regulators"]
[{"$f":"ROW()","v":850},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":851},null,null,"Buildings"]
[{"$f":"ROW()","v":852},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":853},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":854},null,null,"Vehicle"]
[{"$f":"ROW()","v":855},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":857},null,null,"FRC"]
[{"$f":"ROW()","v":858},null,null,"Land"]
[{"$f":"ROW()","v":859},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":860},null,null,"Total"]
["2002 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":863},null,"Life"]
[{"$f":"ROW()","v":864},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(M864-M$9)*(M864>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":865},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(M865-M$9)*(M865>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":866},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(M866-M$9)*(M866>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":867},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(M867-M$9)*(M867>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":868},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(M868-M$9)*(M868>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":869},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(M869-M$9)*(M869>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":870},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(M870-M$9)*(M870>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":871},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(M871-M$9)*(M871>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":872},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(M872-M$9)*(M872>N$9)","v":24},23,22,21,20,19,18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":873},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(M873-M$9)*(M873>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(M874-M$9)*(M874>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(M875-M$9)*(M875>N$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(M876-M$9)*(M876>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(M877-M$9)*(M877>N$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(M878-M$9)*(M878>N$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(M879-M$9)*(M879>N$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":880}]
["Opening Asset Value"]
[{"$f":"ROW()","v":882},null,"Opening Value"]
[{"$f":"ROW()","v":883},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"K978","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD978","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"K979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD979","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I980*(J$6<$T$6)","v":0},0,0,4.25,4.0374999999999996,3.8249999999999997,3.6124999999999998,3.4,3.1875,2.9750000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I981,I980+I981)","v":0},0,0,8.0492681329321192E-2,7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,2.8148202428640592,2.7065579258308263,2.4900332917643602,2.273508657697894,2.0569840236314278,1.8404593895649617,1.7321970725317286,1.5156724384652625,1.2991478043987963,1.0826231703323304,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0]
[{"$f":"ROW()","v":887},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"K982","v":0},0,0,0,0,0,0,0,{"$f":"S982","v":0},{"$f":"T982","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD982","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Regulators",null,null,null,null,null,null,null,0,1.4264525805196162E-2,1.3907912660066258E-2,1.3551299514936355E-2,1.3194686369806452E-2,1.2838073224676548E-2,1.2481460079546645E-2,1.212484693441674E-2,1.1768233789286837E-2,{"$f":"T983","v":1.1589927216721885E-2},1.123331407159198E-2,1.0876700926462077E-2,1.0520087781332173E-2,1.016347463620227E-2,9.9851680636373185E-3,9.6285549185074135E-3,9.2719417733775084E-3,8.9153286282476034E-3,8.5587154831177001E-3,{"$f":"AD983","v":8.2021023379877968E-3},7.8454891928578917E-3,7.4888760477279876E-3,7.1322629025980834E-3,6.7756497574681792E-3]
[{"$f":"ROW()","v":889},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T984","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD984","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Buildings",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T985","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD985","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0,18.360000000000003,17.625600000000002,16.891200000000001,16.1568,15.4224,14.687999999999999,13.953599999999998,13.219199999999997,{"$f":"T986","v":12.851999999999997},12.117599999999998,11.383199999999999,10.648799999999998,9.9143999999999988,9.5471999999999984,8.8127999999999993,8.0783999999999985,7.3439999999999985,6.6095999999999986,{"$f":"AD986","v":5.8751999999999986},5.1407999999999987,4.4063999999999988,3.6719999999999988,2.9375999999999989]
[{"$f":"ROW()","v":892},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,5.0944735018557718E-3,4.5850261516701945E-3,4.0755788014846172E-3,3.56613145129904E-3,3.0566841011134627E-3,2.5472367509278854E-3,2.0377894007423082E-3,1.5283420505567311E-3,{"$f":"T987","v":1.2736183754639427E-3},7.6417102527836568E-4,2.5472367509278852E-4,0,0,0,0,0,0,0,{"$f":"AD987","v":0},0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"K988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD988","v":0},0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"K989","v":0},0.35966982923101748,0.26975237192326312,0.17983491461550877,8.9917457307754384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD989","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"K990","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD990","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"K991","v":0},1.7103430000000002,1.2827572500000002,0.8551715000000002,0.4275857500000001,0,0,0,0,0,0,0,0,{"$f":"X991","v":0},0,0,{"$f":"AA991","v":0},0,0,{"$f":"AD991","v":0},{"$f":"AE991","v":0},{"$f":"AF991","v":0},{"$f":"AG991","v":0},{"$f":"AH991","v":0}]
[{"$f":"ROW()","v":897},null,null,"Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"K993","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L883:L898)","v":0},{"$f":"SUM(M883:M898)","v":24.779864509867394},{"$f":"SUM(N883:N898)","v":23.310570607997857},{"$f":"SUM(O883:O898)","v":21.841276706128319},20.371982804258785,18.902688902389247,17.950898207827464,16.999107513265681,{"$f":"SUM(T883:T898)","v":16.047316818703898},{"$f":"SUM(U883:U898)","v":15.571421471423008},{"$f":"SUM(V883:V898)","v":14.619630776861229},{"$f":"SUM(W883:W898)","v":13.667840082299447},12.716304111412757,{"$f":"SUM(Y883:Y898)","v":11.765022864201162},11.289382240595364,10.338100993383769,9.3868197461721721,8.4355384989605771,7.4842572517489803,{"$f":"SUM(AE883:AE898)","v":6.5329760045373844},5.5816947573257885,4.6304135101141926,3.6791322629025971,2.9443756497574669]
["Capex"]
[{"$f":"ROW()","v":901},null,"Capex"]
[{"$f":"ROW()","v":902},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$441","v":0}]
[{"$f":"ROW()","v":903},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$442","v":0}]
[{"$f":"ROW()","v":904},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$443","v":4.25}]
[{"$f":"ROW()","v":905},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$444","v":8.0492681329321192E-2}]
[{"$f":"ROW()","v":906},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$445","v":0}]
[{"$f":"ROW()","v":907},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$446","v":1.4264525805196162E-2}]
[{"$f":"ROW()","v":908},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$447","v":0}]
[{"$f":"ROW()","v":909},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$448","v":0}]
[{"$f":"ROW()","v":910},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$449","v":18.360000000000003}]
[{"$f":"ROW()","v":911},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$450","v":5.0944735018557718E-3}]
[{"$f":"ROW()","v":912},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$451","v":0}]
[{"$f":"ROW()","v":913},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$452","v":0.35966982923101748}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$453","v":0}]
[{"$f":"ROW()","v":915},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$454","v":1.7103430000000002}]
[{"$f":"ROW()","v":916},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$455","v":0}]
[{"$f":"ROW()","v":917},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$456","v":0}]
[{"$f":"ROW()","v":918},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L902:L917)","v":24.779864509867394}]
["Disposals"]
[{"$f":"ROW()","v":920},null,"Disposals"]
[{"$f":"ROW()","v":921},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$6250","v":0}]
[{"$f":"ROW()","v":922},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$480","v":0}]
[{"$f":"ROW()","v":923},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$481","v":0}]
[{"$f":"ROW()","v":924},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$482","v":0}]
[{"$f":"ROW()","v":925},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$483","v":0}]
[{"$f":"ROW()","v":926},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$484","v":0}]
[{"$f":"ROW()","v":927},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$485","v":0}]
[{"$f":"ROW()","v":928},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$486","v":0}]
[{"$f":"ROW()","v":929},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$487","v":0}]
[{"$f":"ROW()","v":930},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$488","v":0}]
[{"$f":"ROW()","v":931},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$489","v":0}]
[{"$f":"ROW()","v":932},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$491","v":0}]
[{"$f":"ROW()","v":934},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$492","v":0}]
[{"$f":"ROW()","v":935},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$493","v":0}]
[{"$f":"ROW()","v":936},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$494","v":0}]
[{"$f":"ROW()","v":937},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J921:J936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":939},null,"Depreciation"]
[{"$f":"ROW()","v":940},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-IF($D940=\"Land\",0,IF(M883<0,M883,IF(M864<M$9,M883,(M883/M864)*M$9)))","v":0},0,{"$f":"-IF($D940=\"Land\",0,IF(O883<0,O883,IF(O864<O$9,O883,(O883/O864)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":943},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,-4.0246340664660592E-3,-4.0246340664660601E-3,-4.0246340664660601E-3,-4.024634066466061E-3,-4.024634066466061E-3,-4.024634066466061E-3,-4.024634066466061E-3,-0.10826231703323305,-0.2165246340664661,-0.2165246340664661,-0.2165246340664661,-0.21652463406646608,-0.10826231703323304,-0.21652463406646608,-0.21652463406646608,-0.21652463406646605,-0.21652463406646608,-0.21652463406646608,-0.21652463406646608,-0.2165246340664661,-0.2165246340664661,0,0]
[{"$f":"ROW()","v":944},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Regulators",null,null,null,null,null,null,null,null,-3.5661314512990406E-4,-3.5661314512990406E-4,-3.5661314512990406E-4,-3.5661314512990412E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-1.7830657256495209E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-1.7830657256495211E-4,-3.5661314512990422E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4]
[{"$f":"ROW()","v":946},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Buildings",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,-0.73440000000000016,-0.73440000000000005,-0.73440000000000005,-0.73440000000000005,-0.73439999999999994,-0.73439999999999994,-0.73439999999999994,-0.36719999999999992,-0.73439999999999983,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.36719999999999997,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999972,-0.73439999999999972]
[{"$f":"ROW()","v":949},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"-IF($D949=\"Land\",0,IF(M892<0,M892,IF(M873<M$9,M892,(M892/M873)*M$9)))","v":-5.0944735018557715E-4},-5.0944735018557715E-4,{"$f":"-IF($D949=\"Land\",0,IF(O892<0,O892,IF(O873<O$9,O892,(O892/O873)*O$9)))","v":-5.0944735018557715E-4},-5.0944735018557715E-4,-5.0944735018557715E-4,-5.0944735018557705E-4,-5.0944735018557705E-4,-2.5472367509278852E-4,-5.0944735018557705E-4,-5.0944735018557715E-4,-2.5472367509278852E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-IF($D950=\"Land\",0,IF(M893<0,M893,IF(M874<M$9,M893,(M893/M874)*M$9)))","v":0},0,{"$f":"-IF($D950=\"Land\",0,IF(O893<0,O893,IF(O874<O$9,O893,(O893/O874)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"-IF($D951=\"Land\",0,IF(M894<0,M894,IF(M875<M$9,M894,(M894/M875)*M$9)))","v":-8.991745730775437E-2},-8.991745730775437E-2,{"$f":"-IF($D951=\"Land\",0,IF(O894<0,O894,IF(O875<O$9,O894,(O894/O875)*O$9)))","v":-8.9917457307754384E-2},-8.9917457307754384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"-IF($D952=\"Land\",0,IF(M895<0,M895,IF(M876<M$9,M895,(M895/M876)*M$9)))","v":0},0,{"$f":"-IF($D952=\"Land\",0,IF(O895<0,O895,IF(O876<O$9,O895,(O895/O876)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"-IF($D953=\"Land\",0,IF(M896<0,M896,IF(M877<M$9,M896,(M896/M877)*M$9)))","v":-0.42758575000000004},-0.42758575000000004,{"$f":"-IF($D953=\"Land\",0,IF(O896<0,O896,IF(O877<O$9,O896,(O896/O877)*O$9)))","v":-0.4275857500000001},-0.4275857500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"-IF($D954=\"Land\",0,IF(M897<0,M897,IF(M878<M$9,M897,(M897/M878)*M$9)))","v":0},0,{"$f":"-IF($D954=\"Land\",0,IF(O897<0,O897,IF(O878<O$9,O897,(O897/O878)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"-IF($D955=\"Land\",0,IF(M898<0,M898,IF(M879<M$9,M898,(M898/M879)*M$9)))","v":0},0,{"$f":"-IF($D955=\"Land\",0,IF(O898<0,O898,IF(O879<O$9,O898,(O898/O879)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M940:M955)","v":-1.4692939018695361},{"$f":"SUM(N940:N955)","v":-1.4692939018695359},{"$f":"SUM(O940:O955)","v":-1.4692939018695359},-1.4692939018695359,-0.95179069456178145,-0.95179069456178145,-0.95179069456178145,-0.47589534728089072,-0.95179069456178145,-0.95179069456178145,-0.95153597088668873,-0.95128124721159579,-0.47564062360579795,-0.95128124721159579,-0.9512812472115959,-0.95128124721159579,-0.95128124721159579,-0.95128124721159579,{"$f":"SUM(AE940:AE955)","v":-0.95128124721159579},-0.9512812472115959,-0.9512812472115959,-0.73475661314512963,-0.73475661314512963]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":958},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":959},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":960},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":961},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":962},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":963},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":964},null,null,"Regulators"]
[{"$f":"ROW()","v":965},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":966},null,null,"Buildings"]
[{"$f":"ROW()","v":967},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":968},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":969},null,null,"Vehicle"]
[{"$f":"ROW()","v":970},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":972},null,null,"FRC"]
[{"$f":"ROW()","v":973},null,null,"Land"]
[{"$f":"ROW()","v":974},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":975},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":977},null,"Closing Value"]
[{"$f":"ROW()","v":978},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J883+J902+J940+J921","v":0},{"$f":"K883+K902+K940+K921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J884+J903+J941+J922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":980},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J885+J904+J942+J923","v":0},0,4.25,4.0374999999999996,3.8249999999999997,3.6124999999999998,3.4,3.1875,2.9750000000000001,2.7625000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J886+J905+J943+J924","v":0},0,8.0492681329321192E-2,7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,5.2320242864058793E-2,2.7065579258308263,2.4900332917643602,2.273508657697894,2.0569840236314278,1.8404593895649617,1.7321970725317286,1.5156724384652625,1.2991478043987963,1.0826231703323304,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0,0]
[{"$f":"ROW()","v":982},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J887+J906+J944+J925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"Regulators",null,null,null,null,null,{"$f":"J888+J907+J945+J926","v":0},0,1.4264525805196162E-2,1.3907912660066258E-2,1.3551299514936355E-2,1.3194686369806452E-2,1.2838073224676548E-2,1.2481460079546645E-2,1.212484693441674E-2,1.1768233789286837E-2,1.1589927216721885E-2,1.123331407159198E-2,1.0876700926462077E-2,1.0520087781332173E-2,1.016347463620227E-2,9.9851680636373185E-3,9.6285549185074135E-3,9.2719417733775084E-3,8.9153286282476034E-3,8.5587154831177001E-3,8.2021023379877968E-3,7.8454891928578917E-3,7.4888760477279876E-3,7.1322629025980834E-3,6.7756497574681792E-3,6.4190366123382751E-3]
[{"$f":"ROW()","v":984},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J889+J908+J946+J927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Buildings",null,null,null,null,null,{"$f":"J890+J909+J947+J928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J891+J910+J948+J929","v":0},0,18.360000000000003,17.625600000000002,16.891200000000001,16.1568,15.4224,14.687999999999999,13.953599999999998,13.219199999999997,12.851999999999997,12.117599999999998,11.383199999999999,10.648799999999998,9.9143999999999988,9.5471999999999984,8.8127999999999993,8.0783999999999985,7.3439999999999985,6.6095999999999986,5.8751999999999986,5.1407999999999987,4.4063999999999988,3.6719999999999988,2.9375999999999989,2.2031999999999989]
[{"$f":"ROW()","v":987},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J892+J911+J949+J930","v":0},0,5.0944735018557718E-3,4.5850261516701945E-3,4.0755788014846172E-3,3.56613145129904E-3,3.0566841011134627E-3,2.5472367509278854E-3,2.0377894007423082E-3,1.5283420505567311E-3,1.2736183754639427E-3,7.6417102527836568E-4,2.5472367509278852E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Vehicle",null,null,null,null,null,{"$f":"J893+J912+J950+J931","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"Information Technology",null,null,null,null,null,{"$f":"J894+J913+J951+J932","v":0},0,0.35966982923101748,0.26975237192326312,0.17983491461550877,8.9917457307754384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"FRC",null,null,null,null,null,{"$f":"J896+J915+J953+J934","v":0},0,1.7103430000000002,1.2827572500000002,0.8551715000000002,0.4275857500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Land",null,null,null,null,null,{"$f":"J897+J916+J954+J935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J898+J917+J955+J936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L978:L993)","v":24.779864509867394},{"$f":"SUM(M978:M993)","v":23.310570607997857},{"$f":"SUM(N978:N993)","v":21.841276706128319},{"$f":"SUM(O978:O993)","v":20.371982804258785},18.902688902389247,17.950898207827464,16.999107513265681,16.047316818703898,15.571421471423008,14.619630776861229,13.667840082299447,12.716304111412757,11.765022864201162,{"$f":"SUM(Y978:Y993)","v":11.289382240595364},10.338100993383769,9.3868197461721721,8.4355384989605771,7.4842572517489803,6.5329760045373844,{"$f":"SUM(AE978:AE993)","v":5.5816947573257885},4.6304135101141926,3.6791322629025971,2.9443756497574669,2.2096190366123372]
["Over Depreciation"]
[{"$f":"ROW()","v":996},null,"Over Depreciation"]
[{"$f":"ROW()","v":997},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":998},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":999},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1000},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1001},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1002},null,null,"Regulators"]
[{"$f":"ROW()","v":1003},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1004},null,null,"Buildings"]
[{"$f":"ROW()","v":1005},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1006},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1007},null,null,"Vehicle"]
[{"$f":"ROW()","v":1008},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1010},null,null,"FRC"]
[{"$f":"ROW()","v":1011},null,null,"Land"]
[{"$f":"ROW()","v":1012},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1013},null,null,"Total"]
["2003 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1016},null,"Life"]
[{"$f":"ROW()","v":1017},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(N1017-N$9)*(N1017>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1018},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(N1018-N$9)*(N1018>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1019},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(N1019-N$9)*(N1019>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1020},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(N1020-N$9)*(N1020>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1021},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(N1021-N$9)*(N1021>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1022},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(N1022-N$9)*(N1022>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1023},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(N1023-N$9)*(N1023>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1024},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(N1024-N$9)*(N1024>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1025},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(N1025-N$9)*(N1025>O$9)","v":24},23,22,21,20,19,18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1026},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(N1026-N$9)*(N1026>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(N1027-N$9)*(N1027>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(N1028-N$9)*(N1028>O$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(N1029-N$9)*(N1029>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(N1030-N$9)*(N1030>O$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(N1031-N$9)*(N1031>O$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(N1032-N$9)*(N1032>O$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1035},null,"Opening Value"]
[{"$f":"ROW()","v":1036},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"L1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1131","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1132","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1133*(J$6<$T$6)","v":0},0,0,0,6.84,6.4980000000000002,6.1560000000000006,5.8140000000000009,5.4720000000000013,5.1300000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1134,I1133+I1134)","v":0},0,0,0,0,0,0,0,0,0,4.7880000000000011,4.6170000000000009,4.2750000000000004,3.9330000000000003,3.5910000000000002,3.2490000000000001,3.0780000000000003,2.7360000000000002,2.3940000000000001,2.052,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0]
[{"$f":"ROW()","v":1040},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"L1135","v":0},0,0,0,0,0,0,{"$f":"S1135","v":0},{"$f":"T1135","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1135","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"Regulators",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T1136","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1136","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T1137","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1137","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,null,"Buildings",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T1138","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1138","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,17.78,17.0688,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,{"$f":"T1139","v":13.157199999999998},12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,{"$f":"AD1139","v":6.4007999999999985},5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992]
[{"$f":"ROW()","v":1045},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,0.17584713375796177,0.15826242038216559,0.14067770700636942,0.12309299363057324,0.10550828025477707,8.7923566878980897E-2,7.0338853503184723E-2,{"$f":"T1140","v":6.1546496815286636E-2},4.3961783439490455E-2,2.6377070063694275E-2,8.7923566878980904E-3,0,0,0,0,0,0,{"$f":"AD1140","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,null,"Vehicle",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1141","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"L1142","v":0},0.33956687898089172,0.2546751592356688,0.16978343949044589,8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1142","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"L1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1143","v":0},0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"L1144","v":0},3.058303,2.2937272499999999,1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,{"$f":"X1144","v":0},0,0,{"$f":"AA1144","v":0},0,0,{"$f":"AD1144","v":0},{"$f":"AE1144","v":0},{"$f":"AF1144","v":0},{"$f":"AG1144","v":0},{"$f":"AH1144","v":0}]
[{"$f":"ROW()","v":1050},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"L1146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1036:M1051)","v":0},{"$f":"SUM(N1036:N1051)","v":28.193717012738855},{"$f":"SUM(O1036:O1051)","v":26.273464829617833},24.353212646496811,22.432960463375796,20.512708280254778,19.44192356687898,{"$f":"SUM(T1036:T1051)","v":18.371138853503183},{"$f":"SUM(U1036:U1051)","v":17.835746496815286},16.764961783439485,15.694177070063692,14.623392356687898,{"$f":"SUM(Y1036:Y1051)","v":13.561399999999999},13.034799999999997,11.981599999999998,10.928399999999998,9.8751999999999978,8.8219999999999992,{"$f":"SUM(AE1036:AE1051)","v":7.7687999999999988},6.7155999999999985,5.662399999999999,4.6091999999999986,3.5559999999999992]
["Capex"]
[{"$f":"ROW()","v":1054},null,"Capex"]
[{"$f":"ROW()","v":1055},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$441","v":0}]
[{"$f":"ROW()","v":1056},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$442","v":0}]
[{"$f":"ROW()","v":1057},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$443","v":6.84}]
[{"$f":"ROW()","v":1058},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$444","v":0}]
[{"$f":"ROW()","v":1059},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$445","v":0}]
[{"$f":"ROW()","v":1060},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$446","v":0}]
[{"$f":"ROW()","v":1061},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$447","v":0}]
[{"$f":"ROW()","v":1062},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$448","v":0}]
[{"$f":"ROW()","v":1063},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$449","v":17.78}]
[{"$f":"ROW()","v":1064},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$450","v":0.17584713375796177}]
[{"$f":"ROW()","v":1065},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$451","v":0}]
[{"$f":"ROW()","v":1066},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$452","v":0.33956687898089172}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$453","v":0}]
[{"$f":"ROW()","v":1068},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$454","v":3.058303}]
[{"$f":"ROW()","v":1069},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$455","v":0}]
[{"$f":"ROW()","v":1070},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$456","v":0}]
[{"$f":"ROW()","v":1071},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1055:M1070)","v":28.193717012738855}]
["Disposals"]
[{"$f":"ROW()","v":1073},null,"Disposals"]
[{"$f":"ROW()","v":1074},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$6250","v":0}]
[{"$f":"ROW()","v":1075},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$480","v":0}]
[{"$f":"ROW()","v":1076},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$481","v":0}]
[{"$f":"ROW()","v":1077},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$482","v":0}]
[{"$f":"ROW()","v":1078},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$483","v":0}]
[{"$f":"ROW()","v":1079},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$484","v":0}]
[{"$f":"ROW()","v":1080},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M$485","v":0}]
[{"$f":"ROW()","v":1081},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$486","v":0}]
[{"$f":"ROW()","v":1082},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$487","v":0}]
[{"$f":"ROW()","v":1083},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$488","v":0}]
[{"$f":"ROW()","v":1084},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$489","v":0}]
[{"$f":"ROW()","v":1085},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$491","v":0}]
[{"$f":"ROW()","v":1087},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$492","v":0}]
[{"$f":"ROW()","v":1088},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M$493","v":0}]
[{"$f":"ROW()","v":1089},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$494","v":0}]
[{"$f":"ROW()","v":1090},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1074:J1089)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1092},null,"Depreciation"]
[{"$f":"ROW()","v":1093},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1093=\"Land\",0,IF(N1036<0,N1036,IF(N1017<N$9,N1036,(N1036/N1017)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1094=\"Land\",0,IF(N1037<0,N1037,IF(N1018<N$9,N1037,(N1037/N1018)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1095=\"Land\",0,IF(N1038<0,N1038,IF(N1019<N$9,N1038,(N1038/N1019)*N$9)))","v":-0.34199999999999997},-0.34200000000000003,-0.34200000000000003,-0.34200000000000008,-0.34200000000000008,-0.34200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1096=\"Land\",0,IF(N1039<0,N1039,IF(N1020<N$9,N1039,(N1039/N1020)*N$9)))","v":0},0,0,0,0,0,-0.17100000000000004,-0.34200000000000008,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.17100000000000001,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.34199999999999997,-0.34199999999999997,-0.34199999999999992,-0.34199999999999997,-0.34199999999999997,0]
[{"$f":"ROW()","v":1097},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1097=\"Land\",0,IF(N1040<0,N1040,IF(N1021<N$9,N1040,(N1040/N1021)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1098=\"Land\",0,IF(N1041<0,N1041,IF(N1022<N$9,N1041,(N1041/N1022)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1099=\"Land\",0,IF(N1042<0,N1042,IF(N1023<N$9,N1042,(N1042/N1023)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1100},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1100=\"Land\",0,IF(N1043<0,N1043,IF(N1024<N$9,N1043,(N1043/N1024)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1101},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1101=\"Land\",0,IF(N1044<0,N1044,IF(N1025<N$9,N1044,(N1044/N1025)*N$9)))","v":-0.71120000000000005},-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983]
[{"$f":"ROW()","v":1102},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1102=\"Land\",0,IF(N1045<0,N1045,IF(N1026<N$9,N1045,(N1045/N1026)*N$9)))","v":-1.7584713375796177E-2},-1.7584713375796177E-2,-1.7584713375796177E-2,-1.7584713375796177E-2,-1.7584713375796177E-2,-1.7584713375796181E-2,-8.7923566878980904E-3,-1.7584713375796181E-2,-1.7584713375796181E-2,-1.7584713375796184E-2,-8.7923566878980904E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1103},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1103=\"Land\",0,IF(N1046<0,N1046,IF(N1027<N$9,N1046,(N1046/N1027)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1104},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1104=\"Land\",0,IF(N1047<0,N1047,IF(N1028<N$9,N1047,(N1047/N1028)*N$9)))","v":-8.4891719745222929E-2},-8.4891719745222929E-2,-8.4891719745222943E-2,-8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1105=\"Land\",0,IF(N1048<0,N1048,IF(N1029<N$9,N1048,(N1048/N1029)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1106},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1106=\"Land\",0,IF(N1049<0,N1049,IF(N1030<N$9,N1049,(N1049/N1030)*N$9)))","v":-0.76457575},-0.76457575,-0.76457574999999989,-0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1107},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1107=\"Land\",0,IF(N1050<0,N1050,IF(N1031<N$9,N1050,(N1050/N1031)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1108},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1108=\"Land\",0,IF(N1051<0,N1051,IF(N1032<N$9,N1051,(N1051/N1032)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1109},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1093:N1108)","v":-1.9202521831210193},{"$f":"SUM(O1093:O1108)","v":-1.9202521831210193},-1.9202521831210191,-1.9202521831210191,-1.0707847133757962,-1.0707847133757962,-0.53539235668789809,-1.0707847133757962,-1.0707847133757962,-1.0707847133757962,-1.0619923566878979,-0.52659999999999996,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,{"$f":"SUM(AE1093:AE1108)","v":-1.0531999999999999},-1.0531999999999997,-1.0531999999999999,-1.0531999999999999,-0.71119999999999983]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1111},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1112},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1113},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1114},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1115},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1116},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1117},null,null,"Regulators"]
[{"$f":"ROW()","v":1118},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1119},null,null,"Buildings"]
[{"$f":"ROW()","v":1120},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1121},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1122},null,null,"Vehicle"]
[{"$f":"ROW()","v":1123},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1125},null,null,"FRC"]
[{"$f":"ROW()","v":1126},null,null,"Land"]
[{"$f":"ROW()","v":1127},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1128},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1130},null,"Closing Value"]
[{"$f":"ROW()","v":1131},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1036+J1055+J1093+J1074","v":0},{"$f":"K1036+K1055+K1093+K1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1037+J1056+J1094+J1075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1038+J1057+J1095+J1076","v":0},0,0,6.84,6.4980000000000002,6.1560000000000006,5.8140000000000009,5.4720000000000013,5.1300000000000008,4.7880000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1039+J1058+J1096+J1077","v":0},0,0,0,0,0,0,0,0,0,4.6170000000000009,4.2750000000000004,3.9330000000000003,3.5910000000000002,3.2490000000000001,3.0780000000000003,2.7360000000000002,2.3940000000000001,2.052,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0,0]
[{"$f":"ROW()","v":1135},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1040+J1059+J1097+J1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1136},null,null,"Regulators",null,null,null,null,null,{"$f":"J1041+J1060+J1098+J1079","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1042+J1061+J1099+J1080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,null,"Buildings",null,null,null,null,null,{"$f":"J1043+J1062+J1100+J1081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1044+J1063+J1101+J1082","v":0},0,0,17.78,17.0688,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,13.157199999999998,12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,6.4007999999999985,5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992,2.8447999999999993]
[{"$f":"ROW()","v":1140},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1045+J1064+J1102+J1083","v":0},0,0,0.17584713375796177,0.15826242038216559,0.14067770700636942,0.12309299363057324,0.10550828025477707,8.7923566878980897E-2,7.0338853503184723E-2,6.1546496815286636E-2,4.3961783439490455E-2,2.6377070063694275E-2,8.7923566878980904E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1046+J1065+J1103+J1084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1142},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1047+J1066+J1104+J1085","v":0},0,0,0.33956687898089172,0.2546751592356688,0.16978343949044589,8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1144},null,null,"FRC",null,null,null,null,null,{"$f":"J1049+J1068+J1106+J1087","v":0},0,0,3.058303,2.2937272499999999,1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1145},null,null,"Land",null,null,null,null,null,{"$f":"J1050+J1069+J1107+J1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1051+J1070+J1108+J1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1147},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1131:M1146)","v":28.193717012738855},{"$f":"SUM(N1131:N1146)","v":26.273464829617833},{"$f":"SUM(O1131:O1146)","v":24.353212646496811},22.432960463375796,20.512708280254778,19.44192356687898,18.371138853503183,17.835746496815286,16.764961783439485,15.694177070063692,14.623392356687898,13.561399999999999,{"$f":"SUM(Y1131:Y1146)","v":13.034799999999997},11.981599999999998,10.928399999999998,9.8751999999999978,8.8219999999999992,7.7687999999999988,{"$f":"SUM(AE1131:AE1146)","v":6.7155999999999985},5.662399999999999,4.6091999999999986,3.5559999999999992,2.8447999999999993]
["Over Depreciation"]
[{"$f":"ROW()","v":1149},null,"Over Depreciation"]
[{"$f":"ROW()","v":1150},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1151},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1152},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1153},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1154},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1155},null,null,"Regulators"]
[{"$f":"ROW()","v":1156},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1157},null,null,"Buildings"]
[{"$f":"ROW()","v":1158},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1159},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1160},null,null,"Vehicle"]
[{"$f":"ROW()","v":1161},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1163},null,null,"FRC"]
[{"$f":"ROW()","v":1164},null,null,"Land"]
[{"$f":"ROW()","v":1165},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1166},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1150:N1165)","v":0},null,null,null,null,{"$f":"SUM(S1150:S1165)","v":0},null,null,null,null,{"$f":"SUM(X1150:X1165)","v":0}]
["2004 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1169},null,"Life"]
[{"$f":"ROW()","v":1170},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(O1170-O$9)*(O1170>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1171},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(O1171-O$9)*(O1171>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1172},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(O1172-O$9)*(O1172>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1173},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(O1173-O$9)*(O1173>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1174},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(O1174-O$9)*(O1174>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1175},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(O1175-O$9)*(O1175>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,30.5,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1176},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(O1176-O$9)*(O1176>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,30.5,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1177},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(O1177-O$9)*(O1177>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,30.5,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1178},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(O1178-O$9)*(O1178>P$9)","v":24},23,22,21,20,19.5,18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1179},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(O1179-O$9)*(O1179>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1180},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(O1180-O$9)*(O1180>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(O1181-O$9)*(O1181>P$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(O1182-O$9)*(O1182>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1183},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(O1183-O$9)*(O1183>P$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1184},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(O1184-O$9)*(O1184>P$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(O1185-O$9)*(O1185>P$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1186}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1188},null,"Opening Value"]
[{"$f":"ROW()","v":1189},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"M1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1284","v":0},0,0,0,0]
[{"$f":"ROW()","v":1190},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1285","v":0},0,0,0,0,0,{"$f":"AD1285","v":0},0,0,0,0]
[{"$f":"ROW()","v":1191},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1286*(J$6<$T$6)","v":0},0,0,0,0,9.1199999999999974,8.6639999999999979,8.2079999999999984,7.7519999999999989,7.2959999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1287,I1286+I1287)","v":0},0,0,0,0,3.5487990434485445E-2,3.3713590912761174E-2,3.1939191391036903E-2,3.0164791869312632E-2,2.8390392347588361E-2,6.8666159928258637,6.6377287930650013,6.1799543935432775,5.7221799940215536,5.2644055944998289,4.8066311949781042,4.5777439952172418,4.119969595695518,3.6621951961737937,3.2044207966520695,2.7466463971303452,2.2888719976086209,1.8310975980868966,1.3733231985651724,0.91554879904344832,0.45777439952172416]
[{"$f":"ROW()","v":1193},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"M1288","v":0},0,0,0,0,0,{"$f":"S1288","v":0},{"$f":"T1288","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1288","v":0},0,0,0,0]
[{"$f":"ROW()","v":1194},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,6.2890109630733713E-3,6.1317856889965367E-3,5.9745604149197022E-3,5.8173351408428676E-3,5.6601098667660331E-3,5.5028845926891985E-3,{"$f":"T1289","v":5.4242719556507812E-3},5.2670466815739466E-3,5.1098214074971121E-3,4.9525961334202775E-3,4.7953708593434429E-3,4.7167582223050257E-3,4.5595329482281911E-3,4.4023076741513565E-3,4.245082400074522E-3,4.0878571259976874E-3,{"$f":"AD1289","v":3.9306318519208537E-3},3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3]
[{"$f":"ROW()","v":1195},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T1290","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1290","v":0},0,0,0,0]
[{"$f":"ROW()","v":1196},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T1291","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1291","v":0},0,0,0,0]
[{"$f":"ROW()","v":1197},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,16.289999999999996,15.638399999999995,14.986799999999995,14.335199999999995,13.683599999999995,13.031999999999995,{"$f":"T1292","v":12.706199999999995},12.054599999999995,11.402999999999995,10.751399999999995,10.099799999999995,9.7739999999999956,9.1223999999999954,8.4707999999999952,7.8191999999999959,7.1675999999999966,{"$f":"AD1292","v":6.5159999999999965},5.8643999999999972,5.2127999999999979,4.5611999999999977,3.909599999999998]
[{"$f":"ROW()","v":1198},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,7.7982762913079914E-2,7.018448662177193E-2,6.2386210330463938E-2,5.4587934039155947E-2,4.6789657747847956E-2,3.8991381456539964E-2,{"$f":"T1293","v":3.5092243310885965E-2},2.7293967019577973E-2,1.9495690728269982E-2,1.1697414436961989E-2,3.8991381456539966E-3,0,0,0,0,0,{"$f":"AD1293","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1294","v":0},0,0,0,0,0,{"$f":"AD1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"M1295","v":0},0.9867869693451724,0.74009022700887928,0.49339348467258615,0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1295","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1296","v":0},0,0,0,0]
[{"$f":"ROW()","v":1202},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M1297","v":0},7.0033199999999995,5.2524899999999999,3.5016600000000002,1.7508300000000001,0,0,0,0,0,0,{"$f":"X1297","v":0},0,0,{"$f":"AA1297","v":0},0,0,{"$f":"AD1297","v":0},{"$f":"AE1297","v":0},{"$f":"AF1297","v":0},{"$f":"AG1297","v":0},{"$f":"AH1297","v":0}]
[{"$f":"ROW()","v":1203},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1298","v":0},{"$f":"Y1298","v":0},{"$f":"Z1298","v":0},{"$f":"AA1298","v":0},{"$f":"AB1298","v":0},{"$f":"AC1298","v":0},{"$f":"AD1298","v":0},{"$f":"AE1298","v":0},{"$f":"AF1298","v":0},{"$f":"AG1298","v":0},{"$f":"AH1298","v":0}]
[{"$f":"ROW()","v":1204},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"M1299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1189:N1204)","v":0},33.519866733655803,30.405010090232402,27.290153446809004,24.175296803385599,21.060440159962194,{"$f":"SUM(T1189:T1204)","v":19.943110258875087},19.384445308331532,18.267115407244425,17.149785506157315,16.032455605070208,{"$f":"SUM(Y1189:Y1204)","v":14.915125703983096},14.356460753439542,13.246929128643743,12.137397503847939,11.02786587905214,9.9183342542563402,{"$f":"SUM(AE1189:AE1204)","v":8.8088026294605388},7.6992710046647375,6.5897393798689379,5.4802077550731365,4.370676130277336]
["Capex"]
[{"$f":"ROW()","v":1207},null,"Capex"]
[{"$f":"ROW()","v":1208},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$441","v":0}]
[{"$f":"ROW()","v":1209},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$442","v":0}]
[{"$f":"ROW()","v":1210},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$443","v":9.1199999999999974}]
[{"$f":"ROW()","v":1211},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$444","v":3.5487990434485445E-2}]
[{"$f":"ROW()","v":1212},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$445","v":0}]
[{"$f":"ROW()","v":1213},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$446","v":6.2890109630733713E-3}]
[{"$f":"ROW()","v":1214},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$447","v":0}]
[{"$f":"ROW()","v":1215},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$448","v":0}]
[{"$f":"ROW()","v":1216},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$449","v":16.289999999999996}]
[{"$f":"ROW()","v":1217},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$450","v":7.7982762913079914E-2}]
[{"$f":"ROW()","v":1218},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$451","v":0}]
[{"$f":"ROW()","v":1219},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$452","v":0.9867869693451724}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$453","v":0}]
[{"$f":"ROW()","v":1221},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$454","v":7.0033199999999995}]
[{"$f":"ROW()","v":1222},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$455","v":0}]
[{"$f":"ROW()","v":1223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$456","v":0}]
[{"$f":"ROW()","v":1224},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1208:N1223)","v":33.519866733655803}]
["Disposals"]
[{"$f":"ROW()","v":1226},null,"Disposals"]
[{"$f":"ROW()","v":1227},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$6250","v":0}]
[{"$f":"ROW()","v":1228},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$480","v":0}]
[{"$f":"ROW()","v":1229},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$481","v":0}]
[{"$f":"ROW()","v":1230},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$482","v":0}]
[{"$f":"ROW()","v":1231},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$483","v":0}]
[{"$f":"ROW()","v":1232},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N$484","v":0}]
[{"$f":"ROW()","v":1233},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$485","v":0}]
[{"$f":"ROW()","v":1234},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$486","v":0}]
[{"$f":"ROW()","v":1235},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$487","v":0}]
[{"$f":"ROW()","v":1236},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$488","v":0}]
[{"$f":"ROW()","v":1237},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$489","v":0}]
[{"$f":"ROW()","v":1238},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$491","v":0}]
[{"$f":"ROW()","v":1240},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$492","v":0}]
[{"$f":"ROW()","v":1241},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$493","v":0}]
[{"$f":"ROW()","v":1242},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$494","v":0}]
[{"$f":"ROW()","v":1243},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1227:J1242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1245},null,"Depreciation"]
[{"$f":"ROW()","v":1246},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1246=\"Land\",0,IF(O1189<0,O1189,IF(O1170<O$9,O1189,(O1189/O1170)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1247},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1247=\"Land\",0,IF(O1190<0,O1190,IF(O1171<O$9,O1190,(O1190/O1171)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1248},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1248=\"Land\",0,IF(O1191<0,O1191,IF(O1172<O$9,O1191,(O1191/O1172)*O$9)))","v":-0.45599999999999985},-0.45599999999999991,-0.45599999999999991,-0.45599999999999996,-0.45599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1249},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1249=\"Land\",0,IF(O1192<0,O1192,IF(O1173<O$9,O1192,(O1192/O1173)*O$9)))","v":-1.7743995217242721E-3},-1.7743995217242724E-3,-1.7743995217242724E-3,-1.7743995217242726E-3,-1.7743995217242726E-3,-0.22888719976086211,-0.45777439952172422,-0.45777439952172427,-0.45777439952172427,-0.45777439952172427,-0.22888719976086211,-0.45777439952172416,-0.45777439952172422,-0.45777439952172422,-0.45777439952172422,-0.45777439952172422,-0.45777439952172416,-0.45777439952172416,-0.45777439952172411,-0.45777439952172416,-0.45777439952172416]
[{"$f":"ROW()","v":1250},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1250=\"Land\",0,IF(O1193<0,O1193,IF(O1174<O$9,O1193,(O1193/O1174)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1251=\"Land\",0,IF(O1194<0,O1194,IF(O1175<O$9,O1194,(O1194/O1175)*O$9)))","v":-1.5722527407683429E-4},-1.5722527407683427E-4,-1.5722527407683427E-4,-1.5722527407683427E-4,-1.5722527407683424E-4,-7.861263703841712E-5,-1.5722527407683424E-4,-1.5722527407683424E-4,-1.5722527407683421E-4,-1.5722527407683421E-4,-7.8612637038417093E-5,-1.5722527407683419E-4,-1.5722527407683419E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683413E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4]
[{"$f":"ROW()","v":1252},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1252=\"Land\",0,IF(O1195<0,O1195,IF(O1176<O$9,O1195,(O1195/O1176)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1253=\"Land\",0,IF(O1196<0,O1196,IF(O1177<O$9,O1196,(O1196/O1177)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1254=\"Land\",0,IF(O1197<0,O1197,IF(O1178<O$9,O1197,(O1197/O1178)*O$9)))","v":-0.65159999999999985},-0.65159999999999985,-0.65159999999999985,-0.65159999999999973,-0.65159999999999973,-0.32579999999999987,-0.65159999999999973,-0.65159999999999973,-0.65159999999999973,-0.65159999999999973,-0.32579999999999981,-0.65159999999999973,-0.65159999999999962,-0.65159999999999962,-0.65159999999999962,-0.65159999999999973,-0.65159999999999962,-0.65159999999999973,-0.65159999999999973,-0.65159999999999962,-0.65159999999999962]
[{"$f":"ROW()","v":1255},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1255=\"Land\",0,IF(O1198<0,O1198,IF(O1179<O$9,O1198,(O1198/O1179)*O$9)))","v":-7.7982762913079914E-3},-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079932E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1256=\"Land\",0,IF(O1199<0,O1199,IF(O1180<O$9,O1199,(O1199/O1180)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1257=\"Land\",0,IF(O1200<0,O1200,IF(O1181<O$9,O1200,(O1200/O1181)*O$9)))","v":-0.2466967423362931},-0.2466967423362931,-0.24669674233629307,-0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1258=\"Land\",0,IF(O1201<0,O1201,IF(O1182<O$9,O1201,(O1201/O1182)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1259=\"Land\",0,IF(O1202<0,O1202,IF(O1183<O$9,O1202,(O1202/O1183)*O$9)))","v":-1.7508299999999999},-1.7508299999999999,-1.7508300000000001,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1260=\"Land\",0,IF(O1203<0,O1203,IF(O1184<O$9,O1203,(O1203/O1184)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1261=\"Land\",0,IF(O1204<0,O1204,IF(O1185<O$9,O1204,(O1204/O1185)*O$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1246:O1261)","v":-3.1148566434234022},-3.1148566434234022,-3.1148566434234022,-3.1148566434234022,-1.1173299010871089,-0.55866495054355447,-1.1173299010871089,-1.1173299010871089,-1.1173299010871089,-1.1173299010871089,{"$f":"SUM(Y1246:Y1261)","v":-0.55866495054355436},-1.1095316247958007,-1.1095316247958007,-1.1095316247958007,-1.1095316247958007,-1.1095316247958009,{"$f":"SUM(AE1246:AE1261)","v":-1.1095316247958007},-1.1095316247958007,-1.1095316247958007,-1.1095316247958007,-1.1095316247958007]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1264},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1265},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1266},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1267},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1268},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1269},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1270},null,null,"Regulators"]
[{"$f":"ROW()","v":1271},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1272},null,null,"Buildings"]
[{"$f":"ROW()","v":1273},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1274},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1275},null,null,"Vehicle"]
[{"$f":"ROW()","v":1276},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1278},null,null,"FRC"]
[{"$f":"ROW()","v":1279},null,null,"Land"]
[{"$f":"ROW()","v":1280},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1281},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1283},null,"Closing Value"]
[{"$f":"ROW()","v":1284},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1189+J1208+J1246+J1227","v":0},{"$f":"K1189+K1208+K1246+K1227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1190+J1209+J1247+J1228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1191+J1210+J1248+J1229","v":0},0,0,0,9.1199999999999974,8.6639999999999979,8.2079999999999984,7.7519999999999989,7.2959999999999994,6.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1192+J1211+J1249+J1230","v":0},0,0,0,3.5487990434485445E-2,3.3713590912761174E-2,3.1939191391036903E-2,3.0164791869312632E-2,2.8390392347588361E-2,2.661599282586409E-2,6.6377287930650013,6.1799543935432775,5.7221799940215536,5.2644055944998289,4.8066311949781042,4.5777439952172418,4.119969595695518,3.6621951961737937,3.2044207966520695,2.7466463971303452,2.2888719976086209,1.8310975980868966,1.3733231985651724,0.91554879904344832,0.45777439952172416,0]
[{"$f":"ROW()","v":1288},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1193+J1212+J1250+J1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,null,"Regulators",null,null,null,null,null,{"$f":"J1194+J1213+J1251+J1232","v":0},0,0,0,6.2890109630733713E-3,6.1317856889965367E-3,5.9745604149197022E-3,5.8173351408428676E-3,5.6601098667660331E-3,5.5028845926891985E-3,5.4242719556507812E-3,5.2670466815739466E-3,5.1098214074971121E-3,4.9525961334202775E-3,4.7953708593434429E-3,4.7167582223050257E-3,4.5595329482281911E-3,4.4023076741513565E-3,4.245082400074522E-3,4.0878571259976874E-3,3.9306318519208537E-3,3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3,3.1445054815366831E-3]
[{"$f":"ROW()","v":1290},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1195+J1214+J1252+J1233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1291},null,null,"Buildings",null,null,null,null,null,{"$f":"J1196+J1215+J1253+J1234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1197+J1216+J1254+J1235","v":0},0,0,0,16.289999999999996,15.638399999999995,14.986799999999995,14.335199999999995,13.683599999999995,13.031999999999995,12.706199999999995,12.054599999999995,11.402999999999995,10.751399999999995,10.099799999999995,9.7739999999999956,9.1223999999999954,8.4707999999999952,7.8191999999999959,7.1675999999999966,6.5159999999999965,5.8643999999999972,5.2127999999999979,4.5611999999999977,3.909599999999998,3.2579999999999982]
[{"$f":"ROW()","v":1293},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1198+J1217+J1255+J1236","v":0},0,0,0,7.7982762913079914E-2,7.018448662177193E-2,6.2386210330463938E-2,5.4587934039155947E-2,4.6789657747847956E-2,3.8991381456539964E-2,3.5092243310885965E-2,2.7293967019577973E-2,1.9495690728269982E-2,1.1697414436961989E-2,3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1199+J1218+J1256+J1237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1200+J1219+J1257+J1238","v":0},0,0,0,0.9867869693451724,0.74009022700887928,0.49339348467258615,0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"FRC",null,null,null,null,null,{"$f":"J1202+J1221+J1259+J1240","v":0},0,0,0,7.0033199999999995,5.2524899999999999,3.5016600000000002,1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1298},null,null,"Land",null,null,null,null,null,{"$f":"J1203+J1222+J1260+J1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1299},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1204+J1223+J1261+J1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1284:N1299)","v":33.519866733655803},{"$f":"SUM(O1284:O1299)","v":30.405010090232402},27.290153446809004,24.175296803385599,21.060440159962194,19.943110258875087,19.384445308331532,18.267115407244425,17.149785506157315,16.032455605070208,14.915125703983096,{"$f":"SUM(Y1284:Y1299)","v":14.356460753439542},13.246929128643743,12.137397503847939,11.02786587905214,9.9183342542563402,8.8088026294605388,{"$f":"SUM(AE1284:AE1299)","v":7.6992710046647375},6.5897393798689379,5.4802077550731365,4.370676130277336,3.2611445054815351]
["Over Depreciation"]
[{"$f":"ROW()","v":1302},null,"Over Depreciation"]
[{"$f":"ROW()","v":1303},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1304},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1305},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1306},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1307},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1308},null,null,"Regulators"]
[{"$f":"ROW()","v":1309},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1310},null,null,"Buildings"]
[{"$f":"ROW()","v":1311},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1312},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1313},null,null,"Vehicle"]
[{"$f":"ROW()","v":1314},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1316},null,null,"FRC"]
[{"$f":"ROW()","v":1317},null,null,"Land"]
[{"$f":"ROW()","v":1318},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1319},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1303:N1318)","v":0},null,null,null,null,{"$f":"SUM(S1303:S1318)","v":0},null,null,null,null,{"$f":"SUM(X1303:X1318)","v":0}]
["2005 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1322},null,"Life"]
[{"$f":"ROW()","v":1323},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(P1323-P$9)*(P1323>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1324},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(P1324-P$9)*(P1324>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1325},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(P1325-P$9)*(P1325>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1326},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(P1326-P$9)*(P1326>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1327},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(P1327-P$9)*(P1327>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1328},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(P1328-P$9)*(P1328>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1329},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(P1329-P$9)*(P1329>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1330},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(P1330-P$9)*(P1330>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1331},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(P1331-P$9)*(P1331>Q$9)","v":24},23,22,21,20.5,19.5,18.5,17.5,16.5,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1332},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(P1332-P$9)*(P1332>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(P1333-P$9)*(P1333>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1334},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(P1334-P$9)*(P1334>Q$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(P1335-P$9)*(P1335>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1336},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(P1336-P$9)*(P1336>Q$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(P1337-P$9)*(P1337>Q$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(P1338-P$9)*(P1338>Q$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1341},null,"Opening Value"]
[{"$f":"ROW()","v":1342},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N1437","v":0},0.46164500000000003,0.43856275,0.41548050000000003,0.39239825,0.36931599999999998,0.35777487499999999,0.33469262499999997,0.311610375,0.28852812500000002,0.265445875,0.25390475000000001,0.23082250000000001,0.20774025000000002,0.18465800000000002,0.16157575000000002,{"$f":"AD1437","v":0.13849350000000002},0.11541125000000002,9.2329000000000022E-2,6.9246750000000024E-2,4.6164500000000011E-2]
[{"$f":"ROW()","v":1343},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1438","v":0},0,0,0,0,0,{"$f":"AD1438","v":0},0,0,0,0]
[{"$f":"ROW()","v":1344},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1439","v":0},0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1440","v":0},7.0107348510000005,6.6601981084500004,6.3096613659000003,5.9591246233500001,5.6085878808,5.433319509525,5.0827827669749999,4.7322460244249998,4.3817092818749996,4.0311725393249995,3.8559041680499995,3.5053674254999994,3.1548306829499992,2.8042939403999991,2.453757197849999,{"$f":"AD1440","v":2.1032204552999993},1.7526837127499995,1.4021469701999996,1.0516102276499997,0.70107348509999978]
[{"$f":"ROW()","v":1346},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1441","v":0},0,0,0,0]
[{"$f":"ROW()","v":1347},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1442","v":0},9.9749999999999991E-2,9.7256249999999989E-2,9.4762499999999986E-2,9.2268749999999983E-2,8.977499999999998E-2,8.8528124999999985E-2,8.6034374999999982E-2,8.3540624999999979E-2,8.1046874999999977E-2,7.8553124999999974E-2,7.7306249999999979E-2,7.4812499999999976E-2,7.2318749999999973E-2,6.982499999999997E-2,6.7331249999999968E-2,{"$f":"AD1442","v":6.4837499999999965E-2},6.2343749999999969E-2,5.9849999999999973E-2,5.7356249999999977E-2,5.4862499999999981E-2]
[{"$f":"ROW()","v":1348},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N1443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1443","v":0},0,0,0,0]
[{"$f":"ROW()","v":1349},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1444","v":0},0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N1445","v":0},16.516205743799993,15.855557514047995,15.194909284295996,14.534261054543997,13.873612824791996,13.543288709915997,12.882640480163996,12.221992250411997,11.561344020659996,10.900695790907996,10.570371676031996,9.9097234462799975,9.2490752165279968,8.5884269867759961,7.9277787570239964,{"$f":"AD1445","v":7.2671305272719966},6.6064822975199968,5.9458340677679971,5.2851858380159973,4.6245376082639975]
[{"$f":"ROW()","v":1351},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1446","v":0},0,0,0,0]
[{"$f":"ROW()","v":1352},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1447","v":0},0,0,0,0,0,{"$f":"AD1447","v":0},0,0,0,0]
[{"$f":"ROW()","v":1353},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N1448","v":0},0.37043155239999997,0.2778236643,0.18521577620000002,9.2607888100000008E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1448","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1449","v":0},0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N1450","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1450","v":0},0,0,{"$f":"AA1450","v":0},0,0,{"$f":"AD1450","v":0},{"$f":"AE1450","v":0},{"$f":"AF1450","v":0},{"$f":"AG1450","v":0},{"$f":"AH1450","v":0}]
[{"$f":"ROW()","v":1356},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N1452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1358},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1342:O1357)","v":0},24.458767147199993,23.329398286797996,22.200029426395997,21.070660565994,{"$f":"SUM(T1342:T1357)","v":19.941291705591997},19.422911219440998,18.386150247138996,17.349389274836998,16.312628302534996,{"$f":"SUM(Y1342:Y1357)","v":15.275867330232995},14.757486844081996,13.720725871779997,12.683964899477996,11.647203927175996,10.610442954873996,{"$f":"SUM(AE1342:AE1357)","v":9.5736819825719959},8.5369210102699959,7.5001600379679969,6.463399065665997,5.4266380933639971]
["Capex"]
[{"$f":"ROW()","v":1360},null,"Capex"]
[{"$f":"ROW()","v":1361},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O$441","v":0.46164500000000003}]
[{"$f":"ROW()","v":1362},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$442","v":0}]
[{"$f":"ROW()","v":1363},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$443","v":0}]
[{"$f":"ROW()","v":1364},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$444","v":7.0107348510000005}]
[{"$f":"ROW()","v":1365},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$445","v":0}]
[{"$f":"ROW()","v":1366},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$446","v":9.9749999999999991E-2}]
[{"$f":"ROW()","v":1367},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O$447","v":0}]
[{"$f":"ROW()","v":1368},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O$448","v":0}]
[{"$f":"ROW()","v":1369},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O$449","v":16.516205743799993}]
[{"$f":"ROW()","v":1370},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$450","v":0}]
[{"$f":"ROW()","v":1371},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O$451","v":0}]
[{"$f":"ROW()","v":1372},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$452","v":0.37043155239999997}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O$453","v":0}]
[{"$f":"ROW()","v":1374},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O$454","v":0}]
[{"$f":"ROW()","v":1375},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O$455","v":0}]
[{"$f":"ROW()","v":1376},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O$456","v":0}]
[{"$f":"ROW()","v":1377},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1361:O1376)","v":24.458767147199993}]
["Disposals"]
[{"$f":"ROW()","v":1379},null,"Disposals"]
[{"$f":"ROW()","v":1380},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O$6250","v":0}]
[{"$f":"ROW()","v":1381},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$480","v":0}]
[{"$f":"ROW()","v":1382},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$481","v":0}]
[{"$f":"ROW()","v":1383},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$482","v":0}]
[{"$f":"ROW()","v":1384},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$483","v":0}]
[{"$f":"ROW()","v":1385},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$484","v":0}]
[{"$f":"ROW()","v":1386},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O$485","v":0}]
[{"$f":"ROW()","v":1387},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O$486","v":0}]
[{"$f":"ROW()","v":1388},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O$487","v":0}]
[{"$f":"ROW()","v":1389},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$488","v":0}]
[{"$f":"ROW()","v":1390},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O$489","v":0}]
[{"$f":"ROW()","v":1391},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O$491","v":0}]
[{"$f":"ROW()","v":1393},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O$492","v":0}]
[{"$f":"ROW()","v":1394},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O$493","v":0}]
[{"$f":"ROW()","v":1395},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O$494","v":0}]
[{"$f":"ROW()","v":1396},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1380:J1395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1398},null,"Depreciation"]
[{"$f":"ROW()","v":1399},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1399=\"Land\",0,IF(P1342<0,P1342,IF(P1323<P$9,P1342,(P1342/P1323)*P$9)))","v":-2.3082250000000002E-2},-2.3082249999999999E-2,-2.3082250000000002E-2,-2.3082249999999999E-2,-1.1541124999999999E-2,-2.3082249999999999E-2,-2.3082249999999999E-2,-2.3082249999999999E-2,-2.3082250000000002E-2,-1.1541124999999999E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000006E-2,-2.3082250000000006E-2,-2.3082250000000009E-2,-2.3082250000000006E-2]
[{"$f":"ROW()","v":1400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1400=\"Land\",0,IF(P1343<0,P1343,IF(P1324<P$9,P1343,(P1343/P1324)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1401},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1401=\"Land\",0,IF(P1344<0,P1344,IF(P1325<P$9,P1344,(P1344/P1325)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1402},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1402=\"Land\",0,IF(P1345<0,P1345,IF(P1326<P$9,P1345,(P1345/P1326)*P$9)))","v":-0.35053674255},-0.35053674255,-0.35053674255,-0.35053674255,-0.175268371275,-0.35053674255,-0.35053674255,-0.35053674255,-0.35053674254999995,-0.17526837127499997,-0.35053674254999995,-0.35053674254999995,-0.35053674254999989,-0.35053674254999989,-0.35053674254999984,-0.35053674254999989,-0.35053674254999989,-0.35053674254999989,-0.35053674254999989,-0.35053674254999989]
[{"$f":"ROW()","v":1403},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1403=\"Land\",0,IF(P1346<0,P1346,IF(P1327<P$9,P1346,(P1346/P1327)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1404=\"Land\",0,IF(P1347<0,P1347,IF(P1328<P$9,P1347,(P1347/P1328)*P$9)))","v":-2.4937499999999999E-3},-2.4937499999999999E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-1.2468749999999997E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-1.2468749999999995E-3,-2.4937499999999994E-3,-2.493749999999999E-3,-2.493749999999999E-3,-2.493749999999999E-3,-2.493749999999999E-3,-2.4937499999999986E-3,-2.4937499999999986E-3,-2.493749999999999E-3,-2.493749999999999E-3,-2.493749999999999E-3]
[{"$f":"ROW()","v":1405},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1405=\"Land\",0,IF(P1348<0,P1348,IF(P1329<P$9,P1348,(P1348/P1329)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1406},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1406=\"Land\",0,IF(P1349<0,P1349,IF(P1330<P$9,P1349,(P1349/P1330)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1407},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1407=\"Land\",0,IF(P1350<0,P1350,IF(P1331<P$9,P1350,(P1350/P1331)*P$9)))","v":-0.66064822975199977},-0.66064822975199977,-0.66064822975199977,-0.66064822975199988,-0.33032411487599989,-0.66064822975199988,-0.66064822975199977,-0.66064822975199988,-0.66064822975199977,-0.33032411487599989,-0.66064822975199977,-0.66064822975199988,-0.66064822975199977,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966]
[{"$f":"ROW()","v":1408},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1408=\"Land\",0,IF(P1351<0,P1351,IF(P1332<P$9,P1351,(P1351/P1332)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1409=\"Land\",0,IF(P1352<0,P1352,IF(P1333<P$9,P1352,(P1352/P1333)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1410},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1410=\"Land\",0,IF(P1353<0,P1353,IF(P1334<P$9,P1353,(P1353/P1334)*P$9)))","v":-9.2607888099999994E-2},-9.2607888099999994E-2,-9.2607888100000008E-2,-9.2607888100000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1411=\"Land\",0,IF(P1354<0,P1354,IF(P1335<P$9,P1354,(P1354/P1335)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1412=\"Land\",0,IF(P1355<0,P1355,IF(P1336<P$9,P1355,(P1355/P1336)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1413=\"Land\",0,IF(P1356<0,P1356,IF(P1337<P$9,P1356,(P1356/P1337)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1414=\"Land\",0,IF(P1357<0,P1357,IF(P1338<P$9,P1357,(P1357/P1338)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1399:P1414)","v":-1.129368860402},-1.1293688604019998,-1.129368860402,-1.129368860402,-0.51838048615099985,-1.0367609723019999,-1.0367609723019997,-1.0367609723019999,-1.0367609723019997,{"$f":"SUM(Y1399:Y1414)","v":-0.51838048615099985},-1.0367609723019997,-1.0367609723019999,-1.0367609723019997,-1.0367609723019995,-1.0367609723019995,{"$f":"SUM(AE1399:AE1414)","v":-1.0367609723019995},-1.0367609723019995,-1.0367609723019995,-1.0367609723019995,-1.0367609723019995]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1417},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1418},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1419},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1420},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1421},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1422},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1423},null,null,"Regulators"]
[{"$f":"ROW()","v":1424},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1425},null,null,"Buildings"]
[{"$f":"ROW()","v":1426},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1427},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1428},null,null,"Vehicle"]
[{"$f":"ROW()","v":1429},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1431},null,null,"FRC"]
[{"$f":"ROW()","v":1432},null,null,"Land"]
[{"$f":"ROW()","v":1433},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1434},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1436},null,"Closing Value"]
[{"$f":"ROW()","v":1437},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1342+J1361+J1399+J1380","v":0},{"$f":"K1342+K1361+K1399+K1380","v":0},0,0,0,0.46164500000000003,0.43856275,0.41548050000000003,0.39239825,0.36931599999999998,0.35777487499999999,0.33469262499999997,0.311610375,0.28852812500000002,0.265445875,0.25390475000000001,0.23082250000000001,0.20774025000000002,0.18465800000000002,0.16157575000000002,0.13849350000000002,0.11541125000000002,9.2329000000000022E-2,6.9246750000000024E-2,4.6164500000000011E-2,2.3082250000000006E-2]
[{"$f":"ROW()","v":1438},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1343+J1362+J1400+J1381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1344+J1363+J1401+J1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1345+J1364+J1402+J1383","v":0},0,0,0,0,7.0107348510000005,6.6601981084500004,6.3096613659000003,5.9591246233500001,5.6085878808,5.433319509525,5.0827827669749999,4.7322460244249998,4.3817092818749996,4.0311725393249995,3.8559041680499995,3.5053674254999994,3.1548306829499992,2.8042939403999991,2.453757197849999,2.1032204552999993,1.7526837127499995,1.4021469701999996,1.0516102276499997,0.70107348509999978,0.35053674254999989]
[{"$f":"ROW()","v":1441},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1346+J1365+J1403+J1384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"Regulators",null,null,null,null,null,{"$f":"J1347+J1366+J1404+J1385","v":0},0,0,0,0,9.9749999999999991E-2,9.7256249999999989E-2,9.4762499999999986E-2,9.2268749999999983E-2,8.977499999999998E-2,8.8528124999999985E-2,8.6034374999999982E-2,8.3540624999999979E-2,8.1046874999999977E-2,7.8553124999999974E-2,7.7306249999999979E-2,7.4812499999999976E-2,7.2318749999999973E-2,6.982499999999997E-2,6.7331249999999968E-2,6.4837499999999965E-2,6.2343749999999969E-2,5.9849999999999973E-2,5.7356249999999977E-2,5.4862499999999981E-2,5.2368749999999985E-2]
[{"$f":"ROW()","v":1443},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1348+J1367+J1405+J1386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,null,"Buildings",null,null,null,null,null,{"$f":"J1349+J1368+J1406+J1387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1350+J1369+J1407+J1388","v":0},0,0,0,0,16.516205743799993,15.855557514047995,15.194909284295996,14.534261054543997,13.873612824791996,13.543288709915997,12.882640480163996,12.221992250411997,11.561344020659996,10.900695790907996,10.570371676031996,9.9097234462799975,9.2490752165279968,8.5884269867759961,7.9277787570239964,7.2671305272719966,6.6064822975199968,5.9458340677679971,5.2851858380159973,4.6245376082639975,3.9638893785119977]
[{"$f":"ROW()","v":1446},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1351+J1370+J1408+J1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1447},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1352+J1371+J1409+J1390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1448},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1353+J1372+J1410+J1391","v":0},0,0,0,0,0.37043155239999997,0.2778236643,0.18521577620000002,9.2607888100000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"FRC",null,null,null,null,null,{"$f":"J1355+J1374+J1412+J1393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1451},null,null,"Land",null,null,null,null,null,{"$f":"J1356+J1375+J1413+J1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1452},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1357+J1376+J1414+J1395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1437:O1452)","v":24.458767147199993},23.329398286797996,22.200029426395997,21.070660565994,{"$f":"SUM(S1437:S1452)","v":19.941291705591997},19.422911219440998,18.386150247138996,17.349389274836998,16.312628302534996,15.275867330232995,{"$f":"SUM(Y1437:Y1452)","v":14.757486844081996},13.720725871779997,12.683964899477996,11.647203927175996,10.610442954873996,9.5736819825719959,{"$f":"SUM(AE1437:AE1452)","v":8.5369210102699959},7.5001600379679969,6.463399065665997,5.4266380933639971,4.389877121061998]
["Over Depreciation"]
[{"$f":"ROW()","v":1455},null,"Over Depreciation"]
[{"$f":"ROW()","v":1456},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1457},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1458},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1459},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1460},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1461},null,null,"Regulators"]
[{"$f":"ROW()","v":1462},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1463},null,null,"Buildings"]
[{"$f":"ROW()","v":1464},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1465},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1466},null,null,"Vehicle"]
[{"$f":"ROW()","v":1467},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1469},null,null,"FRC"]
[{"$f":"ROW()","v":1470},null,null,"Land"]
[{"$f":"ROW()","v":1471},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1472},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1456:S1471)","v":0},null,null,null,null,{"$f":"SUM(X1456:X1471)","v":0}]
["2006 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1475},null,"Life"]
[{"$f":"ROW()","v":1476},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(Q1476-Q$9)*(Q1476>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1477},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(Q1477-Q$9)*(Q1477>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1478},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(Q1478-Q$9)*(Q1478>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1479},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(Q1479-Q$9)*(Q1479>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1480},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(Q1480-Q$9)*(Q1480>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1481},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(Q1481-Q$9)*(Q1481>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1482},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(Q1482-Q$9)*(Q1482>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1483},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(Q1483-Q$9)*(Q1483>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1484},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(Q1484-Q$9)*(Q1484>R$9)","v":24},23,22,21.5,20.5,19.5,18.5,17.5,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1485},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(Q1485-Q$9)*(Q1485>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(Q1486-Q$9)*(Q1486>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(Q1487-Q$9)*(Q1487>R$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(Q1488-Q$9)*(Q1488>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(Q1489-Q$9)*(Q1489>R$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1490},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(Q1490-Q$9)*(Q1490>R$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1491},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(Q1491-Q$9)*(Q1491>R$9)","v":4},3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1492}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1494},null,"Opening Value"]
[{"$f":"ROW()","v":1495},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1590","v":0},1.4195660000000001,1.3485877000000002,1.2776094000000002,1.2066311000000003,1.1711419500000002,1.1001636500000003,1.0291853500000003,0.95820705000000028,0.88722875000000023,0.85173960000000026,0.78076130000000021,0.70978300000000016,0.63880470000000011,0.56782640000000006,{"$f":"AD1590","v":0.49684810000000007},0.42586980000000008,0.35489150000000008,0.28391320000000009,0.21293490000000007]
[{"$f":"ROW()","v":1496},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X1591","v":0},0,0,0,0,0,{"$f":"AD1591","v":0},0,0,0,0]
[{"$f":"ROW()","v":1497},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1592","v":0},0,0,0,0]
[{"$f":"ROW()","v":1498},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1593","v":0},8.1942672999999928,7.7845539349999928,7.3748405699999928,6.9651272049999928,6.7602705224999928,6.3505571574999937,5.9408437924999937,5.5311304274999937,5.1214170624999937,4.9165603799999937,4.5068470149999946,4.0971336499999955,3.687420284999996,3.2777069199999964,{"$f":"AD1593","v":2.8679935549999969},2.4582801899999973,2.0485668249999978,1.6388534599999982,1.2291400949999987]
[{"$f":"ROW()","v":1499},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1594","v":0},0,0,0,0]
[{"$f":"ROW()","v":1500},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1595","v":0},0.73165236,0.71336105100000002,0.69506974200000005,0.67677843300000007,0.66763277850000002,0.64934146950000005,0.63105016050000007,0.61275885150000009,0.59446754250000011,0.58532188800000007,0.56703057900000009,0.54873927000000011,0.53044796100000013,0.51215665200000016,{"$f":"AD1595","v":0.49386534300000018},0.4755740340000002,0.45728272500000017,0.43899141600000013,0.42070010700000016]
[{"$f":"ROW()","v":1501},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1596","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1597","v":0},0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1598","v":0},20.081629629999998,19.278364444799998,18.475099259599997,17.671834074399996,17.270201481799997,16.466936296599997,15.663671111399998,14.860405926199999,14.057140740999998,13.655508148399997,12.852242963199998,12.048977777999998,11.245712592799999,10.4424474076,{"$f":"AD1598","v":9.6391822223999988},8.835917037199998,8.032651851999999,7.2293866667999991,6.4261214815999992]
[{"$f":"ROW()","v":1504},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1599","v":0},0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X1600","v":0},0,0,0,0,0,{"$f":"AD1600","v":0},0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1601","v":0},1.0571946E-3,7.9289594999999995E-4,5.2859729999999989E-4,2.6429864999999995E-4,1.3214932499999997E-4,0,0,0,0,0,0,0,0,0,{"$f":"AD1601","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1602","v":0},0,0,0,0]
[{"$f":"ROW()","v":1508},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1603","v":0},0,0,0,0,0,0,0,0,{"$f":"X1603","v":0},0,0,0,0,0,{"$f":"AD1603","v":0},{"$f":"AE1603","v":0},{"$f":"AF1603","v":0},{"$f":"AG1603","v":0},{"$f":"AH1603","v":0}]
[{"$f":"ROW()","v":1509},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1495:P1510)","v":0},30.42817248459999,29.125660026749991,27.823147568899987,{"$f":"SUM(T1495:T1510)","v":26.520635111049987},{"$f":"SUM(U1495:U1510)","v":25.869378882124991},{"$f":"SUM(V1495:V1510)","v":24.566998573599989},23.264750414399991,21.962502255199993,{"$f":"SUM(Y1495:Y1510)","v":20.660254095999992},20.009130016399993,18.706881857199992,17.404633697999994,16.102385538799993,14.800137379599995,{"$f":"SUM(AE1495:AE1510)","v":13.497889220399996},12.195641061199996,10.893392901999997,9.5911447427999974,8.2888965835999979]
["Capex"]
[{"$f":"ROW()","v":1513},null,"Capex"]
[{"$f":"ROW()","v":1514},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$441","v":1.4195660000000001}]
[{"$f":"ROW()","v":1515},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$442","v":0}]
[{"$f":"ROW()","v":1516},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$443","v":0}]
[{"$f":"ROW()","v":1517},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$444","v":8.1942672999999928}]
[{"$f":"ROW()","v":1518},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$445","v":0}]
[{"$f":"ROW()","v":1519},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$446","v":0.73165236}]
[{"$f":"ROW()","v":1520},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$447","v":0}]
[{"$f":"ROW()","v":1521},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$448","v":0}]
[{"$f":"ROW()","v":1522},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$449","v":20.081629629999998}]
[{"$f":"ROW()","v":1523},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$450","v":0}]
[{"$f":"ROW()","v":1524},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$451","v":0}]
[{"$f":"ROW()","v":1525},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$452","v":1.0571946E-3}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$453","v":0}]
[{"$f":"ROW()","v":1527},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$454","v":0}]
[{"$f":"ROW()","v":1528},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$455","v":0}]
[{"$f":"ROW()","v":1529},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$456","v":0}]
[{"$f":"ROW()","v":1530},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1514:P1529)","v":30.42817248459999}]
["Disposals"]
[{"$f":"ROW()","v":1532},null,"Disposals"]
[{"$f":"ROW()","v":1533},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$6250","v":0}]
[{"$f":"ROW()","v":1534},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$480","v":0}]
[{"$f":"ROW()","v":1535},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$481","v":0}]
[{"$f":"ROW()","v":1536},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$482","v":0}]
[{"$f":"ROW()","v":1537},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$483","v":0}]
[{"$f":"ROW()","v":1538},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$484","v":0}]
[{"$f":"ROW()","v":1539},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$485","v":0}]
[{"$f":"ROW()","v":1540},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$486","v":0}]
[{"$f":"ROW()","v":1541},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$487","v":0}]
[{"$f":"ROW()","v":1542},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$488","v":0}]
[{"$f":"ROW()","v":1543},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$489","v":0}]
[{"$f":"ROW()","v":1544},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$491","v":0}]
[{"$f":"ROW()","v":1546},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$492","v":0}]
[{"$f":"ROW()","v":1547},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$493","v":0}]
[{"$f":"ROW()","v":1548},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$494","v":0}]
[{"$f":"ROW()","v":1549},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1533:J1548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1551},null,"Depreciation"]
[{"$f":"ROW()","v":1552},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1552=\"Land\",0,IF(Q1495<0,Q1495,IF(Q1476<Q$9,Q1495,(Q1495/Q1476)*Q$9)))","v":-7.0978300000000008E-2},-7.0978300000000008E-2,-7.0978300000000008E-2,-3.5489150000000011E-2,-7.0978300000000008E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-3.5489150000000011E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2]
[{"$f":"ROW()","v":1553},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1553=\"Land\",0,IF(Q1496<0,Q1496,IF(Q1477<Q$9,Q1496,(Q1496/Q1477)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1554=\"Land\",0,IF(Q1497<0,Q1497,IF(Q1478<Q$9,Q1497,(Q1497/Q1478)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1555},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1555=\"Land\",0,IF(Q1498<0,Q1498,IF(Q1479<Q$9,Q1498,(Q1498/Q1479)*Q$9)))","v":-0.40971336499999966},-0.40971336499999961,-0.40971336499999961,-0.20485668249999978,-0.40971336499999955,-0.40971336499999961,-0.40971336499999955,-0.40971336499999955,-0.20485668249999975,-0.4097133649999995,-0.4097133649999995,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955]
[{"$f":"ROW()","v":1556},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1556=\"Land\",0,IF(Q1499<0,Q1499,IF(Q1480<Q$9,Q1499,(Q1499/Q1480)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1557=\"Land\",0,IF(Q1500<0,Q1500,IF(Q1481<Q$9,Q1500,(Q1500/Q1481)*Q$9)))","v":-1.8291308999999999E-2},-1.8291309000000002E-2,-1.8291309000000002E-2,-9.1456545000000011E-3,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-9.1456545000000011E-3,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000009E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000006E-2]
[{"$f":"ROW()","v":1558},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1558=\"Land\",0,IF(Q1501<0,Q1501,IF(Q1482<Q$9,Q1501,(Q1501/Q1482)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1559=\"Land\",0,IF(Q1502<0,Q1502,IF(Q1483<Q$9,Q1502,(Q1502/Q1483)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1560=\"Land\",0,IF(Q1503<0,Q1503,IF(Q1484<Q$9,Q1503,(Q1503/Q1484)*Q$9)))","v":-0.8032651851999999},-0.8032651851999999,-0.8032651851999999,-0.40163259259999989,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.8032651851999999,-0.40163259259999995,-0.8032651851999999,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.80326518520000001,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.8032651851999999,-0.8032651851999999]
[{"$f":"ROW()","v":1561},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1561=\"Land\",0,IF(Q1504<0,Q1504,IF(Q1485<Q$9,Q1504,(Q1504/Q1485)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1562=\"Land\",0,IF(Q1505<0,Q1505,IF(Q1486<Q$9,Q1505,(Q1505/Q1486)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1563},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1563=\"Land\",0,IF(Q1506<0,Q1506,IF(Q1487<Q$9,Q1506,(Q1506/Q1487)*Q$9)))","v":-2.6429865E-4},-2.6429865E-4,-2.6429864999999995E-4,-1.3214932499999997E-4,-1.3214932499999997E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1564=\"Land\",0,IF(Q1507<0,Q1507,IF(Q1488<Q$9,Q1507,(Q1507/Q1488)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1565=\"Land\",0,IF(Q1508<0,Q1508,IF(Q1489<Q$9,Q1508,(Q1508/Q1489)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1566},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1566=\"Land\",0,IF(Q1509<0,Q1509,IF(Q1490<Q$9,Q1509,(Q1509/Q1490)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1567},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1567=\"Land\",0,IF(Q1510<0,Q1510,IF(Q1491<Q$9,Q1510,(Q1510/Q1491)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1568},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1552:Q1567)","v":-1.3025124578499996},-1.3025124578499996,-1.3025124578499996,-0.65125622892499979,-1.3023803085249994,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,{"$f":"SUM(Y1552:Y1567)","v":-0.65112407959999974},-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,{"$f":"SUM(AE1552:AE1567)","v":-1.3022481591999995},-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1570},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1571},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1572},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1573},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1574},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1575},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1576},null,null,"Regulators"]
[{"$f":"ROW()","v":1577},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1578},null,null,"Buildings"]
[{"$f":"ROW()","v":1579},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1580},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1581},null,null,"Vehicle"]
[{"$f":"ROW()","v":1582},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1584},null,null,"FRC"]
[{"$f":"ROW()","v":1585},null,null,"Land"]
[{"$f":"ROW()","v":1586},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1587},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1589},null,"Closing Value"]
[{"$f":"ROW()","v":1590},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1495+J1514+J1552+J1533","v":0},{"$f":"K1495+K1514+K1552+K1533","v":0},0,0,0,0,1.4195660000000001,1.3485877000000002,1.2776094000000002,1.2066311000000003,1.1711419500000002,1.1001636500000003,1.0291853500000003,0.95820705000000028,0.88722875000000023,0.85173960000000026,0.78076130000000021,0.70978300000000016,0.63880470000000011,0.56782640000000006,0.49684810000000007,0.42586980000000008,0.35489150000000008,0.28391320000000009,0.21293490000000007,0.14195660000000004]
[{"$f":"ROW()","v":1591},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1496+J1515+J1553+J1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1592},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1497+J1516+J1554+J1535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1498+J1517+J1555+J1536","v":0},0,0,0,0,0,8.1942672999999928,7.7845539349999928,7.3748405699999928,6.9651272049999928,6.7602705224999928,6.3505571574999937,5.9408437924999937,5.5311304274999937,5.1214170624999937,4.9165603799999937,4.5068470149999946,4.0971336499999955,3.687420284999996,3.2777069199999964,2.8679935549999969,2.4582801899999973,2.0485668249999978,1.6388534599999982,1.2291400949999987,0.8194267299999991]
[{"$f":"ROW()","v":1594},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1499+J1518+J1556+J1537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,null,"Regulators",null,null,null,null,null,{"$f":"J1500+J1519+J1557+J1538","v":0},0,0,0,0,0,0.73165236,0.71336105100000002,0.69506974200000005,0.67677843300000007,0.66763277850000002,0.64934146950000005,0.63105016050000007,0.61275885150000009,0.59446754250000011,0.58532188800000007,0.56703057900000009,0.54873927000000011,0.53044796100000013,0.51215665200000016,0.49386534300000018,0.4755740340000002,0.45728272500000017,0.43899141600000013,0.42070010700000016,0.40240879800000018]
[{"$f":"ROW()","v":1596},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1501+J1520+J1558+J1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,null,"Buildings",null,null,null,null,null,{"$f":"J1502+J1521+J1559+J1540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1503+J1522+J1560+J1541","v":0},0,0,0,0,0,20.081629629999998,19.278364444799998,18.475099259599997,17.671834074399996,17.270201481799997,16.466936296599997,15.663671111399998,14.860405926199999,14.057140740999998,13.655508148399997,12.852242963199998,12.048977777999998,11.245712592799999,10.4424474076,9.6391822223999988,8.835917037199998,8.032651851999999,7.2293866667999991,6.4261214815999992,5.6228562963999993]
[{"$f":"ROW()","v":1599},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1504+J1523+J1561+J1542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1505+J1524+J1562+J1543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1506+J1525+J1563+J1544","v":0},0,0,0,0,0,1.0571946E-3,7.9289594999999995E-4,5.2859729999999989E-4,2.6429864999999995E-4,1.3214932499999997E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,null,"FRC",null,null,null,null,null,{"$f":"J1508+J1527+J1565+J1546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,null,"Land",null,null,null,null,null,{"$f":"J1509+J1528+J1566+J1547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1510+J1529+J1567+J1548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1606},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1590:P1605)","v":30.42817248459999},29.125660026749991,27.823147568899987,{"$f":"SUM(S1590:S1605)","v":26.520635111049987},{"$f":"SUM(T1590:T1605)","v":25.869378882124991},24.566998573599989,23.264750414399991,21.962502255199993,20.660254095999992,{"$f":"SUM(Y1590:Y1605)","v":20.009130016399993},18.706881857199992,17.404633697999994,16.102385538799993,14.800137379599995,13.497889220399996,{"$f":"SUM(AE1590:AE1605)","v":12.195641061199996},10.893392901999997,9.5911447427999974,8.2888965835999979,6.9866484243999984]
["Over Depreciation"]
[{"$f":"ROW()","v":1608},null,"Over Depreciation"]
[{"$f":"ROW()","v":1609},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1610},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1611},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1612},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1613},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1614},null,null,"Regulators"]
[{"$f":"ROW()","v":1615},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1616},null,null,"Buildings"]
[{"$f":"ROW()","v":1617},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1618},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1619},null,null,"Vehicle"]
[{"$f":"ROW()","v":1620},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1622},null,null,"FRC"]
[{"$f":"ROW()","v":1623},null,null,"Land"]
[{"$f":"ROW()","v":1624},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1625},null,null,"Total"]
["2007 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1628},null,"Life"]
[{"$f":"ROW()","v":1629},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(R1629-R$9)*(R1629>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1630},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(R1630-R$9)*(R1630>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1631},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(R1631-R$9)*(R1631>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1632},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(R1632-R$9)*(R1632>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1633},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(R1633-R$9)*(R1633>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1634},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(R1634-R$9)*(R1634>S$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1635},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(R1635-R$9)*(R1635>S$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1636},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(R1636-R$9)*(R1636>S$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1637},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(R1637-R$9)*(R1637>S$9)","v":24},23,22.5,21.5,20.5,19.5,18.5,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1638},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(R1638-R$9)*(R1638>S$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(R1639-R$9)*(R1639>S$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1640},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(R1640-R$9)*(R1640>S$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":10},{"$f":"(R1641-R$9)*(R1641>S$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1642},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":4},{"$f":"(R1642-R$9)*(R1642>S$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":0},{"$f":"(R1643-R$9)*(R1643>S$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":5},{"$f":"(R1644-R$9)*(R1644>S$9)","v":4},3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1647},null,"Opening Value"]
[{"$f":"ROW()","v":1648},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1743","v":0},1.5187996237516901,1.4428596425641056,1.3669196613765211,1.3289496707827289,1.2530096895951444,1.1770697084075599,1.1011297272199754,1.0251897460323909,0.98721975543859863,0.91127977425101414,0.83533979306342965,0.75939981187584515,0.68345983068826066,{"$f":"AD1743","v":0.60751984950067617},0.53157986831309167,0.45563988712550718,0.37969990593792263,0.30375992475033808]
[{"$f":"ROW()","v":1649},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X1744","v":0},0,0,0,0,0,{"$f":"AD1744","v":0},0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1745","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1746","v":0},12.434076714430262,11.812372878708748,11.190669042987235,10.879817125126479,10.258113289404966,9.6364094536834521,9.0147056179619387,8.3930017822404253,8.0821498643796694,7.460446028658156,6.8387421929366425,6.2170383572151291,5.5953345214936165,{"$f":"AD1746","v":4.973630685772104},4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515]
[{"$f":"ROW()","v":1652},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1747","v":0},0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1748","v":0},0.61706667606551191,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,{"$f":"AD1748","v":0.43194667324585828},0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709]
[{"$f":"ROW()","v":1654},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1749","v":0},0,0,0,0]
[{"$f":"ROW()","v":1655},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1750","v":0},3.9453480900000004E-2,3.8467143877500005E-2,3.7480806855000007E-2,3.6987638343750004E-2,3.6001301321250005E-2,3.5014964298750006E-2,3.4028627276250008E-2,3.3042290253750009E-2,3.2549121742500006E-2,3.1562784720000008E-2,3.0576447697500009E-2,2.959011067500001E-2,2.8603773652500011E-2,{"$f":"AD1750","v":2.7617436630000013E-2},2.6631099607500014E-2,2.5644762585000015E-2,2.4658425562500013E-2,2.3672088540000011E-2]
[{"$f":"ROW()","v":1656},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1751","v":0},18.3162034282437,17.583555291113953,16.850907153984206,16.484583085419331,15.751934948289582,15.019286811159834,14.286638674030085,13.553990536900336,13.187666468335463,12.455018331205714,11.722370194075966,10.989722056946217,10.257073919816468,{"$f":"AD1751","v":9.5244257826867198},8.7917776455569729,8.0591295084272261,7.3264813712974783,6.5938332341677306]
[{"$f":"ROW()","v":1657},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1752","v":0},0,0,0,0]
[{"$f":"ROW()","v":1658},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X1753","v":0},0,0,0,0,0,{"$f":"AD1753","v":0},0,0,0,0]
[{"$f":"ROW()","v":1659},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1754","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1755","v":0},0,0,0,0]
[{"$f":"ROW()","v":1661},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1756","v":0},0,0,0,0,0,0,0,{"$f":"X1756","v":0},0,0,0,0,0,{"$f":"AD1756","v":0},{"$f":"AE1756","v":0},{"$f":"AF1756","v":0},{"$f":"AG1756","v":0},{"$f":"AH1756","v":0}]
[{"$f":"ROW()","v":1662},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1663},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1648:Q1663)","v":0},32.925599923391161,31.478894965428182,{"$f":"SUM(T1648:T1663)","v":30.032190007465196},29.308837528483707,27.862132570520721,26.415427612557735,24.968722654594753,{"$f":"SUM(Y1648:Y1663)","v":23.522017696631771},22.798665217650278,21.351960259687296,19.90525530172431,18.458550343761324,17.011845385798342,{"$f":"SUM(AE1648:AE1663)","v":15.565140427835358},14.118435469872376,12.671730511909395,11.225025553946409,9.778320595983427]
["Capex"]
[{"$f":"ROW()","v":1666},null,"Capex"]
[{"$f":"ROW()","v":1667},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$441","v":1.5187996237516901}]
[{"$f":"ROW()","v":1668},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$442","v":0}]
[{"$f":"ROW()","v":1669},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$443","v":0}]
[{"$f":"ROW()","v":1670},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$444","v":12.434076714430262}]
[{"$f":"ROW()","v":1671},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$445","v":0}]
[{"$f":"ROW()","v":1672},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$446","v":0.61706667606551191}]
[{"$f":"ROW()","v":1673},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$447","v":0}]
[{"$f":"ROW()","v":1674},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$448","v":3.9453480900000004E-2}]
[{"$f":"ROW()","v":1675},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$449","v":18.3162034282437}]
[{"$f":"ROW()","v":1676},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$450","v":0}]
[{"$f":"ROW()","v":1677},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$451","v":0}]
[{"$f":"ROW()","v":1678},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$452","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$453","v":0}]
[{"$f":"ROW()","v":1680},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$454","v":0}]
[{"$f":"ROW()","v":1681},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$455","v":0}]
[{"$f":"ROW()","v":1682},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$456","v":0}]
[{"$f":"ROW()","v":1683},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1667:Q1682)","v":32.925599923391161}]
["Disposals"]
[{"$f":"ROW()","v":1685},null,"Disposals"]
[{"$f":"ROW()","v":1686},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$6250","v":0}]
[{"$f":"ROW()","v":1687},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$480","v":0}]
[{"$f":"ROW()","v":1688},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$481","v":0}]
[{"$f":"ROW()","v":1689},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$482","v":0}]
[{"$f":"ROW()","v":1690},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$483","v":0}]
[{"$f":"ROW()","v":1691},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$484","v":0}]
[{"$f":"ROW()","v":1692},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$485","v":0}]
[{"$f":"ROW()","v":1693},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$486","v":0}]
[{"$f":"ROW()","v":1694},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$487","v":0}]
[{"$f":"ROW()","v":1695},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$488","v":0}]
[{"$f":"ROW()","v":1696},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$489","v":0}]
[{"$f":"ROW()","v":1697},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$491","v":0}]
[{"$f":"ROW()","v":1699},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$492","v":0}]
[{"$f":"ROW()","v":1700},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$493","v":0}]
[{"$f":"ROW()","v":1701},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$494","v":0}]
[{"$f":"ROW()","v":1702},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1686:J1701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1704},null,"Depreciation"]
[{"$f":"ROW()","v":1705},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1705=\"Land\",0,IF(R1648<0,R1648,IF(R1629<R$9,R1648,(R1648/R1629)*R$9)))","v":-7.5939981187584507E-2},-7.5939981187584507E-2,-3.7969990593792254E-2,-7.5939981187584507E-2,-7.5939981187584507E-2,-7.5939981187584507E-2,-7.5939981187584507E-2,-3.7969990593792254E-2,-7.5939981187584507E-2,-7.5939981187584507E-2,-7.5939981187584507E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-7.5939981187584535E-2,-7.5939981187584521E-2,-7.5939981187584521E-2]
[{"$f":"ROW()","v":1706},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1706=\"Land\",0,IF(R1649<0,R1649,IF(R1630<R$9,R1649,(R1649/R1630)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1707=\"Land\",0,IF(R1650<0,R1650,IF(R1631<R$9,R1650,(R1650/R1631)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1708=\"Land\",0,IF(R1651<0,R1651,IF(R1632<R$9,R1651,(R1651/R1632)*R$9)))","v":-0.62170383572151311},-0.62170383572151311,-0.3108519178607565,-0.62170383572151311,-0.62170383572151311,-0.621703835721513,-0.621703835721513,-0.3108519178607565,-0.621703835721513,-0.621703835721513,-0.621703835721513,-0.62170383572151289,-0.621703835721513,-0.621703835721513,-0.62170383572151289,-0.62170383572151289,-0.62170383572151289,-0.62170383572151289]
[{"$f":"ROW()","v":1709},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1709=\"Land\",0,IF(R1652<0,R1652,IF(R1633<R$9,R1652,(R1652/R1633)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1710},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1710=\"Land\",0,IF(R1653<0,R1653,IF(R1634<R$9,R1653,(R1653/R1634)*R$9)))","v":-1.5426666901637798E-2},-1.5426666901637796E-2,-7.7133334508188989E-3,-1.5426666901637798E-2,-1.5426666901637796E-2,-1.5426666901637798E-2,-1.5426666901637798E-2,-7.7133334508188989E-3,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2]
[{"$f":"ROW()","v":1711},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1711=\"Land\",0,IF(R1654<0,R1654,IF(R1635<R$9,R1654,(R1654/R1635)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1712},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1712=\"Land\",0,IF(R1655<0,R1655,IF(R1636<R$9,R1655,(R1655/R1636)*R$9)))","v":-9.8633702250000002E-4},-9.8633702250000023E-4,-4.9316851125000012E-4,-9.8633702250000002E-4,-9.8633702250000023E-4,-9.8633702250000023E-4,-9.8633702250000023E-4,-4.9316851125000012E-4,-9.8633702250000023E-4,-9.8633702250000023E-4,-9.8633702250000023E-4,-9.8633702250000023E-4,-9.8633702250000045E-4,-9.8633702250000045E-4,-9.8633702250000045E-4,-9.8633702250000067E-4,-9.8633702250000045E-4,-9.8633702250000045E-4]
[{"$f":"ROW()","v":1713},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1713=\"Land\",0,IF(R1656<0,R1656,IF(R1637<R$9,R1656,(R1656/R1637)*R$9)))","v":-0.73264813712974797},-0.73264813712974808,-0.36632406856487404,-0.73264813712974808,-0.73264813712974797,-0.73264813712974797,-0.73264813712974797,-0.36632406856487398,-0.73264813712974797,-0.73264813712974786,-0.73264813712974786,-0.73264813712974786,-0.73264813712974775,-0.73264813712974763,-0.73264813712974775,-0.73264813712974786,-0.73264813712974786,-0.73264813712974786]
[{"$f":"ROW()","v":1714},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1714=\"Land\",0,IF(R1657<0,R1657,IF(R1638<R$9,R1657,(R1657/R1638)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1715=\"Land\",0,IF(R1658<0,R1658,IF(R1639<R$9,R1658,(R1658/R1639)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1716=\"Land\",0,IF(R1659<0,R1659,IF(R1640<R$9,R1659,(R1659/R1640)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1717=\"Land\",0,IF(R1660<0,R1660,IF(R1641<R$9,R1660,(R1660/R1641)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1718=\"Land\",0,IF(R1661<0,R1661,IF(R1642<R$9,R1661,(R1661/R1642)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1719=\"Land\",0,IF(R1662<0,R1662,IF(R1643<R$9,R1662,(R1662/R1643)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1720=\"Land\",0,IF(R1663<0,R1663,IF(R1644<R$9,R1663,(R1663/R1644)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1721},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1705:R1720)","v":-1.4467049579629832},-1.4467049579629834,-0.72335247898149169,-1.4467049579629834,-1.4467049579629832,-1.4467049579629832,-1.4467049579629832,{"$f":"SUM(Y1705:Y1720)","v":-0.72335247898149158},-1.4467049579629832,-1.4467049579629832,-1.4467049579629832,-1.4467049579629829,-1.4467049579629829,{"$f":"SUM(AE1705:AE1720)","v":-1.4467049579629827},-1.4467049579629827,-1.4467049579629829,-1.4467049579629829,-1.4467049579629829]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1723},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1724},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1725},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1726},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1727},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1728},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1729},null,null,"Regulators"]
[{"$f":"ROW()","v":1730},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1731},null,null,"Buildings"]
[{"$f":"ROW()","v":1732},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1733},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1734},null,null,"Vehicle"]
[{"$f":"ROW()","v":1735},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1737},null,null,"FRC"]
[{"$f":"ROW()","v":1738},null,null,"Land"]
[{"$f":"ROW()","v":1739},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1740},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1742},null,"Closing Value"]
[{"$f":"ROW()","v":1743},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1648+J1667+J1705+J1686","v":0},{"$f":"K1648+K1667+K1705+K1686","v":0},0,0,0,0,0,1.5187996237516901,1.4428596425641056,1.3669196613765211,1.3289496707827289,1.2530096895951444,1.1770697084075599,1.1011297272199754,1.0251897460323909,0.98721975543859863,0.91127977425101414,0.83533979306342965,0.75939981187584515,0.68345983068826066,0.60751984950067617,0.53157986831309167,0.45563988712550718,0.37969990593792263,0.30375992475033808,0.22781994356275356]
[{"$f":"ROW()","v":1744},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1649+J1668+J1706+J1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1745},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1650+J1669+J1707+J1688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1651+J1670+J1708+J1689","v":0},0,0,0,0,0,0,12.434076714430262,11.812372878708748,11.190669042987235,10.879817125126479,10.258113289404966,9.6364094536834521,9.0147056179619387,8.3930017822404253,8.0821498643796694,7.460446028658156,6.8387421929366425,6.2170383572151291,5.5953345214936165,4.973630685772104,4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515,1.8651115071645386]
[{"$f":"ROW()","v":1747},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1652+J1671+J1709+J1690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1748},null,null,"Regulators",null,null,null,null,null,{"$f":"J1653+J1672+J1710+J1691","v":0},0,0,0,0,0,0,0.61706667606551191,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929]
[{"$f":"ROW()","v":1749},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1654+J1673+J1711+J1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1750},null,null,"Buildings",null,null,null,null,null,{"$f":"J1655+J1674+J1712+J1693","v":0},0,0,0,0,0,0,3.9453480900000004E-2,3.8467143877500005E-2,3.7480806855000007E-2,3.6987638343750004E-2,3.6001301321250005E-2,3.5014964298750006E-2,3.4028627276250008E-2,3.3042290253750009E-2,3.2549121742500006E-2,3.1562784720000008E-2,3.0576447697500009E-2,2.959011067500001E-2,2.8603773652500011E-2,2.7617436630000013E-2,2.6631099607500014E-2,2.5644762585000015E-2,2.4658425562500013E-2,2.3672088540000011E-2,2.2685751517500012E-2]
[{"$f":"ROW()","v":1751},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1656+J1675+J1713+J1694","v":0},0,0,0,0,0,0,18.3162034282437,17.583555291113953,16.850907153984206,16.484583085419331,15.751934948289582,15.019286811159834,14.286638674030085,13.553990536900336,13.187666468335463,12.455018331205714,11.722370194075966,10.989722056946217,10.257073919816468,9.5244257826867198,8.7917776455569729,8.0591295084272261,7.3264813712974783,6.5938332341677306,5.8611850970379828]
[{"$f":"ROW()","v":1752},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1657+J1676+J1714+J1695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1658+J1677+J1715+J1696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1754},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1659+J1678+J1716+J1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,null,"FRC",null,null,null,null,null,{"$f":"J1661+J1680+J1718+J1699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1757},null,null,"Land",null,null,null,null,null,{"$f":"J1662+J1681+J1719+J1700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1758},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1663+J1682+J1720+J1701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1743:Q1758)","v":32.925599923391161},31.478894965428182,{"$f":"SUM(S1743:S1758)","v":30.032190007465196},{"$f":"SUM(T1743:T1758)","v":29.308837528483707},27.862132570520721,26.415427612557735,24.968722654594753,23.522017696631771,{"$f":"SUM(Y1743:Y1758)","v":22.798665217650278},21.351960259687296,19.90525530172431,18.458550343761324,17.011845385798342,15.565140427835358,{"$f":"SUM(AE1743:AE1758)","v":14.118435469872376},12.671730511909395,11.225025553946409,9.778320595983427,8.3316156380204447]
["Over Depreciation"]
[{"$f":"ROW()","v":1761},null,"Over Depreciation"]
[{"$f":"ROW()","v":1762},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1648+S1667+S1705)*(S1648+S1667+S1705<0)","v":0},null,null,null,null,{"$f":"(X1648+X1667+X1705)*(X1648+X1667+X1705<0)","v":0}]
[{"$f":"ROW()","v":1763},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1764},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1765},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1766},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1767},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1768},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1769},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1770},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1771},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1772},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1773},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1775},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1661+S1680+S1718)*(S1661+S1680+S1718<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":1776},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1662+S1681+S1719)*(S1662+S1681+S1719<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":1777},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1663+S1682+S1720)*(S1663+S1682+S1720<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":1778},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1762:S1777)","v":0},null,null,null,null,{"$f":"SUM(X1762:X1777)","v":0}]
["2008 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1781},null,"Life"]
[{"$f":"ROW()","v":1782},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(S1782-S$9)*(S1782>T$9)","v":19},18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1783},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(S1783-S$9)*(S1783>T$9)","v":19},18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1784},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(S1784-S$9)*(S1784>T$9)","v":19},18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1785},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(S1785-S$9)*(S1785>T$9)","v":19},18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1786},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(S1786-S$9)*(S1786>T$9)","v":19},18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1787},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(S1787-S$9)*(S1787>T$9)","v":39},38.5,37.5,36.5,35.5,34.5,34,33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":1788},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(S1788-S$9)*(S1788>T$9)","v":39},38.5,37.5,36.5,35.5,34.5,34,33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":1789},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(S1789-S$9)*(S1789>T$9)","v":39},38.5,37.5,36.5,35.5,34.5,34,33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":1790},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(S1790-S$9)*(S1790>T$9)","v":14},13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1791},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(S1791-S$9)*(S1791>T$9)","v":9},8.5,7.5,6.5,5.5,4.5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1792},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(S1792-S$9)*(S1792>T$9)","v":9},8.5,7.5,6.5,5.5,4.5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1793},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(S1793-S$9)*(S1793>T$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(S1794-S$9)*(S1794>T$9)","v":9},8.5,7.5,6.5,5.5,4.5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(S1795-S$9)*(S1795>T$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1796},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(S1796-S$9)*(S1796>T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(S1797-S$9)*(S1797>T$9)","v":4},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1798}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1800},null,"Opening Value"]
[{"$f":"ROW()","v":1801},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1896","v":0},3.2418079689817434,3.0797175705326563,2.9986723713081127,2.8365819728590256,2.6744915744099385,2.5124011759608513,2.3503107775117642,2.2692655782872206,2.1071751798381335,1.9450847813890464,1.7829943829399593,1.6209039844908721,{"$f":"AD1896","v":1.458813586041785},1.2967231875926979,1.1346327891436108,0.97254239069452353,0.81045199224543629]
[{"$f":"ROW()","v":1802},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X1897","v":0},0,0,0,0,0,{"$f":"AD1897","v":0},0,0,0,0]
[{"$f":"ROW()","v":1803},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1898","v":0},0,0,0,0]
[{"$f":"ROW()","v":1804},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1899","v":0},11.372097809667231,10.803492919183869,10.519190473942189,9.9505855834588264,9.3819806929754641,8.8133758024921018,8.2447709120087396,7.9604684667670593,7.3918635762836979,6.8232586858003366,6.2546537953169752,5.6860489048336138,{"$f":"AD1899","v":5.1174440143502524},4.548839123866891,3.9802342333835297,3.4116293429001683,2.8430244524168069]
[{"$f":"ROW()","v":1805},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1900","v":0},0,0,0,0]
[{"$f":"ROW()","v":1806},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1901","v":0},0.18119296158620002,0.17666313754654503,0.17439822552671752,0.16986840148706253,0.16533857744740754,0.16080875340775255,0.15627892936809756,0.15401401734827005,0.14948419330861507,0.14495436926896008,0.14042454522930509,0.1358947211896501,{"$f":"AD1901","v":0.13136489714999511},0.12683507311034009,0.12230524907068509,0.11777542503103008,0.11324560099137508]
[{"$f":"ROW()","v":1807},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1902","v":0},1.2303363162799999E-2,1.1995779083729998E-2,1.1841987044194998E-2,1.1534402965124998E-2,1.1226818886054998E-2,1.0919234806984998E-2,1.0611650727914998E-2,1.0457858688379998E-2,1.0150274609309997E-2,9.8426905302399972E-3,9.535106451169997E-3,9.2275223720999968E-3,{"$f":"AD1902","v":8.9199382930299966E-3},8.6123542139599964E-3,8.3047701348899963E-3,7.9971860558199961E-3,7.6896019767499959E-3]
[{"$f":"ROW()","v":1808},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1903","v":0},0.11438888348119997,0.11152916139416996,0.11009930035065496,0.10723957826362496,0.10437985617659495,0.10152013408956495,9.8660412002534947E-2,9.7230550959019946E-2,9.4370828871989942E-2,9.1511106784959939E-2,8.8651384697929936E-2,8.5791662610899933E-2,{"$f":"AD1903","v":8.2931940523869929E-2},8.0072218436839926E-2,7.7212496349809923E-2,7.4352774262779919E-2,7.1493052175749916E-2]
[{"$f":"ROW()","v":1809},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1904","v":0},17.304209460663788,16.150595496619534,15.573788514597407,14.420174550553154,13.266560586508902,12.11294662246465,10.959332658420397,10.38252567639827,9.2289117123540176,8.0752977483097652,6.9216837842655128,5.7680698202212604,{"$f":"AD1904","v":4.6144558561770079},3.4608418921327559,2.307227928088504,1.153613964044252,0]
[{"$f":"ROW()","v":1810},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1905","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X1906","v":0},0,0,0,0,0,{"$f":"AD1906","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1907","v":0},2.5485882842000001,1.91144121315,1.5928676776250001,0.95572060657500013,0.31857353552500001,0,0,0,0,0,0,0,{"$f":"AD1907","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1908","v":0},0,0,0,0]
[{"$f":"ROW()","v":1814},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1909","v":0},0,0,0,0,0,0,{"$f":"X1909","v":0},0,0,0,0,0,{"$f":"AD1909","v":0},{"$f":"AE1909","v":0},{"$f":"AF1909","v":0},{"$f":"AG1909","v":0},{"$f":"AH1909","v":0}]
[{"$f":"ROW()","v":1815},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1817},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1801:R1816)","v":0},34.774588731742959,{"$f":"SUM(T1801:T1816)","v":32.245435277510502},30.980858550394274,28.45170509616182,25.922551641929363,23.711971723221907,{"$f":"SUM(Y1801:Y1816)","v":21.819965340039449},20.873962148448221,18.981955765265763,17.089949382083308,15.197942998900849,13.305936615718396,{"$f":"SUM(AE1801:AE1816)","v":11.41393023253594},9.5219238493534846,7.6299174661710287,5.7379110829885747,3.8459046998061179]
["Capex"]
[{"$f":"ROW()","v":1819},null,"Capex"]
[{"$f":"ROW()","v":1820},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$441","v":3.2418079689817434}]
[{"$f":"ROW()","v":1821},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$442","v":0}]
[{"$f":"ROW()","v":1822},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$443","v":0}]
[{"$f":"ROW()","v":1823},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$444","v":11.372097809667231}]
[{"$f":"ROW()","v":1824},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$445","v":0}]
[{"$f":"ROW()","v":1825},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$446","v":0.18119296158620002}]
[{"$f":"ROW()","v":1826},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$447","v":1.2303363162799999E-2}]
[{"$f":"ROW()","v":1827},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$448","v":0.11438888348119997}]
[{"$f":"ROW()","v":1828},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$449","v":17.304209460663788}]
[{"$f":"ROW()","v":1829},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$450","v":0}]
[{"$f":"ROW()","v":1830},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$451","v":0}]
[{"$f":"ROW()","v":1831},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$452","v":2.5485882842000001}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$453","v":0}]
[{"$f":"ROW()","v":1833},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$454","v":0}]
[{"$f":"ROW()","v":1834},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$455","v":0}]
[{"$f":"ROW()","v":1835},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$456","v":0}]
[{"$f":"ROW()","v":1836},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1820:R1835)","v":34.774588731742959}]
["Disposals"]
[{"$f":"ROW()","v":1838},null,"Disposals"]
[{"$f":"ROW()","v":1839},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$6250","v":0}]
[{"$f":"ROW()","v":1840},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$480","v":0}]
[{"$f":"ROW()","v":1841},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$481","v":0}]
[{"$f":"ROW()","v":1842},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$482","v":0}]
[{"$f":"ROW()","v":1843},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$483","v":0}]
[{"$f":"ROW()","v":1844},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$484","v":0}]
[{"$f":"ROW()","v":1845},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$485","v":0}]
[{"$f":"ROW()","v":1846},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$486","v":0}]
[{"$f":"ROW()","v":1847},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$487","v":0}]
[{"$f":"ROW()","v":1848},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$488","v":0}]
[{"$f":"ROW()","v":1849},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$489","v":0}]
[{"$f":"ROW()","v":1850},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$491","v":0}]
[{"$f":"ROW()","v":1852},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$492","v":0}]
[{"$f":"ROW()","v":1853},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$493","v":0}]
[{"$f":"ROW()","v":1854},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$494","v":0}]
[{"$f":"ROW()","v":1855},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1839:J1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1857},null,"Depreciation"]
[{"$f":"ROW()","v":1858},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1858=\"Land\",0,IF(S1801<0,S1801,IF(S1782<S$9,S1801,(S1801/S1782)*S$9)))","v":-0.16209039844908718},-8.104519922454359E-2,-0.16209039844908718,-0.16209039844908718,-0.16209039844908718,-0.16209039844908718,-8.104519922454359E-2,-0.16209039844908718,-0.16209039844908718,-0.16209039844908721,-0.16209039844908721,-0.16209039844908721,-0.16209039844908724,-0.16209039844908724,-0.16209039844908726,-0.16209039844908726,-0.16209039844908726]
[{"$f":"ROW()","v":1859},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1859=\"Land\",0,IF(S1802<0,S1802,IF(S1783<S$9,S1802,(S1802/S1783)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1860=\"Land\",0,IF(S1803<0,S1803,IF(S1784<S$9,S1803,(S1803/S1784)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1861=\"Land\",0,IF(S1804<0,S1804,IF(S1785<S$9,S1804,(S1804/S1785)*S$9)))","v":-0.5686048904833616},-0.28430244524168075,-0.5686048904833616,-0.56860489048336149,-0.56860489048336149,-0.56860489048336138,-0.28430244524168069,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138,-0.56860489048336138]
[{"$f":"ROW()","v":1862},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1862=\"Land\",0,IF(S1805<0,S1805,IF(S1786<S$9,S1805,(S1805/S1786)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1863},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1863=\"Land\",0,IF(S1806<0,S1806,IF(S1787<S$9,S1806,(S1806/S1787)*S$9)))","v":-4.5298240396550006E-3},-2.2649120198275003E-3,-4.5298240396550006E-3,-4.5298240396550006E-3,-4.5298240396550015E-3,-4.5298240396550015E-3,-2.2649120198275008E-3,-4.5298240396550015E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550032E-3,-4.5298240396550041E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3]
[{"$f":"ROW()","v":1864},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1864=\"Land\",0,IF(S1807<0,S1807,IF(S1788<S$9,S1807,(S1807/S1788)*S$9)))","v":-3.0758407906999997E-4},-1.5379203953499998E-4,-3.0758407906999997E-4,-3.0758407906999997E-4,-3.0758407906999997E-4,-3.0758407906999991E-4,-1.5379203953499996E-4,-3.0758407906999991E-4,-3.0758407906999991E-4,-3.0758407906999991E-4,-3.0758407906999991E-4,-3.0758407906999991E-4,-3.0758407906999986E-4,-3.0758407906999986E-4,-3.0758407906999986E-4,-3.0758407906999986E-4,-3.0758407906999986E-4]
[{"$f":"ROW()","v":1865},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1865=\"Land\",0,IF(S1808<0,S1808,IF(S1789<S$9,S1808,(S1808/S1789)*S$9)))","v":-2.859722087029999E-3},-1.4298610435149995E-3,-2.859722087029999E-3,-2.859722087029999E-3,-2.8597220870299985E-3,-2.8597220870299985E-3,-1.4298610435149993E-3,-2.8597220870299985E-3,-2.8597220870299981E-3,-2.8597220870299981E-3,-2.8597220870299981E-3,-2.8597220870299977E-3,-2.8597220870299977E-3,-2.8597220870299972E-3,-2.8597220870299972E-3,-2.8597220870299968E-3,-2.8597220870299968E-3]
[{"$f":"ROW()","v":1866},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1866=\"Land\",0,IF(S1809<0,S1809,IF(S1790<S$9,S1809,(S1809/S1790)*S$9)))","v":-1.1536139640442526},-0.57680698202212621,-1.1536139640442524,-1.1536139640442524,-1.1536139640442524,-1.1536139640442524,-0.57680698202212621,-1.1536139640442522,-1.1536139640442522,-1.1536139640442522,-1.1536139640442522,-1.153613964044252,-1.153613964044252,-1.153613964044252,-1.153613964044252,-1.153613964044252,0]
[{"$f":"ROW()","v":1867},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1867=\"Land\",0,IF(S1810<0,S1810,IF(S1791<S$9,S1810,(S1810/S1791)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1868},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1868=\"Land\",0,IF(S1811<0,S1811,IF(S1792<S$9,S1811,(S1811/S1792)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1869},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1869=\"Land\",0,IF(S1812<0,S1812,IF(S1793<S$9,S1812,(S1812/S1793)*S$9)))","v":-0.63714707105000001},-0.31857353552500001,-0.63714707105000001,-0.63714707105000012,-0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1870=\"Land\",0,IF(S1813<0,S1813,IF(S1794<S$9,S1813,(S1813/S1794)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1871=\"Land\",0,IF(S1814<0,S1814,IF(S1795<S$9,S1814,(S1814/S1795)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1872=\"Land\",0,IF(S1815<0,S1815,IF(S1796<S$9,S1815,(S1815/S1796)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1873},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1873=\"Land\",0,IF(S1816<0,S1816,IF(S1797<S$9,S1816,(S1816/S1797)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1858:S1873)","v":-2.5291534542324561},-1.264576727116228,-2.5291534542324561,-2.5291534542324561,-2.210579918707456,-1.8920063831824558,{"$f":"SUM(Y1858:Y1873)","v":-0.94600319159122792},-1.8920063831824556,-1.8920063831824556,-1.8920063831824558,-1.8920063831824558,-1.8920063831824554,{"$f":"SUM(AE1858:AE1873)","v":-1.8920063831824554},-1.8920063831824554,-1.8920063831824554,-1.8920063831824554,-0.73839241913820353]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1876},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1877},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1878},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1879},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1880},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1881},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1882},null,null,"Regulators"]
[{"$f":"ROW()","v":1883},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1884},null,null,"Buildings"]
[{"$f":"ROW()","v":1885},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1886},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1887},null,null,"Vehicle"]
[{"$f":"ROW()","v":1888},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1890},null,null,"FRC"]
[{"$f":"ROW()","v":1891},null,null,"Land"]
[{"$f":"ROW()","v":1892},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1893},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1895},null,"Closing Value"]
[{"$f":"ROW()","v":1896},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1801+J1820+J1858+J1839","v":0},{"$f":"K1801+K1820+K1858+K1839","v":0},0,0,0,0,0,0,3.2418079689817434,3.0797175705326563,2.9986723713081127,2.8365819728590256,2.6744915744099385,2.5124011759608513,2.3503107775117642,2.2692655782872206,2.1071751798381335,1.9450847813890464,1.7829943829399593,1.6209039844908721,1.458813586041785,1.2967231875926979,1.1346327891436108,0.97254239069452353,0.81045199224543629,0.64836159379634906]
[{"$f":"ROW()","v":1897},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1802+J1821+J1859+J1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1803+J1822+J1860+J1841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1804+J1823+J1861+J1842","v":0},0,0,0,0,0,0,0,11.372097809667231,10.803492919183869,10.519190473942189,9.9505855834588264,9.3819806929754641,8.8133758024921018,8.2447709120087396,7.9604684667670593,7.3918635762836979,6.8232586858003366,6.2546537953169752,5.6860489048336138,5.1174440143502524,4.548839123866891,3.9802342333835297,3.4116293429001683,2.8430244524168069,2.2744195619334455]
[{"$f":"ROW()","v":1900},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1805+J1824+J1862+J1843","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1901},null,null,"Regulators",null,null,null,null,null,{"$f":"J1806+J1825+J1863+J1844","v":0},0,0,0,0,0,0,0,0.18119296158620002,0.17666313754654503,0.17439822552671752,0.16986840148706253,0.16533857744740754,0.16080875340775255,0.15627892936809756,0.15401401734827005,0.14948419330861507,0.14495436926896008,0.14042454522930509,0.1358947211896501,0.13136489714999511,0.12683507311034009,0.12230524907068509,0.11777542503103008,0.11324560099137508,0.10871577695172008]
[{"$f":"ROW()","v":1902},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1807+J1826+J1864+J1845","v":0},0,0,0,0,0,0,0,1.2303363162799999E-2,1.1995779083729998E-2,1.1841987044194998E-2,1.1534402965124998E-2,1.1226818886054998E-2,1.0919234806984998E-2,1.0611650727914998E-2,1.0457858688379998E-2,1.0150274609309997E-2,9.8426905302399972E-3,9.535106451169997E-3,9.2275223720999968E-3,8.9199382930299966E-3,8.6123542139599964E-3,8.3047701348899963E-3,7.9971860558199961E-3,7.6896019767499959E-3,7.3820178976799957E-3]
[{"$f":"ROW()","v":1903},null,null,"Buildings",null,null,null,null,null,{"$f":"J1808+J1827+J1865+J1846","v":0},0,0,0,0,0,0,0,0.11438888348119997,0.11152916139416996,0.11009930035065496,0.10723957826362496,0.10437985617659495,0.10152013408956495,9.8660412002534947E-2,9.7230550959019946E-2,9.4370828871989942E-2,9.1511106784959939E-2,8.8651384697929936E-2,8.5791662610899933E-2,8.2931940523869929E-2,8.0072218436839926E-2,7.7212496349809923E-2,7.4352774262779919E-2,7.1493052175749916E-2,6.8633330088719913E-2]
[{"$f":"ROW()","v":1904},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1809+J1828+J1866+J1847","v":0},0,0,0,0,0,0,0,17.304209460663788,16.150595496619534,15.573788514597407,14.420174550553154,13.266560586508902,12.11294662246465,10.959332658420397,10.38252567639827,9.2289117123540176,8.0752977483097652,6.9216837842655128,5.7680698202212604,4.6144558561770079,3.4608418921327559,2.307227928088504,1.153613964044252,0,0]
[{"$f":"ROW()","v":1905},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1810+J1829+J1867+J1848","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1906},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1811+J1830+J1868+J1849","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1907},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1812+J1831+J1869+J1850","v":0},0,0,0,0,0,0,0,2.5485882842000001,1.91144121315,1.5928676776250001,0.95572060657500013,0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1909},null,null,"FRC",null,null,null,null,null,{"$f":"J1814+J1833+J1871+J1852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,null,"Land",null,null,null,null,null,{"$f":"J1815+J1834+J1872+J1853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1911},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1816+J1835+J1873+J1854","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1912},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1896:R1911)","v":34.774588731742959},{"$f":"SUM(S1896:S1911)","v":32.245435277510502},30.980858550394274,28.45170509616182,25.922551641929363,23.711971723221907,21.819965340039449,{"$f":"SUM(Y1896:Y1911)","v":20.873962148448221},18.981955765265763,17.089949382083308,15.197942998900849,13.305936615718396,11.41393023253594,{"$f":"SUM(AE1896:AE1911)","v":9.5219238493534846},7.6299174661710287,5.7379110829885747,3.8459046998061179,3.1075122806679145]
["Over Depreciation"]
[{"$f":"ROW()","v":1914},null,"Over Depreciation"]
[{"$f":"ROW()","v":1915},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1801+S1820+S1858)*(S1801+S1820+S1858<0)","v":0},null,null,null,null,{"$f":"(X1801+X1820+X1858)*(X1801+X1820+X1858<0)","v":0}]
[{"$f":"ROW()","v":1916},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1917},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1918},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1919},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1920},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1921},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1922},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1923},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1924},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1925},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1926},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1928},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1929},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1930},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1931},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1915:S1930)","v":0},null,null,null,null,{"$f":"SUM(X1915:X1930)","v":0}]
["2009 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1934},null,"Life"]
[{"$f":"ROW()","v":1935},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(T1935-T$9)*(T1935>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1936},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(T1936-T$9)*(T1936>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1937},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(T1937-T$9)*(T1937>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1938},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(T1938-T$9)*(T1938>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1939},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(T1939-T$9)*(T1939>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1940},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(T1940-T$9)*(T1940>U$9)","v":39.5},38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":1941},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(T1941-T$9)*(T1941>U$9)","v":39.5},38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":1942},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(T1942-T$9)*(T1942>U$9)","v":39.5},38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":1943},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(T1943-T$9)*(T1943>U$9)","v":14.5},13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1944},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(T1944-T$9)*(T1944>U$9)","v":9.5},8.5,7.5,6.5,5.5,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1945},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(T1945-T$9)*(T1945>U$9)","v":9.5},8.5,7.5,6.5,5.5,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(T1946-T$9)*(T1946>U$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(T1947-T$9)*(T1947>U$9)","v":9.5},8.5,7.5,6.5,5.5,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(T1948-T$9)*(T1948>U$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1949},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(T1949-T$9)*(T1949>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1950},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(T1950-T$9)*(T1950>U$9)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1951}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1953},null,"Opening Value"]
[{"$f":"ROW()","v":1954},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2049","v":0},10.367466490819968,10.108279828549469,9.5899065040084697,9.0715331794674707,8.5531598549264718,8.0347865303854729,7.7755998681149734,7.2572265435739753,6.7388532190329773,6.2204798944919792,5.7021065699509812,{"$f":"AD2049","v":5.1837332454099831},4.6653599208689851,4.1469865963279871,3.6286132717869886,3.1102399472459901]
[{"$f":"ROW()","v":1955},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"X2050","v":0},0,0,0,0,0,{"$f":"AD2050","v":0},0,0,0,0]
[{"$f":"ROW()","v":1956},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2051","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2051","v":0},0,0,0,0]
[{"$f":"ROW()","v":1957},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2052","v":0},8.6230471933959656,8.4074710135610662,7.9763186538912683,7.5451662942214703,7.1140139345516724,6.6828615748818745,6.4672853950469751,6.0361330353771772,5.6049806757073792,5.1738283160375804,4.7426759563677816,{"$f":"AD2052","v":4.3115235966979837},3.8803712370281853,3.4492188773583869,3.0180665176885886,2.5869141580187902]
[{"$f":"ROW()","v":1958},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2053","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2053","v":0},0,0,0,0]
[{"$f":"ROW()","v":1959},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2054","v":0},0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.61748970105639334,0.59932823926061707,0.5811667774648408,0.56300531566906453,{"$f":"AD2054","v":0.54484385387328826},0.526682392077512,0.50852093028173573,0.49035946848595946,0.47219800669018319]
[{"$f":"ROW()","v":1960},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2055","v":0},1.6574945431679018,1.636775861378303,1.5953384977991054,1.5539011342199078,1.5124637706407102,1.4710264070615127,1.4503077252719139,1.4088703616927163,1.3674329981135187,1.3259956345343211,1.2845582709551235,{"$f":"AD2055","v":1.243120907375926},1.2016835437967284,1.1602461802175308,1.1188088166383332,1.0773714530591356]
[{"$f":"ROW()","v":1961},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2056","v":0},0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,0.12789200986530933,0.12413048016338846,0.12036895046146759,0.11660742075954672,{"$f":"AD2056","v":0.11284589105762585},0.10908436135570498,0.10532283165378412,0.10156130195186325,9.7799772249942393E-2]
[{"$f":"ROW()","v":1962},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2057","v":0},19.025756157232873,18.39156428532511,17.123180541509583,15.854796797694059,14.586413053878534,13.318029310063009,12.683837438155248,11.415453694339723,10.147069950524198,8.8786862067086734,7.6103024628931486,{"$f":"AD2057","v":6.3419187190776238},5.0735349752620991,3.8051512314465743,2.5367674876310495,1.2683837438155248]
[{"$f":"ROW()","v":1963},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2058","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2058","v":0},0,0,0,0]
[{"$f":"ROW()","v":1964},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"X2059","v":0},0,0,0,0,0,{"$f":"AD2059","v":0},0,0,0,0]
[{"$f":"ROW()","v":1965},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2060","v":0},1.882975681911119,1.647603721672229,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,{"$f":"AD2060","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2061","v":0},0,0,0,0]
[{"$f":"ROW()","v":1967},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2062","v":0},0,0,0,0,0,{"$f":"X2062","v":0},0,0,0,0,0,{"$f":"AD2062","v":0},{"$f":"AE2062","v":0},{"$f":"AF2062","v":0},{"$f":"AG2062","v":0},{"$f":"AH2062","v":0}]
[{"$f":"ROW()","v":1968},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1969},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1970},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1954:S1969)","v":0},{"$f":"SUM(T1954:T1969)","v":42.433659726435721},41.057652874645214,38.305639171064207,35.553625467483215,32.801611763902223,{"$f":"SUM(Y1954:Y1969)","v":30.284970020560117},29.14433512900851,26.863065345905298,24.581795562802078,22.300525779698859,20.019255996595646,{"$f":"SUM(AE1954:AE1969)","v":17.737986213492434},15.456716430389216,13.175446647285998,10.894176864182782,8.612907081079566]
["Capex"]
[{"$f":"ROW()","v":1972},null,"Capex"]
[{"$f":"ROW()","v":1973},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$441","v":10.367466490819968}]
[{"$f":"ROW()","v":1974},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$442","v":0}]
[{"$f":"ROW()","v":1975},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$443","v":0}]
[{"$f":"ROW()","v":1976},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$444","v":8.6230471933959656}]
[{"$f":"ROW()","v":1977},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$445","v":0}]
[{"$f":"ROW()","v":1978},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$446","v":0.72645847183105106}]
[{"$f":"ROW()","v":1979},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$447","v":1.6574945431679018}]
[{"$f":"ROW()","v":1980},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$448","v":0.15046118807683451}]
[{"$f":"ROW()","v":1981},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$449","v":19.025756157232873}]
[{"$f":"ROW()","v":1982},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$450","v":0}]
[{"$f":"ROW()","v":1983},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$451","v":0}]
[{"$f":"ROW()","v":1984},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$452","v":1.882975681911119}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$453","v":0}]
[{"$f":"ROW()","v":1986},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$454","v":0}]
[{"$f":"ROW()","v":1987},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$455","v":0}]
[{"$f":"ROW()","v":1988},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$456","v":0}]
[{"$f":"ROW()","v":1989},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1973:S1988)","v":42.433659726435721}]
["Disposals"]
[{"$f":"ROW()","v":1991},null,"Disposals"]
[{"$f":"ROW()","v":1992},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$6250","v":0}]
[{"$f":"ROW()","v":1993},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$480","v":0}]
[{"$f":"ROW()","v":1994},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$481","v":0}]
[{"$f":"ROW()","v":1995},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$482","v":0}]
[{"$f":"ROW()","v":1996},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$483","v":0}]
[{"$f":"ROW()","v":1997},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$484","v":0}]
[{"$f":"ROW()","v":1998},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$485","v":0}]
[{"$f":"ROW()","v":1999},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$486","v":0}]
[{"$f":"ROW()","v":2000},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$487","v":0}]
[{"$f":"ROW()","v":2001},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$488","v":0}]
[{"$f":"ROW()","v":2002},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$489","v":0}]
[{"$f":"ROW()","v":2003},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$491","v":0}]
[{"$f":"ROW()","v":2005},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$492","v":0}]
[{"$f":"ROW()","v":2006},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$493","v":0}]
[{"$f":"ROW()","v":2007},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$494","v":0}]
[{"$f":"ROW()","v":2008},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1992:J2007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2010},null,"Depreciation"]
[{"$f":"ROW()","v":2011},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2011=\"Land\",0,IF(T1954<0,T1954,IF(T1935<T$9,T1954,(T1954/T1935)*T$9)))","v":-0.25918666227049919},-0.51837332454099838,-0.51837332454099838,-0.51837332454099838,-0.51837332454099827,-0.25918666227049914,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099838,-0.51837332454099838,-0.51837332454099838,-0.51837332454099838]
[{"$f":"ROW()","v":2012},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2012=\"Land\",0,IF(T1955<0,T1955,IF(T1936<T$9,T1955,(T1955/T1936)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2013},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2013=\"Land\",0,IF(T1956<0,T1956,IF(T1937<T$9,T1956,(T1956/T1937)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2014},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2014=\"Land\",0,IF(T1957<0,T1957,IF(T1938<T$9,T1957,(T1957/T1938)*T$9)))","v":-0.21557617983489913},-0.43115235966979826,-0.43115235966979826,-0.43115235966979831,-0.43115235966979831,-0.21557617983489918,-0.43115235966979831,-0.43115235966979837,-0.43115235966979842,-0.43115235966979837,-0.43115235966979831,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837]
[{"$f":"ROW()","v":2015},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2015=\"Land\",0,IF(T1958<0,T1958,IF(T1939<T$9,T1958,(T1958/T1939)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2016},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2016=\"Land\",0,IF(T1959<0,T1959,IF(T1940<T$9,T1959,(T1959/T1940)*T$9)))","v":-9.0807308978881375E-3},-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-9.0807308978881375E-3,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2,-1.8161461795776275E-2]
[{"$f":"ROW()","v":2017},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2017=\"Land\",0,IF(T1960<0,T1960,IF(T1941<T$9,T1960,(T1960/T1941)*T$9)))","v":-2.0718681789598771E-2},-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-2.0718681789598771E-2,-4.1437363579197542E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-4.1437363579197521E-2]
[{"$f":"ROW()","v":2018},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2018=\"Land\",0,IF(T1961<0,T1961,IF(T1942<T$9,T1961,(T1961/T1942)*T$9)))","v":-1.8807648509604313E-3},-3.761529701920863E-3,-3.761529701920863E-3,-3.7615297019208626E-3,-3.7615297019208626E-3,-1.8807648509604311E-3,-3.7615297019208626E-3,-3.7615297019208626E-3,-3.7615297019208621E-3,-3.7615297019208621E-3,-3.7615297019208621E-3,-3.7615297019208617E-3,-3.7615297019208617E-3,-3.7615297019208613E-3,-3.7615297019208608E-3,-3.7615297019208613E-3]
[{"$f":"ROW()","v":2019},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2019=\"Land\",0,IF(T1962<0,T1962,IF(T1943<T$9,T1962,(T1962/T1943)*T$9)))","v":-0.63419187190776249},-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-0.63419187190776238,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248]
[{"$f":"ROW()","v":2020},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2020=\"Land\",0,IF(T1963<0,T1963,IF(T1944<T$9,T1963,(T1963/T1944)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2021},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2021=\"Land\",0,IF(T1964<0,T1964,IF(T1945<T$9,T1964,(T1964/T1945)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2022},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2022=\"Land\",0,IF(T1965<0,T1965,IF(T1946<T$9,T1965,(T1965/T1946)*T$9)))","v":-0.23537196023888987},-0.47074392047777974,-0.47074392047777974,-0.47074392047777974,-0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2023=\"Land\",0,IF(T1966<0,T1966,IF(T1947<T$9,T1966,(T1966/T1947)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2024},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2024=\"Land\",0,IF(T1967<0,T1967,IF(T1948<T$9,T1967,(T1967/T1948)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2025},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2025=\"Land\",0,IF(T1968<0,T1968,IF(T1949<T$9,T1968,(T1968/T1949)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2026},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2026=\"Land\",0,IF(T1969<0,T1969,IF(T1950<T$9,T1969,(T1969/T1950)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2027},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2011:T2026)","v":-1.376006851790498},{"$f":"SUM(U2011:U2026)","v":-2.752013703580996},{"$f":"SUM(V2011:V2026)","v":-2.752013703580996},{"$f":"SUM(W2011:W2026)","v":-2.752013703580996},{"$f":"SUM(X2011:X2026)","v":-2.516641743342106},{"$f":"SUM(Y2011:Y2026)","v":-1.140634891551608},-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,{"$f":"SUM(AE2011:AE2026)","v":-2.281269783103216},-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2029},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2030},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2031},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2032},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2033},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2034},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2035},null,null,"Regulators"]
[{"$f":"ROW()","v":2036},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2037},null,null,"Buildings"]
[{"$f":"ROW()","v":2038},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2039},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2040},null,null,"Vehicle"]
[{"$f":"ROW()","v":2041},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2043},null,null,"FRC"]
[{"$f":"ROW()","v":2044},null,null,"Land"]
[{"$f":"ROW()","v":2045},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2046},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2048},null,"Closing Value"]
[{"$f":"ROW()","v":2049},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1954+J1973+J2011+J1992","v":0},{"$f":"K1954+K1973+K2011+K1992","v":0},0,0,0,0,0,0,0,10.367466490819968,10.108279828549469,9.5899065040084697,9.0715331794674707,8.5531598549264718,8.0347865303854729,7.7755998681149734,7.2572265435739753,6.7388532190329773,6.2204798944919792,5.7021065699509812,5.1837332454099831,4.6653599208689851,4.1469865963279871,3.6286132717869886,3.1102399472459901,2.5918666227049916]
[{"$f":"ROW()","v":2050},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1955+J1974+J2012+J1993","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2051},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1956+J1975+J2013+J1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1957+J1976+J2014+J1995","v":0},0,0,0,0,0,0,0,0,8.6230471933959656,8.4074710135610662,7.9763186538912683,7.5451662942214703,7.1140139345516724,6.6828615748818745,6.4672853950469751,6.0361330353771772,5.6049806757073792,5.1738283160375804,4.7426759563677816,4.3115235966979837,3.8803712370281853,3.4492188773583869,3.0180665176885886,2.5869141580187902,2.1557617983489918]
[{"$f":"ROW()","v":2053},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1958+J1977+J2015+J1996","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2054},null,null,"Regulators",null,null,null,null,null,{"$f":"J1959+J1978+J2016+J1997","v":0},0,0,0,0,0,0,0,0,0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.61748970105639334,0.59932823926061707,0.5811667774648408,0.56300531566906453,0.54484385387328826,0.526682392077512,0.50852093028173573,0.49035946848595946,0.47219800669018319,0.45403654489440692]
[{"$f":"ROW()","v":2055},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1960+J1979+J2017+J1998","v":0},0,0,0,0,0,0,0,0,1.6574945431679018,1.636775861378303,1.5953384977991054,1.5539011342199078,1.5124637706407102,1.4710264070615127,1.4503077252719139,1.4088703616927163,1.3674329981135187,1.3259956345343211,1.2845582709551235,1.243120907375926,1.2016835437967284,1.1602461802175308,1.1188088166383332,1.0773714530591356,1.035934089479938]
[{"$f":"ROW()","v":2056},null,null,"Buildings",null,null,null,null,null,{"$f":"J1961+J1980+J2018+J1999","v":0},0,0,0,0,0,0,0,0,0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,0.12789200986530933,0.12413048016338846,0.12036895046146759,0.11660742075954672,0.11284589105762585,0.10908436135570498,0.10532283165378412,0.10156130195186325,9.7799772249942393E-2,9.4038242548021539E-2]
[{"$f":"ROW()","v":2057},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1962+J1981+J2019+J2000","v":0},0,0,0,0,0,0,0,0,19.025756157232873,18.39156428532511,17.123180541509583,15.854796797694059,14.586413053878534,13.318029310063009,12.683837438155248,11.415453694339723,10.147069950524198,8.8786862067086734,7.6103024628931486,6.3419187190776238,5.0735349752620991,3.8051512314465743,2.5367674876310495,1.2683837438155248,0]
[{"$f":"ROW()","v":2058},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1963+J1982+J2020+J2001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2059},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1964+J1983+J2021+J2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2060},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1965+J1984+J2022+J2003","v":0},0,0,0,0,0,0,0,0,1.882975681911119,1.647603721672229,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2062},null,null,"FRC",null,null,null,null,null,{"$f":"J1967+J1986+J2024+J2005","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Land",null,null,null,null,null,{"$f":"J1968+J1987+J2025+J2006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2064},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1969+J1988+J2026+J2007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2065},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2049:S2064)","v":42.433659726435721},41.057652874645214,38.305639171064207,35.553625467483215,32.801611763902223,30.284970020560117,{"$f":"SUM(Y2049:Y2064)","v":29.14433512900851},26.863065345905298,24.581795562802078,22.300525779698859,20.019255996595646,17.737986213492434,{"$f":"SUM(AE2049:AE2064)","v":15.456716430389216},13.175446647285998,10.894176864182782,8.612907081079566,6.3316372979763509]
["Over Depreciation"]
[{"$f":"ROW()","v":2067},null,"Over Depreciation"]
[{"$f":"ROW()","v":2068},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1954+S1973+S2011)*(S1954+S1973+S2011<0)","v":0}]
[{"$f":"ROW()","v":2069},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2070},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2071},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2072},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2073},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2081},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2082},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2083},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2084},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2068:S2083)","v":0}]
["2010 (Jan to Jun-10) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2087},null,"Life"]
[{"$f":"ROW()","v":2088},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(U2088-U$9)*(U2088>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":2089},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(U2089-U$9)*(U2089>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":2090},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(U2090-U$9)*(U2090>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":2091},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(U2091-U$9)*(U2091>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":2092},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(U2092-U$9)*(U2092>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":2093},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(U2093-U$9)*(U2093>V$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":2094},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(U2094-U$9)*(U2094>V$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":2095},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(U2095-U$9)*(U2095>V$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":2096},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(U2096-U$9)*(U2096>V$9)","v":14},13,12,11,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2097},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(U2097-U$9)*(U2097>V$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2098},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(U2098-U$9)*(U2098>V$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2099},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(U2099-U$9)*(U2099>V$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(U2100-U$9)*(U2100>V$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2101},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(U2101-U$9)*(U2101>V$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2102},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(U2102-U$9)*(U2102>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2103},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(U2103-U$9)*(U2103>V$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2104}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2106},null,"Opening Value"]
[{"$f":"ROW()","v":2107},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2202","v":0},8.0041545077676357,7.6039467823792535,7.2037390569908712,6.8035313316024899,6.4033236062141086,6.2032197435199175,5.8030120181315361,5.4028042927431539,5.0025965673547717,4.6023888419663903,{"$f":"AD2202","v":4.202181116578009},3.8019733911896272,3.4017656658012454,3.0015579404128636,2.6013502150244818]
[{"$f":"ROW()","v":2108},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"X2203","v":0},0,0,0,0,0,{"$f":"AD2203","v":0},0,0,0,0]
[{"$f":"ROW()","v":2109},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2204","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2204","v":0},0,0,0,0]
[{"$f":"ROW()","v":2110},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2205","v":0},4.662868810669309,4.4297253701358432,4.1965819296023774,3.9634384890689121,3.7302950485354467,3.6137233282687138,3.3805798877352484,3.1474364472017831,2.9142930066683177,2.6811495661348523,{"$f":"AD2205","v":2.448006125601387},2.2148626850679216,1.9817192445344562,1.7485758040009909,1.5154323634675255]
[{"$f":"ROW()","v":2111},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2206","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2206","v":0},0,0,0,0]
[{"$f":"ROW()","v":2112},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2207","v":0},0.24880704671948764,0.24258687055150044,0.23636669438351324,0.23014651821552604,0.22392634204753883,0.22081625396354523,0.21459607779555803,0.20837590162757083,0.20215572545958363,0.19593554929159643,{"$f":"AD2207","v":0.18971537312360923},0.18349519695562205,0.17727502078763485,0.17105484461964765,0.16483466845166045]
[{"$f":"ROW()","v":2113},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2208","v":0},1.6856510687166988,1.6435097919987813,1.6013685152808639,1.5592272385629464,1.517085961845029,1.4960153234860702,1.4538740467681528,1.4117327700502353,1.3695914933323179,1.3274502166144004,{"$f":"AD2208","v":1.285308939896483},1.2431676631785655,1.2010263864606481,1.1588851097427306,1.1167438330248132]
[{"$f":"ROW()","v":2114},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2209","v":0},0.10582859412606954,0.1031828792729178,0.10053716441976607,9.789144956661433E-2,9.5245734713462593E-2,9.3922877286886725E-2,9.1277162433734987E-2,8.863144758058325E-2,8.5985732727431513E-2,8.3340017874279776E-2,{"$f":"AD2209","v":8.0694303021128039E-2},7.8048588167976302E-2,7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2]
[{"$f":"ROW()","v":2115},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210","v":0},8.6292181532674821,8.0539369430496492,7.4786557328318173,6.9033745226139853,6.3280933123961534,6.0404527072872369,5.465171497069405,4.889890286851573,4.314609076633741,3.7393278664159091,{"$f":"AD2210","v":3.1640466561980771},2.5887654459802452,2.0134842357624128,1.4382030255445806,0.86292181532674839]
[{"$f":"ROW()","v":2116},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2211","v":0},3.6087352708785856E-15,3.2478617437907271E-15,2.8869882167028686E-15,2.5261146896150101E-15,2.1652411625271516E-15,1.9848043989832224E-15,1.6239308718953637E-15,1.2630573448075051E-15,9.0218381771964659E-16,5.4131029063178791E-16,{"$f":"AD2211","v":1.8043676354392929E-16},0,0,0,0]
[{"$f":"ROW()","v":2117},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"X2212","v":0},0,0,0,0,0,{"$f":"AD2212","v":0},0,0,0,0]
[{"$f":"ROW()","v":2118},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2213","v":0},1.7087311042090618,1.2815483281567963,0.8543655521045308,0.4271827760522654,0,0,0,0,0,0,{"$f":"AD2213","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2214","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2214","v":0},0,0,0,0]
[{"$f":"ROW()","v":2120},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2215","v":0},0,0,0,0,{"$f":"X2215","v":0},0,0,0,0,0,{"$f":"AD2215","v":0},{"$f":"AE2215","v":0},{"$f":"AF2215","v":0},{"$f":"AG2215","v":0},{"$f":"AH2215","v":0}]
[{"$f":"ROW()","v":2121},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2122},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2123},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2107:T2122)","v":0},{"$f":"SUM(U2107:U2122)","v":25.045259285475748},{"$f":"SUM(V2107:V2122)","v":23.358436965544744},{"$f":"SUM(W2107:W2122)","v":21.671614645613744},{"$f":"SUM(X2107:X2122)","v":19.984792325682747},{"$f":"SUM(Y2107:Y2122)","v":18.29797000575174},17.668150233812373,16.408510689933635,15.148871146054901,13.889231602176165,12.629592058297428,{"$f":"SUM(AE2107:AE2122)","v":11.369952514418692},10.110312970539958,8.8506734266612206,7.5910338827824866,6.3313943389037499]
["Capex"]
[{"$f":"ROW()","v":2125},null,"Capex"]
[{"$f":"ROW()","v":2126},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$441","v":8.0041545077676357}]
[{"$f":"ROW()","v":2127},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$442","v":0}]
[{"$f":"ROW()","v":2128},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$443","v":0}]
[{"$f":"ROW()","v":2129},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$444","v":4.662868810669309}]
[{"$f":"ROW()","v":2130},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$445","v":0}]
[{"$f":"ROW()","v":2131},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$446","v":0.24880704671948764}]
[{"$f":"ROW()","v":2132},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$447","v":1.6856510687166988}]
[{"$f":"ROW()","v":2133},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$448","v":0.10582859412606954}]
[{"$f":"ROW()","v":2134},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$449","v":8.6292181532674821}]
[{"$f":"ROW()","v":2135},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$450","v":3.6087352708785856E-15}]
[{"$f":"ROW()","v":2136},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$451","v":0}]
[{"$f":"ROW()","v":2137},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$452","v":1.7087311042090618}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$453","v":0}]
[{"$f":"ROW()","v":2139},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$454","v":0}]
[{"$f":"ROW()","v":2140},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$455","v":0}]
[{"$f":"ROW()","v":2141},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$456","v":0}]
[{"$f":"ROW()","v":2142},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2126:T2141)","v":25.045259285475748}]
["Disposals"]
[{"$f":"ROW()","v":2144},null,"Disposals"]
[{"$f":"ROW()","v":2145},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$6250","v":0}]
[{"$f":"ROW()","v":2146},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$480","v":0}]
[{"$f":"ROW()","v":2147},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$481","v":0}]
[{"$f":"ROW()","v":2148},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$482","v":0}]
[{"$f":"ROW()","v":2149},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$483","v":0}]
[{"$f":"ROW()","v":2150},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$484","v":0}]
[{"$f":"ROW()","v":2151},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$485","v":0}]
[{"$f":"ROW()","v":2152},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$486","v":0}]
[{"$f":"ROW()","v":2153},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$487","v":0}]
[{"$f":"ROW()","v":2154},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$488","v":0}]
[{"$f":"ROW()","v":2155},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$489","v":0}]
[{"$f":"ROW()","v":2156},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$491","v":0}]
[{"$f":"ROW()","v":2158},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$492","v":0}]
[{"$f":"ROW()","v":2159},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$493","v":0}]
[{"$f":"ROW()","v":2160},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$494","v":0}]
[{"$f":"ROW()","v":2161},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2145:J2160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2163},null,"Depreciation"]
[{"$f":"ROW()","v":2164},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2164=\"Land\",0,IF(U2107<0,U2107,IF(U2088<U$9,U2107,(U2107/U2088)*U$9)))","v":-0.40020772538838179},-0.40020772538838179,-0.40020772538838173,-0.40020772538838179,-0.20010386269419089,-0.40020772538838179,-0.40020772538838179,-0.40020772538838179,-0.40020772538838173,-0.40020772538838179,-0.40020772538838179,-0.40020772538838179,-0.40020772538838179,-0.40020772538838184,-0.40020772538838184]
[{"$f":"ROW()","v":2165},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2165=\"Land\",0,IF(U2108<0,U2108,IF(U2089<U$9,U2108,(U2108/U2089)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2166},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2166=\"Land\",0,IF(U2109<0,U2109,IF(U2090<U$9,U2109,(U2109/U2090)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2167},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2167=\"Land\",0,IF(U2110<0,U2110,IF(U2091<U$9,U2110,(U2110/U2091)*U$9)))","v":-0.23314344053346545},-0.23314344053346545,-0.23314344053346542,-0.23314344053346542,-0.11657172026673271,-0.23314344053346542,-0.23314344053346542,-0.23314344053346542,-0.23314344053346542,-0.23314344053346542,-0.23314344053346542,-0.23314344053346545,-0.23314344053346545,-0.23314344053346545,-0.23314344053346547]
[{"$f":"ROW()","v":2168},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2168=\"Land\",0,IF(U2111<0,U2111,IF(U2092<U$9,U2111,(U2111/U2092)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2169},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2169=\"Land\",0,IF(U2112<0,U2112,IF(U2093<U$9,U2112,(U2112/U2093)*U$9)))","v":-6.220176167987191E-3},-6.220176167987191E-3,-6.2201761679871901E-3,-6.2201761679871901E-3,-3.1100880839935951E-3,-6.2201761679871893E-3,-6.2201761679871893E-3,-6.2201761679871893E-3,-6.2201761679871884E-3,-6.2201761679871884E-3,-6.2201761679871875E-3,-6.2201761679871884E-3,-6.2201761679871875E-3,-6.2201761679871875E-3,-6.2201761679871867E-3]
[{"$f":"ROW()","v":2170},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2170=\"Land\",0,IF(U2113<0,U2113,IF(U2094<U$9,U2113,(U2113/U2094)*U$9)))","v":-4.2141276717917467E-2},-4.2141276717917467E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-2.1070638358958737E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917474E-2,-4.2141276717917481E-2]
[{"$f":"ROW()","v":2171},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2171=\"Land\",0,IF(U2114<0,U2114,IF(U2095<U$9,U2114,(U2114/U2095)*U$9)))","v":-2.6457148531517385E-3},-2.6457148531517385E-3,-2.6457148531517385E-3,-2.6457148531517385E-3,-1.3228574265758694E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517393E-3,-2.6457148531517393E-3]
[{"$f":"ROW()","v":2172},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2172=\"Land\",0,IF(U2115<0,U2115,IF(U2096<U$9,U2115,(U2115/U2096)*U$9)))","v":-0.57528121021783218},-0.57528121021783207,-0.57528121021783207,-0.57528121021783207,-0.28764060510891604,-0.57528121021783207,-0.57528121021783207,-0.57528121021783207,-0.57528121021783218,-0.57528121021783218,-0.57528121021783218,-0.5752812102178323,-0.57528121021783218,-0.57528121021783218,-0.5752812102178323]
[{"$f":"ROW()","v":2173},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2173=\"Land\",0,IF(U2116<0,U2116,IF(U2097<U$9,U2116,(U2116/U2097)*U$9)))","v":-3.6087352708785858E-16},-3.6087352708785858E-16,-3.6087352708785858E-16,-3.6087352708785858E-16,-1.8043676354392931E-16,-3.6087352708785862E-16,-3.6087352708785862E-16,-3.6087352708785858E-16,-3.6087352708785862E-16,-3.6087352708785862E-16,-1.8043676354392929E-16,0,0,0,0]
[{"$f":"ROW()","v":2174},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2174=\"Land\",0,IF(U2117<0,U2117,IF(U2098<U$9,U2117,(U2117/U2098)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2175},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2175=\"Land\",0,IF(U2118<0,U2118,IF(U2099<U$9,U2118,(U2118/U2099)*U$9)))","v":-0.42718277605226546},-0.42718277605226546,-0.4271827760522654,-0.4271827760522654,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2176=\"Land\",0,IF(U2119<0,U2119,IF(U2100<U$9,U2119,(U2119/U2100)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2177},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2177=\"Land\",0,IF(U2120<0,U2120,IF(U2101<U$9,U2120,(U2120/U2101)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2178},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2178=\"Land\",0,IF(U2121<0,U2121,IF(U2102<U$9,U2121,(U2121/U2102)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2179},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2179=\"Land\",0,IF(U2122<0,U2122,IF(U2103<U$9,U2122,(U2122/U2103)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2180},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2164:U2179)","v":-1.6868223199310017},{"$f":"SUM(V2164:V2179)","v":-1.6868223199310017},{"$f":"SUM(W2164:W2179)","v":-1.6868223199310015},{"$f":"SUM(X2164:X2179)","v":-1.6868223199310015},{"$f":"SUM(Y2164:Y2179)","v":-0.62981977193936811},-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,{"$f":"SUM(AE2164:AE2179)","v":-1.259639543878736},-1.259639543878736,-1.2596395438787358,-1.2596395438787358,-1.2596395438787362]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2182},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2183},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2184},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2185},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2186},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2187},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2188},null,null,"Regulators"]
[{"$f":"ROW()","v":2189},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2190},null,null,"Buildings"]
[{"$f":"ROW()","v":2191},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2192},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2193},null,null,"Vehicle"]
[{"$f":"ROW()","v":2194},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2196},null,null,"FRC"]
[{"$f":"ROW()","v":2197},null,null,"Land"]
[{"$f":"ROW()","v":2198},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2199},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2201},null,"Closing Value"]
[{"$f":"ROW()","v":2202},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2107+J2126+J2164+J2145","v":0},0,0,0,0,0,0,0,0,0,8.0041545077676357,7.6039467823792535,7.2037390569908712,6.8035313316024899,6.4033236062141086,6.2032197435199175,5.8030120181315361,5.4028042927431539,5.0025965673547717,4.6023888419663903,4.202181116578009,3.8019733911896272,3.4017656658012454,3.0015579404128636,2.6013502150244818,2.2011424896361]
[{"$f":"ROW()","v":2203},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2108+J2127+J2165+J2146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2204},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2109+J2128+J2166+J2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2110+J2129+J2167+J2148","v":0},0,0,0,0,0,0,0,0,0,4.662868810669309,4.4297253701358432,4.1965819296023774,3.9634384890689121,3.7302950485354467,3.6137233282687138,3.3805798877352484,3.1474364472017831,2.9142930066683177,2.6811495661348523,2.448006125601387,2.2148626850679216,1.9817192445344562,1.7485758040009909,1.5154323634675255,1.2822889229340602]
[{"$f":"ROW()","v":2206},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2111+J2130+J2168+J2149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2207},null,null,"Regulators",null,null,null,null,null,{"$f":"J2112+J2131+J2169+J2150","v":0},0,0,0,0,0,0,0,0,0,0.24880704671948764,0.24258687055150044,0.23636669438351324,0.23014651821552604,0.22392634204753883,0.22081625396354523,0.21459607779555803,0.20837590162757083,0.20215572545958363,0.19593554929159643,0.18971537312360923,0.18349519695562205,0.17727502078763485,0.17105484461964765,0.16483466845166045,0.15861449228367328]
[{"$f":"ROW()","v":2208},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2113+J2132+J2170+J2151","v":0},0,0,0,0,0,0,0,0,0,1.6856510687166988,1.6435097919987813,1.6013685152808639,1.5592272385629464,1.517085961845029,1.4960153234860702,1.4538740467681528,1.4117327700502353,1.3695914933323179,1.3274502166144004,1.285308939896483,1.2431676631785655,1.2010263864606481,1.1588851097427306,1.1167438330248132,1.0746025563068957]
[{"$f":"ROW()","v":2209},null,null,"Buildings",null,null,null,null,null,{"$f":"J2114+J2133+J2171+J2152","v":0},0,0,0,0,0,0,0,0,0,0.10582859412606954,0.1031828792729178,0.10053716441976607,9.789144956661433E-2,9.5245734713462593E-2,9.3922877286886725E-2,9.1277162433734987E-2,8.863144758058325E-2,8.5985732727431513E-2,8.3340017874279776E-2,8.0694303021128039E-2,7.8048588167976302E-2,7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2,6.7465728755369353E-2]
[{"$f":"ROW()","v":2210},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2115+J2134+J2172+J2153","v":0},0,0,0,0,0,0,0,0,0,8.6292181532674821,8.0539369430496492,7.4786557328318173,6.9033745226139853,6.3280933123961534,6.0404527072872369,5.465171497069405,4.889890286851573,4.314609076633741,3.7393278664159091,3.1640466561980771,2.5887654459802452,2.0134842357624128,1.4382030255445806,0.86292181532674839,0.28764060510891609]
[{"$f":"ROW()","v":2211},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2116+J2135+J2173+J2154","v":0},0,0,0,0,0,0,0,0,0,3.6087352708785856E-15,3.2478617437907271E-15,2.8869882167028686E-15,2.5261146896150101E-15,2.1652411625271516E-15,1.9848043989832224E-15,1.6239308718953637E-15,1.2630573448075051E-15,9.0218381771964659E-16,5.4131029063178791E-16,1.8043676354392929E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2212},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2117+J2136+J2174+J2155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2213},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2118+J2137+J2175+J2156","v":0},0,0,0,0,0,0,0,0,0,1.7087311042090618,1.2815483281567963,0.8543655521045308,0.4271827760522654,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J2119+J2138+J2176+J2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2215},null,null,"FRC",null,null,null,null,null,{"$f":"J2120+J2139+J2177+J2158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2216},null,null,"Land",null,null,null,null,null,{"$f":"J2121+J2140+J2178+J2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2217},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2122+J2141+J2179+J2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2218},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2202:T2217)","v":25.045259285475748},{"$f":"SUM(U2202:U2217)","v":23.358436965544744},{"$f":"SUM(V2202:V2217)","v":21.671614645613744},{"$f":"SUM(W2202:W2217)","v":19.984792325682747},{"$f":"SUM(X2202:X2217)","v":18.29797000575174},{"$f":"SUM(Y2202:Y2217)","v":17.668150233812373},16.408510689933635,15.148871146054901,13.889231602176165,12.629592058297428,11.369952514418692,{"$f":"SUM(AE2202:AE2217)","v":10.110312970539958},8.8506734266612206,7.5910338827824866,6.3313943389037499,5.071754795025015]
["2011 (Jul-10 to Jun-11) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2221},null,"Life"]
[{"$f":"ROW()","v":2222},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(V2222-V$9)*(V2222>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2223},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(V2223-V$9)*(V2223>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2224},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(V2224-V$9)*(V2224>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2225},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(V2225-V$9)*(V2225>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2226},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(V2226-V$9)*(V2226>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5]
[{"$f":"ROW()","v":2227},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(V2227-V$9)*(V2227>W$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2228},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(V2228-V$9)*(V2228>W$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2229},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(V2229-V$9)*(V2229>W$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2230},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(V2230-V$9)*(V2230>W$9)","v":14},13,12,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[{"$f":"ROW()","v":2231},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(V2231-V$9)*(V2231>W$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2232},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(V2232-V$9)*(V2232>W$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2233},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(V2233-V$9)*(V2233>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(V2234-V$9)*(V2234>W$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":2235},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(V2235-V$9)*(V2235>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2236},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(V2236-V$9)*(V2236>W$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2237},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(V2237-V$9)*(V2237>W$9)","v":4},3,2,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2238}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2240},null,"Opening Value"]
[{"$f":"ROW()","v":2241},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2336","v":0},3.3676857004150254,3.1993014153942743,3.0309171303735232,2.8625328453527721,2.7783407028423963,2.6099564178216452,2.4415721328008937,2.2731878477801426,2.1048035627593915,{"$f":"AD2336","v":1.9364192777386402},1.7680349927178889,1.5996507076971376,1.4312664226763863,1.262882137655635]
[{"$f":"ROW()","v":2242},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X2337","v":0},0,0,0,0,0,{"$f":"AD2337","v":0},0,0,0,0]
[{"$f":"ROW()","v":2243},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2338","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD2338","v":0},0,0,0,0]
[{"$f":"ROW()","v":2244},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2339","v":0},9.6934646070705082,9.2087913767169827,8.7241181463634572,8.2394449160099317,7.9971083008331689,7.5124350704796434,7.0277618401261179,6.5430886097725924,6.0584153794190669,{"$f":"AD2339","v":5.5737421490655414},5.0890689187120159,4.6043956883584904,4.1197224580049649,3.6350492276514395]
[{"$f":"ROW()","v":2245},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2340","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD2340","v":0},0,0,0,0]
[{"$f":"ROW()","v":2246},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2341","v":0},0.22851549246955397,0.22280260515781511,0.21708971784607625,0.2113768305343374,0.20852038687846797,0.20280749956672911,0.19709461225499025,0.1913817249432514,0.18566883763151254,{"$f":"AD2341","v":0.17995595031977368},0.17424306300803483,0.16853017569629597,0.16281728838455711,0.15710440107281826]
[{"$f":"ROW()","v":2247},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2342","v":0},0.17932409334793159,0.17484099101423331,0.17035788868053503,0.16587478634683675,0.1636332351799876,0.15915013284628932,0.15466703051259104,0.15018392817889276,0.14570082584519448,{"$f":"AD2342","v":0.1412177235114962},0.13673462117779792,0.13225151884409964,0.12776841651040136,0.12328531417670306]
[{"$f":"ROW()","v":2248},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2343","v":0},1.0991493756209922,1.0716706412304675,1.0441919068399428,1.0167131724494181,1.0029738052541557,0.97549507086363085,0.94801633647310601,0.92053760208258117,0.89305886769205634,{"$f":"AD2343","v":0.8655801333015315},0.83810139891100666,0.81062266452048182,0.78314393012995698,0.75566519573943214]
[{"$f":"ROW()","v":2249},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2344","v":0},19.510816827534729,18.210095705699079,16.909374583863432,15.608653462027783,14.958292901109958,13.65757177927431,12.356850657438661,11.056129535603013,9.7554084137673645,{"$f":"AD2344","v":8.454687291931716},7.1539661700960675,5.853245048260419,4.5525239264247706,3.2518028045891221]
[{"$f":"ROW()","v":2250},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2345","v":0},0.68689722683880061,0.61820750415492054,0.54951778147104047,0.4808280587871604,0.44648319744522036,0.37779347476134029,0.30910375207746021,0.24041402939358017,0.17172430670970013,{"$f":"AD2345","v":0.10303458402582008},3.4344861341940022E-2,0,0,0]
[{"$f":"ROW()","v":2251},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X2346","v":0},0,0,0,0,0,{"$f":"AD2346","v":0},0,0,0,0]
[{"$f":"ROW()","v":2252},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2347","v":0},4.043324311658858,3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,{"$f":"AD2347","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD2348","v":0},0,0,0,0]
[{"$f":"ROW()","v":2254},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2349","v":0},0,0,0,{"$f":"X2349","v":0},0,0,0,0,0,{"$f":"AD2349","v":0},{"$f":"AE2349","v":0},{"$f":"AF2349","v":0},{"$f":"AG2349","v":0},{"$f":"AH2349","v":0}]
[{"$f":"ROW()","v":2255},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2256},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2257},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2241:U2256)","v":0},{"$f":"SUM(V2241:V2256)","v":38.809177634956399},{"$f":"SUM(W2241:W2256)","v":35.738203473111916},{"$f":"SUM(X2241:X2256)","v":32.667229311267434},{"$f":"SUM(Y2241:Y2256)","v":29.596255149422959},28.060768068500717,25.49520944561359,23.435066361683823,21.374923277754053,19.314780193824284,{"$f":"SUM(AE2241:AE2256)","v":17.254637109894517},15.194494025964753,13.168695803376924,11.177242442131035,9.1857890808851508]
["Capex"]
[{"$f":"ROW()","v":2259},null,"Capex"]
[{"$f":"ROW()","v":2260},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$441","v":3.3676857004150254}]
[{"$f":"ROW()","v":2261},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$442","v":0}]
[{"$f":"ROW()","v":2262},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$443","v":0}]
[{"$f":"ROW()","v":2263},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$444","v":9.6934646070705082}]
[{"$f":"ROW()","v":2264},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$445","v":0}]
[{"$f":"ROW()","v":2265},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$446","v":0.22851549246955397}]
[{"$f":"ROW()","v":2266},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$447","v":0.17932409334793159}]
[{"$f":"ROW()","v":2267},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$448","v":1.0991493756209922}]
[{"$f":"ROW()","v":2268},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$449","v":19.510816827534729}]
[{"$f":"ROW()","v":2269},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$450","v":0.68689722683880061}]
[{"$f":"ROW()","v":2270},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$451","v":0}]
[{"$f":"ROW()","v":2271},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$452","v":4.043324311658858}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$453","v":0}]
[{"$f":"ROW()","v":2273},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$454","v":0}]
[{"$f":"ROW()","v":2274},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$455","v":0}]
[{"$f":"ROW()","v":2275},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$456","v":0}]
[{"$f":"ROW()","v":2276},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2260:U2275)","v":38.809177634956399}]
["Disposals"]
[{"$f":"ROW()","v":2278},null,"Disposals"]
[{"$f":"ROW()","v":2279},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$6250","v":0}]
[{"$f":"ROW()","v":2280},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$480","v":0}]
[{"$f":"ROW()","v":2281},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$481","v":0}]
[{"$f":"ROW()","v":2282},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$482","v":0}]
[{"$f":"ROW()","v":2283},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$483","v":0}]
[{"$f":"ROW()","v":2284},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$484","v":0}]
[{"$f":"ROW()","v":2285},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$485","v":0}]
[{"$f":"ROW()","v":2286},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$486","v":0}]
[{"$f":"ROW()","v":2287},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$487","v":0}]
[{"$f":"ROW()","v":2288},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$488","v":0}]
[{"$f":"ROW()","v":2289},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$489","v":0}]
[{"$f":"ROW()","v":2290},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$491","v":0}]
[{"$f":"ROW()","v":2292},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$492","v":0}]
[{"$f":"ROW()","v":2293},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$493","v":0}]
[{"$f":"ROW()","v":2294},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$494","v":0}]
[{"$f":"ROW()","v":2295},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2279:J2294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2297},null,"Depreciation"]
[{"$f":"ROW()","v":2298},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2298=\"Land\",0,IF(V2241<0,V2241,IF(V2222<V$9,V2241,(V2241/V2222)*V$9)))","v":-0.16838428502075126},-0.16838428502075128,-0.16838428502075128,-8.4192142510375656E-2,-0.16838428502075128,-0.16838428502075131,-0.16838428502075128,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075134]
[{"$f":"ROW()","v":2299},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2299=\"Land\",0,IF(V2242<0,V2242,IF(V2223<V$9,V2242,(V2242/V2223)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2300},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2300=\"Land\",0,IF(V2243<0,V2243,IF(V2224<V$9,V2243,(V2243/V2224)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2301},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2301=\"Land\",0,IF(V2244<0,V2244,IF(V2225<V$9,V2244,(V2244/V2225)*V$9)))","v":-0.48467323035352539},-0.48467323035352539,-0.48467323035352539,-0.24233661517676269,-0.48467323035352539,-0.48467323035352539,-0.48467323035352539,-0.48467323035352539,-0.48467323035352533,-0.48467323035352533,-0.48467323035352533,-0.48467323035352533,-0.48467323035352528,-0.48467323035352528]
[{"$f":"ROW()","v":2302},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2302=\"Land\",0,IF(V2245<0,V2245,IF(V2226<V$9,V2245,(V2245/V2226)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2303},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2303=\"Land\",0,IF(V2246<0,V2246,IF(V2227<V$9,V2246,(V2246/V2227)*V$9)))","v":-5.712887311738849E-3},-5.712887311738849E-3,-5.712887311738849E-3,-2.8564436558694241E-3,-5.7128873117388481E-3,-5.7128873117388481E-3,-5.7128873117388481E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388455E-3]
[{"$f":"ROW()","v":2304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2304=\"Land\",0,IF(V2247<0,V2247,IF(V2228<V$9,V2247,(V2247/V2228)*V$9)))","v":-4.4831023336982896E-3},-4.4831023336982896E-3,-4.4831023336982904E-3,-2.2415511668491452E-3,-4.4831023336982904E-3,-4.4831023336982904E-3,-4.4831023336982913E-3,-4.4831023336982913E-3,-4.4831023336982913E-3,-4.4831023336982922E-3,-4.4831023336982922E-3,-4.4831023336982931E-3,-4.4831023336982931E-3,-4.4831023336982931E-3]
[{"$f":"ROW()","v":2305},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2305=\"Land\",0,IF(V2248<0,V2248,IF(V2229<V$9,V2248,(V2248/V2229)*V$9)))","v":-2.7478734390524805E-2},-2.7478734390524808E-2,-2.7478734390524812E-2,-1.3739367195262406E-2,-2.7478734390524815E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524805E-2,-2.7478734390524805E-2]
[{"$f":"ROW()","v":2306},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2306=\"Land\",0,IF(V2249<0,V2249,IF(V2230<V$9,V2249,(V2249/V2230)*V$9)))","v":-1.3007211218356487},-1.3007211218356485,-1.3007211218356487,-0.65036056091782435,-1.3007211218356485,-1.3007211218356485,-1.3007211218356485,-1.3007211218356485,-1.3007211218356487,-1.3007211218356487,-1.3007211218356487,-1.3007211218356487,-1.3007211218356487,-1.3007211218356489]
[{"$f":"ROW()","v":2307},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2307=\"Land\",0,IF(V2250<0,V2250,IF(V2231<V$9,V2250,(V2250/V2231)*V$9)))","v":-6.8689722683880058E-2},-6.8689722683880058E-2,-6.8689722683880058E-2,-3.4344861341940029E-2,-6.8689722683880058E-2,-6.8689722683880058E-2,-6.8689722683880045E-2,-6.8689722683880045E-2,-6.8689722683880045E-2,-6.8689722683880058E-2,-3.4344861341940022E-2,0,0,0]
[{"$f":"ROW()","v":2308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2308=\"Land\",0,IF(V2251<0,V2251,IF(V2232<V$9,V2251,(V2251/V2232)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2309},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2309=\"Land\",0,IF(V2252<0,V2252,IF(V2233<V$9,V2252,(V2252/V2233)*V$9)))","v":-1.0108310779147145},-1.0108310779147145,-1.0108310779147147,-0.50541553895735736,-0.50541553895735736,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2310=\"Land\",0,IF(V2253<0,V2253,IF(V2234<V$9,V2253,(V2253/V2234)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2311},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2311=\"Land\",0,IF(V2254<0,V2254,IF(V2235<V$9,V2254,(V2254/V2235)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2312},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2312=\"Land\",0,IF(V2255<0,V2255,IF(V2236<V$9,V2255,(V2255/V2236)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2313},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2313=\"Land\",0,IF(V2256<0,V2256,IF(V2237<V$9,V2256,(V2256/V2237)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2314},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2298:V2313)","v":-3.0709741618444815},{"$f":"SUM(W2298:W2313)","v":-3.0709741618444815},{"$f":"SUM(X2298:X2313)","v":-3.0709741618444819},{"$f":"SUM(Y2298:Y2313)","v":-1.535487080922241},-2.5655586228871243,-2.0601430839297672,-2.0601430839297672,-2.0601430839297672,-2.0601430839297672,{"$f":"SUM(AE2298:AE2313)","v":-2.0601430839297672},-2.0257982225878273,-1.9914533612458873,-1.9914533612458873,-1.9914533612458873]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2316},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2317},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2318},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2319},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2320},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2321},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2322},null,null,"Regulators"]
[{"$f":"ROW()","v":2323},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2324},null,null,"Buildings"]
[{"$f":"ROW()","v":2325},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2326},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2327},null,null,"Vehicle"]
[{"$f":"ROW()","v":2328},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2330},null,null,"FRC"]
[{"$f":"ROW()","v":2331},null,null,"Land"]
[{"$f":"ROW()","v":2332},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2333},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2335},null,"Closing Value"]
[{"$f":"ROW()","v":2336},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2241+J2260+J2298+J2279","v":0},{"$f":"K2241+K2260+K2298+K2279","v":0},0,0,0,0,0,0,0,0,0,3.3676857004150254,3.1993014153942743,3.0309171303735232,2.8625328453527721,2.7783407028423963,2.6099564178216452,2.4415721328008937,2.2731878477801426,2.1048035627593915,1.9364192777386402,1.7680349927178889,1.5996507076971376,1.4312664226763863,1.262882137655635,1.0944978526348836]
[{"$f":"ROW()","v":2337},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2242+J2261+J2299+J2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2338},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2243+J2262+J2300+J2281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2339},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2244+J2263+J2301+J2282","v":0},0,0,0,0,0,0,0,0,0,0,9.6934646070705082,9.2087913767169827,8.7241181463634572,8.2394449160099317,7.9971083008331689,7.5124350704796434,7.0277618401261179,6.5430886097725924,6.0584153794190669,5.5737421490655414,5.0890689187120159,4.6043956883584904,4.1197224580049649,3.6350492276514395,3.150375997297914]
[{"$f":"ROW()","v":2340},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2245+J2264+J2302+J2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2341},null,null,"Regulators",null,null,null,null,null,{"$f":"J2246+J2265+J2303+J2284","v":0},0,0,0,0,0,0,0,0,0,0,0.22851549246955397,0.22280260515781511,0.21708971784607625,0.2113768305343374,0.20852038687846797,0.20280749956672911,0.19709461225499025,0.1913817249432514,0.18566883763151254,0.17995595031977368,0.17424306300803483,0.16853017569629597,0.16281728838455711,0.15710440107281826,0.1513915137610794]
[{"$f":"ROW()","v":2342},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2247+J2266+J2304+J2285","v":0},0,0,0,0,0,0,0,0,0,0,0.17932409334793159,0.17484099101423331,0.17035788868053503,0.16587478634683675,0.1636332351799876,0.15915013284628932,0.15466703051259104,0.15018392817889276,0.14570082584519448,0.1412177235114962,0.13673462117779792,0.13225151884409964,0.12776841651040136,0.12328531417670306,0.11880221184300477]
[{"$f":"ROW()","v":2343},null,null,"Buildings",null,null,null,null,null,{"$f":"J2248+J2267+J2305+J2286","v":0},0,0,0,0,0,0,0,0,0,0,1.0991493756209922,1.0716706412304675,1.0441919068399428,1.0167131724494181,1.0029738052541557,0.97549507086363085,0.94801633647310601,0.92053760208258117,0.89305886769205634,0.8655801333015315,0.83810139891100666,0.81062266452048182,0.78314393012995698,0.75566519573943214,0.7281864613489073]
[{"$f":"ROW()","v":2344},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2249+J2268+J2306+J2287","v":0},0,0,0,0,0,0,0,0,0,0,19.510816827534729,18.210095705699079,16.909374583863432,15.608653462027783,14.958292901109958,13.65757177927431,12.356850657438661,11.056129535603013,9.7554084137673645,8.454687291931716,7.1539661700960675,5.853245048260419,4.5525239264247706,3.2518028045891221,1.9510816827534732]
[{"$f":"ROW()","v":2345},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2250+J2269+J2307+J2288","v":0},0,0,0,0,0,0,0,0,0,0,0.68689722683880061,0.61820750415492054,0.54951778147104047,0.4808280587871604,0.44648319744522036,0.37779347476134029,0.30910375207746021,0.24041402939358017,0.17172430670970013,0.10303458402582008,3.4344861341940022E-2,0,0,0,0]
[{"$f":"ROW()","v":2346},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2251+J2270+J2308+J2289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2347},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2252+J2271+J2309+J2290","v":0},0,0,0,0,0,0,0,0,0,0,4.043324311658858,3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2349},null,null,"FRC",null,null,null,null,null,{"$f":"J2254+J2273+J2311+J2292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2350},null,null,"Land",null,null,null,null,null,{"$f":"J2255+J2274+J2312+J2293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2351},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2256+J2275+J2313+J2294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2352},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2336:U2351)","v":38.809177634956399},{"$f":"SUM(V2336:V2351)","v":35.738203473111916},{"$f":"SUM(W2336:W2351)","v":32.667229311267434},{"$f":"SUM(X2336:X2351)","v":29.596255149422959},{"$f":"SUM(Y2336:Y2351)","v":28.060768068500717},25.49520944561359,23.435066361683823,21.374923277754053,19.314780193824284,17.254637109894517,{"$f":"SUM(AE2336:AE2351)","v":15.194494025964753},13.168695803376924,11.177242442131035,9.1857890808851508,7.1943357196392625]
["2012 (Jul-11 to Jun-12) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2355},null,"Life"]
[{"$f":"ROW()","v":2356},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(W2356-W$9)*(W2356>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2357},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(W2357-W$9)*(W2357>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2358},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(W2358-W$9)*(W2358>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2359},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(W2359-W$9)*(W2359>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2360},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(W2360-W$9)*(W2360>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2361},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(W2361-W$9)*(W2361>X$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":2362},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(W2362-W$9)*(W2362>X$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":2363},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(W2363-W$9)*(W2363>X$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":2364},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(W2364-W$9)*(W2364>X$9)","v":14},13,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":2365},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(W2365-W$9)*(W2365>X$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2366},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(W2366-W$9)*(W2366>X$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2367},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(W2367-W$9)*(W2367>X$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(W2368-W$9)*(W2368>X$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2369},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(W2369-W$9)*(W2369>X$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2370},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(W2370-W$9)*(W2370>X$9)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2371},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(W2371-W$9)*(W2371>X$9)","v":4},3,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2372}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2374},null,"Opening Value"]
[{"$f":"ROW()","v":2375},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2470","v":0},2.7578211230512757,2.619930066898712,2.4820390107461483,2.4130934826698662,2.2752024265173025,2.1373113703647388,1.9994203142121751,1.8615292580596114,{"$f":"AD2470","v":1.7236382019070478},1.5857471457544841,1.4478560896019201,1.3099650334493562,1.1720739772967925]
[{"$f":"ROW()","v":2376},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X2471","v":0},0,0,0,0,0,{"$f":"AD2471","v":0},0,0,0,0]
[{"$f":"ROW()","v":2377},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2472","v":0},0,0,0,0,0,0,0,0,{"$f":"AD2472","v":0},0,0,0,0]
[{"$f":"ROW()","v":2378},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2473","v":0},10.682714689171014,10.148578954712464,9.6144432202539143,9.3473753530246384,8.8132396185660884,8.2791038841075384,7.7449681496489875,7.2108324151904366,{"$f":"AD2473","v":6.6766966807318857},6.1425609462733348,5.6084252118147839,5.074289477356233,4.5401537428976821]
[{"$f":"ROW()","v":2379},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2474","v":0},0,0,0,0,0,0,0,0,{"$f":"AD2474","v":0},0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2475","v":0},0.43642174045674492,0.4255111969453263,0.41460065343390767,0.40914538167819836,0.39823483816677974,0.38732429465536111,0.37641375114394249,0.36550320763252386,{"$f":"AD2475","v":0.35459266412110524},0.34368212060968661,0.33277157709826799,0.32186103358684937,0.31095049007543074]
[{"$f":"ROW()","v":2381},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2476","v":0},0.23227413662936,0.226467283213626,0.22066042979789199,0.21775700309002499,0.21195014967429099,0.20614329625855699,0.20033644284282298,0.19452958942708898,{"$f":"AD2476","v":0.18872273601135497},0.18291588259562097,0.17710902917988697,0.17130217576415296,0.16549532234841896]
[{"$f":"ROW()","v":2382},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2477","v":0},0.74024732445122077,0.72174114133994027,0.70323495822865978,0.69398186667301953,0.67547568356173904,0.65696950045045854,0.63846331733917805,0.61995713422789755,{"$f":"AD2477","v":0.60145095111661706},0.58294476800533657,0.56443858489405607,0.54593240178277558,0.52742621867149508]
[{"$f":"ROW()","v":2383},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2478","v":0},17.6194127269296,16.444785211800959,15.270157696672319,14.682843939107999,13.508216423979359,12.33358890885072,11.15896139372208,9.984333878593441,{"$f":"AD2478","v":8.8097063634648016},7.6350788483361614,6.4604513332075211,5.2858238180788808,4.1111963029502405]
[{"$f":"ROW()","v":2384},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2479","v":0},1.1409417693198476,1.0268475923878628,0.91275341545587807,0.85570632698988569,0.74161215005790093,0.62751797312591617,0.51342379619393141,0.39932961926194666,{"$f":"AD2479","v":0.2852354423299619},0.17114126539797714,5.7047088465992379E-2,0,0]
[{"$f":"ROW()","v":2385},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X2480","v":0},0,0,0,0,0,{"$f":"AD2480","v":0},0,0,0,0]
[{"$f":"ROW()","v":2386},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2481","v":0},3.0939233638434471,2.3204425228825851,1.5469616819217236,1.1602212614412926,0.38674042048043089,0,0,0,{"$f":"AD2481","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2482","v":0},0,0,0,0,0,0,0,0,{"$f":"AD2482","v":0},0,0,0,0]
[{"$f":"ROW()","v":2388},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2483","v":0},0,0,{"$f":"X2483","v":0},0,0,0,0,0,{"$f":"AD2483","v":0},{"$f":"AE2483","v":0},{"$f":"AF2483","v":0},{"$f":"AG2483","v":0},{"$f":"AH2483","v":0}]
[{"$f":"ROW()","v":2389},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2390},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2391},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2375:V2390)","v":0},{"$f":"SUM(W2375:W2390)","v":36.703756873852505},{"$f":"SUM(X2375:X2390)","v":33.934303970181475},{"$f":"SUM(Y2375:Y2390)","v":31.16485106651044},29.780124614674929,27.010671711003891,24.627959227813289,22.631987165103119,20.636015102392946,{"$f":"SUM(AE2375:AE2390)","v":18.640043039682773},16.644070976972603,14.648098914262428,12.709173940018248,10.827296054240062]
["Capex"]
[{"$f":"ROW()","v":2393},null,"Capex"]
[{"$f":"ROW()","v":2394},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$441","v":2.7578211230512757}]
[{"$f":"ROW()","v":2395},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$442","v":0}]
[{"$f":"ROW()","v":2396},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$443","v":0}]
[{"$f":"ROW()","v":2397},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$444","v":10.682714689171014}]
[{"$f":"ROW()","v":2398},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$445","v":0}]
[{"$f":"ROW()","v":2399},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$446","v":0.43642174045674492}]
[{"$f":"ROW()","v":2400},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$447","v":0.23227413662936}]
[{"$f":"ROW()","v":2401},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$448","v":0.74024732445122077}]
[{"$f":"ROW()","v":2402},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$449","v":17.6194127269296}]
[{"$f":"ROW()","v":2403},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$450","v":1.1409417693198476}]
[{"$f":"ROW()","v":2404},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$451","v":0}]
[{"$f":"ROW()","v":2405},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$452","v":3.0939233638434471}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$453","v":0}]
[{"$f":"ROW()","v":2407},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$454","v":0}]
[{"$f":"ROW()","v":2408},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$455","v":0}]
[{"$f":"ROW()","v":2409},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$456","v":0}]
[{"$f":"ROW()","v":2410},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2394:V2409)","v":36.703756873852505}]
["Disposals"]
[{"$f":"ROW()","v":2412},null,"Disposals"]
[{"$f":"ROW()","v":2413},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$6250","v":0}]
[{"$f":"ROW()","v":2414},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$480","v":0}]
[{"$f":"ROW()","v":2415},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$481","v":0}]
[{"$f":"ROW()","v":2416},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$482","v":0}]
[{"$f":"ROW()","v":2417},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$483","v":0}]
[{"$f":"ROW()","v":2418},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$484","v":0}]
[{"$f":"ROW()","v":2419},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$485","v":0}]
[{"$f":"ROW()","v":2420},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$486","v":0}]
[{"$f":"ROW()","v":2421},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$487","v":0}]
[{"$f":"ROW()","v":2422},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$488","v":0}]
[{"$f":"ROW()","v":2423},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$489","v":0}]
[{"$f":"ROW()","v":2424},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$491","v":0}]
[{"$f":"ROW()","v":2426},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$492","v":0}]
[{"$f":"ROW()","v":2427},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$493","v":0}]
[{"$f":"ROW()","v":2428},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$494","v":0}]
[{"$f":"ROW()","v":2429},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2413:J2428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2431},null,"Depreciation"]
[{"$f":"ROW()","v":2432},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2432=\"Land\",0,IF(W2375<0,W2375,IF(W2356<W$9,W2375,(W2375/W2356)*W$9)))","v":-0.13789105615256378},-0.13789105615256378,-6.8945528076281903E-2,-0.13789105615256378,-0.13789105615256378,-0.13789105615256381,-0.13789105615256381,-0.13789105615256381,-0.13789105615256381,-0.13789105615256383,-0.13789105615256383,-0.13789105615256381,-0.13789105615256383]
[{"$f":"ROW()","v":2433},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2433=\"Land\",0,IF(W2376<0,W2376,IF(W2357<W$9,W2376,(W2376/W2357)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2434},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2434=\"Land\",0,IF(W2377<0,W2377,IF(W2358<W$9,W2377,(W2377/W2358)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2435},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2435=\"Land\",0,IF(W2378<0,W2378,IF(W2359<W$9,W2378,(W2378/W2359)*W$9)))","v":-0.53413573445855067},-0.53413573445855078,-0.26706786722927539,-0.53413573445855078,-0.53413573445855078,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089]
[{"$f":"ROW()","v":2436},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2436=\"Land\",0,IF(W2379<0,W2379,IF(W2360<W$9,W2379,(W2379/W2360)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2437},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2437=\"Land\",0,IF(W2380<0,W2380,IF(W2361<W$9,W2380,(W2380/W2361)*W$9)))","v":-1.0910543511418623E-2},-1.0910543511418623E-2,-5.4552717557093114E-3,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2,-1.0910543511418623E-2]
[{"$f":"ROW()","v":2438},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2438=\"Land\",0,IF(W2381<0,W2381,IF(W2362<W$9,W2381,(W2381/W2362)*W$9)))","v":-5.806853415734E-3},-5.806853415734E-3,-2.903426707867E-3,-5.806853415734E-3,-5.806853415734E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339983E-3]
[{"$f":"ROW()","v":2439},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2439=\"Land\",0,IF(W2382<0,W2382,IF(W2363<W$9,W2382,(W2382/W2363)*W$9)))","v":-1.8506183111280518E-2},-1.8506183111280518E-2,-9.253091555640261E-3,-1.8506183111280522E-2,-1.8506183111280522E-2,-1.8506183111280522E-2,-1.8506183111280522E-2,-1.8506183111280525E-2,-1.8506183111280525E-2,-1.8506183111280525E-2,-1.8506183111280525E-2,-1.8506183111280529E-2,-1.8506183111280529E-2]
[{"$f":"ROW()","v":2440},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2440=\"Land\",0,IF(W2383<0,W2383,IF(W2364<W$9,W2383,(W2383/W2364)*W$9)))","v":-1.1746275151286401},-1.1746275151286398,-0.58731375756431992,-1.1746275151286398,-1.1746275151286398,-1.1746275151286401,-1.1746275151286401,-1.1746275151286401,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286401]
[{"$f":"ROW()","v":2441},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2441=\"Land\",0,IF(W2384<0,W2384,IF(W2365<W$9,W2384,(W2384/W2365)*W$9)))","v":-0.11409417693198476},-0.11409417693198476,-5.7047088465992379E-2,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-5.7047088465992379E-2,0,0]
[{"$f":"ROW()","v":2442},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2442=\"Land\",0,IF(W2385<0,W2385,IF(W2366<W$9,W2385,(W2385/W2366)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2443},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2443=\"Land\",0,IF(W2386<0,W2386,IF(W2367<W$9,W2386,(W2386/W2367)*W$9)))","v":-0.77348084096086178},-0.77348084096086167,-0.38674042048043089,-0.77348084096086167,-0.38674042048043089,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2444=\"Land\",0,IF(W2387<0,W2387,IF(W2368<W$9,W2387,(W2387/W2368)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2445},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2445=\"Land\",0,IF(W2388<0,W2388,IF(W2369<W$9,W2388,(W2388/W2369)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2446},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2446=\"Land\",0,IF(W2389<0,W2389,IF(W2370<W$9,W2389,(W2389/W2370)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2447},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2447=\"Land\",0,IF(W2390<0,W2390,IF(W2371<W$9,W2390,(W2390/W2371)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2448},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2432:W2447)","v":-2.7694529036710342},{"$f":"SUM(X2432:X2447)","v":-2.7694529036710338},{"$f":"SUM(Y2432:Y2447)","v":-1.3847264518355171},-2.7694529036710338,-2.3827124831906032,-1.9959720627101727,-1.9959720627101727,-1.9959720627101727,{"$f":"SUM(AE2432:AE2447)","v":-1.9959720627101727},-1.9959720627101727,-1.9389249742441803,-1.8818778857781879,-1.8818778857781879]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2450},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2451},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2452},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2453},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2454},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2455},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2456},null,null,"Regulators"]
[{"$f":"ROW()","v":2457},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2458},null,null,"Buildings"]
[{"$f":"ROW()","v":2459},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2460},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2461},null,null,"Vehicle"]
[{"$f":"ROW()","v":2462},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2464},null,null,"FRC"]
[{"$f":"ROW()","v":2465},null,null,"Land"]
[{"$f":"ROW()","v":2466},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2467},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2469},null,"Closing Value"]
[{"$f":"ROW()","v":2470},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2375+J2394+J2432+J2413","v":0},{"$f":"K2375+K2394+K2432+K2413","v":0},0,0,0,0,0,0,0,0,0,0,2.7578211230512757,2.619930066898712,2.4820390107461483,2.4130934826698662,2.2752024265173025,2.1373113703647388,1.9994203142121751,1.8615292580596114,1.7236382019070478,1.5857471457544841,1.4478560896019201,1.3099650334493562,1.1720739772967925,1.0341829211442286]
[{"$f":"ROW()","v":2471},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2376+J2395+J2433+J2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2472},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2377+J2396+J2434+J2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2473},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2378+J2397+J2435+J2416","v":0},0,0,0,0,0,0,0,0,0,0,0,10.682714689171014,10.148578954712464,9.6144432202539143,9.3473753530246384,8.8132396185660884,8.2791038841075384,7.7449681496489875,7.2108324151904366,6.6766966807318857,6.1425609462733348,5.6084252118147839,5.074289477356233,4.5401537428976821,4.0060180084391313]
[{"$f":"ROW()","v":2474},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2379+J2398+J2436+J2417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,null,"Regulators",null,null,null,null,null,{"$f":"J2380+J2399+J2437+J2418","v":0},0,0,0,0,0,0,0,0,0,0,0,0.43642174045674492,0.4255111969453263,0.41460065343390767,0.40914538167819836,0.39823483816677974,0.38732429465536111,0.37641375114394249,0.36550320763252386,0.35459266412110524,0.34368212060968661,0.33277157709826799,0.32186103358684937,0.31095049007543074,0.30003994656401212]
[{"$f":"ROW()","v":2476},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2381+J2400+J2438+J2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0.23227413662936,0.226467283213626,0.22066042979789199,0.21775700309002499,0.21195014967429099,0.20614329625855699,0.20033644284282298,0.19452958942708898,0.18872273601135497,0.18291588259562097,0.17710902917988697,0.17130217576415296,0.16549532234841896,0.15968846893268496]
[{"$f":"ROW()","v":2477},null,null,"Buildings",null,null,null,null,null,{"$f":"J2382+J2401+J2439+J2420","v":0},0,0,0,0,0,0,0,0,0,0,0,0.74024732445122077,0.72174114133994027,0.70323495822865978,0.69398186667301953,0.67547568356173904,0.65696950045045854,0.63846331733917805,0.61995713422789755,0.60145095111661706,0.58294476800533657,0.56443858489405607,0.54593240178277558,0.52742621867149508,0.50892003556021459]
[{"$f":"ROW()","v":2478},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2383+J2402+J2440+J2421","v":0},0,0,0,0,0,0,0,0,0,0,0,17.6194127269296,16.444785211800959,15.270157696672319,14.682843939107999,13.508216423979359,12.33358890885072,11.15896139372208,9.984333878593441,8.8097063634648016,7.6350788483361614,6.4604513332075211,5.2858238180788808,4.1111963029502405,2.9365687878216002]
[{"$f":"ROW()","v":2479},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2384+J2403+J2441+J2422","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1409417693198476,1.0268475923878628,0.91275341545587807,0.85570632698988569,0.74161215005790093,0.62751797312591617,0.51342379619393141,0.39932961926194666,0.2852354423299619,0.17114126539797714,5.7047088465992379E-2,0,0,0]
[{"$f":"ROW()","v":2480},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2385+J2404+J2442+J2423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2481},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2386+J2405+J2443+J2424","v":0},0,0,0,0,0,0,0,0,0,0,0,3.0939233638434471,2.3204425228825851,1.5469616819217236,1.1602212614412926,0.38674042048043089,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2483},null,null,"FRC",null,null,null,null,null,{"$f":"J2388+J2407+J2445+J2426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},null,null,"Land",null,null,null,null,null,{"$f":"J2389+J2408+J2446+J2427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2485},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2390+J2409+J2447+J2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2486},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2470:V2485)","v":36.703756873852505},{"$f":"SUM(W2470:W2485)","v":33.934303970181475},{"$f":"SUM(X2470:X2485)","v":31.16485106651044},{"$f":"SUM(Y2470:Y2485)","v":29.780124614674929},27.010671711003891,24.627959227813289,22.631987165103119,20.636015102392946,18.640043039682773,{"$f":"SUM(AE2470:AE2485)","v":16.644070976972603},14.648098914262428,12.709173940018248,10.827296054240062,8.9454181684618703]
["2013 (Jul-12 to Jun-13) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2489},null,"Life"]
[{"$f":"ROW()","v":2490},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(X2490-X$9)*(X2490>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2491},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(X2491-X$9)*(X2491>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2492},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(X2492-X$9)*(X2492>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2493},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(X2493-X$9)*(X2493>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2494},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(X2494-X$9)*(X2494>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2495},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(X2495-X$9)*(X2495>Y$9)","v":39},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2496},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(X2496-X$9)*(X2496>Y$9)","v":39},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2497},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(X2497-X$9)*(X2497>Y$9)","v":39},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2498},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(X2498-X$9)*(X2498>Y$9)","v":14},13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5]
[{"$f":"ROW()","v":2499},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(X2499-X$9)*(X2499>Y$9)","v":9},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2500},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(X2500-X$9)*(X2500>Y$9)","v":9},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2501},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(X2501-X$9)*(X2501>Y$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(X2502-X$9)*(X2502>Y$9)","v":9},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2503},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(X2503-X$9)*(X2503>Y$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2504},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(X2504-X$9)*(X2504>Y$9)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(X2505-X$9)*(X2505>Y$9)","v":4},3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2506}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2508},null,"Opening Value"]
[{"$f":"ROW()","v":2509},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2604","v":0},20.075667459256032,19.071884086293231,18.569992399811831,17.56620902684903,16.56242565388623,15.558642280923427,14.554858907960625,{"$f":"AD2604","v":13.551075534997823},12.547292162035021,11.543508789072218,10.539725416109416,9.5359420431466138]
[{"$f":"ROW()","v":2510},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2605","v":0},0,0,0,0,0,0,0,{"$f":"AD2605","v":0},0,0,0,0]
[{"$f":"ROW()","v":2511},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2606","v":0},0,0,0,0,0,0,0,{"$f":"AD2606","v":0},0,0,0,0]
[{"$f":"ROW()","v":2512},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22.052202089397014,20.949591984927164,20.398286932692237,19.295676828222387,18.193066723752537,17.090456619282687,15.987846514812837,{"$f":"AD2607","v":14.885236410342987},13.782626305873137,12.680016201403287,11.577406096933435,10.474795992463584]
[{"$f":"ROW()","v":2513},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD2608","v":0},0,0,0,0]
[{"$f":"ROW()","v":2514},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2022835869308024,1.1722264972575323,1.1571979524208973,1.1271408627476271,1.097083773074357,1.0670266834010869,1.0369695937278167,{"$f":"AD2609","v":1.0069125040545466},0.97685541438127654,0.94679832470800651,0.91674123503473648,0.88668414536146645]
[{"$f":"ROW()","v":2515},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9022498108794899E-3,3.8046935656075027E-3,3.7559154429715092E-3,3.658359197699522E-3,3.5608029524275349E-3,3.4632467071555478E-3,3.3656904618835607E-3,{"$f":"AD2610","v":3.2681342166115735E-3},3.1705779713395864E-3,3.0730217260675993E-3,2.9754654807956121E-3,2.877909235523625E-3]
[{"$f":"ROW()","v":2516},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3068220565307636,4.1991515051174941,4.1453162294108594,4.03764567799759,3.929975126584321,3.822304575171052,3.7146340237577831,{"$f":"AD2611","v":3.6069634723445141},3.4992929209312451,3.3916223695179761,3.2839518181047072,3.1762812666914382]
[{"$f":"ROW()","v":2517},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.294685702036663,18.941706655234217,18.265217131832994,16.912238085030552,15.559259038228108,14.206279991425664,12.85330094462322,{"$f":"AD2612","v":11.500321897820776},10.147342851018331,8.7943638042158874,7.4413847574134433,6.0884057106109992]
[{"$f":"ROW()","v":2518},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9822222006685859,3.5839999806017273,3.384888870568298,2.9866666505014394,2.5884444304345808,2.1902222103677222,1.7919999903008637,{"$f":"AD2613","v":1.3937777702340051},0.99555555016714647,0.59733333010028788,0.19911111003342929,0]
[{"$f":"ROW()","v":2519},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2614","v":0},0,0,0,0,0,0,0,{"$f":"AD2614","v":0},0,0,0,0]
[{"$f":"ROW()","v":2520},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2615","v":0},5.0533368029508443,3.790002602213133,3.1583355018442774,1.8950013011065665,0.63166710036885543,0,0,{"$f":"AD2615","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",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,{"$f":"AD2616","v":0},0,0,0,0]
[{"$f":"ROW()","v":2522},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2617","v":0},0,{"$f":"X2617","v":0},0,0,0,0,0,{"$f":"AD2617","v":0},{"$f":"AE2617","v":0},{"$f":"AF2617","v":0},{"$f":"AG2617","v":0},{"$f":"AH2617","v":0}]
[{"$f":"ROW()","v":2523},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2524},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2619","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2525},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2509:W2524)","v":0},{"$f":"SUM(X2509:X2524)","v":76.971122147581582},{"$f":"SUM(Y2509:Y2524)","v":71.712368005210109},69.082990934024366,63.824236791652901,58.565482649281421,53.938395607278792,49.942975665645037,{"$f":"SUM(AE2509:AE2524)","v":45.947555724011266},41.952135782377496,37.956715840743733,33.961295899109956,30.164987067509621]
["Capex"]
[{"$f":"ROW()","v":2527},null,"Capex"]
[{"$f":"ROW()","v":2528},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$441","v":20.075667459256032}]
[{"$f":"ROW()","v":2529},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$442","v":0}]
[{"$f":"ROW()","v":2530},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$443","v":0}]
[{"$f":"ROW()","v":2531},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$444","v":22.052202089397014}]
[{"$f":"ROW()","v":2532},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$445","v":0}]
[{"$f":"ROW()","v":2533},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$446","v":1.2022835869308024}]
[{"$f":"ROW()","v":2534},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$447","v":3.9022498108794899E-3}]
[{"$f":"ROW()","v":2535},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$448","v":4.3068220565307636}]
[{"$f":"ROW()","v":2536},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$449","v":20.294685702036663}]
[{"$f":"ROW()","v":2537},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$450","v":3.9822222006685859}]
[{"$f":"ROW()","v":2538},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$451","v":0}]
[{"$f":"ROW()","v":2539},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$452","v":5.0533368029508443}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$453","v":0}]
[{"$f":"ROW()","v":2541},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$454","v":0}]
[{"$f":"ROW()","v":2542},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$455","v":0}]
[{"$f":"ROW()","v":2543},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$456","v":0}]
[{"$f":"ROW()","v":2544},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2528:W2543)","v":76.971122147581582}]
["Disposals"]
[{"$f":"ROW()","v":2546},null,"Disposals"]
[{"$f":"ROW()","v":2547},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$6250","v":0}]
[{"$f":"ROW()","v":2548},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$480","v":0}]
[{"$f":"ROW()","v":2549},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$481","v":0}]
[{"$f":"ROW()","v":2550},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$482","v":0}]
[{"$f":"ROW()","v":2551},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$483","v":0}]
[{"$f":"ROW()","v":2552},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$484","v":0}]
[{"$f":"ROW()","v":2553},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$485","v":0}]
[{"$f":"ROW()","v":2554},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$486","v":0}]
[{"$f":"ROW()","v":2555},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$487","v":0}]
[{"$f":"ROW()","v":2556},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$488","v":0}]
[{"$f":"ROW()","v":2557},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$489","v":0}]
[{"$f":"ROW()","v":2558},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$491","v":0}]
[{"$f":"ROW()","v":2560},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$492","v":0}]
[{"$f":"ROW()","v":2561},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$493","v":0}]
[{"$f":"ROW()","v":2562},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$494","v":0}]
[{"$f":"ROW()","v":2563},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2547:J2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2565},null,"Depreciation"]
[{"$f":"ROW()","v":2566},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2566=\"Land\",0,IF(X2509<0,X2509,IF(X2490<X$9,X2509,(X2509/X2490)*X$9)))","v":-1.0037833729628016},-0.50189168648140081,-1.0037833729628016,-1.0037833729628016,-1.0037833729628018,-1.0037833729628018,-1.0037833729628018,-1.0037833729628016,-1.0037833729628016,-1.0037833729628016,-1.0037833729628016,-1.0037833729628014]
[{"$f":"ROW()","v":2567},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2567=\"Land\",0,IF(X2510<0,X2510,IF(X2491<X$9,X2510,(X2510/X2491)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2568},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2568=\"Land\",0,IF(X2511<0,X2511,IF(X2492<X$9,X2511,(X2511/X2492)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2569},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2569=\"Land\",0,IF(X2512<0,X2512,IF(X2493<X$9,X2512,(X2512/X2493)*X$9)))","v":-1.1026101044698506},-0.55130505223492532,-1.1026101044698506,-1.1026101044698506,-1.1026101044698506,-1.1026101044698509,-1.1026101044698509,-1.1026101044698509,-1.1026101044698509,-1.1026101044698511,-1.1026101044698511,-1.1026101044698509]
[{"$f":"ROW()","v":2570},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2570=\"Land\",0,IF(X2513<0,X2513,IF(X2494<X$9,X2513,(X2513/X2494)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2571},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2571=\"Land\",0,IF(X2514<0,X2514,IF(X2495<X$9,X2514,(X2514/X2495)*X$9)))","v":-3.005708967327006E-2},-1.5028544836635028E-2,-3.005708967327006E-2,-3.0057089673270056E-2,-3.0057089673270056E-2,-3.0057089673270053E-2,-3.0057089673270049E-2,-3.0057089673270046E-2,-3.0057089673270046E-2,-3.0057089673270049E-2,-3.0057089673270049E-2,-3.0057089673270049E-2]
[{"$f":"ROW()","v":2572},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2572=\"Land\",0,IF(X2515<0,X2515,IF(X2496<X$9,X2515,(X2515/X2496)*X$9)))","v":-9.7556245271987249E-5},-4.8778122635993625E-5,-9.7556245271987249E-5,-9.7556245271987249E-5,-9.7556245271987263E-5,-9.7556245271987263E-5,-9.7556245271987263E-5,-9.7556245271987276E-5,-9.7556245271987276E-5,-9.7556245271987276E-5,-9.755624527198729E-5,-9.755624527198729E-5]
[{"$f":"ROW()","v":2573},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2573=\"Land\",0,IF(X2516<0,X2516,IF(X2497<X$9,X2516,(X2516/X2497)*X$9)))","v":-0.10767055141326909},-5.3835275706634537E-2,-0.10767055141326907,-0.10767055141326906,-0.10767055141326907,-0.10767055141326907,-0.10767055141326907,-0.10767055141326907,-0.10767055141326907,-0.10767055141326909,-0.10767055141326909,-0.10767055141326909]
[{"$f":"ROW()","v":2574},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2574=\"Land\",0,IF(X2517<0,X2517,IF(X2498<X$9,X2517,(X2517/X2498)*X$9)))","v":-1.3529790468024443},-0.67648952340122204,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443]
[{"$f":"ROW()","v":2575},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2575=\"Land\",0,IF(X2518<0,X2518,IF(X2499<X$9,X2518,(X2518/X2499)*X$9)))","v":-0.39822222006685859},-0.19911111003342929,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.39822222006685859,-0.19911111003342929,0]
[{"$f":"ROW()","v":2576},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2576=\"Land\",0,IF(X2519<0,X2519,IF(X2500<X$9,X2519,(X2519/X2500)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2577},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2577=\"Land\",0,IF(X2520<0,X2520,IF(X2501<X$9,X2520,(X2520/X2501)*X$9)))","v":-1.2633342007377111},-0.63166710036885554,-1.2633342007377109,-1.2633342007377111,-0.63166710036885543,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2578=\"Land\",0,IF(X2521<0,X2521,IF(X2502<X$9,X2521,(X2521/X2502)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2579},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2579=\"Land\",0,IF(X2522<0,X2522,IF(X2503<X$9,X2522,(X2522/X2503)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2580},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2580=\"Land\",0,IF(X2523<0,X2523,IF(X2504<X$9,X2523,(X2523/X2504)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2581},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2581=\"Land\",0,IF(X2524<0,X2524,IF(X2505<X$9,X2524,(X2524/X2505)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2582},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2566:X2581)","v":-5.258754142371477},{"$f":"SUM(Y2566:Y2581)","v":-2.6293770711857385},-5.2587541423714761,-5.258754142371477,-4.6270870420026213,-3.9954199416337661,-3.9954199416337661,{"$f":"SUM(AE2566:AE2581)","v":-3.9954199416337657},-3.9954199416337657,-3.9954199416337666,-3.7963088316003373,-3.5971977215669071]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2584},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2585},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2586},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2587},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2588},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2589},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2590},null,null,"Regulators"]
[{"$f":"ROW()","v":2591},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2592},null,null,"Buildings"]
[{"$f":"ROW()","v":2593},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2594},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2595},null,null,"Vehicle"]
[{"$f":"ROW()","v":2596},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2598},null,null,"FRC"]
[{"$f":"ROW()","v":2599},null,null,"Land"]
[{"$f":"ROW()","v":2600},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2601},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2603},null,"Closing Value"]
[{"$f":"ROW()","v":2604},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2509+J2528+J2566+J2547","v":0},{"$f":"K2509+K2528+K2566+K2547","v":0},0,0,0,0,0,0,0,0,0,0,0,20.075667459256032,19.071884086293231,18.569992399811831,17.56620902684903,16.56242565388623,15.558642280923427,14.554858907960625,13.551075534997823,12.547292162035021,11.543508789072218,10.539725416109416,9.5359420431466138,8.5321586701838115]
[{"$f":"ROW()","v":2605},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2510+J2529+J2567+J2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2606},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2511+J2530+J2568+J2549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2607},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2512+J2531+J2569+J2550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22.052202089397014,20.949591984927164,20.398286932692237,19.295676828222387,18.193066723752537,17.090456619282687,15.987846514812837,14.885236410342987,13.782626305873137,12.680016201403287,11.577406096933435,10.474795992463584,9.3721858879937336]
[{"$f":"ROW()","v":2608},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2513+J2532+J2570+J2551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2609},null,null,"Regulators",null,null,null,null,null,{"$f":"J2514+J2533+J2571+J2552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.2022835869308024,1.1722264972575323,1.1571979524208973,1.1271408627476271,1.097083773074357,1.0670266834010869,1.0369695937278167,1.0069125040545466,0.97685541438127654,0.94679832470800651,0.91674123503473648,0.88668414536146645,0.85662705568819641]
[{"$f":"ROW()","v":2610},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2515+J2534+J2572+J2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9022498108794899E-3,3.8046935656075027E-3,3.7559154429715092E-3,3.658359197699522E-3,3.5608029524275349E-3,3.4632467071555478E-3,3.3656904618835607E-3,3.2681342166115735E-3,3.1705779713395864E-3,3.0730217260675993E-3,2.9754654807956121E-3,2.877909235523625E-3,2.7803529902516379E-3]
[{"$f":"ROW()","v":2611},null,null,"Buildings",null,null,null,null,null,{"$f":"J2516+J2535+J2573+J2554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.3068220565307636,4.1991515051174941,4.1453162294108594,4.03764567799759,3.929975126584321,3.822304575171052,3.7146340237577831,3.6069634723445141,3.4992929209312451,3.3916223695179761,3.2839518181047072,3.1762812666914382,3.0686107152781692]
[{"$f":"ROW()","v":2612},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2517+J2536+J2574+J2555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20.294685702036663,18.941706655234217,18.265217131832994,16.912238085030552,15.559259038228108,14.206279991425664,12.85330094462322,11.500321897820776,10.147342851018331,8.7943638042158874,7.4413847574134433,6.0884057106109992,4.7354266638085551]
[{"$f":"ROW()","v":2613},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2518+J2537+J2575+J2556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9822222006685859,3.5839999806017273,3.384888870568298,2.9866666505014394,2.5884444304345808,2.1902222103677222,1.7919999903008637,1.3937777702340051,0.99555555016714647,0.59733333010028788,0.19911111003342929,0,0]
[{"$f":"ROW()","v":2614},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2519+J2538+J2576+J2557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2615},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2520+J2539+J2577+J2558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.0533368029508443,3.790002602213133,3.1583355018442774,1.8950013011065665,0.63166710036885543,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2617},null,null,"FRC",null,null,null,null,null,{"$f":"J2522+J2541+J2579+J2560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2618},null,null,"Land",null,null,null,null,null,{"$f":"J2523+J2542+J2580+J2561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2619},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2524+J2543+J2581+J2562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2620},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2604:W2619)","v":76.971122147581582},{"$f":"SUM(X2604:X2619)","v":71.712368005210109},{"$f":"SUM(Y2604:Y2619)","v":69.082990934024366},63.824236791652901,58.565482649281421,53.938395607278792,49.942975665645037,45.947555724011266,{"$f":"SUM(AE2604:AE2619)","v":41.952135782377496},37.956715840743733,33.961295899109956,30.164987067509621,26.567789345942714]
["2014 (Jul-13 to Jun-14) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2623},null,"Life"]
[{"$f":"ROW()","v":2624},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(Y2624-Y$9)*(Y2624>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":2625},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(Y2625-Y$9)*(Y2625>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":2626},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(Y2626-Y$9)*(Y2626>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":2627},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(Y2627-Y$9)*(Y2627>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":2628},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(Y2628-Y$9)*(Y2628>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":2629},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(Y2629-Y$9)*(Y2629>Z$9)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":2630},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(Y2630-Y$9)*(Y2630>Z$9)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":2631},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(Y2631-Y$9)*(Y2631>Z$9)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":2632},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(Y2632-Y$9)*(Y2632>Z$9)","v":14.5},13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5]
[{"$f":"ROW()","v":2633},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(Y2633-Y$9)*(Y2633>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2634},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(Y2634-Y$9)*(Y2634>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2635},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(Y2635-Y$9)*(Y2635>Z$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(Y2636-Y$9)*(Y2636>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2637},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(Y2637-Y$9)*(Y2637>Z$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2638},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(Y2638-Y$9)*(Y2638>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2639},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(Y2639-Y$9)*(Y2639>Z$9)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2640}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2642},null,"Opening Value"]
[{"$f":"ROW()","v":2643},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2738","v":0},4.7480000000000002,4.6293000000000006,4.3919000000000006,4.1545000000000005,3.9171000000000005,3.6797000000000004,{"$f":"AD2738","v":3.4423000000000004},3.2049000000000003,2.9675000000000002,2.7301000000000002,2.4927000000000001]
[{"$f":"ROW()","v":2644},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X2739","v":0},0,0,0,0,0,{"$f":"AD2739","v":0},0,0,0,0]
[{"$f":"ROW()","v":2645},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2740","v":0},0,0,0,0,0,0,{"$f":"AD2740","v":0},0,0,0,0]
[{"$f":"ROW()","v":2646},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.87749797,16.455560520750002,15.611685622250002,14.767810723750003,13.923935825250002,13.080060926750003,{"$f":"AD2741","v":12.236186028250003},11.392311129750002,10.548436231250001,9.7045613327500018,8.8606864342500025]
[{"$f":"ROW()","v":2647},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD2742","v":0},0,0,0,0]
[{"$f":"ROW()","v":2648},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.64878114988326829,0.64067138550972746,0.62445185676264581,0.60823232801556415,0.59201279926848249,0.57579327052140084,{"$f":"AD2743","v":0.55957374177431918},0.54335421302723741,0.52713468428015564,0.51091515553307398,0.49469562678599227]
[{"$f":"ROW()","v":2649},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0650000000000005E-4,5.9891875000000008E-4,5.8375625000000003E-4,5.6859374999999998E-4,5.5343124999999993E-4,5.3826874999999988E-4,{"$f":"AD2744","v":5.2310624999999983E-4},5.0794374999999989E-4,4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4]
[{"$f":"ROW()","v":2650},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5596913996734987,9.4401952571775798,9.201202972185742,8.9622106871939042,8.7232184022020665,8.4842261172102287,{"$f":"AD2745","v":8.2452338322183909},8.0062415472265531,7.7672492622347153,7.5282569772428776,7.2892646922510398]
[{"$f":"ROW()","v":2651},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.096388690000005,29.093175733666673,27.086749821000005,25.080323908333337,23.07389799566667,21.067472083000002,{"$f":"AD2746","v":19.061046170333334},17.054620257666667,15.048194344999999,13.041768432333333,11.035342519666667]
[{"$f":"ROW()","v":2652},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1096908558681582,4.8542063130747506,4.3432372274879345,3.8322681419011184,3.3212990563143028,2.8103299707274871,{"$f":"AD2747","v":2.2993608851406711},1.7883917995538554,1.2774227139670395,0.76645362838022368,0.25548454279340793]
[{"$f":"ROW()","v":2653},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X2748","v":0},0,0,0,0,0,{"$f":"AD2748","v":0},0,0,0,0]
[{"$f":"ROW()","v":2654},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2749","v":0},3.2356692511648499,2.8312105947692436,2.022293281978031,1.2133759691868187,0.40445865639560619,0,{"$f":"AD2749","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",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,{"$f":"AD2750","v":0},0,0,0,0]
[{"$f":"ROW()","v":2656},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2751","v":0},0,0,0,0,0,0,{"$f":"AD2751","v":0},{"$f":"AE2751","v":0},{"$f":"AF2751","v":0},{"$f":"AG2751","v":0},{"$f":"AH2751","v":0}]
[{"$f":"ROW()","v":2657},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2658},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2753","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2659},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2643:X2658)","v":0},{"$f":"SUM(Y2643:Y2658)","v":70.276325816589775},67.944918723697981,63.282104537914357,58.619290352130747,53.95647616634713,49.698120636959125,{"$f":"SUM(AE2643:AE2658)","v":45.844223763966717},41.990326890974316,38.136430017981915,34.282533144989515,30.428636271997107]
["Capex"]
[{"$f":"ROW()","v":2661},null,"Capex"]
[{"$f":"ROW()","v":2662},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$441","v":4.7480000000000002}]
[{"$f":"ROW()","v":2663},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$442","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$443","v":0}]
[{"$f":"ROW()","v":2665},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$444","v":16.87749797}]
[{"$f":"ROW()","v":2666},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$445","v":0}]
[{"$f":"ROW()","v":2667},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$446","v":0.66340935999999984}]
[{"$f":"ROW()","v":2668},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$447","v":6.0650000000000005E-4}]
[{"$f":"ROW()","v":2669},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$448","v":9.5596913996734987}]
[{"$f":"ROW()","v":2670},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$449","v":30.096388690000005}]
[{"$f":"ROW()","v":2671},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$450","v":5.1096908558681582}]
[{"$f":"ROW()","v":2672},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$451","v":0}]
[{"$f":"ROW()","v":2673},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$452","v":3.2356692511648499}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$453","v":0}]
[{"$f":"ROW()","v":2675},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$454","v":0}]
[{"$f":"ROW()","v":2676},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$455","v":0}]
[{"$f":"ROW()","v":2677},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$456","v":0}]
[{"$f":"ROW()","v":2678},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2662:X2677)","v":70.290954026706515}]
["Disposals"]
[{"$f":"ROW()","v":2680},null,"Disposals"]
[{"$f":"ROW()","v":2681},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$6250","v":0}]
[{"$f":"ROW()","v":2682},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$480","v":0}]
[{"$f":"ROW()","v":2683},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$481","v":0}]
[{"$f":"ROW()","v":2684},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$482","v":0}]
[{"$f":"ROW()","v":2685},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$483","v":0}]
[{"$f":"ROW()","v":2686},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$484","v":0}]
[{"$f":"ROW()","v":2687},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$485","v":0}]
[{"$f":"ROW()","v":2688},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$486","v":0}]
[{"$f":"ROW()","v":2689},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$487","v":0}]
[{"$f":"ROW()","v":2690},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$488","v":0}]
[{"$f":"ROW()","v":2691},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$489","v":0}]
[{"$f":"ROW()","v":2692},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$491","v":0}]
[{"$f":"ROW()","v":2694},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$492","v":0}]
[{"$f":"ROW()","v":2695},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$493","v":0}]
[{"$f":"ROW()","v":2696},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$494","v":0}]
[{"$f":"ROW()","v":2697},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2681:J2696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2699},null,"Depreciation"]
[{"$f":"ROW()","v":2700},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2700=\"Land\",0,IF(Y2643<0,Y2643,IF(Y2624<Y$9,Y2643,(Y2643/Y2624)*Y$9)))","v":-0.1187},-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.2374]
[{"$f":"ROW()","v":2701},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2701=\"Land\",0,IF(Y2644<0,Y2644,IF(Y2625<Y$9,Y2644,(Y2644/Y2625)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2702},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2702=\"Land\",0,IF(Y2645<0,Y2645,IF(Y2626<Y$9,Y2645,(Y2645/Y2626)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2703},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2703=\"Land\",0,IF(Y2646<0,Y2646,IF(Y2627<Y$9,Y2646,(Y2646/Y2627)*Y$9)))","v":-0.42193744924999999},-0.84387489850000008,-0.84387489850000008,-0.84387489850000019,-0.84387489850000008,-0.84387489850000019,-0.84387489850000019,-0.84387489850000019,-0.84387489850000008,-0.84387489850000019,-0.84387489850000019]
[{"$f":"ROW()","v":2704},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2704=\"Land\",0,IF(Y2647<0,Y2647,IF(Y2628<Y$9,Y2647,(Y2647/Y2628)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2705},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2705=\"Land\",0,IF(Y2648<0,Y2648,IF(Y2629<Y$9,Y2648,(Y2648/Y2629)*Y$9)))","v":-8.109764373540853E-3},-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081716E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2]
[{"$f":"ROW()","v":2706},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2706=\"Land\",0,IF(Y2649<0,Y2649,IF(Y2630<Y$9,Y2649,(Y2649/Y2630)*Y$9)))","v":-7.5812500000000005E-6},-1.5162500000000003E-5,-1.5162500000000001E-5,-1.5162499999999999E-5,-1.5162499999999998E-5,-1.5162499999999996E-5,-1.5162499999999996E-5,-1.5162499999999996E-5,-1.5162499999999998E-5,-1.5162499999999999E-5,-1.5162499999999999E-5]
[{"$f":"ROW()","v":2707},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2707=\"Land\",0,IF(Y2650<0,Y2650,IF(Y2631<Y$9,Y2650,(Y2650/Y2631)*Y$9)))","v":-0.11949614249591874},-0.23899228499183747,-0.23899228499183744,-0.23899228499183744,-0.23899228499183744,-0.23899228499183742,-0.23899228499183742,-0.23899228499183742,-0.23899228499183739,-0.23899228499183739,-0.23899228499183736]
[{"$f":"ROW()","v":2708},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2708=\"Land\",0,IF(Y2651<0,Y2651,IF(Y2632<Y$9,Y2651,(Y2651/Y2632)*Y$9)))","v":-1.0032129563333334},-2.0064259126666673,-2.0064259126666673,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666664,-2.0064259126666668,-2.0064259126666668]
[{"$f":"ROW()","v":2709},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2709=\"Land\",0,IF(Y2652<0,Y2652,IF(Y2633<Y$9,Y2652,(Y2652/Y2633)*Y$9)))","v":-0.25548454279340793},-0.51096908558681586,-0.51096908558681586,-0.51096908558681575,-0.51096908558681586,-0.51096908558681586,-0.51096908558681575,-0.51096908558681586,-0.51096908558681586,-0.51096908558681575,-0.25548454279340793]
[{"$f":"ROW()","v":2710},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2710=\"Land\",0,IF(Y2653<0,Y2653,IF(Y2634<Y$9,Y2653,(Y2653/Y2634)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2711},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2711=\"Land\",0,IF(Y2654<0,Y2654,IF(Y2635<Y$9,Y2654,(Y2654/Y2635)*Y$9)))","v":-0.40445865639560624},-0.80891731279121248,-0.80891731279121237,-0.80891731279121248,-0.40445865639560619,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2712=\"Land\",0,IF(Y2655<0,Y2655,IF(Y2636<Y$9,Y2655,(Y2655/Y2636)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2713},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2713=\"Land\",0,IF(Y2656<0,Y2656,IF(Y2637<Y$9,Y2656,(Y2656/Y2637)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2714},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2714=\"Land\",0,IF(Y2657<0,Y2657,IF(Y2638<Y$9,Y2657,(Y2657/Y2638)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2715},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2715=\"Land\",0,IF(Y2658<0,Y2658,IF(Y2639<Y$9,Y2658,(Y2658/Y2639)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2716},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2700:Y2715)","v":-2.3314070928918071},-4.6628141857836152,-4.6628141857836152,-4.6628141857836143,-4.258355529388008,-3.8538968729924017,{"$f":"SUM(AE2700:AE2715)","v":-3.8538968729924017},-3.8538968729924017,-3.8538968729924017,-3.8538968729924017,-3.5984123301989941]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2718},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2719},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$686*X$13","v":0}]
[{"$f":"ROW()","v":2720},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$687*X$13","v":0}]
[{"$f":"ROW()","v":2721},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$688*X$13","v":0}]
[{"$f":"ROW()","v":2722},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$689*X$13","v":0}]
[{"$f":"ROW()","v":2723},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$690*X$13","v":0}]
[{"$f":"ROW()","v":2724},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z$691*X$13","v":-1.46282101167315E-2}]
[{"$f":"ROW()","v":2725},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$692*X$13","v":0}]
[{"$f":"ROW()","v":2726},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$693*X$13","v":0}]
[{"$f":"ROW()","v":2727},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$694*X$13","v":0}]
[{"$f":"ROW()","v":2728},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$695*X$13","v":0}]
[{"$f":"ROW()","v":2729},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$696*X$13","v":0}]
[{"$f":"ROW()","v":2730},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$697*X$13","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$698*X$13","v":0}]
[{"$f":"ROW()","v":2732},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$699*X$13","v":0}]
[{"$f":"ROW()","v":2733},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$700*X$13","v":0}]
[{"$f":"ROW()","v":2734},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$701*X$13","v":0}]
[{"$f":"ROW()","v":2735},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2719:X2734)","v":-1.46282101167315E-2}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2737},null,"Closing Value"]
[{"$f":"ROW()","v":2738},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2643+J2662+J2700+J2681","v":0},{"$f":"K2643+K2662+K2700+K2681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2643+X2662+X2700+X2681+X2719","v":4.7480000000000002},4.6293000000000006,4.3919000000000006,4.1545000000000005,3.9171000000000005,3.6797000000000004,3.4423000000000004,3.2049000000000003,2.9675000000000002,2.7301000000000002,2.4927000000000001,2.2553000000000001]
[{"$f":"ROW()","v":2739},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2644+J2663+J2701+J2682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2644+X2663+X2701+X2682+X2720","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2740},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2645+J2664+J2702+J2683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2741},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2646+J2665+J2703+J2684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,16.87749797,16.455560520750002,15.611685622250002,14.767810723750003,13.923935825250002,13.080060926750003,12.236186028250003,11.392311129750002,10.548436231250001,9.7045613327500018,8.8606864342500025,8.0168115357500014]
[{"$f":"ROW()","v":2742},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2647+J2666+J2704+J2685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2743},null,null,"Regulators",null,null,null,null,null,{"$f":"J2648+J2667+J2705+J2686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.64878114988326829,0.64067138550972746,0.62445185676264581,0.60823232801556415,0.59201279926848249,0.57579327052140084,0.55957374177431918,0.54335421302723741,0.52713468428015564,0.51091515553307398,0.49469562678599227,0.47847609803891056]
[{"$f":"ROW()","v":2744},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2649+J2668+J2706+J2687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.0650000000000005E-4,5.9891875000000008E-4,5.8375625000000003E-4,5.6859374999999998E-4,5.5343124999999993E-4,5.3826874999999988E-4,5.2310624999999983E-4,5.0794374999999989E-4,4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4,4.4729374999999996E-4]
[{"$f":"ROW()","v":2745},null,null,"Buildings",null,null,null,null,null,{"$f":"J2650+J2669+J2707+J2688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.5596913996734987,9.4401952571775798,9.201202972185742,8.9622106871939042,8.7232184022020665,8.4842261172102287,8.2452338322183909,8.0062415472265531,7.7672492622347153,7.5282569772428776,7.2892646922510398,7.050272407259202]
[{"$f":"ROW()","v":2746},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2651+J2670+J2708+J2689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,30.096388690000005,29.093175733666673,27.086749821000005,25.080323908333337,23.07389799566667,21.067472083000002,19.061046170333334,17.054620257666667,15.048194344999999,13.041768432333333,11.035342519666667,9.0289166069999993]
[{"$f":"ROW()","v":2747},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2652+J2671+J2709+J2690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.1096908558681582,4.8542063130747506,4.3432372274879345,3.8322681419011184,3.3212990563143028,2.8103299707274871,2.2993608851406711,1.7883917995538554,1.2774227139670395,0.76645362838022368,0.25548454279340793,0]
[{"$f":"ROW()","v":2748},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2653+J2672+J2710+J2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2749},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2654+J2673+J2711+J2692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.2356692511648499,2.8312105947692436,2.022293281978031,1.2133759691868187,0.40445865639560619,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2751},null,null,"FRC",null,null,null,null,null,{"$f":"J2656+J2675+J2713+J2694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2752},null,null,"Land",null,null,null,null,null,{"$f":"J2657+J2676+J2714+J2695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2753},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2658+J2677+J2715+J2696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2754},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2738:X2753)","v":70.276325816589775},{"$f":"SUM(Y2738:Y2753)","v":67.944918723697981},63.282104537914357,58.619290352130747,53.95647616634713,49.698120636959125,45.844223763966717,{"$f":"SUM(AE2738:AE2753)","v":41.990326890974316},38.136430017981915,34.282533144989515,30.428636271997107,26.830223941798113]
["2014 (Jul to Dec-14) Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2757},null,"Life"]
[{"$f":"ROW()","v":2758},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(Z2758-Z$9)*(Z2758>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2759},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(Z2759-Z$9)*(Z2759>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2760},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(Z2760-Z$9)*(Z2760>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2761},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(Z2761-Z$9)*(Z2761>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2762},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(Z2762-Z$9)*(Z2762>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2763},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(Z2763-Z$9)*(Z2763>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":2764},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(Z2764-Z$9)*(Z2764>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":2765},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(Z2765-Z$9)*(Z2765>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":2766},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(Z2766-Z$9)*(Z2766>AA$9)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2767},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(Z2767-Z$9)*(Z2767>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2768},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(Z2768-Z$9)*(Z2768>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2769},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(Z2769-Z$9)*(Z2769>AA$9)","v":3},2,1,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(Z2770-Z$9)*(Z2770>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2771},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(Z2771-Z$9)*(Z2771>AA$9)","v":3},2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":2772},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(Z2772-Z$9)*(Z2772>AA$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2773},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(Z2773-Z$9)*(Z2773>AA$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2774}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2776},null,"Opening Value"]
[{"$f":"ROW()","v":2777},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2872","v":0.71261714000000009},0.67698628300000008,0.64135542600000006,0.60572456900000005,0.57009371200000003,{"$f":"AD2872","v":0.53446285500000001},0.498831998,0.46320114099999998,0.42757028399999997,0.39193942699999995]
[{"$f":"ROW()","v":2778},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1171196746557033,1.0612636909229181,1.0054077071901328,0.94955172345734773,0.89369573972456262,{"$f":"AD2873","v":0.8378397559917774},0.78198377225899229,0.72612778852620719,0.67027180479342197,0.61441582106063675]
[{"$f":"ROW()","v":2779},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2874","v":0},0,0,0,0,{"$f":"AD2874","v":0},0,0,0,0]
[{"$f":"ROW()","v":2780},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.00627364,12.355959958,11.705646276,11.055332593999999,10.405018911999999,{"$f":"AD2875","v":9.754705229999999},9.1043915479999988,8.4540778659999987,7.8037641839999985,7.1534505019999983]
[{"$f":"ROW()","v":2781},null,null,"Low Pressure Mains",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,{"$f":"AD2876","v":0},0,0,0,0]
[{"$f":"ROW()","v":2782},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4414395500000001,1.4054035612500002,1.3693675725000003,1.3333315837500004,1.2972955950000005,{"$f":"AD2877","v":1.2612596062500006},1.2252236175000006,1.1891876287500007,1.1531516400000008,1.1171156512500007]
[{"$f":"ROW()","v":2783},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9952799999999987E-3,7.7953979999999985E-3,7.5955159999999983E-3,7.3956339999999982E-3,7.195751999999998E-3,{"$f":"AD2878","v":6.9958699999999978E-3},6.7959879999999976E-3,6.5961059999999974E-3,6.3962239999999972E-3,6.196341999999997E-3]
[{"$f":"ROW()","v":2784},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19471391913466124,0.1898460711562947,0.18497822317792817,0.18011037519956163,0.1752425272211951,{"$f":"AD2879","v":0.17037467924282856},0.16550683126446203,0.16063898328609549,0.15577113530772896,0.15090328732936242]
[{"$f":"ROW()","v":2785},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.07976932,15.941118032,14.802466744,13.663815456,12.525164168,{"$f":"AD2880","v":11.38651288},10.247861592,9.1092103039999994,7.9705590159999993,6.8319077279999991]
[{"$f":"ROW()","v":2786},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33675490346226439,0.30307941311603792,0.26940392276981151,0.23572843242358507,0.20205294207735863,{"$f":"AD2881","v":0.16837745173113219},0.13470196138490576,0.10102647103867932,6.7350980692452878E-2,3.3675490346226439E-2]
[{"$f":"ROW()","v":2787},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2882","v":1.4170479298747354},1.2753431368872619,1.1336383438997883,0.99193355091231483,0.85022875792484132,{"$f":"AD2882","v":0.7085239649373678},0.56681917194989428,0.42511437896242071,0.28340958597494714,0.14170479298747357]
[{"$f":"ROW()","v":2788},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8714532220305689,3.6535899165229266,2.4357266110152844,1.2178633055076422,0,{"$f":"AD2883","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2884","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2790},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2885","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2791},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2886","v":0},{"$f":"Z2886","v":0},0,0,0,{"$f":"AD2886","v":0},{"$f":"AE2886","v":0},{"$f":"AF2886","v":0},{"$f":"AG2886","v":0},{"$f":"AH2886","v":0}]
[{"$f":"ROW()","v":2792},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2887","v":0},{"$f":"Z2887","v":0},{"$f":"AA2887","v":0},{"$f":"AB2887","v":0},{"$f":"AC2887","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2793},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2777:Z2792)","v":40.185184579157927},36.870385460855438,33.555586342552949,30.24078722425045,26.925988105947958,24.829052293153104,22.732116480358258,20.635180667563397,18.53824485476855,16.441309041973692]
["Capex"]
[{"$f":"ROW()","v":2795},null,"Capex"]
[{"$f":"ROW()","v":2796},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$441","v":0.71261714000000009}]
[{"$f":"ROW()","v":2797},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$442","v":1.1171196746557033}]
[{"$f":"ROW()","v":2798},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$443","v":0}]
[{"$f":"ROW()","v":2799},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$444","v":13.00627364}]
[{"$f":"ROW()","v":2800},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$445","v":0}]
[{"$f":"ROW()","v":2801},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$446","v":1.4414395500000001}]
[{"$f":"ROW()","v":2802},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$447","v":7.9952799999999987E-3}]
[{"$f":"ROW()","v":2803},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$448","v":0.19471391913466124}]
[{"$f":"ROW()","v":2804},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$449","v":17.07976932}]
[{"$f":"ROW()","v":2805},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$450","v":0.37228221552655355}]
[{"$f":"ROW()","v":2806},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$451","v":1.4170479298747354}]
[{"$f":"ROW()","v":2807},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$452","v":4.8749155414540519}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$453","v":0}]
[{"$f":"ROW()","v":2809},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$454","v":0}]
[{"$f":"ROW()","v":2810},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$455","v":0}]
[{"$f":"ROW()","v":2811},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$456","v":0}]
[{"$f":"ROW()","v":2812},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2796:Y2811)","v":40.2241742106457}]
["Disposals"]
[{"$f":"ROW()","v":2814},null,"Disposals"]
[{"$f":"ROW()","v":2815},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$6250","v":0}]
[{"$f":"ROW()","v":2816},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$480","v":0}]
[{"$f":"ROW()","v":2817},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$481","v":0}]
[{"$f":"ROW()","v":2818},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$482","v":0}]
[{"$f":"ROW()","v":2819},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$483","v":0}]
[{"$f":"ROW()","v":2820},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$484","v":0}]
[{"$f":"ROW()","v":2821},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$485","v":0}]
[{"$f":"ROW()","v":2822},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$486","v":0}]
[{"$f":"ROW()","v":2823},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$487","v":0}]
[{"$f":"ROW()","v":2824},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$488","v":-3.5527312064289177E-2}]
[{"$f":"ROW()","v":2825},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$489","v":0}]
[{"$f":"ROW()","v":2826},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$490","v":-3.4623194234829962E-3}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$491","v":0}]
[{"$f":"ROW()","v":2828},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$492","v":0}]
[{"$f":"ROW()","v":2829},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$493","v":0}]
[{"$f":"ROW()","v":2830},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$494","v":0}]
[{"$f":"ROW()","v":2831},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2815:J2830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772174E-2,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2833},null,"Depreciation"]
[{"$f":"ROW()","v":2834},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2834=\"Land\",0,IF(Y2777<0,Y2777,IF(Y2758<Y$9,Y2777,(Y2777/Y2758)*Y$9)))","v":0},-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630857000000002E-2,-3.5630856999999995E-2,-3.5630856999999995E-2]
[{"$f":"ROW()","v":2835},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2835=\"Land\",0,IF(Y2778<0,Y2778,IF(Y2759<Y$9,Y2778,(Y2778/Y2759)*Y$9)))","v":0},-5.5855983732785164E-2,-5.5855983732785164E-2,-5.5855983732785157E-2,-5.5855983732785164E-2,-5.5855983732785164E-2,-5.5855983732785157E-2,-5.5855983732785164E-2,-5.5855983732785171E-2,-5.5855983732785164E-2,-5.5855983732785157E-2]
[{"$f":"ROW()","v":2836},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2836=\"Land\",0,IF(Y2779<0,Y2779,IF(Y2760<Y$9,Y2779,(Y2779/Y2760)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2837},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2837=\"Land\",0,IF(Y2780<0,Y2780,IF(Y2761<Y$9,Y2780,(Y2780/Y2761)*Y$9)))","v":0},-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999995,-0.65031368199999984,-0.65031368199999984]
[{"$f":"ROW()","v":2838},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2838=\"Land\",0,IF(Y2781<0,Y2781,IF(Y2762<Y$9,Y2781,(Y2781/Y2762)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2839},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2839=\"Land\",0,IF(Y2782<0,Y2782,IF(Y2763<Y$9,Y2782,(Y2782/Y2763)*Y$9)))","v":0},-3.6035988750000005E-2,-3.6035988750000005E-2,-3.6035988750000005E-2,-3.6035988750000011E-2,-3.6035988750000011E-2,-3.6035988750000018E-2,-3.6035988750000018E-2,-3.6035988750000025E-2,-3.6035988750000025E-2,-3.6035988750000018E-2]
[{"$f":"ROW()","v":2840},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2840=\"Land\",0,IF(Y2783<0,Y2783,IF(Y2764<Y$9,Y2783,(Y2783/Y2764)*Y$9)))","v":0},-1.9988199999999997E-4,-1.9988199999999997E-4,-1.9988199999999997E-4,-1.9988199999999994E-4,-1.9988199999999994E-4,-1.9988199999999994E-4,-1.9988199999999994E-4,-1.9988199999999991E-4,-1.9988199999999991E-4,-1.9988199999999991E-4]
[{"$f":"ROW()","v":2841},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2841=\"Land\",0,IF(Y2784<0,Y2784,IF(Y2765<Y$9,Y2784,(Y2784/Y2765)*Y$9)))","v":0},-4.8678479783665308E-3,-4.8678479783665308E-3,-4.8678479783665308E-3,-4.8678479783665308E-3,-4.8678479783665308E-3,-4.8678479783665308E-3,-4.86784797836653E-3,-4.86784797836653E-3,-4.86784797836653E-3,-4.86784797836653E-3]
[{"$f":"ROW()","v":2842},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2842=\"Land\",0,IF(Y2785<0,Y2785,IF(Y2766<Y$9,Y2785,(Y2785/Y2766)*Y$9)))","v":0},-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999,-1.1386512879999999]
[{"$f":"ROW()","v":2843},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2843=\"Land\",0,IF(Y2786<0,Y2786,IF(Y2767<Y$9,Y2786,(Y2786/Y2767)*Y$9)))","v":0},-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2,-3.3675490346226439E-2]
[{"$f":"ROW()","v":2844},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2844=\"Land\",0,IF(Y2787<0,Y2787,IF(Y2768<Y$9,Y2787,(Y2787/Y2768)*Y$9)))","v":0},-0.14170479298747354,-0.14170479298747354,-0.14170479298747354,-0.14170479298747354,-0.14170479298747354,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357]
[{"$f":"ROW()","v":2845},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2845=\"Land\",0,IF(Y2788<0,Y2788,IF(Y2769<Y$9,Y2788,(Y2788/Y2769)*Y$9)))","v":0},-1.2178633055076422,-1.2178633055076422,-1.2178633055076422,-1.2178633055076422,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2846=\"Land\",0,IF(Y2789<0,Y2789,IF(Y2770<Y$9,Y2789,(Y2789/Y2770)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2847},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2847=\"Land\",0,IF(Y2790<0,Y2790,IF(Y2771<Y$9,Y2790,(Y2790/Y2771)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2848},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2848=\"Land\",0,IF(Y2791<0,Y2791,IF(Y2772<Y$9,Y2791,(Y2791/Y2772)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2849},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2849=\"Land\",0,IF(Y2792<0,Y2792,IF(Y2773<Y$9,Y2792,(Y2792/Y2773)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2850},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2834:Y2849)","v":0},-3.3147991183024939,-3.3147991183024939,-3.3147991183024939,-3.3147991183024939,-2.0969358127948516,-2.0969358127948516,-2.0969358127948516,-2.0969358127948516,-2.0969358127948516,-2.0969358127948516]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2852},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2853},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$668*Y$13","v":0}]
[{"$f":"ROW()","v":2854},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$669*Y$13","v":0}]
[{"$f":"ROW()","v":2855},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$670*Y$13","v":0}]
[{"$f":"ROW()","v":2856},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$671*Y$13","v":0}]
[{"$f":"ROW()","v":2857},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$672*Y$13","v":0}]
[{"$f":"ROW()","v":2858},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$673*Y$13","v":0}]
[{"$f":"ROW()","v":2859},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$674*Y$13","v":0}]
[{"$f":"ROW()","v":2860},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$675*Y$13","v":0}]
[{"$f":"ROW()","v":2861},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$676*Y$13","v":0}]
[{"$f":"ROW()","v":2862},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$677*Y$13","v":0}]
[{"$f":"ROW()","v":2863},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$678*Y$13","v":0}]
[{"$f":"ROW()","v":2864},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$679*Y$13","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$680*Y$13","v":0}]
[{"$f":"ROW()","v":2866},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$681*Y$13","v":0}]
[{"$f":"ROW()","v":2867},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$683*Y$13","v":0}]
[{"$f":"ROW()","v":2868},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$683*Y$13","v":0}]
[{"$f":"ROW()","v":2869},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2853:Y2868)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2871},null,"Closing Value"]
[{"$f":"ROW()","v":2872},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2777+Y2796+Y2815+Y2834+Y2853","v":0.71261714000000009},0.67698628300000008,0.64135542600000006,0.60572456900000005,0.57009371200000003,0.53446285500000001,0.498831998,0.46320114099999998,0.42757028399999997,0.39193942699999995,0.35630856999999994]
[{"$f":"ROW()","v":2873},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2778+Y2797+Y2816+Y2835+Y2854","v":1.1171196746557033},1.0612636909229181,1.0054077071901328,0.94955172345734773,0.89369573972456262,0.8378397559917774,0.78198377225899229,0.72612778852620719,0.67027180479342197,0.61441582106063675,0.55855983732785164]
[{"$f":"ROW()","v":2874},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2779+Y2798+Y2817+Y2836+Y2855","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2780+Y2799+Y2818+Y2837+Y2856","v":13.00627364},12.355959958,11.705646276,11.055332593999999,10.405018911999999,9.754705229999999,9.1043915479999988,8.4540778659999987,7.8037641839999985,7.1534505019999983,6.5031368199999982]
[{"$f":"ROW()","v":2876},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2781+Y2800+Y2819+Y2838+Y2857","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2877},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2782+Y2801+Y2820+Y2839+Y2858","v":1.4414395500000001},1.4054035612500002,1.3693675725000003,1.3333315837500004,1.2972955950000005,1.2612596062500006,1.2252236175000006,1.1891876287500007,1.1531516400000008,1.1171156512500007,1.0810796625000008]
[{"$f":"ROW()","v":2878},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2783+Y2802+Y2821+Y2840+Y2859","v":7.9952799999999987E-3},7.7953979999999985E-3,7.5955159999999983E-3,7.3956339999999982E-3,7.195751999999998E-3,6.9958699999999978E-3,6.7959879999999976E-3,6.5961059999999974E-3,6.3962239999999972E-3,6.196341999999997E-3,5.9964599999999969E-3]
[{"$f":"ROW()","v":2879},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2784+Y2803+Y2822+Y2841+Y2860","v":0.19471391913466124},0.1898460711562947,0.18497822317792817,0.18011037519956163,0.1752425272211951,0.17037467924282856,0.16550683126446203,0.16063898328609549,0.15577113530772896,0.15090328732936242,0.14603543935099589]
[{"$f":"ROW()","v":2880},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2785+Y2804+Y2823+Y2842+Y2861","v":17.07976932},15.941118032,14.802466744,13.663815456,12.525164168,11.38651288,10.247861592,9.1092103039999994,7.9705590159999993,6.8319077279999991,5.693256439999999]
[{"$f":"ROW()","v":2881},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2786+Y2805+Y2824+Y2843+Y2862","v":0.33675490346226439},0.30307941311603792,0.26940392276981151,0.23572843242358507,0.20205294207735863,0.16837745173113219,0.13470196138490576,0.10102647103867932,6.7350980692452878E-2,3.3675490346226439E-2,0]
[{"$f":"ROW()","v":2882},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2787+Y2806+Y2825+Y2844+Y2863","v":1.4170479298747354},1.2753431368872619,1.1336383438997883,0.99193355091231483,0.85022875792484132,0.7085239649373678,0.56681917194989428,0.42511437896242071,0.28340958597494714,0.14170479298747357,0]
[{"$f":"ROW()","v":2883},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2788+Y2807+Y2826+Y2845+Y2864","v":4.8714532220305689},3.6535899165229266,2.4357266110152844,1.2178633055076422,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2790+Y2809+Y2828+Y2847+Y2866","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2886},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2791+Y2810+Y2829+Y2848+Y2867","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2887},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2792+Y2811+Y2830+Y2849+Y2868","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2888},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2872:Y2887)","v":40.185184579157927},36.870385460855438,33.555586342552949,30.24078722425045,26.925988105947958,24.829052293153104,{"$f":"SUM(AE2872:AE2887)","v":22.732116480358258},20.635180667563397,18.53824485476855,16.441309041973692,14.344373229178846]
["2015 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2891},null,"Life"]
[{"$f":"ROW()","v":2892},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AA2892-AA$9)*(AA2892>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2893},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AA2893-AA$9)*(AA2893>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2894},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AA2894-AA$9)*(AA2894>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2895},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AA2895-AA$9)*(AA2895>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2896},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AA2896-AA$9)*(AA2896>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2897},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AA2897-AA$9)*(AA2897>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":2898},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AA2898-AA$9)*(AA2898>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":2899},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AA2899-AA$9)*(AA2899>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":2900},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AA2900-AA$9)*(AA2900>AB$9)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2901},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AA2901-AA$9)*(AA2901>AB$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2902},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AA2902-AA$9)*(AA2902>AB$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2903},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AA2903-AA$9)*(AA2903>AB$9)","v":3},2,1,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AA2904-AA$9)*(AA2904>AB$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2905},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AA2905-AA$9)*(AA2905>AB$9)","v":3},2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2906},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AA2906-AA$9)*(AA2906>AB$9)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2907},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AA2907-AA$9)*(AA2907>AB$9)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2908}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2910},null,"Opening Value"]
[{"$f":"ROW()","v":2911},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3006","v":0.54868340000000004},0.52124923000000001,0.49381506000000003,0.46638089000000005,{"$f":"AD3006","v":0.43894672000000007},0.41151255000000009,0.38407838000000011,0.35664421000000013,0.32921004000000009]
[{"$f":"ROW()","v":2912},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4486808572480632,1.3762468143856601,1.303812771523257,1.231378728660854,{"$f":"AD3007","v":1.1589446857984509},1.0865106429360476,1.0140766000736445,0.94164255721124135,0.86920851434883817]
[{"$f":"ROW()","v":2913},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3008","v":0},0,0,0,{"$f":"AD3008","v":0},0,0,0,0]
[{"$f":"ROW()","v":2914},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.18050305508941,31.52147790233494,29.86245274958047,28.203427596826,{"$f":"AD3009","v":26.54440244407153},24.885377291317059,23.226352138562589,21.567326985808119,19.908301833053649]
[{"$f":"ROW()","v":2915},null,null,"Low Pressure Mains",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,{"$f":"AD3010","v":0},0,0,0,0]
[{"$f":"ROW()","v":2916},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6876357500000005,2.6204448562500007,2.5532539625000008,2.4860630687500009,{"$f":"AD3011","v":2.4188721750000011},2.3516812812500012,2.2844903875000013,2.2172994937500015,2.1501086000000016]
[{"$f":"ROW()","v":2917},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3026330000000001E-2,2.2450671750000002E-2,2.1875013500000002E-2,2.1299355250000002E-2,{"$f":"AD3012","v":2.0723697000000003E-2},2.0148038750000003E-2,1.9572380500000004E-2,1.8996722250000004E-2,1.8421064000000004E-2]
[{"$f":"ROW()","v":2918},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42433957,0.41373108074999998,0.40312259149999996,0.39251410224999994,{"$f":"AD3013","v":0.38190561299999992},0.3712971237499999,0.36068863449999988,0.35008014524999986,0.33947165599999984]
[{"$f":"ROW()","v":2919},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.804211727322432,28.750597612167603,26.696983497012774,24.643369381857944,{"$f":"AD3014","v":22.589755266703115},20.536141151548286,18.482527036393456,16.428912921238627,14.375298806083798]
[{"$f":"ROW()","v":2920},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1415365933909556,1.0273829340518601,0.91322927471276449,0.79907561537366889,{"$f":"AD3015","v":0.68492195603457329},0.57076829669547768,0.45661463735638214,0.34246097801728659,0.22830731867819104]
[{"$f":"ROW()","v":2921},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3016","v":1.2545469059237504},1.1290922153313754,1.0036375247390004,0.87818283414662535,{"$f":"AD3016","v":0.75272814355425033},0.62727345296187531,0.50181876236950029,0.37636407177712522,0.25090938118475015]
[{"$f":"ROW()","v":2922},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1265274857029177,2.3448956142771884,1.5632637428514591,0.78163187142572954,{"$f":"AD3017","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",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,{"$f":"AD3018","v":0},0,0,0,0]
[{"$f":"ROW()","v":2924},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3019","v":0},{"$f":"AA3019","v":0},0,0,{"$f":"AD3019","v":0},{"$f":"AE3019","v":0},{"$f":"AF3019","v":0},{"$f":"AG3019","v":0},{"$f":"AH3019","v":0}]
[{"$f":"ROW()","v":2925},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3020","v":0.82},0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82]
[{"$f":"ROW()","v":2926},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2927},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2911:AA2926)","v":75.459691674677515},70.547568931298613,65.635446187919712,60.723323444540824,55.811200701161916,51.680709829208745,47.550218957255581,43.419728085302403,39.289237213349224]
["Capex"]
[{"$f":"ROW()","v":2929},null,"Capex"]
[{"$f":"ROW()","v":2930},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$441","v":0.54868340000000004}]
[{"$f":"ROW()","v":2931},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$442","v":1.4486808572480632}]
[{"$f":"ROW()","v":2932},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$443","v":0}]
[{"$f":"ROW()","v":2933},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$444","v":33.18050305508941}]
[{"$f":"ROW()","v":2934},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$445","v":0}]
[{"$f":"ROW()","v":2935},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$446","v":2.6876357500000005}]
[{"$f":"ROW()","v":2936},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$447","v":2.3026330000000001E-2}]
[{"$f":"ROW()","v":2937},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$448","v":0.42433957}]
[{"$f":"ROW()","v":2938},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$449","v":30.804211727322432}]
[{"$f":"ROW()","v":2939},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$450","v":1.1559729888066566}]
[{"$f":"ROW()","v":2940},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$451","v":1.2545469059237504}]
[{"$f":"ROW()","v":2941},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$452","v":3.1265274857029177}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$453","v":0}]
[{"$f":"ROW()","v":2943},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$454","v":0}]
[{"$f":"ROW()","v":2944},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$455","v":0.82}]
[{"$f":"ROW()","v":2945},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$456","v":0}]
[{"$f":"ROW()","v":2946},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2930:Z2945)","v":75.474128070093215}]
["Disposals"]
[{"$f":"ROW()","v":2948},null,"Disposals"]
[{"$f":"ROW()","v":2949},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$6250","v":0}]
[{"$f":"ROW()","v":2950},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$480","v":0}]
[{"$f":"ROW()","v":2951},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$481","v":0}]
[{"$f":"ROW()","v":2952},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$482","v":0}]
[{"$f":"ROW()","v":2953},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$483","v":0}]
[{"$f":"ROW()","v":2954},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$484","v":0}]
[{"$f":"ROW()","v":2955},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$485","v":0}]
[{"$f":"ROW()","v":2956},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$486","v":0}]
[{"$f":"ROW()","v":2957},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$487","v":0}]
[{"$f":"ROW()","v":2958},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$488","v":-1.4436395415700897E-2}]
[{"$f":"ROW()","v":2959},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$489","v":0}]
[{"$f":"ROW()","v":2960},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$491","v":0}]
[{"$f":"ROW()","v":2962},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$492","v":0}]
[{"$f":"ROW()","v":2963},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$493","v":0}]
[{"$f":"ROW()","v":2964},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$494","v":0}]
[{"$f":"ROW()","v":2965},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2949:J2964)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4436395415700897E-2,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2967},null,"Depreciation"]
[{"$f":"ROW()","v":2968},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2968=\"Land\",0,IF(Y2911<0,Y2911,IF(Y2892<Y$9,Y2911,(Y2911/Y2892)*Y$9)))","v":0},0,-2.7434170000000001E-2,-2.7434170000000001E-2,-2.7434170000000001E-2,-2.7434170000000004E-2,-2.7434170000000004E-2,-2.7434170000000004E-2,-2.7434170000000008E-2,-2.7434170000000011E-2,-2.7434170000000008E-2]
[{"$f":"ROW()","v":2969},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2969=\"Land\",0,IF(Y2912<0,Y2912,IF(Y2893<Y$9,Y2912,(Y2912/Y2893)*Y$9)))","v":0},0,-7.2434042862403153E-2,-7.2434042862403167E-2,-7.2434042862403167E-2,-7.2434042862403181E-2,-7.2434042862403181E-2,-7.2434042862403167E-2,-7.2434042862403181E-2,-7.2434042862403181E-2,-7.2434042862403181E-2]
[{"$f":"ROW()","v":2970},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2970=\"Land\",0,IF(Y2913<0,Y2913,IF(Y2894<Y$9,Y2913,(Y2913/Y2894)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2971},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2971=\"Land\",0,IF(Y2914<0,Y2914,IF(Y2895<Y$9,Y2914,(Y2914/Y2895)*Y$9)))","v":0},0,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544706,-1.6590251527544708]
[{"$f":"ROW()","v":2972},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2972=\"Land\",0,IF(Y2915<0,Y2915,IF(Y2896<Y$9,Y2915,(Y2915/Y2896)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2973},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2973=\"Land\",0,IF(Y2916<0,Y2916,IF(Y2897<Y$9,Y2916,(Y2916/Y2897)*Y$9)))","v":0},0,-6.7190893750000008E-2,-6.7190893750000022E-2,-6.7190893750000022E-2,-6.7190893750000022E-2,-6.7190893750000036E-2,-6.7190893750000036E-2,-6.7190893750000036E-2,-6.719089375000005E-2,-6.719089375000005E-2]
[{"$f":"ROW()","v":2974},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2974=\"Land\",0,IF(Y2917<0,Y2917,IF(Y2898<Y$9,Y2917,(Y2917/Y2898)*Y$9)))","v":0},0,-5.7565825000000003E-4,-5.7565825000000003E-4,-5.7565825000000003E-4,-5.7565825000000003E-4,-5.7565825000000003E-4,-5.7565825000000014E-4,-5.7565825000000014E-4,-5.7565825000000014E-4,-5.7565825000000014E-4]
[{"$f":"ROW()","v":2975},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2975=\"Land\",0,IF(Y2918<0,Y2918,IF(Y2899<Y$9,Y2918,(Y2918/Y2899)*Y$9)))","v":0},0,-1.060848925E-2,-1.060848925E-2,-1.0608489249999999E-2,-1.0608489249999999E-2,-1.0608489249999999E-2,-1.0608489249999997E-2,-1.0608489249999997E-2,-1.0608489249999995E-2,-1.0608489249999995E-2]
[{"$f":"ROW()","v":2976},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2976=\"Land\",0,IF(Y2919<0,Y2919,IF(Y2900<Y$9,Y2919,(Y2919/Y2900)*Y$9)))","v":0},0,-2.0536141151548288,-2.0536141151548288,-2.0536141151548288,-2.0536141151548288,-2.0536141151548288,-2.0536141151548284,-2.0536141151548284,-2.0536141151548284,-2.0536141151548284]
[{"$f":"ROW()","v":2977},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2977=\"Land\",0,IF(Y2920<0,Y2920,IF(Y2901<Y$9,Y2920,(Y2920/Y2901)*Y$9)))","v":0},0,-0.11415365933909556,-0.11415365933909556,-0.11415365933909556,-0.11415365933909556,-0.11415365933909555,-0.11415365933909553,-0.11415365933909553,-0.11415365933909553,-0.11415365933909552]
[{"$f":"ROW()","v":2978},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2978=\"Land\",0,IF(Y2921<0,Y2921,IF(Y2902<Y$9,Y2921,(Y2921/Y2902)*Y$9)))","v":0},0,-0.12545469059237505,-0.12545469059237505,-0.12545469059237505,-0.12545469059237505,-0.12545469059237505,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507]
[{"$f":"ROW()","v":2979},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2979=\"Land\",0,IF(Y2922<0,Y2922,IF(Y2903<Y$9,Y2922,(Y2922/Y2903)*Y$9)))","v":0},0,-0.78163187142572943,-0.78163187142572943,-0.78163187142572954,-0.78163187142572954,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2980=\"Land\",0,IF(Y2923<0,Y2923,IF(Y2904<Y$9,Y2923,(Y2923/Y2904)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2981},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2981=\"Land\",0,IF(Y2924<0,Y2924,IF(Y2905<Y$9,Y2924,(Y2924/Y2905)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2982},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2982=\"Land\",0,IF(Y2925<0,Y2925,IF(Y2906<Y$9,Y2925,(Y2925/Y2906)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2983},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2983=\"Land\",0,IF(Y2926<0,Y2926,IF(Y2907<Y$9,Y2926,(Y2926/Y2907)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2984},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA2968:AA2983)","v":-4.9121227433789025},-4.9121227433789025,-4.9121227433789025,-4.9121227433789025,-4.1304908719531728,-4.1304908719531728,-4.1304908719531728,-4.1304908719531728,-4.1304908719531728]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2986},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2987},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2988},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2989},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2990},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2991},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2992},null,null,"Regulators"]
[{"$f":"ROW()","v":2993},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2994},null,null,"Buildings"]
[{"$f":"ROW()","v":2995},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2996},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2997},null,null,"Vehicle"]
[{"$f":"ROW()","v":2998},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3000},null,null,"FRC"]
[{"$f":"ROW()","v":3001},null,null,"Land"]
[{"$f":"ROW()","v":3002},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3003},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3005},null,"Closing Value"]
[{"$f":"ROW()","v":3006},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2911+Y2930+Y2949+Y2968+Y2987","v":0},0.54868340000000004,0.52124923000000001,0.49381506000000003,0.46638089000000005,0.43894672000000007,0.41151255000000009,0.38407838000000011,0.35664421000000013,0.32921004000000009,0.30177587000000006]
[{"$f":"ROW()","v":3007},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2912+Y2931+Y2950+Y2969+Y2988","v":0},1.4486808572480632,1.3762468143856601,1.303812771523257,1.231378728660854,1.1589446857984509,1.0865106429360476,1.0140766000736445,0.94164255721124135,0.86920851434883817,0.79677447148643499]
[{"$f":"ROW()","v":3008},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2913+Y2932+Y2951+Y2970+Y2989","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3009},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2914+Y2933+Y2952+Y2971+Y2990","v":0},33.18050305508941,31.52147790233494,29.86245274958047,28.203427596826,26.54440244407153,24.885377291317059,23.226352138562589,21.567326985808119,19.908301833053649,18.249276680299179]
[{"$f":"ROW()","v":3010},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2915+Y2934+Y2953+Y2972+Y2991","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3011},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2916+Y2935+Y2954+Y2973+Y2992","v":0},2.6876357500000005,2.6204448562500007,2.5532539625000008,2.4860630687500009,2.4188721750000011,2.3516812812500012,2.2844903875000013,2.2172994937500015,2.1501086000000016,2.0829177062500017]
[{"$f":"ROW()","v":3012},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2917+Y2936+Y2955+Y2974+Y2993","v":0},2.3026330000000001E-2,2.2450671750000002E-2,2.1875013500000002E-2,2.1299355250000002E-2,2.0723697000000003E-2,2.0148038750000003E-2,1.9572380500000004E-2,1.8996722250000004E-2,1.8421064000000004E-2,1.7845405750000005E-2]
[{"$f":"ROW()","v":3013},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2918+Y2937+Y2956+Y2975+Y2994","v":0},0.42433957,0.41373108074999998,0.40312259149999996,0.39251410224999994,0.38190561299999992,0.3712971237499999,0.36068863449999988,0.35008014524999986,0.33947165599999984,0.32886316674999982]
[{"$f":"ROW()","v":3014},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2919+Y2938+Y2957+Y2976+Y2995","v":0},30.804211727322432,28.750597612167603,26.696983497012774,24.643369381857944,22.589755266703115,20.536141151548286,18.482527036393456,16.428912921238627,14.375298806083798,12.321684690928969]
[{"$f":"ROW()","v":3015},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2920+Y2939+Y2958+Y2977+Y2996","v":0},1.1415365933909556,1.0273829340518601,0.91322927471276449,0.79907561537366889,0.68492195603457329,0.57076829669547768,0.45661463735638214,0.34246097801728659,0.22830731867819104,0.11415365933909552]
[{"$f":"ROW()","v":3016},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2921+Y2940+Y2959+Y2978+Y2997","v":0},1.2545469059237504,1.1290922153313754,1.0036375247390004,0.87818283414662535,0.75272814355425033,0.62727345296187531,0.50181876236950029,0.37636407177712522,0.25090938118475015,0.12545469059237507]
[{"$f":"ROW()","v":3017},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2922+Y2941+Y2960+Y2979+Y2998","v":0},3.1265274857029177,2.3448956142771884,1.5632637428514591,0.78163187142572954,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3019},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2924+Y2943+Y2962+Y2981+Y3000","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3020},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2925+Y2944+Y2963+Y2982+Y3001","v":0},0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82]
[{"$f":"ROW()","v":3021},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2926+Y2945+Y2964+Y2983+Y3002","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3022},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3006:Z3021)","v":75.459691674677515},70.547568931298613,65.635446187919712,60.723323444540824,55.811200701161916,51.680709829208745,47.550218957255581,43.419728085302403,39.289237213349224,35.158746341396053]
["2016 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3025},null,"Life"]
[{"$f":"ROW()","v":3026},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AB3026-AB$9)*(AB3026>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3027},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AB3027-AB$9)*(AB3027>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3028},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AB3028-AB$9)*(AB3028>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3029},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AB3029-AB$9)*(AB3029>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3030},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AB3030-AB$9)*(AB3030>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3031},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AB3031-AB$9)*(AB3031>AC$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3032},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AB3032-AB$9)*(AB3032>AC$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3033},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AB3033-AB$9)*(AB3033>AC$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3034},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AB3034-AB$9)*(AB3034>AC$9)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":3035},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AB3035-AB$9)*(AB3035>AC$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3036},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AB3036-AB$9)*(AB3036>AC$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3037},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AB3037-AB$9)*(AB3037>AC$9)","v":3},2,1,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AB3038-AB$9)*(AB3038>AC$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3039},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AB3039-AB$9)*(AB3039>AC$9)","v":3},2,1,0,0,0,0]
[{"$f":"ROW()","v":3040},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AB3040-AB$9)*(AB3040>AC$9)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3041},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AB3041-AB$9)*(AB3041>AC$9)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3042}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3044},null,"Opening Value"]
[{"$f":"ROW()","v":3045},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3140","v":2.53114193},2.4045848335,2.2780277369999999,{"$f":"AD3140","v":2.1514706404999999},2.0249135439999999,1.8983564474999999,1.7717993509999999,1.6452422544999998]
[{"$f":"ROW()","v":3046},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76879022413220521,0.73035071292559495,0.69191120171898468,{"$f":"AD3141","v":0.65347169051237441},0.61503217930576415,0.57659266809915388,0.53815315689254362,0.49971364568593335]
[{"$f":"ROW()","v":3047},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3142","v":0},0,0,{"$f":"AD3142","v":0},0,0,0,0]
[{"$f":"ROW()","v":3048},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.025841563018766,31.374549484867828,29.72325740671689,{"$f":"AD3143","v":28.071965328565952},26.420673250415014,24.769381172264076,23.118089094113138,21.4667970159622]
[{"$f":"ROW()","v":3049},null,null,"Low Pressure Mains",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,{"$f":"AD3144","v":0},0,0,0,0]
[{"$f":"ROW()","v":3050},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2886116200000002,4.1813963295000001,4.0741810389999999,{"$f":"AD3145","v":3.9669657484999998},3.8597504579999997,3.7525351674999996,3.6453198769999995,3.5381045864999994]
[{"$f":"ROW()","v":3051},null,null,"Secondary Gate Stations",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,{"$f":"AD3146","v":0},0,0,0,0]
[{"$f":"ROW()","v":3052},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65483035562653724,0.63845959673587382,0.62208883784521041,{"$f":"AD3147","v":0.60571807895454699},0.58934732006388357,0.57297656117322016,0.55660580228255674,0.54023504339189332]
[{"$f":"ROW()","v":3053},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.941630760867127,29.812188710142653,27.682746659418179,{"$f":"AD3148","v":25.553304608693704},23.42386255796923,21.294420507244755,19.164978456520281,17.035536405795806]
[{"$f":"ROW()","v":3054},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82612658581951637,0.74351392723756471,0.66090126865561305,{"$f":"AD3149","v":0.57828861007366139},0.49567595149170973,0.41306329290975813,0.33045063432780653,0.24783797574585489]
[{"$f":"ROW()","v":3055},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3150","v":2.0496487623415423},1.844683886107388,1.6397190098732337,{"$f":"AD3150","v":1.4347541336390794},1.2297892574049252,1.0248243811707709,0.81985950493661675,0.61489462870246259]
[{"$f":"ROW()","v":3056},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3478268915305041,7.0108701686478785,4.6739134457652529,{"$f":"AD3151","v":2.3369567228826265},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",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,{"$f":"AD3152","v":0},0,0,0,0]
[{"$f":"ROW()","v":3058},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3153","v":0},0,0,{"$f":"AD3153","v":0},{"$f":"AE3153","v":0},{"$f":"AF3153","v":0},{"$f":"AG3153","v":0},{"$f":"AH3153","v":0}]
[{"$f":"ROW()","v":3059},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3154","v":2.2513430800000003},2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003]
[{"$f":"ROW()","v":3060},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3061},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3045:AB3060)","v":87.685791773336206},80.991940729664776,74.298089685993361,67.604238642321945,60.91038759865053,56.55349327786174,52.196598957072936,47.839704636284146]
["Capex"]
[{"$f":"ROW()","v":3063},null,"Capex"]
[{"$f":"ROW()","v":3064},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$441","v":2.53114193}]
[{"$f":"ROW()","v":3065},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$442","v":0.76879022413220521}]
[{"$f":"ROW()","v":3066},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$443","v":0}]
[{"$f":"ROW()","v":3067},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$444","v":33.025841563018766}]
[{"$f":"ROW()","v":3068},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$445","v":0}]
[{"$f":"ROW()","v":3069},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$446","v":4.2886116200000002}]
[{"$f":"ROW()","v":3070},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$447","v":0}]
[{"$f":"ROW()","v":3071},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$448","v":0.65483035562653724}]
[{"$f":"ROW()","v":3072},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$449","v":31.941630760867127}]
[{"$f":"ROW()","v":3073},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$450","v":1.0182759650447355}]
[{"$f":"ROW()","v":3074},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$451","v":2.0496487623415423}]
[{"$f":"ROW()","v":3075},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$452","v":9.3478268915305041}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$453","v":0}]
[{"$f":"ROW()","v":3077},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$454","v":0}]
[{"$f":"ROW()","v":3078},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$455","v":2.2513430800000003}]
[{"$f":"ROW()","v":3079},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$456","v":0}]
[{"$f":"ROW()","v":3080},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3064:AA3079)","v":87.877941152561419}]
["Disposals"]
[{"$f":"ROW()","v":3082},null,"Disposals"]
[{"$f":"ROW()","v":3083},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$6250","v":0}]
[{"$f":"ROW()","v":3084},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$480","v":0}]
[{"$f":"ROW()","v":3085},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$481","v":0}]
[{"$f":"ROW()","v":3086},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$482","v":0}]
[{"$f":"ROW()","v":3087},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$483","v":0}]
[{"$f":"ROW()","v":3088},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$484","v":0}]
[{"$f":"ROW()","v":3089},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$485","v":0}]
[{"$f":"ROW()","v":3090},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$486","v":0}]
[{"$f":"ROW()","v":3091},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$487","v":0}]
[{"$f":"ROW()","v":3092},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$488","v":-0.19214937922521916}]
[{"$f":"ROW()","v":3093},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$489","v":0}]
[{"$f":"ROW()","v":3094},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$491","v":0}]
[{"$f":"ROW()","v":3096},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$492","v":0}]
[{"$f":"ROW()","v":3097},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$493","v":0}]
[{"$f":"ROW()","v":3098},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$494","v":0}]
[{"$f":"ROW()","v":3099},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3083:J3098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.19214937922521916,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3101},null,"Depreciation"]
[{"$f":"ROW()","v":3102},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3102=\"Land\",0,IF(Y3045<0,Y3045,IF(Y3026<Y$9,Y3045,(Y3045/Y3026)*Y$9)))","v":0},0,0,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999,-0.12655709649999999]
[{"$f":"ROW()","v":3103},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3103=\"Land\",0,IF(Y3046<0,Y3046,IF(Y3027<Y$9,Y3046,(Y3046/Y3027)*Y$9)))","v":0},0,0,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2,-3.8439511206610259E-2]
[{"$f":"ROW()","v":3104},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3104=\"Land\",0,IF(Y3047<0,Y3047,IF(Y3028<Y$9,Y3047,(Y3047/Y3028)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3105},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3105=\"Land\",0,IF(Y3048<0,Y3048,IF(Y3029<Y$9,Y3048,(Y3048/Y3029)*Y$9)))","v":0},0,0,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384,-1.6512920781509384]
[{"$f":"ROW()","v":3106},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3106=\"Land\",0,IF(Y3049<0,Y3049,IF(Y3030<Y$9,Y3049,(Y3049/Y3030)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3107},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3107=\"Land\",0,IF(Y3050<0,Y3050,IF(Y3031<Y$9,Y3050,(Y3050/Y3031)*Y$9)))","v":0},0,0,-0.1072152905,-0.1072152905,-0.1072152905,-0.10721529049999999,-0.10721529049999999,-0.10721529049999999,-0.10721529049999999,-0.10721529049999998]
[{"$f":"ROW()","v":3108},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3108=\"Land\",0,IF(Y3051<0,Y3051,IF(Y3032<Y$9,Y3051,(Y3051/Y3032)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3109},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3109=\"Land\",0,IF(Y3052<0,Y3052,IF(Y3033<Y$9,Y3052,(Y3052/Y3033)*Y$9)))","v":0},0,0,-1.6370758890663431E-2,-1.6370758890663431E-2,-1.6370758890663431E-2,-1.6370758890663431E-2,-1.6370758890663431E-2,-1.6370758890663435E-2,-1.6370758890663435E-2,-1.6370758890663435E-2]
[{"$f":"ROW()","v":3110},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3110=\"Land\",0,IF(Y3053<0,Y3053,IF(Y3034<Y$9,Y3053,(Y3053/Y3034)*Y$9)))","v":0},0,0,-2.1294420507244753,-2.1294420507244753,-2.1294420507244753,-2.1294420507244753,-2.1294420507244753,-2.1294420507244753,-2.1294420507244758,-2.1294420507244758]
[{"$f":"ROW()","v":3111},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3111=\"Land\",0,IF(Y3054<0,Y3054,IF(Y3035<Y$9,Y3054,(Y3054/Y3035)*Y$9)))","v":0},0,0,-8.2612658581951631E-2,-8.2612658581951631E-2,-8.2612658581951631E-2,-8.2612658581951631E-2,-8.2612658581951617E-2,-8.2612658581951631E-2,-8.2612658581951631E-2,-8.2612658581951631E-2]
[{"$f":"ROW()","v":3112},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3112=\"Land\",0,IF(Y3055<0,Y3055,IF(Y3036<Y$9,Y3055,(Y3055/Y3036)*Y$9)))","v":0},0,0,-0.20496487623415421,-0.20496487623415421,-0.20496487623415421,-0.20496487623415421,-0.20496487623415419,-0.20496487623415419,-0.20496487623415419,-0.20496487623415419]
[{"$f":"ROW()","v":3113},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3113=\"Land\",0,IF(Y3056<0,Y3056,IF(Y3037<Y$9,Y3056,(Y3056/Y3037)*Y$9)))","v":0},0,0,-2.336956722882626,-2.336956722882626,-2.3369567228826265,-2.3369567228826265,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3114=\"Land\",0,IF(Y3057<0,Y3057,IF(Y3038<Y$9,Y3057,(Y3057/Y3038)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3115},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3115=\"Land\",0,IF(Y3058<0,Y3058,IF(Y3039<Y$9,Y3058,(Y3058/Y3039)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3116},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3116=\"Land\",0,IF(Y3059<0,Y3059,IF(Y3040<Y$9,Y3059,(Y3059/Y3040)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3117},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3117=\"Land\",0,IF(Y3060<0,Y3060,IF(Y3041<Y$9,Y3060,(Y3060/Y3041)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3118},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3102:AB3117)","v":-6.6938510436714189},-6.6938510436714189,-6.6938510436714198,-6.6938510436714198,-4.3568943207887934,-4.3568943207887934,-4.3568943207887934,-4.3568943207887934]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3120},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3121},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3122},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3123},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3124},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3125},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3126},null,null,"Regulators"]
[{"$f":"ROW()","v":3127},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3128},null,null,"Buildings"]
[{"$f":"ROW()","v":3129},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3130},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3131},null,null,"Vehicle"]
[{"$f":"ROW()","v":3132},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3134},null,null,"FRC"]
[{"$f":"ROW()","v":3135},null,null,"Land"]
[{"$f":"ROW()","v":3136},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3137},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3139},null,"Closing Value"]
[{"$f":"ROW()","v":3140},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3045+Y3064+Y3083+Y3102+Y3121","v":0},0,2.53114193,2.4045848335,2.2780277369999999,2.1514706404999999,2.0249135439999999,1.8983564474999999,1.7717993509999999,1.6452422544999998,1.5186851579999998]
[{"$f":"ROW()","v":3141},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3046+Y3065+Y3084+Y3103+Y3122","v":0},0,0.76879022413220521,0.73035071292559495,0.69191120171898468,0.65347169051237441,0.61503217930576415,0.57659266809915388,0.53815315689254362,0.49971364568593335,0.46127413447932308]
[{"$f":"ROW()","v":3142},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3047+Y3066+Y3085+Y3104+Y3123","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3143},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3048+Y3067+Y3086+Y3105+Y3124","v":0},0,33.025841563018766,31.374549484867828,29.72325740671689,28.071965328565952,26.420673250415014,24.769381172264076,23.118089094113138,21.4667970159622,19.815504937811262]
[{"$f":"ROW()","v":3144},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3049+Y3068+Y3087+Y3106+Y3125","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3145},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3050+Y3069+Y3088+Y3107+Y3126","v":0},0,4.2886116200000002,4.1813963295000001,4.0741810389999999,3.9669657484999998,3.8597504579999997,3.7525351674999996,3.6453198769999995,3.5381045864999994,3.4308892959999993]
[{"$f":"ROW()","v":3146},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3051+Y3070+Y3089+Y3108+Y3127","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3147},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3052+Y3071+Y3090+Y3109+Y3128","v":0},0,0.65483035562653724,0.63845959673587382,0.62208883784521041,0.60571807895454699,0.58934732006388357,0.57297656117322016,0.55660580228255674,0.54023504339189332,0.5238642845012299]
[{"$f":"ROW()","v":3148},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3053+Y3072+Y3091+Y3110+Y3129","v":0},0,31.941630760867127,29.812188710142653,27.682746659418179,25.553304608693704,23.42386255796923,21.294420507244755,19.164978456520281,17.035536405795806,14.90609435507133]
[{"$f":"ROW()","v":3149},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3054+Y3073+Y3092+Y3111+Y3130","v":0},0,0.82612658581951637,0.74351392723756471,0.66090126865561305,0.57828861007366139,0.49567595149170973,0.41306329290975813,0.33045063432780653,0.24783797574585489,0.16522531716390326]
[{"$f":"ROW()","v":3150},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3055+Y3074+Y3093+Y3112+Y3131","v":0},0,2.0496487623415423,1.844683886107388,1.6397190098732337,1.4347541336390794,1.2297892574049252,1.0248243811707709,0.81985950493661675,0.61489462870246259,0.40992975246830843]
[{"$f":"ROW()","v":3151},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3056+Y3075+Y3094+Y3113+Y3132","v":0},0,9.3478268915305041,7.0108701686478785,4.6739134457652529,2.3369567228826265,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3057+Y3076+Y3095+Y3114+Y3133","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3153},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3058+Y3077+Y3096+Y3115+Y3134","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3154},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3059+Y3078+Y3097+Y3116+Y3135","v":0},0,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003,2.2513430800000003]
[{"$f":"ROW()","v":3155},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3060+Y3079+Y3098+Y3117+Y3136","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3156},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3140:AA3155)","v":87.685791773336206},80.991940729664776,74.298089685993361,67.604238642321945,60.91038759865053,56.55349327786174,52.196598957072936,47.839704636284146,43.48281031549535]
["2017 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3159},null,"Life"]
[{"$f":"ROW()","v":3160},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AC3160-AC$9)*(AC3160>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3161},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AC3161-AC$9)*(AC3161>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3162},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AC3162-AC$9)*(AC3162>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3163},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AC3163-AC$9)*(AC3163>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3164},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AC3164-AC$9)*(AC3164>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3165},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AC3165-AC$9)*(AC3165>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3166},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AC3166-AC$9)*(AC3166>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3167},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AC3167-AC$9)*(AC3167>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3168},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AC3168-AC$9)*(AC3168>AD$9)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":3169},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AC3169-AC$9)*(AC3169>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3170},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AC3170-AC$9)*(AC3170>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3171},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AC3171-AC$9)*(AC3171>AD$9)","v":3},2,1,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AC3172-AC$9)*(AC3172>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3173},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AC3173-AC$9)*(AC3173>AD$9)","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":3174},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AC3174-AC$9)*(AC3174>AD$9)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3175},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AC3175-AC$9)*(AC3175>AD$9)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":3176}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3178},null,"Opening Value"]
[{"$f":"ROW()","v":3179},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3274","v":6.9097283099999993},6.5642418944999994,6.2187554789999995,5.8732690634999996,5.5277826479999996,5.1822962324999997,4.8368098169999998]
[{"$f":"ROW()","v":3180},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3275","v":0.47332712999999998},0.4496607735,0.42599441700000001,0.40232806050000003,0.37866170400000004,0.35499534750000006,0.33132899100000007]
[{"$f":"ROW()","v":3181},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3276","v":0},0,{"$f":"AD3276","v":0},0,0,0,0]
[{"$f":"ROW()","v":3182},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.05575081909754,31.402963278142664,{"$f":"AD3277","v":29.750175737187789},28.097388196232913,26.444600655278037,24.791813114323162,23.139025573368283]
[{"$f":"ROW()","v":3183},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD3278","v":0},0,0,0,0]
[{"$f":"ROW()","v":3184},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1104069600000006,4.982646786000001,{"$f":"AD3279","v":4.8548866120000014},4.7271264380000018,4.5993662640000021,4.4716060900000016,4.3438459160000011]
[{"$f":"ROW()","v":3185},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20520296000000005,0.20007288600000003,{"$f":"AD3280","v":0.19494281200000002},0.18981273800000001,0.184682664,0.17955258999999998,0.17442251599999997]
[{"$f":"ROW()","v":3186},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3897234599999999,1.3549803734999999,{"$f":"AD3281","v":1.3202372869999999},1.2854942004999999,1.2507511139999998,1.2160080274999998,1.1812649409999998]
[{"$f":"ROW()","v":3187},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.309128583830677,28.288520011575301,{"$f":"AD3282","v":26.267911439319921},24.247302867064541,22.226694294809164,20.206085722553787,18.185477150298407]
[{"$f":"ROW()","v":3188},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0101882874372214,0.9091694586934993,{"$f":"AD3283","v":0.80815062994977716},0.70713180120605501,0.60611297246233287,0.50509414371861072,0.40407531497488858]
[{"$f":"ROW()","v":3189},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3284","v":1.7871088637423402},1.6083979773681063,{"$f":"AD3284","v":1.4296870909938724},1.2509762046196382,1.0722653182454043,0.89355443187117023,0.71484354549693618]
[{"$f":"ROW()","v":3190},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2508126747766433,6.1881095060824824,{"$f":"AD3285","v":4.1254063373883216},2.0627031686941608,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD3286","v":0},0,0,0,0]
[{"$f":"ROW()","v":3192},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3287","v":0},0,{"$f":"AD3287","v":0},{"$f":"AE3287","v":0},{"$f":"AF3287","v":0},{"$f":"AG3287","v":0},{"$f":"AH3287","v":0}]
[{"$f":"ROW()","v":3193},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002]
[{"$f":"ROW()","v":3194},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3195},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3179:AA3194)","v":0},null,{"$f":"SUM(AC3179:AC3194)","v":88.910481628884412},82.357866525362056,75.805251421839671,69.252636318317286,62.700021214794951,58.210109279966737,53.720197345138509]
["Capex"]
[{"$f":"ROW()","v":3197},null,"Capex"]
[{"$f":"ROW()","v":3198},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$441","v":6.9097283099999993}]
[{"$f":"ROW()","v":3199},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$442","v":0.47332712999999998}]
[{"$f":"ROW()","v":3200},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$443","v":0}]
[{"$f":"ROW()","v":3201},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$444","v":33.05575081909754}]
[{"$f":"ROW()","v":3202},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$445","v":0}]
[{"$f":"ROW()","v":3203},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$446","v":5.1104069600000006}]
[{"$f":"ROW()","v":3204},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$447","v":0.20520296000000005}]
[{"$f":"ROW()","v":3205},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$448","v":1.3897234599999999}]
[{"$f":"ROW()","v":3206},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$449","v":30.309128583830677}]
[{"$f":"ROW()","v":3207},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$450","v":1.0163246574372213}]
[{"$f":"ROW()","v":3208},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$451","v":1.9871543237423404}]
[{"$f":"ROW()","v":3209},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$452","v":8.2508126747766433}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$453","v":0}]
[{"$f":"ROW()","v":3211},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$454","v":0}]
[{"$f":"ROW()","v":3212},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$455","v":0.40910358000000002}]
[{"$f":"ROW()","v":3213},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$456","v":0}]
[{"$f":"ROW()","v":3214},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3198:AB3213)","v":89.116663458884432}]
["Disposals"]
[{"$f":"ROW()","v":3216},null,"Disposals"]
[{"$f":"ROW()","v":3217},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$6250","v":0}]
[{"$f":"ROW()","v":3218},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$480","v":0}]
[{"$f":"ROW()","v":3219},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$481","v":0}]
[{"$f":"ROW()","v":3220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$482","v":0}]
[{"$f":"ROW()","v":3221},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$483","v":0}]
[{"$f":"ROW()","v":3222},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$484","v":0}]
[{"$f":"ROW()","v":3223},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$485","v":0}]
[{"$f":"ROW()","v":3224},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$486","v":0}]
[{"$f":"ROW()","v":3225},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$487","v":0}]
[{"$f":"ROW()","v":3226},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$488","v":-6.1363699999999995E-3}]
[{"$f":"ROW()","v":3227},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$489","v":-0.20004546000000004}]
[{"$f":"ROW()","v":3228},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$491","v":0}]
[{"$f":"ROW()","v":3230},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$492","v":0}]
[{"$f":"ROW()","v":3231},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$493","v":0}]
[{"$f":"ROW()","v":3232},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$494","v":0}]
[{"$f":"ROW()","v":3233},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3217:J3232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20618183000000004,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3235},null,"Depreciation"]
[{"$f":"ROW()","v":3236},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3236=\"Land\",0,IF(Y3179<0,Y3179,IF(Y3160<Y$9,Y3179,(Y3179/Y3160)*Y$9)))","v":0},0,0,0,-0.34548641549999998,-0.34548641549999998,-0.34548641549999998,-0.34548641549999998,-0.34548641549999998,-0.34548641549999998,-0.34548641549999998]
[{"$f":"ROW()","v":3237},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3237=\"Land\",0,IF(Y3180<0,Y3180,IF(Y3161<Y$9,Y3180,(Y3180/Y3161)*Y$9)))","v":0},0,0,0,-2.3666356499999999E-2,-2.3666356499999999E-2,-2.3666356499999999E-2,-2.3666356500000003E-2,-2.3666356500000003E-2,-2.3666356500000003E-2,-2.3666356500000006E-2]
[{"$f":"ROW()","v":3238},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3238=\"Land\",0,IF(Y3181<0,Y3181,IF(Y3162<Y$9,Y3181,(Y3181/Y3162)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3239=\"Land\",0,IF(Y3182<0,Y3182,IF(Y3163<Y$9,Y3182,(Y3182/Y3163)*Y$9)))","v":0},0,0,0,-1.6527875409548769,-1.6527875409548771,-1.6527875409548771,-1.6527875409548773,-1.6527875409548773,-1.6527875409548776,-1.6527875409548773]
[{"$f":"ROW()","v":3240},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3240=\"Land\",0,IF(Y3183<0,Y3183,IF(Y3164<Y$9,Y3183,(Y3183/Y3164)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3241},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3241=\"Land\",0,IF(Y3184<0,Y3184,IF(Y3165<Y$9,Y3184,(Y3184/Y3165)*Y$9)))","v":0},0,0,0,-0.127760174,-0.12776017400000003,-0.12776017400000003,-0.12776017400000006,-0.12776017400000006,-0.12776017400000006,-0.12776017400000003]
[{"$f":"ROW()","v":3242},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3242=\"Land\",0,IF(Y3185<0,Y3185,IF(Y3166<Y$9,Y3185,(Y3185/Y3166)*Y$9)))","v":0},0,0,0,-5.130074000000001E-3,-5.130074000000001E-3,-5.130074000000001E-3,-5.1300740000000001E-3,-5.1300740000000001E-3,-5.1300739999999992E-3,-5.1300739999999992E-3]
[{"$f":"ROW()","v":3243},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3243=\"Land\",0,IF(Y3186<0,Y3186,IF(Y3167<Y$9,Y3186,(Y3186/Y3167)*Y$9)))","v":0},0,0,0,-3.4743086499999999E-2,-3.4743086499999999E-2,-3.4743086499999999E-2,-3.4743086499999999E-2,-3.4743086499999992E-2,-3.4743086499999992E-2,-3.4743086499999992E-2]
[{"$f":"ROW()","v":3244},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3244=\"Land\",0,IF(Y3187<0,Y3187,IF(Y3168<Y$9,Y3187,(Y3187/Y3168)*Y$9)))","v":0},0,0,0,-2.0206085722553784,-2.0206085722553788,-2.0206085722553784,-2.0206085722553784,-2.0206085722553784,-2.0206085722553788,-2.0206085722553784]
[{"$f":"ROW()","v":3245},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3245=\"Land\",0,IF(Y3188<0,Y3188,IF(Y3169<Y$9,Y3188,(Y3188/Y3169)*Y$9)))","v":0},0,0,0,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214]
[{"$f":"ROW()","v":3246},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3246=\"Land\",0,IF(Y3189<0,Y3189,IF(Y3170<Y$9,Y3189,(Y3189/Y3170)*Y$9)))","v":0},0,0,0,-0.17871088637423402,-0.17871088637423405,-0.17871088637423405,-0.17871088637423402,-0.17871088637423405,-0.17871088637423405,-0.17871088637423405]
[{"$f":"ROW()","v":3247},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3247=\"Land\",0,IF(Y3190<0,Y3190,IF(Y3171<Y$9,Y3190,(Y3190/Y3171)*Y$9)))","v":0},0,0,0,-2.0627031686941608,-2.0627031686941608,-2.0627031686941608,-2.0627031686941608,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3248=\"Land\",0,IF(Y3191<0,Y3191,IF(Y3172<Y$9,Y3191,(Y3191/Y3172)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3249},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3249=\"Land\",0,IF(Y3192<0,Y3192,IF(Y3173<Y$9,Y3192,(Y3192/Y3173)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3250},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3250=\"Land\",0,IF(Y3193<0,Y3193,IF(Y3174<Y$9,Y3193,(Y3193/Y3174)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3251},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3251=\"Land\",0,IF(Y3194<0,Y3194,IF(Y3175<Y$9,Y3194,(Y3194/Y3175)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3252},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC3236:AC3251)","v":-6.5526151035223723},-6.5526151035223732,-6.5526151035223723,-6.5526151035223732,-4.4899119348282124,-4.4899119348282133,-4.4899119348282124]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3254},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3255},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3256},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3257},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3258},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3259},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3260},null,null,"Regulators"]
[{"$f":"ROW()","v":3261},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3262},null,null,"Buildings"]
[{"$f":"ROW()","v":3263},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3264},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3265},null,null,"Vehicle"]
[{"$f":"ROW()","v":3266},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3268},null,null,"FRC"]
[{"$f":"ROW()","v":3269},null,null,"Land"]
[{"$f":"ROW()","v":3270},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3271},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3273},null,"Closing Value"]
[{"$f":"ROW()","v":3274},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3179+Y3198+Y3217+Y3236+Y3255","v":0},0,0,6.9097283099999993,6.5642418944999994,6.2187554789999995,5.8732690634999996,5.5277826479999996,5.1822962324999997,4.8368098169999998,4.4913234014999999]
[{"$f":"ROW()","v":3275},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3180+Y3199+Y3218+Y3237+Y3256","v":0},0,0,0.47332712999999998,0.4496607735,0.42599441700000001,0.40232806050000003,0.37866170400000004,0.35499534750000006,0.33132899100000007,0.30766263450000009]
[{"$f":"ROW()","v":3276},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3181+Y3200+Y3219+Y3238+Y3257","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3277},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3182+Y3201+Y3220+Y3239+Y3258","v":0},0,0,33.05575081909754,31.402963278142664,29.750175737187789,28.097388196232913,26.444600655278037,24.791813114323162,23.139025573368283,21.486238032413404]
[{"$f":"ROW()","v":3278},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3183+Y3202+Y3221+Y3240+Y3259","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3279},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3184+Y3203+Y3222+Y3241+Y3260","v":0},0,0,5.1104069600000006,4.982646786000001,4.8548866120000014,4.7271264380000018,4.5993662640000021,4.4716060900000016,4.3438459160000011,4.2160857420000015]
[{"$f":"ROW()","v":3280},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3185+Y3204+Y3223+Y3242+Y3261","v":0},0,0,0.20520296000000005,0.20007288600000003,0.19494281200000002,0.18981273800000001,0.184682664,0.17955258999999998,0.17442251599999997,0.16929244199999996]
[{"$f":"ROW()","v":3281},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3186+Y3205+Y3224+Y3243+Y3262","v":0},0,0,1.3897234599999999,1.3549803734999999,1.3202372869999999,1.2854942004999999,1.2507511139999998,1.2160080274999998,1.1812649409999998,1.1465218544999998]
[{"$f":"ROW()","v":3282},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3187+Y3206+Y3225+Y3244+Y3263","v":0},0,0,30.309128583830677,28.288520011575301,26.267911439319921,24.247302867064541,22.226694294809164,20.206085722553787,18.185477150298407,16.164868578043027]
[{"$f":"ROW()","v":3283},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3188+Y3207+Y3226+Y3245+Y3264","v":0},0,0,1.0101882874372214,0.9091694586934993,0.80815062994977716,0.70713180120605501,0.60611297246233287,0.50509414371861072,0.40407531497488858,0.30305648623116643]
[{"$f":"ROW()","v":3284},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3189+Y3208+Y3227+Y3246+Y3265","v":0},0,0,1.7871088637423402,1.6083979773681063,1.4296870909938724,1.2509762046196382,1.0722653182454043,0.89355443187117023,0.71484354549693618,0.53613265912270214]
[{"$f":"ROW()","v":3285},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3190+Y3209+Y3228+Y3247+Y3266","v":0},0,0,8.2508126747766433,6.1881095060824824,4.1254063373883216,2.0627031686941608,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3287},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3192+Y3211+Y3230+Y3249+Y3268","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3288},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3193+Y3212+Y3231+Y3250+Y3269","v":0},0,0,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002,0.40910358000000002]
[{"$f":"ROW()","v":3289},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3194+Y3213+Y3232+Y3251+Y3270","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3290},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3274:AB3289)","v":88.910481628884412},82.357866525362056,75.805251421839671,69.252636318317286,62.700021214794951,58.210109279966737,53.720197345138509,49.230285410310294]
["2018 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3293},null,"Life"]
[{"$f":"ROW()","v":3294},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AD3294-AD$9)*(AD3294>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3295},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AD3295-AD$9)*(AD3295>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3296},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AD3296-AD$9)*(AD3296>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3297},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AD3297-AD$9)*(AD3297>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3298},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AD3298-AD$9)*(AD3298>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3299},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AD3299-AD$9)*(AD3299>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3300},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AD3300-AD$9)*(AD3300>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3301},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AD3301-AD$9)*(AD3301>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3302},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AD3302-AD$9)*(AD3302>AE$9)","v":14},13,12,11,10]
[{"$f":"ROW()","v":3303},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AD3303-AD$9)*(AD3303>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3304},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AD3304-AD$9)*(AD3304>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3305},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AD3305-AD$9)*(AD3305>AE$9)","v":3},2,1,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AD3306-AD$9)*(AD3306>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3307},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AD3307-AD$9)*(AD3307>AE$9)","v":3},2,1,0,0]
[{"$f":"ROW()","v":3308},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AD3308-AD$9)*(AD3308>AE$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3309},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AD3309-AD$9)*(AD3309>AE$9)","v":4},3,2,1,0]
[{"$f":"ROW()","v":3310}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3312},null,"Opening Value"]
[{"$f":"ROW()","v":3313},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3408","v":5.2315015240946661},4.9699264478899323,4.7083513716851986,4.4467762954804657,4.1852012192757329,3.9236261430709996]
[{"$f":"ROW()","v":3314},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3409","v":0.12416426999999999},0.11795605649999999,0.11174784299999999,0.10553962949999998,9.9331415999999978E-2,9.3123202499999974E-2]
[{"$f":"ROW()","v":3315},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3410","v":0},{"$f":"AD3410","v":0},0,0,0,0]
[{"$f":"ROW()","v":3316},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.643761775345354,31.961573686578085,30.279385597810816,28.597197509043546,26.915009420276277,25.232821331509008]
[{"$f":"ROW()","v":3317},null,null,"Low Pressure Mains",null,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]
[{"$f":"ROW()","v":3318},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0754316555981691,2.0235458642082147,1.9716600728182605,1.9197742814283063,1.8678884900383521,1.8160026986483979]
[{"$f":"ROW()","v":3319},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0376157105844857,1.9866753178198735,1.9357349250552613,1.8847945322906492,1.833854139526037,1.7829137467614249]
[{"$f":"ROW()","v":3320},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.231241907142858,9.9754608594642864,9.7196798117857153,9.4638987641071441,9.208117716428573,8.9523366687500019]
[{"$f":"ROW()","v":3321},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.372591221756103,30.214418473639029,28.056245725521954,25.89807297740488,23.739900229287805,21.581727481170731]
[{"$f":"ROW()","v":3322},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.802271649340363,2.5220444844063268,2.2418173194722906,1.9615901545382544,1.6813629896042181,1.4011358246701817]
[{"$f":"ROW()","v":3323},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3418","v":3.2014689738832014},2.8813220764948815,2.5611751791065611,2.2410282817182408,1.9208813843299206,1.6007344869416005]
[{"$f":"ROW()","v":3324},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5206616394468009,3.3904962295851009,2.2603308197234009,1.1301654098617004,0,0]
[null,null,null,"Telemetry and Monitoring",null,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]
[{"$f":"ROW()","v":3326},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD3421","v":0},0,0,0,0]
[{"$f":"ROW()","v":3327},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD3422","v":0},0,0,0,0]
[{"$f":"ROW()","v":3328},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3016647461605233,0.24133179692841863,0.18099884769631397,0.1206658984642093,6.0332949232104652E-2,0]
[{"$f":"ROW()","v":3329},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3313:AD3328)","v":96.542375073352517},90.284751293514134,84.027127513675779,77.769503733837396,71.511879953999028,66.384421584022348]
["Capex"]
[{"$f":"ROW()","v":3331},null,"Capex"]
[{"$f":"ROW()","v":3332},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$441","v":5.2315015240946661}]
[{"$f":"ROW()","v":3333},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$442","v":0.12416426999999999}]
[{"$f":"ROW()","v":3334},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$443","v":0}]
[{"$f":"ROW()","v":3335},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$444","v":33.643761775345354}]
[{"$f":"ROW()","v":3336},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$445","v":0}]
[{"$f":"ROW()","v":3337},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$446","v":2.0754316555981691}]
[{"$f":"ROW()","v":3338},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$447","v":2.0376157105844857}]
[{"$f":"ROW()","v":3339},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$448","v":10.231241907142858}]
[{"$f":"ROW()","v":3340},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$449","v":32.372591221756103}]
[{"$f":"ROW()","v":3341},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$450","v":2.802271649340363}]
[{"$f":"ROW()","v":3342},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$451","v":3.2014689738832014}]
[{"$f":"ROW()","v":3343},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$452","v":4.5206616394468009}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$453","v":0}]
[{"$f":"ROW()","v":3345},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$454","v":0}]
[{"$f":"ROW()","v":3346},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$455","v":0}]
[{"$f":"ROW()","v":3347},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$456","v":0.3016647461605233}]
[{"$f":"ROW()","v":3348},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC3332:AC3347)","v":96.542375073352517}]
["Disposals"]
[{"$f":"ROW()","v":3350},null,"Disposals"]
[{"$f":"ROW()","v":3351},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$6250","v":0}]
[{"$f":"ROW()","v":3352},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$480","v":0}]
[{"$f":"ROW()","v":3353},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$481","v":0}]
[{"$f":"ROW()","v":3354},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$482","v":0}]
[{"$f":"ROW()","v":3355},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$483","v":0}]
[{"$f":"ROW()","v":3356},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$484","v":0}]
[{"$f":"ROW()","v":3357},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$485","v":0}]
[{"$f":"ROW()","v":3358},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$486","v":0}]
[{"$f":"ROW()","v":3359},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$487","v":0}]
[{"$f":"ROW()","v":3360},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$488","v":0}]
[{"$f":"ROW()","v":3361},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$489","v":0}]
[{"$f":"ROW()","v":3362},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$491","v":0}]
[{"$f":"ROW()","v":3364},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$492","v":0}]
[{"$f":"ROW()","v":3365},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$493","v":0}]
[{"$f":"ROW()","v":3366},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$494","v":0}]
[{"$f":"ROW()","v":3367},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3351:J3366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3369},null,"Depreciation"]
[{"$f":"ROW()","v":3370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3370=\"Land\",0,IF(Y3313<0,Y3313,IF(Y3294<Y$9,Y3313,(Y3313/Y3294)*Y$9)))","v":0},0,0,0,0,-0.2615750762047333,-0.2615750762047333,-0.26157507620473325,-0.2615750762047333,-0.2615750762047333,-0.2615750762047333]
[{"$f":"ROW()","v":3371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3371=\"Land\",0,IF(Y3314<0,Y3314,IF(Y3295<Y$9,Y3314,(Y3314/Y3295)*Y$9)))","v":0},0,0,0,0,-6.2082134999999995E-3,-6.2082134999999995E-3,-6.2082134999999995E-3,-6.2082134999999986E-3,-6.2082134999999986E-3,-6.2082134999999986E-3]
[{"$f":"ROW()","v":3372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3372=\"Land\",0,IF(Y3315<0,Y3315,IF(Y3296<Y$9,Y3315,(Y3315/Y3296)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3373=\"Land\",0,IF(Y3316<0,Y3316,IF(Y3297<Y$9,Y3316,(Y3316/Y3297)*Y$9)))","v":0},0,0,0,0,-1.6821880887672678,-1.6821880887672676,-1.6821880887672676,-1.6821880887672673,-1.6821880887672673,-1.6821880887672671]
[{"$f":"ROW()","v":3374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3374=\"Land\",0,IF(Y3317<0,Y3317,IF(Y3298<Y$9,Y3317,(Y3317/Y3298)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3375=\"Land\",0,IF(Y3318<0,Y3318,IF(Y3299<Y$9,Y3318,(Y3318/Y3299)*Y$9)))","v":0},0,0,0,0,-5.1885791389954229E-2,-5.1885791389954222E-2,-5.1885791389954222E-2,-5.1885791389954222E-2,-5.1885791389954222E-2,-5.1885791389954229E-2]
[{"$f":"ROW()","v":3376},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3376=\"Land\",0,IF(Y3319<0,Y3319,IF(Y3300<Y$9,Y3319,(Y3319/Y3300)*Y$9)))","v":0},0,0,0,0,-5.0940392764612138E-2,-5.0940392764612138E-2,-5.0940392764612138E-2,-5.0940392764612138E-2,-5.0940392764612138E-2,-5.0940392764612138E-2]
[{"$f":"ROW()","v":3377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3377=\"Land\",0,IF(Y3320<0,Y3320,IF(Y3301<Y$9,Y3320,(Y3320/Y3301)*Y$9)))","v":0},0,0,0,0,-0.25578104767857146,-0.25578104767857146,-0.25578104767857146,-0.25578104767857146,-0.25578104767857146,-0.25578104767857146]
[{"$f":"ROW()","v":3378},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3378=\"Land\",0,IF(Y3321<0,Y3321,IF(Y3302<Y$9,Y3321,(Y3321/Y3302)*Y$9)))","v":0},0,0,0,0,-2.1581727481170736,-2.1581727481170736,-2.1581727481170736,-2.1581727481170732,-2.1581727481170732,-2.1581727481170732]
[{"$f":"ROW()","v":3379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3379=\"Land\",0,IF(Y3322<0,Y3322,IF(Y3303<Y$9,Y3322,(Y3322/Y3303)*Y$9)))","v":0},0,0,0,0,-0.28022716493403632,-0.28022716493403632,-0.28022716493403632,-0.28022716493403632,-0.28022716493403638,-0.28022716493403632]
[{"$f":"ROW()","v":3380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3380=\"Land\",0,IF(Y3323<0,Y3323,IF(Y3304<Y$9,Y3323,(Y3323/Y3304)*Y$9)))","v":0},0,0,0,0,-0.32014689738832014,-0.32014689738832014,-0.32014689738832014,-0.32014689738832008,-0.32014689738832008,-0.32014689738832008]
[{"$f":"ROW()","v":3381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3381=\"Land\",0,IF(Y3324<0,Y3324,IF(Y3305<Y$9,Y3324,(Y3324/Y3305)*Y$9)))","v":0},0,0,0,0,-1.1301654098617002,-1.1301654098617002,-1.1301654098617004,-1.1301654098617004,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3382=\"Land\",0,IF(Y3325<0,Y3325,IF(Y3306<Y$9,Y3325,(Y3325/Y3306)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3383},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3383=\"Land\",0,IF(Y3326<0,Y3326,IF(Y3307<Y$9,Y3326,(Y3326/Y3307)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3384},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3384=\"Land\",0,IF(Y3327<0,Y3327,IF(Y3308<Y$9,Y3327,(Y3327/Y3308)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3385},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3385=\"Land\",0,IF(Y3328<0,Y3328,IF(Y3309<Y$9,Y3328,(Y3328/Y3309)*Y$9)))","v":0},0,0,0,0,-6.0332949232104659E-2,-6.0332949232104659E-2,-6.0332949232104659E-2,-6.0332949232104652E-2,-6.0332949232104652E-2,0]
[{"$f":"ROW()","v":3386},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3370:AD3385)","v":-6.257623779838374},-6.257623779838374,-6.2576237798383731,-6.2576237798383731,-5.1274583699766723,-5.067125420744568]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3388},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3389},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3390},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3391},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3392},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3393},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3394},null,null,"Regulators"]
[{"$f":"ROW()","v":3395},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3396},null,null,"Buildings"]
[{"$f":"ROW()","v":3397},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3398},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3399},null,null,"Vehicle"]
[{"$f":"ROW()","v":3400},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3402},null,null,"FRC"]
[{"$f":"ROW()","v":3403},null,null,"Land"]
[{"$f":"ROW()","v":3404},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3405},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3407},null,"Closing Value"]
[{"$f":"ROW()","v":3408},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3313+Y3332+Y3351+Y3370+Y3389","v":0},0,0,0,5.2315015240946661,4.9699264478899323,4.7083513716851986,4.4467762954804657,4.1852012192757329,3.9236261430709996,3.6620510668662662]
[{"$f":"ROW()","v":3409},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3314+Y3333+Y3352+Y3371+Y3390","v":0},0,0,0,0.12416426999999999,0.11795605649999999,0.11174784299999999,0.10553962949999998,9.9331415999999978E-2,9.3123202499999974E-2,8.691498899999997E-2]
[{"$f":"ROW()","v":3410},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3315+Y3334+Y3353+Y3372+Y3391","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3411},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3316+Y3335+Y3354+Y3373+Y3392","v":0},0,0,0,33.643761775345354,31.961573686578085,30.279385597810816,28.597197509043546,26.915009420276277,25.232821331509008,23.550633242741743]
[{"$f":"ROW()","v":3412},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3317+Y3336+Y3355+Y3374+Y3393","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3413},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3318+Y3337+Y3356+Y3375+Y3394","v":0},0,0,0,2.0754316555981691,2.0235458642082147,1.9716600728182605,1.9197742814283063,1.8678884900383521,1.8160026986483979,1.7641169072584437]
[{"$f":"ROW()","v":3414},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3319+Y3338+Y3357+Y3376+Y3395","v":0},0,0,0,2.0376157105844857,1.9866753178198735,1.9357349250552613,1.8847945322906492,1.833854139526037,1.7829137467614249,1.7319733539968127]
[{"$f":"ROW()","v":3415},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3320+Y3339+Y3358+Y3377+Y3396","v":0},0,0,0,10.231241907142858,9.9754608594642864,9.7196798117857153,9.4638987641071441,9.208117716428573,8.9523366687500019,8.6965556210714308]
[{"$f":"ROW()","v":3416},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3321+Y3340+Y3359+Y3378+Y3397","v":0},0,0,0,32.372591221756103,30.214418473639029,28.056245725521954,25.89807297740488,23.739900229287805,21.581727481170731,19.423554733053656]
[{"$f":"ROW()","v":3417},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3322+Y3341+Y3360+Y3379+Y3398","v":0},0,0,0,2.802271649340363,2.5220444844063268,2.2418173194722906,1.9615901545382544,1.6813629896042181,1.4011358246701817,1.1209086597361453]
[{"$f":"ROW()","v":3418},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3323+Y3342+Y3361+Y3380+Y3399","v":0},0,0,0,3.2014689738832014,2.8813220764948815,2.5611751791065611,2.2410282817182408,1.9208813843299206,1.6007344869416005,1.2805875895532803]
[{"$f":"ROW()","v":3419},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3324+Y3343+Y3362+Y3381+Y3400","v":0},0,0,0,4.5206616394468009,3.3904962295851009,2.2603308197234009,1.1301654098617004,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3421},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3326+Y3345+Y3364+Y3383+Y3402","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3422},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3327+Y3346+Y3365+Y3384+Y3403","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3423},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3328+Y3347+Y3366+Y3385+Y3404","v":0},0,0,0,0.3016647461605233,0.24133179692841863,0.18099884769631397,0.1206658984642093,6.0332949232104652E-2,0,0]
[{"$f":"ROW()","v":3424},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y3408:Y3423)","v":0},0,0,0,{"$f":"SUM(AC3408:AC3423)","v":96.542375073352517},90.284751293514134,84.027127513675779,77.769503733837396,71.511879953999028,66.384421584022348,61.317296163277774]
["2019 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3427},null,"Life"]
[{"$f":"ROW()","v":3428},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AE3428-AE$9)*(AE3428>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3429},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AE3429-AE$9)*(AE3429>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3430},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AE3430-AE$9)*(AE3430>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3431},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AE3431-AE$9)*(AE3431>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3432},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AE3432-AE$9)*(AE3432>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3433},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AE3433-AE$9)*(AE3433>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3434},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AE3434-AE$9)*(AE3434>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3435},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AE3435-AE$9)*(AE3435>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3436},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AE3436-AE$9)*(AE3436>AF$9)","v":14},13,12,11]
[{"$f":"ROW()","v":3437},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AE3437-AE$9)*(AE3437>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3438},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AE3438-AE$9)*(AE3438>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3439},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AE3439-AE$9)*(AE3439>AF$9)","v":3},2,1,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AE3440-AE$9)*(AE3440>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3441},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AE3441-AE$9)*(AE3441>AF$9)","v":3},2,1,0]
[{"$f":"ROW()","v":3442},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AE3442-AE$9)*(AE3442>AF$9)","v":0},0,0,0]
[{"$f":"ROW()","v":3443},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AE3443-AE$9)*(AE3443>AF$9)","v":4},3,2,1]
[{"$f":"ROW()","v":3444}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3446},null,"Opening Value"]
[{"$f":"ROW()","v":3447},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3542","v":2.7841052987832855},2.6449000338441211,2.5056947689049567,2.3664895039657923,2.2272842390266279]
[{"$f":"ROW()","v":3448},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3543","v":0},0,0,0,0]
[{"$f":"ROW()","v":3449},null,null,"Medium Pressure Mains",null,null,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]
[{"$f":"ROW()","v":3450},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.212454095541815,30.601831390764726,28.991208685987637,27.380585981210547,25.769963276433458]
[{"$f":"ROW()","v":3451},null,null,"Low Pressure Mains",null,null,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]
[{"$f":"ROW()","v":3452},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2355726505953431,0.22968333433045954,0.22379401806557597,0.21790470180069241,0.21201538553580884]
[{"$f":"ROW()","v":3453},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4607116938259699,5.3241939014803208,5.1876761091346717,5.0511583167890226,4.9146405244433735]
[{"$f":"ROW()","v":3454},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1245200000000004,4.021407,3.9182939999999999,3.8151809999999999,3.7120679999999999]
[{"$f":"ROW()","v":3455},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.124777444633118,33.716458948324245,31.308140452015369,28.899821955706493,26.49150345939762]
[{"$f":"ROW()","v":3456},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6010741980620069,0.54096677825580619,0.48085935844960548,0.42075193864340477,0.36064451883720411]
[{"$f":"ROW()","v":3457},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5800866592964575,3.2220779933668116,2.864069327437166,2.5060606615075205,2.1480519955778745]
[{"$f":"ROW()","v":3458},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3553","v":2.7573441750783934},2.0680081313087948,1.3786720875391967,0.68933604376959834,0]
[null,null,null,"Telemetry and Monitoring",null,null,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]
[{"$f":"ROW()","v":3460},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3555","v":0},0,0,0,0]
[{"$f":"ROW()","v":3461},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3462},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75938461817587766,0.60750769454070208,0.45563077090552656,0.30375384727035104,0.15187692363517552]
[{"$f":"ROW()","v":3463},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3447:AD3462)","v":0},88.640030833992256,82.977035206215987,77.314039578439719,71.651043950663436,65.988048322887138]
["Capex"]
[{"$f":"ROW()","v":3465},null,"Capex"]
[{"$f":"ROW()","v":3466},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$441","v":2.7841052987832855}]
[{"$f":"ROW()","v":3467},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$442","v":0}]
[{"$f":"ROW()","v":3468},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$443","v":0}]
[{"$f":"ROW()","v":3469},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$444","v":32.212454095541815}]
[{"$f":"ROW()","v":3470},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$445","v":0}]
[{"$f":"ROW()","v":3471},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$446","v":0.2355726505953431}]
[{"$f":"ROW()","v":3472},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$447","v":5.4607116938259699}]
[{"$f":"ROW()","v":3473},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$448","v":4.1245200000000004}]
[{"$f":"ROW()","v":3474},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$449","v":36.124777444633118}]
[{"$f":"ROW()","v":3475},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$450","v":0.6010741980620069}]
[{"$f":"ROW()","v":3476},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$451","v":3.5800866592964575}]
[{"$f":"ROW()","v":3477},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$452","v":2.7573441750783934}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$453","v":0}]
[{"$f":"ROW()","v":3479},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$454","v":0}]
[{"$f":"ROW()","v":3480},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$455","v":0}]
[{"$f":"ROW()","v":3481},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$456","v":0.75938461817587766}]
[{"$f":"ROW()","v":3482},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3466:AD3481)","v":88.640030833992256},0,0,0,0,0]
["Disposals"]
[{"$f":"ROW()","v":3484},null,"Disposals"]
[{"$f":"ROW()","v":3485},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$6250","v":0}]
[{"$f":"ROW()","v":3486},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$480","v":0}]
[{"$f":"ROW()","v":3487},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$481","v":0}]
[{"$f":"ROW()","v":3488},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$482","v":0}]
[{"$f":"ROW()","v":3489},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$483","v":0}]
[{"$f":"ROW()","v":3490},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$484","v":0}]
[{"$f":"ROW()","v":3491},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$485","v":0}]
[{"$f":"ROW()","v":3492},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$486","v":0}]
[{"$f":"ROW()","v":3493},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$487","v":0}]
[{"$f":"ROW()","v":3494},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$488","v":0}]
[{"$f":"ROW()","v":3495},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$489","v":0}]
[{"$f":"ROW()","v":3496},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$491","v":0}]
[{"$f":"ROW()","v":3498},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$492","v":0}]
[{"$f":"ROW()","v":3499},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$493","v":0}]
[{"$f":"ROW()","v":3500},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$494","v":0}]
[{"$f":"ROW()","v":3501},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3485:J3500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3503},null,"Depreciation"]
[{"$f":"ROW()","v":3504},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3504=\"Land\",0,IF(Y3447<0,Y3447,IF(Y3428<Y$9,Y3447,(Y3447/Y3428)*Y$9)))","v":0},0,0,0,0,0,-0.13920526493916427,-0.13920526493916427,-0.13920526493916427,-0.13920526493916424,-0.13920526493916424]
[{"$f":"ROW()","v":3505},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3505=\"Land\",0,IF(Y3448<0,Y3448,IF(Y3429<Y$9,Y3448,(Y3448/Y3429)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3506},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3506=\"Land\",0,IF(Y3449<0,Y3449,IF(Y3430<Y$9,Y3449,(Y3449/Y3430)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3507},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3507=\"Land\",0,IF(Y3450<0,Y3450,IF(Y3431<Y$9,Y3450,(Y3450/Y3431)*Y$9)))","v":0},0,0,0,0,0,-1.6106227047770907,-1.6106227047770909,-1.6106227047770909,-1.6106227047770911,-1.6106227047770911]
[{"$f":"ROW()","v":3508},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3508=\"Land\",0,IF(Y3451<0,Y3451,IF(Y3432<Y$9,Y3451,(Y3451/Y3432)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3509},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3509=\"Land\",0,IF(Y3452<0,Y3452,IF(Y3433<Y$9,Y3452,(Y3452/Y3433)*Y$9)))","v":0},0,0,0,0,0,-5.8893162648835772E-3,-5.8893162648835781E-3,-5.8893162648835781E-3,-5.889316264883579E-3,-5.889316264883579E-3]
[{"$f":"ROW()","v":3510},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3510=\"Land\",0,IF(Y3453<0,Y3453,IF(Y3434<Y$9,Y3453,(Y3453/Y3434)*Y$9)))","v":0},0,0,0,0,0,-0.13651779234564926,-0.13651779234564926,-0.13651779234564926,-0.13651779234564926,-0.13651779234564926]
[{"$f":"ROW()","v":3511},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3511=\"Land\",0,IF(Y3454<0,Y3454,IF(Y3435<Y$9,Y3454,(Y3454/Y3435)*Y$9)))","v":0},0,0,0,0,0,-0.10311300000000001,-0.103113,-0.103113,-0.103113,-0.103113]
[{"$f":"ROW()","v":3512},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3512=\"Land\",0,IF(Y3455<0,Y3455,IF(Y3436<Y$9,Y3455,(Y3455/Y3436)*Y$9)))","v":0},0,0,0,0,0,-2.4083184963088744,-2.4083184963088748,-2.4083184963088744,-2.4083184963088744,-2.4083184963088744]
[{"$f":"ROW()","v":3513},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3513=\"Land\",0,IF(Y3456<0,Y3456,IF(Y3437<Y$9,Y3456,(Y3456/Y3437)*Y$9)))","v":0},0,0,0,0,0,-6.0107419806200692E-2,-6.0107419806200685E-2,-6.0107419806200685E-2,-6.0107419806200678E-2,-6.0107419806200685E-2]
[{"$f":"ROW()","v":3514},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3514=\"Land\",0,IF(Y3457<0,Y3457,IF(Y3438<Y$9,Y3457,(Y3457/Y3438)*Y$9)))","v":0},0,0,0,0,0,-0.35800866592964575,-0.35800866592964575,-0.35800866592964575,-0.35800866592964581,-0.35800866592964575]
[{"$f":"ROW()","v":3515},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3515=\"Land\",0,IF(Y3458<0,Y3458,IF(Y3439<Y$9,Y3458,(Y3458/Y3439)*Y$9)))","v":0},0,0,0,0,0,-0.68933604376959834,-0.68933604376959823,-0.68933604376959834,-0.68933604376959834,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3516=\"Land\",0,IF(Y3459<0,Y3459,IF(Y3440<Y$9,Y3459,(Y3459/Y3440)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3517},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3517=\"Land\",0,IF(Y3460<0,Y3460,IF(Y3441<Y$9,Y3460,(Y3460/Y3441)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3518},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3518=\"Land\",0,IF(Y3461<0,Y3461,IF(Y3442<Y$9,Y3461,(Y3461/Y3442)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3519},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3519=\"Land\",0,IF(Y3462<0,Y3462,IF(Y3443<Y$9,Y3462,(Y3462/Y3443)*Y$9)))","v":0},0,0,0,0,0,-0.15187692363517552,-0.15187692363517552,-0.15187692363517552,-0.15187692363517552,-0.15187692363517552]
[{"$f":"ROW()","v":3520},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3504:AD3519)","v":0},-5.6629956277762821,-5.662995627776283,-5.662995627776283,-5.662995627776283,-4.9736595840066844]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3522},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3523},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3524},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3525},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3526},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3527},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3528},null,null,"Regulators"]
[{"$f":"ROW()","v":3529},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3530},null,null,"Buildings"]
[{"$f":"ROW()","v":3531},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3532},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3533},null,null,"Vehicle"]
[{"$f":"ROW()","v":3534},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3536},null,null,"FRC"]
[{"$f":"ROW()","v":3537},null,null,"Land"]
[{"$f":"ROW()","v":3538},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3539},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3541},null,"Closing Value"]
[{"$f":"ROW()","v":3542},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3447+Y3466+Y3485+Y3504+Y3523","v":0},0,0,0,0,2.7841052987832855,2.6449000338441211,2.5056947689049567,2.3664895039657923,2.2272842390266279,2.0880789740874635]
[{"$f":"ROW()","v":3543},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3448+Y3467+Y3486+Y3505+Y3524","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3544},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3449+Y3468+Y3487+Y3506+Y3525","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3545},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3450+Y3469+Y3488+Y3507+Y3526","v":0},0,0,0,0,32.212454095541815,30.601831390764726,28.991208685987637,27.380585981210547,25.769963276433458,24.159340571656365]
[{"$f":"ROW()","v":3546},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3451+Y3470+Y3489+Y3508+Y3527","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3547},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3452+Y3471+Y3490+Y3509+Y3528","v":0},0,0,0,0,0.2355726505953431,0.22968333433045954,0.22379401806557597,0.21790470180069241,0.21201538553580884,0.20612606927092525]
[{"$f":"ROW()","v":3548},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3453+Y3472+Y3491+Y3510+Y3529","v":0},0,0,0,0,5.4607116938259699,5.3241939014803208,5.1876761091346717,5.0511583167890226,4.9146405244433735,4.7781227320977244]
[{"$f":"ROW()","v":3549},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3454+Y3473+Y3492+Y3511+Y3530","v":0},0,0,0,0,4.1245200000000004,4.021407,3.9182939999999999,3.8151809999999999,3.7120679999999999,3.6089549999999999]
[{"$f":"ROW()","v":3550},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3455+Y3474+Y3493+Y3512+Y3531","v":0},0,0,0,0,36.124777444633118,33.716458948324245,31.308140452015369,28.899821955706493,26.49150345939762,24.083184963088748]
[{"$f":"ROW()","v":3551},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3456+Y3475+Y3494+Y3513+Y3532","v":0},0,0,0,0,0.6010741980620069,0.54096677825580619,0.48085935844960548,0.42075193864340477,0.36064451883720411,0.30053709903100345]
[{"$f":"ROW()","v":3552},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3457+Y3476+Y3495+Y3514+Y3533","v":0},0,0,0,0,3.5800866592964575,3.2220779933668116,2.864069327437166,2.5060606615075205,2.1480519955778745,1.7900433296482288]
[{"$f":"ROW()","v":3553},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3458+Y3477+Y3496+Y3515+Y3534","v":0},0,0,0,0,2.7573441750783934,2.0680081313087948,1.3786720875391967,0.68933604376959834,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3555},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3460+Y3479+Y3498+Y3517+Y3536","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3556},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3461+Y3480+Y3499+Y3518+Y3537","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3557},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3462+Y3481+Y3500+Y3519+Y3538","v":0},0,0,0,0,0.75938461817587766,0.60750769454070208,0.45563077090552656,0.30375384727035104,0.15187692363517552,0]
[{"$f":"ROW()","v":3558},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD3542:AD3557)","v":88.640030833992256},82.977035206215987,77.314039578439719,71.651043950663436,65.988048322887138,61.014388738880456]
["2020 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3561},null,"Life"]
[{"$f":"ROW()","v":3562},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AF3562-AF$9)*(AF3562>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3563},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AF3563-AF$9)*(AF3563>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3564},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AF3564-AF$9)*(AF3564>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3565},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AF3565-AF$9)*(AF3565>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3566},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AF3566-AF$9)*(AF3566>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3567},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AF3567-AF$9)*(AF3567>AG$9)","v":39},38,37]
[{"$f":"ROW()","v":3568},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AF3568-AF$9)*(AF3568>AG$9)","v":39},38,37]
[{"$f":"ROW()","v":3569},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AF3569-AF$9)*(AF3569>AG$9)","v":39},38,37]
[{"$f":"ROW()","v":3570},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AF3570-AF$9)*(AF3570>AG$9)","v":14},13,12]
[{"$f":"ROW()","v":3571},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AF3571-AF$9)*(AF3571>AG$9)","v":9},8,7]
[{"$f":"ROW()","v":3572},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AF3572-AF$9)*(AF3572>AG$9)","v":9},8,7]
[{"$f":"ROW()","v":3573},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AF3573-AF$9)*(AF3573>AG$9)","v":3},2,1]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AF3574-AF$9)*(AF3574>AG$9)","v":9},8,7]
[{"$f":"ROW()","v":3575},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AF3575-AF$9)*(AF3575>AG$9)","v":3},2,1]
[{"$f":"ROW()","v":3576},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AF3576-AF$9)*(AF3576>AG$9)","v":0},0,0]
[{"$f":"ROW()","v":3577},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AF3577-AF$9)*(AF3577>AG$9)","v":4},3,2]
[{"$f":"ROW()","v":3578}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3580},null,"Opening Value"]
[{"$f":"ROW()","v":3581},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3676","v":0},17.967764266412921,17.069376053092274,16.170987839771627,15.272599626450981]
[{"$f":"ROW()","v":3582},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3677","v":0},0,0,0,0]
[{"$f":"ROW()","v":3583},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3678","v":0},0,0,0,0]
[{"$f":"ROW()","v":3584},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3679","v":0},32.909782322407388,31.264293206287018,29.618804090166648,27.973314974046279]
[{"$f":"ROW()","v":3585},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3680","v":0},0,0,0,0]
[{"$f":"ROW()","v":3586},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3681","v":0},1.417432692357667,1.3819968750487253,1.3465610577397835,1.3111252404308418]
[{"$f":"ROW()","v":3587},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3682","v":0},1.4019431877310458,1.3668946080377695,1.3318460283444933,1.296797448651217]
[{"$f":"ROW()","v":3588},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3683","v":0},0.72599699200000012,0.70784706720000012,0.68969714240000013,0.67154721760000013]
[{"$f":"ROW()","v":3589},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3684","v":0},35.370357006029508,33.012333205627542,30.654309405225575,28.296285604823609]
[{"$f":"ROW()","v":3590},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3685","v":0},0.91222350301776489,0.82100115271598839,0.72977880241421189,0.63855645211243539]
[{"$f":"ROW()","v":3591},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3686","v":0},3.6213449650079386,3.2592104685071446,2.8970759720063506,2.5349414755055566]
[{"$f":"ROW()","v":3592},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3687","v":0},7.6246924073991345,5.7185193055493508,3.8123462036995672,1.9061731018497836]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3688","v":0},3.3013194299610071,2.9711874869649062,2.6410555439688057,2.3109236009727052]
[{"$f":"ROW()","v":3594},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3689","v":0},{"$f":"AE3689","v":0},{"$f":"AF3689","v":0},{"$f":"AG3689","v":0},{"$f":"AH3689","v":0}]
[{"$f":"ROW()","v":3595},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3596},null,null,"Equity Raising Cost",null,null,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]
[{"$f":"ROW()","v":3597},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3581:AA3596)","v":0},0,0,0,0,105.25285677232438,97.572659429030722,89.892462085737051,{"$f":"SUM(AI3581:AI3596)","v":82.212264742443409}]
["Capex"]
[{"$f":"ROW()","v":3599},null,"Capex"]
[{"$f":"ROW()","v":3600},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$441","v":17.967764266412921}]
[{"$f":"ROW()","v":3601},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$442","v":0}]
[{"$f":"ROW()","v":3602},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$443","v":0}]
[{"$f":"ROW()","v":3603},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$444","v":32.909782322407388}]
[{"$f":"ROW()","v":3604},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$445","v":0}]
[{"$f":"ROW()","v":3605},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$446","v":1.417432692357667}]
[{"$f":"ROW()","v":3606},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$447","v":1.4019431877310458}]
[{"$f":"ROW()","v":3607},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$448","v":0.72599699200000012}]
[{"$f":"ROW()","v":3608},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$449","v":35.370357006029508}]
[{"$f":"ROW()","v":3609},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$450","v":0.91222350301776489}]
[{"$f":"ROW()","v":3610},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$451","v":3.6213449650079386}]
[{"$f":"ROW()","v":3611},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$452","v":7.6246924073991345}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$453","v":3.3013194299610071}]
[{"$f":"ROW()","v":3613},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$454","v":0}]
[{"$f":"ROW()","v":3614},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$455","v":0}]
[{"$f":"ROW()","v":3615},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$456","v":0}]
[{"$f":"ROW()","v":3616},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3600:Z3615)","v":0},0,0,0,0,105.25285677232438]
["Disposals"]
[{"$f":"ROW()","v":3618},null,"Disposals"]
[{"$f":"ROW()","v":3619},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$6250","v":0}]
[{"$f":"ROW()","v":3620},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$480","v":0}]
[{"$f":"ROW()","v":3621},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$481","v":0}]
[{"$f":"ROW()","v":3622},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$482","v":0}]
[{"$f":"ROW()","v":3623},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$483","v":0}]
[{"$f":"ROW()","v":3624},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$484","v":0}]
[{"$f":"ROW()","v":3625},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$485","v":0}]
[{"$f":"ROW()","v":3626},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$486","v":0}]
[{"$f":"ROW()","v":3627},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$487","v":0}]
[{"$f":"ROW()","v":3628},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$488","v":0}]
[{"$f":"ROW()","v":3629},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$489","v":0}]
[{"$f":"ROW()","v":3630},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$491","v":0}]
[{"$f":"ROW()","v":3632},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$492","v":0}]
[{"$f":"ROW()","v":3633},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$493","v":0}]
[{"$f":"ROW()","v":3634},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$494","v":0}]
[{"$f":"ROW()","v":3635},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3619:J3634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3637},null,"Depreciation"]
[{"$f":"ROW()","v":3638},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3638=\"Land\",0,IF(Y3581<0,Y3581,IF(Y3562<Y$9,Y3581,(Y3581/Y3562)*Y$9)))","v":0},0,0,0,0,0,0,-0.898388213320646,-0.898388213320646,-0.89838821332064589,-0.898388213320646]
[{"$f":"ROW()","v":3639},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3639=\"Land\",0,IF(Y3582<0,Y3582,IF(Y3563<Y$9,Y3582,(Y3582/Y3563)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3640},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3640=\"Land\",0,IF(Y3583<0,Y3583,IF(Y3564<Y$9,Y3583,(Y3583/Y3564)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3641},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3641=\"Land\",0,IF(Y3584<0,Y3584,IF(Y3565<Y$9,Y3584,(Y3584/Y3565)*Y$9)))","v":0},0,0,0,0,0,0,-1.6454891161203693,-1.6454891161203693,-1.6454891161203693,-1.6454891161203693]
[{"$f":"ROW()","v":3642},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3642=\"Land\",0,IF(Y3585<0,Y3585,IF(Y3566<Y$9,Y3585,(Y3585/Y3566)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3643},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3643=\"Land\",0,IF(Y3586<0,Y3586,IF(Y3567<Y$9,Y3586,(Y3586/Y3567)*Y$9)))","v":0},0,0,0,0,0,0,-3.5435817308941672E-2,-3.5435817308941672E-2,-3.5435817308941672E-2,-3.5435817308941672E-2]
[{"$f":"ROW()","v":3644},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3644=\"Land\",0,IF(Y3587<0,Y3587,IF(Y3568<Y$9,Y3587,(Y3587/Y3568)*Y$9)))","v":0},0,0,0,0,0,0,-3.5048579693276141E-2,-3.5048579693276141E-2,-3.5048579693276141E-2,-3.5048579693276134E-2]
[{"$f":"ROW()","v":3645},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3645=\"Land\",0,IF(Y3588<0,Y3588,IF(Y3569<Y$9,Y3588,(Y3588/Y3569)*Y$9)))","v":0},0,0,0,0,0,0,-1.8149924800000002E-2,-1.8149924800000002E-2,-1.8149924800000005E-2,-1.8149924800000005E-2]
[{"$f":"ROW()","v":3646},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3646=\"Land\",0,IF(Y3589<0,Y3589,IF(Y3570<Y$9,Y3589,(Y3589/Y3570)*Y$9)))","v":0},0,0,0,0,0,0,-2.3580238004019671,-2.3580238004019671,-2.3580238004019671,-2.3580238004019676]
[{"$f":"ROW()","v":3647},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3647=\"Land\",0,IF(Y3590<0,Y3590,IF(Y3571<Y$9,Y3590,(Y3590/Y3571)*Y$9)))","v":0},0,0,0,0,0,0,-9.1222350301776486E-2,-9.1222350301776486E-2,-9.1222350301776486E-2,-9.1222350301776486E-2]
[{"$f":"ROW()","v":3648},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3648=\"Land\",0,IF(Y3591<0,Y3591,IF(Y3572<Y$9,Y3591,(Y3591/Y3572)*Y$9)))","v":0},0,0,0,0,0,0,-0.36213449650079388,-0.36213449650079382,-0.36213449650079382,-0.36213449650079382]
[{"$f":"ROW()","v":3649},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3649=\"Land\",0,IF(Y3592<0,Y3592,IF(Y3573<Y$9,Y3592,(Y3592/Y3573)*Y$9)))","v":0},0,0,0,0,0,0,-1.9061731018497836,-1.9061731018497836,-1.9061731018497836,-1.9061731018497836]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3650=\"Land\",0,IF(Y3593<0,Y3593,IF(Y3574<Y$9,Y3593,(Y3593/Y3574)*Y$9)))","v":0},0,0,0,0,0,0,-0.33013194299610071,-0.33013194299610071,-0.33013194299610071,-0.33013194299610077]
[{"$f":"ROW()","v":3651},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3651=\"Land\",0,IF(Y3594<0,Y3594,IF(Y3575<Y$9,Y3594,(Y3594/Y3575)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3652},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3652=\"Land\",0,IF(Y3595<0,Y3595,IF(Y3576<Y$9,Y3595,(Y3595/Y3576)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3653},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3653=\"Land\",0,IF(Y3596<0,Y3596,IF(Y3577<Y$9,Y3596,(Y3596/Y3577)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3654},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3638:AA3653)","v":0},0,0,0,0,-7.6801973432936537,-7.6801973432936537,-7.6801973432936537,{"$f":"SUM(AI3638:AI3653)","v":-7.6801973432936546}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3656},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3657},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3658},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3659},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3660},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3661},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3662},null,null,"Regulators"]
[{"$f":"ROW()","v":3663},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3664},null,null,"Buildings"]
[{"$f":"ROW()","v":3665},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3666},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3667},null,null,"Vehicle"]
[{"$f":"ROW()","v":3668},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3670},null,null,"FRC"]
[{"$f":"ROW()","v":3671},null,null,"Land"]
[{"$f":"ROW()","v":3672},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3673},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3675},null,"Closing Value"]
[{"$f":"ROW()","v":3676},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3581+Y3600+Y3619+Y3638+Y3657","v":0},0,0,0,0,0,17.967764266412921,17.069376053092274,16.170987839771627,15.272599626450981,14.374211413130336]
[{"$f":"ROW()","v":3677},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3582+Y3601+Y3620+Y3639+Y3658","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3678},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3583+Y3602+Y3621+Y3640+Y3659","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3679},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3584+Y3603+Y3622+Y3641+Y3660","v":0},0,0,0,0,0,32.909782322407388,31.264293206287018,29.618804090166648,27.973314974046279,26.327825857925909]
[{"$f":"ROW()","v":3680},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3585+Y3604+Y3623+Y3642+Y3661","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3681},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3586+Y3605+Y3624+Y3643+Y3662","v":0},0,0,0,0,0,1.417432692357667,1.3819968750487253,1.3465610577397835,1.3111252404308418,1.2756894231219]
[{"$f":"ROW()","v":3682},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3587+Y3606+Y3625+Y3644+Y3663","v":0},0,0,0,0,0,1.4019431877310458,1.3668946080377695,1.3318460283444933,1.296797448651217,1.2617488689579408]
[{"$f":"ROW()","v":3683},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3588+Y3607+Y3626+Y3645+Y3664","v":0},0,0,0,0,0,0.72599699200000012,0.70784706720000012,0.68969714240000013,0.67154721760000013,0.65339729280000014]
[{"$f":"ROW()","v":3684},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3589+Y3608+Y3627+Y3646+Y3665","v":0},0,0,0,0,0,35.370357006029508,33.012333205627542,30.654309405225575,28.296285604823609,25.938261804421643]
[{"$f":"ROW()","v":3685},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3590+Y3609+Y3628+Y3647+Y3666","v":0},0,0,0,0,0,0.91222350301776489,0.82100115271598839,0.72977880241421189,0.63855645211243539,0.54733410181065889]
[{"$f":"ROW()","v":3686},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3591+Y3610+Y3629+Y3648+Y3667","v":0},0,0,0,0,0,3.6213449650079386,3.2592104685071446,2.8970759720063506,2.5349414755055566,2.1728069790047626]
[{"$f":"ROW()","v":3687},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3592+Y3611+Y3630+Y3649+Y3668","v":0},0,0,0,0,0,7.6246924073991345,5.7185193055493508,3.8123462036995672,1.9061731018497836,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.3013194299610071,2.9711874869649062,2.6410555439688057,2.3109236009727052,1.9807916579766045]
[{"$f":"ROW()","v":3689},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3594+Y3613+Y3632+Y3651+Y3670","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3690},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3595+Y3614+Y3633+Y3652+Y3671","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3691},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3596+Y3615+Y3634+Y3653+Y3672","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3692},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3676:Z3691)","v":0},0,0,0,0,105.25285677232438,97.572659429030722,89.892462085737051,82.212264742443409,{"$f":"SUM(AI3676:AI3691)","v":74.532067399149753}]
["2021 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3695},null,"Life"]
[{"$f":"ROW()","v":3696},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AG3696-AG$9)*(AG3696>AH$9)","v":19},18]
[{"$f":"ROW()","v":3697},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AG3697-AG$9)*(AG3697>AH$9)","v":19},18]
[{"$f":"ROW()","v":3698},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AG3698-AG$9)*(AG3698>AH$9)","v":19},18]
[{"$f":"ROW()","v":3699},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AG3699-AG$9)*(AG3699>AH$9)","v":19},18]
[{"$f":"ROW()","v":3700},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AG3700-AG$9)*(AG3700>AH$9)","v":19},18]
[{"$f":"ROW()","v":3701},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AG3701-AG$9)*(AG3701>AH$9)","v":39},38]
[{"$f":"ROW()","v":3702},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AG3702-AG$9)*(AG3702>AH$9)","v":39},38]
[{"$f":"ROW()","v":3703},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AG3703-AG$9)*(AG3703>AH$9)","v":39},38]
[{"$f":"ROW()","v":3704},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AG3704-AG$9)*(AG3704>AH$9)","v":14},13]
[{"$f":"ROW()","v":3705},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AG3705-AG$9)*(AG3705>AH$9)","v":9},8]
[{"$f":"ROW()","v":3706},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AG3706-AG$9)*(AG3706>AH$9)","v":9},8]
[{"$f":"ROW()","v":3707},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AG3707-AG$9)*(AG3707>AH$9)","v":3},2]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AG3708-AG$9)*(AG3708>AH$9)","v":9},8]
[{"$f":"ROW()","v":3709},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AG3709-AG$9)*(AG3709>AH$9)","v":3},2]
[{"$f":"ROW()","v":3710},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AG3710-AG$9)*(AG3710>AH$9)","v":0},0]
[{"$f":"ROW()","v":3711},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AG3711-AG$9)*(AG3711>AH$9)","v":4},3]
[{"$f":"ROW()","v":3712}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3714},null,"Opening Value"]
[{"$f":"ROW()","v":3715},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3810","v":0},5.9092115158363256,5.6137509400445094,5.3182903642526931]
[{"$f":"ROW()","v":3716},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3811","v":0},0,0,0]
[{"$f":"ROW()","v":3717},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3812","v":0},0,0,0]
[{"$f":"ROW()","v":3718},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3813","v":0},37.129776072572042,35.273287268943442,33.416798465314841]
[{"$f":"ROW()","v":3719},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3814","v":0},0,0,0]
[{"$f":"ROW()","v":3720},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3815","v":0},0.57592950631795825,0.56153126866000924,0.54713303100206023]
[{"$f":"ROW()","v":3721},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3816","v":0},7.7329820080810867,7.5396574578790592,7.3463329076770316]
[{"$f":"ROW()","v":3722},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3817","v":0},0.30569334938491005,0.2980510156502873,0.29040868191566455]
[{"$f":"ROW()","v":3723},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3818","v":0},35.784779299336748,33.399127346047628,31.013475392758512]
[{"$f":"ROW()","v":3724},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3819","v":0},0.92990042958162988,0.83691038662346684,0.74392034366530391]
[{"$f":"ROW()","v":3725},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3820","v":0},4.8828076263287876,4.3945268636959085,3.9062461010630298]
[{"$f":"ROW()","v":3726},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3821","v":0},9.1768045492739017,6.8826034119554258,4.5884022746369499]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3822","v":0},3.5298656088801446,3.1768790479921303,2.823892487104116]
[{"$f":"ROW()","v":3728},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3823","v":0},{"$f":"AF3823","v":0},{"$f":"AG3823","v":0},{"$f":"AH3823","v":0}]
[{"$f":"ROW()","v":3729},null,null,"Land",null,null,null,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]
[{"$f":"ROW()","v":3730},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3731},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3715:AF3730)","v":0},{"$f":"SUM(AG3715:AG3730)","v":105.95774996559354},{"$f":"SUM(AH3715:AH3730)","v":97.97632500749188},{"$f":"SUM(AI3715:AI3730)","v":89.99490004939021}]
["Capex"]
[{"$f":"ROW()","v":3733},null,"Capex"]
[{"$f":"ROW()","v":3734},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$441","v":5.9092115158363256}]
[{"$f":"ROW()","v":3735},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$442","v":0}]
[{"$f":"ROW()","v":3736},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$443","v":0}]
[{"$f":"ROW()","v":3737},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$444","v":37.129776072572042}]
[{"$f":"ROW()","v":3738},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$445","v":0}]
[{"$f":"ROW()","v":3739},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$446","v":0.57592950631795825}]
[{"$f":"ROW()","v":3740},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$447","v":7.7329820080810867}]
[{"$f":"ROW()","v":3741},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$448","v":0.30569334938491005}]
[{"$f":"ROW()","v":3742},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$449","v":35.784779299336748}]
[{"$f":"ROW()","v":3743},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$450","v":0.92990042958162988}]
[{"$f":"ROW()","v":3744},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$451","v":4.8828076263287876}]
[{"$f":"ROW()","v":3745},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$452","v":9.1768045492739017}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$453","v":3.5298656088801446}]
[{"$f":"ROW()","v":3747},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$454","v":0}]
[{"$f":"ROW()","v":3748},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$455","v":0}]
[{"$f":"ROW()","v":3749},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$456","v":0}]
[{"$f":"ROW()","v":3750},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3734:AF3749)","v":105.95774996559354}]
["Disposals"]
[{"$f":"ROW()","v":3752},null,"Disposals"]
[{"$f":"ROW()","v":3753},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$6250","v":0}]
[{"$f":"ROW()","v":3754},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$480","v":0}]
[{"$f":"ROW()","v":3755},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$481","v":0}]
[{"$f":"ROW()","v":3756},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$482","v":0}]
[{"$f":"ROW()","v":3757},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$483","v":0}]
[{"$f":"ROW()","v":3758},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$484","v":0}]
[{"$f":"ROW()","v":3759},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$485","v":0}]
[{"$f":"ROW()","v":3760},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$486","v":0}]
[{"$f":"ROW()","v":3761},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$487","v":0}]
[{"$f":"ROW()","v":3762},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$488","v":0}]
[{"$f":"ROW()","v":3763},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$489","v":0}]
[{"$f":"ROW()","v":3764},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$491","v":0}]
[{"$f":"ROW()","v":3766},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$492","v":0}]
[{"$f":"ROW()","v":3767},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$493","v":0}]
[{"$f":"ROW()","v":3768},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$494","v":0}]
[{"$f":"ROW()","v":3769},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3753:J3768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3771},null,"Depreciation"]
[{"$f":"ROW()","v":3772},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3772=\"Land\",0,IF(Y3715<0,Y3715,IF(Y3696<Y$9,Y3715,(Y3715/Y3696)*Y$9)))","v":0},0,0,0,0,0,0,0,-0.29546057579181628,-0.29546057579181628,-0.29546057579181628]
[{"$f":"ROW()","v":3773},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3773=\"Land\",0,IF(Y3716<0,Y3716,IF(Y3697<Y$9,Y3716,(Y3716/Y3697)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3774},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3774=\"Land\",0,IF(Y3717<0,Y3717,IF(Y3698<Y$9,Y3717,(Y3717/Y3698)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3775},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3775=\"Land\",0,IF(Y3718<0,Y3718,IF(Y3699<Y$9,Y3718,(Y3718/Y3699)*Y$9)))","v":0},0,0,0,0,0,0,0,-1.856488803628602,-1.8564888036286022,-1.8564888036286022]
[{"$f":"ROW()","v":3776},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3776=\"Land\",0,IF(Y3719<0,Y3719,IF(Y3700<Y$9,Y3719,(Y3719/Y3700)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3777},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3777=\"Land\",0,IF(Y3720<0,Y3720,IF(Y3701<Y$9,Y3720,(Y3720/Y3701)*Y$9)))","v":0},0,0,0,0,0,0,0,-1.4398237657948957E-2,-1.4398237657948955E-2,-1.4398237657948953E-2]
[{"$f":"ROW()","v":3778},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3778=\"Land\",0,IF(Y3721<0,Y3721,IF(Y3702<Y$9,Y3721,(Y3721/Y3702)*Y$9)))","v":0},0,0,0,0,0,0,0,-0.19332455020202716,-0.19332455020202716,-0.19332455020202716]
[{"$f":"ROW()","v":3779},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3779=\"Land\",0,IF(Y3722<0,Y3722,IF(Y3703<Y$9,Y3722,(Y3722/Y3703)*Y$9)))","v":0},0,0,0,0,0,0,0,-7.6423337346227509E-3,-7.6423337346227509E-3,-7.6423337346227509E-3]
[{"$f":"ROW()","v":3780},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3780=\"Land\",0,IF(Y3723<0,Y3723,IF(Y3704<Y$9,Y3723,(Y3723/Y3704)*Y$9)))","v":0},0,0,0,0,0,0,0,-2.3856519532891167,-2.3856519532891163,-2.3856519532891163]
[{"$f":"ROW()","v":3781},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3781=\"Land\",0,IF(Y3724<0,Y3724,IF(Y3705<Y$9,Y3724,(Y3724/Y3705)*Y$9)))","v":0},0,0,0,0,0,0,0,-9.2990042958162988E-2,-9.2990042958162988E-2,-9.2990042958162988E-2]
[{"$f":"ROW()","v":3782},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3782=\"Land\",0,IF(Y3725<0,Y3725,IF(Y3706<Y$9,Y3725,(Y3725/Y3706)*Y$9)))","v":0},0,0,0,0,0,0,0,-0.48828076263287878,-0.48828076263287873,-0.48828076263287873]
[{"$f":"ROW()","v":3783},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3783=\"Land\",0,IF(Y3726<0,Y3726,IF(Y3707<Y$9,Y3726,(Y3726/Y3707)*Y$9)))","v":0},0,0,0,0,0,0,0,-2.2942011373184754,-2.2942011373184754,-2.294201137318475]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3784=\"Land\",0,IF(Y3727<0,Y3727,IF(Y3708<Y$9,Y3727,(Y3727/Y3708)*Y$9)))","v":0},0,0,0,0,0,0,0,-0.35298656088801444,-0.3529865608880145,-0.3529865608880145]
[{"$f":"ROW()","v":3785},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3785=\"Land\",0,IF(Y3728<0,Y3728,IF(Y3709<Y$9,Y3728,(Y3728/Y3709)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3786},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3786=\"Land\",0,IF(Y3729<0,Y3729,IF(Y3710<Y$9,Y3729,(Y3729/Y3710)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3787},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3787=\"Land\",0,IF(Y3730<0,Y3730,IF(Y3711<Y$9,Y3730,(Y3730/Y3711)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3788},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3772:AB3787)","v":0},0,0,0,0,-7.9814249581016661,-7.9814249581016661,{"$f":"SUM(AI3772:AI3787)","v":-7.9814249581016652}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3790},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3791},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3792},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3793},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3794},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3795},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3796},null,null,"Regulators"]
[{"$f":"ROW()","v":3797},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3798},null,null,"Buildings"]
[{"$f":"ROW()","v":3799},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3800},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3801},null,null,"Vehicle"]
[{"$f":"ROW()","v":3802},null,null,"Telemetry and Monitoring"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3804},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3805},null,null,"Land"]
[{"$f":"ROW()","v":3806},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3807},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3809},null,"Closing Value"]
[{"$f":"ROW()","v":3810},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3715+Y3734+Y3753+Y3772+Y3791","v":0},0,0,0,0,0,0,5.9092115158363256,5.6137509400445094,5.3182903642526931,5.0228297884608768]
[{"$f":"ROW()","v":3811},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3716+Y3735+Y3754+Y3773+Y3792","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3812},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3717+Y3736+Y3755+Y3774+Y3793","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3813},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3718+Y3737+Y3756+Y3775+Y3794","v":0},0,0,0,0,0,0,37.129776072572042,35.273287268943442,33.416798465314841,31.56030966168624]
[{"$f":"ROW()","v":3814},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3719+Y3738+Y3757+Y3776+Y3795","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3815},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3720+Y3739+Y3758+Y3777+Y3796","v":0},0,0,0,0,0,0,0.57592950631795825,0.56153126866000924,0.54713303100206023,0.53273479334411133]
[{"$f":"ROW()","v":3816},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3721+Y3740+Y3759+Y3778+Y3797","v":0},0,0,0,0,0,0,7.7329820080810867,7.5396574578790592,7.3463329076770316,7.1530083574750041]
[{"$f":"ROW()","v":3817},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3722+Y3741+Y3760+Y3779+Y3798","v":0},0,0,0,0,0,0,0.30569334938491005,0.2980510156502873,0.29040868191566455,0.28276634818104179]
[{"$f":"ROW()","v":3818},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3723+Y3742+Y3761+Y3780+Y3799","v":0},0,0,0,0,0,0,35.784779299336748,33.399127346047628,31.013475392758512,28.627823439469395]
[{"$f":"ROW()","v":3819},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3724+Y3743+Y3762+Y3781+Y3800","v":0},0,0,0,0,0,0,0.92990042958162988,0.83691038662346684,0.74392034366530391,0.65093030070714097]
[{"$f":"ROW()","v":3820},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3725+Y3744+Y3763+Y3782+Y3801","v":0},0,0,0,0,0,0,4.8828076263287876,4.3945268636959085,3.9062461010630298,3.4179653384301512]
[{"$f":"ROW()","v":3821},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3726+Y3745+Y3764+Y3783+Y3802","v":0},0,0,0,0,0,0,9.1768045492739017,6.8826034119554258,4.5884022746369499,2.294201137318475]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.5298656088801446,3.1768790479921303,2.823892487104116,2.4709059262161013]
[{"$f":"ROW()","v":3823},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3728+Y3747+Y3766+Y3785+Y3804","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3824},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3729+Y3748+Y3767+Y3786+Y3805","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3825},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3730+Y3749+Y3768+Y3787+Y3806","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3826},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3810:AA3825)","v":0},0,0,0,0,105.95774996559354,97.97632500749188,89.99490004939021,{"$f":"SUM(AI3810:AI3825)","v":82.013475091288541}]
["2022 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3829},null,"Life"]
[{"$f":"ROW()","v":3830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20},{"$f":"(AH3830-AH$9)*(AH3830>AI$9)","v":19}]
[{"$f":"ROW()","v":3831},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AH3831-AH$9)*(AH3831>AI$9)","v":19}]
[{"$f":"ROW()","v":3832},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(AH3832-AH$9)*(AH3832>AI$9)","v":19}]
[{"$f":"ROW()","v":3833},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(AH3833-AH$9)*(AH3833>AI$9)","v":19}]
[{"$f":"ROW()","v":3834},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20},{"$f":"(AH3834-AH$9)*(AH3834>AI$9)","v":19}]
[{"$f":"ROW()","v":3835},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(AH3835-AH$9)*(AH3835>AI$9)","v":39}]
[{"$f":"ROW()","v":3836},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40},{"$f":"(AH3836-AH$9)*(AH3836>AI$9)","v":39}]
[{"$f":"ROW()","v":3837},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40},{"$f":"(AH3837-AH$9)*(AH3837>AI$9)","v":39}]
[{"$f":"ROW()","v":3838},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15},{"$f":"(AH3838-AH$9)*(AH3838>AI$9)","v":14}]
[{"$f":"ROW()","v":3839},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10},{"$f":"(AH3839-AH$9)*(AH3839>AI$9)","v":9}]
[{"$f":"ROW()","v":3840},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10},{"$f":"(AH3840-AH$9)*(AH3840>AI$9)","v":9}]
[{"$f":"ROW()","v":3841},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4},{"$f":"(AH3841-AH$9)*(AH3841>AI$9)","v":3}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10},{"$f":"(AH3842-AH$9)*(AH3842>AI$9)","v":9}]
[{"$f":"ROW()","v":3843},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4},{"$f":"(AH3843-AH$9)*(AH3843>AI$9)","v":3}]
[{"$f":"ROW()","v":3844},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0},{"$f":"(AH3844-AH$9)*(AH3844>AI$9)","v":0}]
[{"$f":"ROW()","v":3845},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5},{"$f":"(AH3845-AH$9)*(AH3845>AI$9)","v":4}]
[{"$f":"ROW()","v":3846}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3848},null,"Opening Value"]
[{"$f":"ROW()","v":3849},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3944","v":0},8.5289487459145992,8.1025013086188693]
[{"$f":"ROW()","v":3850},null,null,"High Pressure Mains - PE",null,null,null,null,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]
[{"$f":"ROW()","v":3851},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3852},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,37.807146946501064,35.916789599176013]
[{"$f":"ROW()","v":3853},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3854},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3196715112929174,1.2866797235105945]
[{"$f":"ROW()","v":3855},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.7221576186755527,7.5291036782086636]
[{"$f":"ROW()","v":3856},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25287723566310788,0.24655530477153018]
[{"$f":"ROW()","v":3857},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,36.964016535746055,34.499748766696321]
[{"$f":"ROW()","v":3858},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0397952964178283,0.9358157667760455]
[{"$f":"ROW()","v":3859},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9842264168495189,1.785803775164567]
[{"$f":"ROW()","v":3860},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8758524261355669,5.1568893196016754]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5028256794113939,3.1525431114702545]
[{"$f":"ROW()","v":3862},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3957","v":0},{"$f":"AG3957","v":0},{"$f":"AH3957","v":0}]
[{"$f":"ROW()","v":3863},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3864},null,null,"Equity Raising Cost",null,null,null,null,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]
[{"$f":"ROW()","v":3865},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3849:AA3864)","v":0},null,null,null,null,null,{"$f":"SUM(AG3849:AG3864)","v":0},{"$f":"SUM(AH3849:AH3864)","v":105.99751841260759},{"$f":"SUM(AI3849:AI3864)","v":98.612430353994526}]
["Capex"]
[{"$f":"ROW()","v":3867},null,"Capex"]
[{"$f":"ROW()","v":3868},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$441","v":8.5289487459145992}]
[{"$f":"ROW()","v":3869},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$442","v":0}]
[{"$f":"ROW()","v":3870},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$443","v":0}]
[{"$f":"ROW()","v":3871},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$444","v":37.807146946501064}]
[{"$f":"ROW()","v":3872},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$445","v":0}]
[{"$f":"ROW()","v":3873},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$446","v":1.3196715112929174}]
[{"$f":"ROW()","v":3874},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$447","v":7.7221576186755527}]
[{"$f":"ROW()","v":3875},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$448","v":0.25287723566310788}]
[{"$f":"ROW()","v":3876},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$449","v":36.964016535746055}]
[{"$f":"ROW()","v":3877},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$450","v":1.0397952964178283}]
[{"$f":"ROW()","v":3878},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$451","v":1.9842264168495189}]
[{"$f":"ROW()","v":3879},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$452","v":6.8758524261355669}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$453","v":3.5028256794113939}]
[{"$f":"ROW()","v":3881},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$454","v":0}]
[{"$f":"ROW()","v":3882},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$455","v":0}]
[{"$f":"ROW()","v":3883},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$456","v":0}]
[{"$f":"ROW()","v":3884},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG3868:AG3883)","v":105.99751841260759}]
["Disposals"]
[{"$f":"ROW()","v":3886},null,"Disposals"]
[{"$f":"ROW()","v":3887},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$6250","v":0}]
[{"$f":"ROW()","v":3888},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$480","v":0}]
[{"$f":"ROW()","v":3889},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$481","v":0}]
[{"$f":"ROW()","v":3890},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$482","v":0}]
[{"$f":"ROW()","v":3891},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$483","v":0}]
[{"$f":"ROW()","v":3892},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$484","v":0}]
[{"$f":"ROW()","v":3893},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$485","v":0}]
[{"$f":"ROW()","v":3894},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$486","v":0}]
[{"$f":"ROW()","v":3895},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$487","v":0}]
[{"$f":"ROW()","v":3896},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$488","v":0}]
[{"$f":"ROW()","v":3897},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$489","v":0}]
[{"$f":"ROW()","v":3898},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$491","v":0}]
[{"$f":"ROW()","v":3900},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$492","v":0}]
[{"$f":"ROW()","v":3901},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$493","v":0}]
[{"$f":"ROW()","v":3902},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$494","v":0}]
[{"$f":"ROW()","v":3903},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3887:J3902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":3905},null,"Depreciation"]
[{"$f":"ROW()","v":3906},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3906=\"land\",0,IF(AND(Y3849>0,Y$9=1),(IF(Y3830>1,Y3849/Y3830,Y3849)),(IF(Y3849>0,IF(Y3830>0.5,Y3849*0.5/Y3830,Y3849),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3906=\"Land\",0,IF(AE3849<0,AE3849,IF(AE3830<AE$9,AE3849,(AE3849/AE3830)*AE$9)))","v":0},0,0,-0.42644743729572998,-0.42644743729572998]
[{"$f":"ROW()","v":3907},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3907=\"land\",0,IF(AND(Y3850>0,Y$9=1),(IF(Y3831>1,Y3850/Y3831,Y3850)),(IF(Y3850>0,IF(Y3831>0.5,Y3850*0.5/Y3831,Y3850),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3907=\"Land\",0,IF(AE3850<0,AE3850,IF(AE3831<AE$9,AE3850,(AE3850/AE3831)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3908},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3908=\"land\",0,IF(AND(Y3851>0,Y$9=1),(IF(Y3832>1,Y3851/Y3832,Y3851)),(IF(Y3851>0,IF(Y3832>0.5,Y3851*0.5/Y3832,Y3851),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3908=\"Land\",0,IF(AE3851<0,AE3851,IF(AE3832<AE$9,AE3851,(AE3851/AE3832)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3909},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3909=\"land\",0,IF(AND(Y3852>0,Y$9=1),(IF(Y3833>1,Y3852/Y3833,Y3852)),(IF(Y3852>0,IF(Y3833>0.5,Y3852*0.5/Y3833,Y3852),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3909=\"Land\",0,IF(AE3852<0,AE3852,IF(AE3833<AE$9,AE3852,(AE3852/AE3833)*AE$9)))","v":0},0,0,-1.8903573473250532,-1.8903573473250532]
[{"$f":"ROW()","v":3910},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3910=\"land\",0,IF(AND(Y3853>0,Y$9=1),(IF(Y3834>1,Y3853/Y3834,Y3853)),(IF(Y3853>0,IF(Y3834>0.5,Y3853*0.5/Y3834,Y3853),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3910=\"Land\",0,IF(AE3853<0,AE3853,IF(AE3834<AE$9,AE3853,(AE3853/AE3834)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3911},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3911=\"land\",0,IF(AND(Y3854>0,Y$9=1),(IF(Y3835>1,Y3854/Y3835,Y3854)),(IF(Y3854>0,IF(Y3835>0.5,Y3854*0.5/Y3835,Y3854),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3911=\"Land\",0,IF(AE3854<0,AE3854,IF(AE3835<AE$9,AE3854,(AE3854/AE3835)*AE$9)))","v":0},0,0,-3.2991787782322937E-2,-3.2991787782322937E-2]
[{"$f":"ROW()","v":3912},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3912=\"land\",0,IF(AND(Y3855>0,Y$9=1),(IF(Y3836>1,Y3855/Y3836,Y3855)),(IF(Y3855>0,IF(Y3836>0.5,Y3855*0.5/Y3836,Y3855),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3912=\"Land\",0,IF(AE3855<0,AE3855,IF(AE3836<AE$9,AE3855,(AE3855/AE3836)*AE$9)))","v":0},0,0,-0.19305394046688881,-0.19305394046688881]
[{"$f":"ROW()","v":3913},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3913=\"land\",0,IF(AND(Y3856>0,Y$9=1),(IF(Y3837>1,Y3856/Y3837,Y3856)),(IF(Y3856>0,IF(Y3837>0.5,Y3856*0.5/Y3837,Y3856),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3913=\"Land\",0,IF(AE3856<0,AE3856,IF(AE3837<AE$9,AE3856,(AE3856/AE3837)*AE$9)))","v":0},0,0,-6.321930891577697E-3,-6.321930891577697E-3]
[{"$f":"ROW()","v":3914},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3914=\"land\",0,IF(AND(Y3857>0,Y$9=1),(IF(Y3838>1,Y3857/Y3838,Y3857)),(IF(Y3857>0,IF(Y3838>0.5,Y3857*0.5/Y3838,Y3857),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3914=\"Land\",0,IF(AE3857<0,AE3857,IF(AE3838<AE$9,AE3857,(AE3857/AE3838)*AE$9)))","v":0},0,0,-2.4642677690497368,-2.4642677690497372]
[{"$f":"ROW()","v":3915},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3915=\"land\",0,IF(AND(Y3858>0,Y$9=1),(IF(Y3839>1,Y3858/Y3839,Y3858)),(IF(Y3858>0,IF(Y3839>0.5,Y3858*0.5/Y3839,Y3858),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3915=\"Land\",0,IF(AE3858<0,AE3858,IF(AE3839<AE$9,AE3858,(AE3858/AE3839)*AE$9)))","v":0},0,0,-0.10397952964178284,-0.10397952964178284]
[{"$f":"ROW()","v":3916},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3916=\"land\",0,IF(AND(Y3859>0,Y$9=1),(IF(Y3840>1,Y3859/Y3840,Y3859)),(IF(Y3859>0,IF(Y3840>0.5,Y3859*0.5/Y3840,Y3859),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3916=\"Land\",0,IF(AE3859<0,AE3859,IF(AE3840<AE$9,AE3859,(AE3859/AE3840)*AE$9)))","v":0},0,0,-0.19842264168495188,-0.19842264168495188]
[{"$f":"ROW()","v":3917},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3917=\"land\",0,IF(AND(Y3860>0,Y$9=1),(IF(Y3841>1,Y3860/Y3841,Y3860)),(IF(Y3860>0,IF(Y3841>0.5,Y3860*0.5/Y3841,Y3860),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3917=\"Land\",0,IF(AE3860<0,AE3860,IF(AE3841<AE$9,AE3860,(AE3860/AE3841)*AE$9)))","v":0},0,0,-1.7189631065338917,-1.7189631065338917]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"-IF($D3918=\"Land\",0,IF(AE3861<0,AE3861,IF(AE3842<AE$9,AE3861,(AE3861/AE3842)*AE$9)))","v":0},0,0,-0.35028256794113938,-0.35028256794113938]
[{"$f":"ROW()","v":3919},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3919=\"land\",0,IF(AND(Y3862>0,Y$9=1),(IF(Y3843>1,Y3862/Y3843,Y3862)),(IF(Y3862>0,IF(Y3843>0.5,Y3862*0.5/Y3843,Y3862),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3919=\"Land\",0,IF(AE3862<0,AE3862,IF(AE3843<AE$9,AE3862,(AE3862/AE3843)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3920},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3920=\"land\",0,IF(AND(Y3863>0,Y$9=1),(IF(Y3844>1,Y3863/Y3844,Y3863)),(IF(Y3863>0,IF(Y3844>0.5,Y3863*0.5/Y3844,Y3863),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3920=\"Land\",0,IF(AE3863<0,AE3863,IF(AE3844<AE$9,AE3863,(AE3863/AE3844)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3921},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3921=\"land\",0,IF(AND(Y3864>0,Y$9=1),(IF(Y3845>1,Y3864/Y3845,Y3864)),(IF(Y3864>0,IF(Y3845>0.5,Y3864*0.5/Y3845,Y3864),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D3921=\"Land\",0,IF(AE3864<0,AE3864,IF(AE3845<AE$9,AE3864,(AE3864/AE3845)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3922},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC3906:AC3921)","v":0},0,0,0,0,-7.3850880586130749,{"$f":"SUM(AI3906:AI3921)","v":-7.3850880586130758}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3924},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3925},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3926},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3927},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3928},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3929},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3930},null,null,"Regulators"]
[{"$f":"ROW()","v":3931},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3932},null,null,"Buildings"]
[{"$f":"ROW()","v":3933},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3934},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3935},null,null,"Vehicle"]
[{"$f":"ROW()","v":3936},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3938},null,null,"FRC"]
[{"$f":"ROW()","v":3939},null,null,"Land"]
[{"$f":"ROW()","v":3940},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3941},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3943},null,"Closing Value"]
[{"$f":"ROW()","v":3944},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3849+Y3868+Y3887+Y3906+Y3925","v":0},0,0,0,0,0,0,0,8.5289487459145992,8.1025013086188693,7.6760538713231394]
[{"$f":"ROW()","v":3945},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3850+Y3869+Y3888+Y3907+Y3926","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3946},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3851+Y3870+Y3889+Y3908+Y3927","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3947},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3852+Y3871+Y3890+Y3909+Y3928","v":0},0,0,0,0,0,0,0,37.807146946501064,35.916789599176013,34.026432251850963]
[{"$f":"ROW()","v":3948},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3853+Y3872+Y3891+Y3910+Y3929","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3949},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3854+Y3873+Y3892+Y3911+Y3930","v":0},0,0,0,0,0,0,0,1.3196715112929174,1.2866797235105945,1.2536879357282715]
[{"$f":"ROW()","v":3950},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3855+Y3874+Y3893+Y3912+Y3931","v":0},0,0,0,0,0,0,0,7.7221576186755527,7.5291036782086636,7.3360497377417744]
[{"$f":"ROW()","v":3951},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3856+Y3875+Y3894+Y3913+Y3932","v":0},0,0,0,0,0,0,0,0.25287723566310788,0.24655530477153018,0.24023337387995247]
[{"$f":"ROW()","v":3952},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3857+Y3876+Y3895+Y3914+Y3933","v":0},0,0,0,0,0,0,0,36.964016535746055,34.499748766696321,32.035480997646587]
[{"$f":"ROW()","v":3953},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3858+Y3877+Y3896+Y3915+Y3934","v":0},0,0,0,0,0,0,0,1.0397952964178283,0.9358157667760455,0.83183623713426269]
[{"$f":"ROW()","v":3954},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3859+Y3878+Y3897+Y3916+Y3935","v":0},0,0,0,0,0,0,0,1.9842264168495189,1.785803775164567,1.5873811334796151]
[{"$f":"ROW()","v":3955},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3860+Y3879+Y3898+Y3917+Y3936","v":0},0,0,0,0,0,0,0,6.8758524261355669,5.1568893196016754,3.4379262130677839]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.5028256794113939,3.1525431114702545,2.802260543529115]
[{"$f":"ROW()","v":3957},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3862+Y3881+Y3900+Y3919+Y3938","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3958},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3863+Y3882+Y3901+Y3920+Y3939","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3959},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3864+Y3883+Y3902+Y3921+Y3940","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3960},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB3944:AB3959)","v":0},0,0,0,0,105.99751841260759,98.612430353994526,{"$f":"SUM(AI3944:AI3959)","v":91.227342295381462}]
["2023 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3963},null,"Life"]
[{"$f":"ROW()","v":3964},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$47","v":20}]
[{"$f":"ROW()","v":3965},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20}]
[{"$f":"ROW()","v":3966},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20}]
[{"$f":"ROW()","v":3967},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20}]
[{"$f":"ROW()","v":3968},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$51","v":20}]
[{"$f":"ROW()","v":3969},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40}]
[{"$f":"ROW()","v":3970},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$53","v":40}]
[{"$f":"ROW()","v":3971},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$54","v":40}]
[{"$f":"ROW()","v":3972},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$55","v":15}]
[{"$f":"ROW()","v":3973},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$56","v":10}]
[{"$f":"ROW()","v":3974},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$57","v":10}]
[{"$f":"ROW()","v":3975},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$58","v":4}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":10}]
[{"$f":"ROW()","v":3977},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":4}]
[{"$f":"ROW()","v":3978},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":0}]
[{"$f":"ROW()","v":3979},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$62","v":5}]
[{"$f":"ROW()","v":3980}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3982},null,"Opening Value"]
[{"$f":"ROW()","v":3983},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4078","v":0},19.162636612217145]
[{"$f":"ROW()","v":3984},null,null,"High Pressure Mains - PE",null,null,null,null,null,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]
[{"$f":"ROW()","v":3985},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3986},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,38.16774535138584]
[{"$f":"ROW()","v":3987},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3988},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.43933757098357235]
[{"$f":"ROW()","v":3989},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4092282839887974E-2]
[{"$f":"ROW()","v":3990},null,null,"Buildings",null,null,null,null,null,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]
[{"$f":"ROW()","v":3991},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,38.208268501841424]
[{"$f":"ROW()","v":3992},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0618490815384045]
[{"$f":"ROW()","v":3993},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.2156427320710925]
[{"$f":"ROW()","v":3994},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.004353419536578]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5610151257632157]
[{"$f":"ROW()","v":3996},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4091","v":0},0]
[{"$f":"ROW()","v":3997},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4092","v":0},{"$f":"AH4092","v":0}]
[{"$f":"ROW()","v":3998},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4093","v":0},{"$f":"AH4093","v":0}]
[{"$f":"ROW()","v":3999},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3983:AH3998)","v":0},{"$f":"SUM(AI3983:AI3998)","v":109.89494067817716}]
["Capex"]
[{"$f":"ROW()","v":4001},null,"Capex"]
[{"$f":"ROW()","v":4002},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$441","v":19.162636612217145}]
[{"$f":"ROW()","v":4003},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$442","v":0}]
[{"$f":"ROW()","v":4004},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$443","v":0}]
[{"$f":"ROW()","v":4005},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$444","v":38.16774535138584}]
[{"$f":"ROW()","v":4006},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$445","v":0}]
[{"$f":"ROW()","v":4007},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$446","v":0.43933757098357235}]
[{"$f":"ROW()","v":4008},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$447","v":7.4092282839887974E-2}]
[{"$f":"ROW()","v":4009},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$448","v":0}]
[{"$f":"ROW()","v":4010},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$449","v":38.208268501841424}]
[{"$f":"ROW()","v":4011},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$450","v":1.0618490815384045}]
[{"$f":"ROW()","v":4012},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$451","v":3.2156427320710925}]
[{"$f":"ROW()","v":4013},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$452","v":6.004353419536578}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$453","v":3.5610151257632157}]
[{"$f":"ROW()","v":4015},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$454","v":0}]
[{"$f":"ROW()","v":4016},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$455","v":0}]
[{"$f":"ROW()","v":4017},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$456","v":0}]
[{"$f":"ROW()","v":4018},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4002:AH4017)","v":109.89494067817716}]
["Disposals"]
[{"$f":"ROW()","v":4020},null,"Disposals"]
[{"$f":"ROW()","v":4021},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$6250","v":0}]
[{"$f":"ROW()","v":4022},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$480","v":0}]
[{"$f":"ROW()","v":4023},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$481","v":0}]
[{"$f":"ROW()","v":4024},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$482","v":0}]
[{"$f":"ROW()","v":4025},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$483","v":0}]
[{"$f":"ROW()","v":4026},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$484","v":0}]
[{"$f":"ROW()","v":4027},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$485","v":0}]
[{"$f":"ROW()","v":4028},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$486","v":0}]
[{"$f":"ROW()","v":4029},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$487","v":0}]
[{"$f":"ROW()","v":4030},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$488","v":0}]
[{"$f":"ROW()","v":4031},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$489","v":0}]
[{"$f":"ROW()","v":4032},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$491","v":0}]
[{"$f":"ROW()","v":4034},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$492","v":0}]
[{"$f":"ROW()","v":4035},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$493","v":0}]
[{"$f":"ROW()","v":4036},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$494","v":0}]
[{"$f":"ROW()","v":4037},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J4021:J4036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4039},null,"Depreciation"]
[{"$f":"ROW()","v":4040},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4040=\"land\",0,IF(AND(Y3983>0,Y$9=1),(IF(Y3964>1,Y3983/Y3964,Y3983)),(IF(Y3983>0,IF(Y3964>0.5,Y3983*0.5/Y3964,Y3983),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4040=\"Land\",0,IF(AE3983<0,AE3983,IF(AE3964<AE$9,AE3983,(AE3983/AE3964)*AE$9)))","v":0},0,0,0,-0.95813183061085727]
[{"$f":"ROW()","v":4041},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4041=\"land\",0,IF(AND(Y3984>0,Y$9=1),(IF(Y3965>1,Y3984/Y3965,Y3984)),(IF(Y3984>0,IF(Y3965>0.5,Y3984*0.5/Y3965,Y3984),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4041=\"Land\",0,IF(AE3984<0,AE3984,IF(AE3965<AE$9,AE3984,(AE3984/AE3965)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4042},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4042=\"land\",0,IF(AND(Y3985>0,Y$9=1),(IF(Y3966>1,Y3985/Y3966,Y3985)),(IF(Y3985>0,IF(Y3966>0.5,Y3985*0.5/Y3966,Y3985),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4042=\"Land\",0,IF(AE3985<0,AE3985,IF(AE3966<AE$9,AE3985,(AE3985/AE3966)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4043},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4043=\"land\",0,IF(AND(Y3986>0,Y$9=1),(IF(Y3967>1,Y3986/Y3967,Y3986)),(IF(Y3986>0,IF(Y3967>0.5,Y3986*0.5/Y3967,Y3986),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4043=\"Land\",0,IF(AE3986<0,AE3986,IF(AE3967<AE$9,AE3986,(AE3986/AE3967)*AE$9)))","v":0},0,0,0,-1.9083872675692919]
[{"$f":"ROW()","v":4044},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4044=\"land\",0,IF(AND(Y3987>0,Y$9=1),(IF(Y3968>1,Y3987/Y3968,Y3987)),(IF(Y3987>0,IF(Y3968>0.5,Y3987*0.5/Y3968,Y3987),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4044=\"Land\",0,IF(AE3987<0,AE3987,IF(AE3968<AE$9,AE3987,(AE3987/AE3968)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4045},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4045=\"land\",0,IF(AND(Y3988>0,Y$9=1),(IF(Y3969>1,Y3988/Y3969,Y3988)),(IF(Y3988>0,IF(Y3969>0.5,Y3988*0.5/Y3969,Y3988),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4045=\"Land\",0,IF(AE3988<0,AE3988,IF(AE3969<AE$9,AE3988,(AE3988/AE3969)*AE$9)))","v":0},0,0,0,-1.0983439274589309E-2]
[{"$f":"ROW()","v":4046},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4046=\"land\",0,IF(AND(Y3989>0,Y$9=1),(IF(Y3970>1,Y3989/Y3970,Y3989)),(IF(Y3989>0,IF(Y3970>0.5,Y3989*0.5/Y3970,Y3989),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4046=\"Land\",0,IF(AE3989<0,AE3989,IF(AE3970<AE$9,AE3989,(AE3989/AE3970)*AE$9)))","v":0},0,0,0,-1.8523070709971993E-3]
[{"$f":"ROW()","v":4047},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4047=\"land\",0,IF(AND(Y3990>0,Y$9=1),(IF(Y3971>1,Y3990/Y3971,Y3990)),(IF(Y3990>0,IF(Y3971>0.5,Y3990*0.5/Y3971,Y3990),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4047=\"Land\",0,IF(AE3990<0,AE3990,IF(AE3971<AE$9,AE3990,(AE3990/AE3971)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4048},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4048=\"land\",0,IF(AND(Y3991>0,Y$9=1),(IF(Y3972>1,Y3991/Y3972,Y3991)),(IF(Y3991>0,IF(Y3972>0.5,Y3991*0.5/Y3972,Y3991),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4048=\"Land\",0,IF(AE3991<0,AE3991,IF(AE3972<AE$9,AE3991,(AE3991/AE3972)*AE$9)))","v":0},0,0,0,-2.5472179001227615]
[{"$f":"ROW()","v":4049},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4049=\"land\",0,IF(AND(Y3992>0,Y$9=1),(IF(Y3973>1,Y3992/Y3973,Y3992)),(IF(Y3992>0,IF(Y3973>0.5,Y3992*0.5/Y3973,Y3992),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4049=\"Land\",0,IF(AE3992<0,AE3992,IF(AE3973<AE$9,AE3992,(AE3992/AE3973)*AE$9)))","v":0},0,0,0,-0.10618490815384045]
[{"$f":"ROW()","v":4050},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4050=\"land\",0,IF(AND(Y3993>0,Y$9=1),(IF(Y3974>1,Y3993/Y3974,Y3993)),(IF(Y3993>0,IF(Y3974>0.5,Y3993*0.5/Y3974,Y3993),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4050=\"Land\",0,IF(AE3993<0,AE3993,IF(AE3974<AE$9,AE3993,(AE3993/AE3974)*AE$9)))","v":0},0,0,0,-0.32156427320710923]
[{"$f":"ROW()","v":4051},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4051=\"land\",0,IF(AND(Y3994>0,Y$9=1),(IF(Y3975>1,Y3994/Y3975,Y3994)),(IF(Y3994>0,IF(Y3975>0.5,Y3994*0.5/Y3975,Y3994),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4051=\"Land\",0,IF(AE3994<0,AE3994,IF(AE3975<AE$9,AE3994,(AE3994/AE3975)*AE$9)))","v":0},0,0,0,-1.5010883548841445]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"-IF($D4052=\"Land\",0,IF(AE3995<0,AE3995,IF(AE3976<AE$9,AE3995,(AE3995/AE3976)*AE$9)))","v":0},0,0,0,-0.35610151257632155]
[{"$f":"ROW()","v":4053},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4053=\"land\",0,IF(AND(Y3996>0,Y$9=1),(IF(Y3977>1,Y3996/Y3977,Y3996)),(IF(Y3996>0,IF(Y3977>0.5,Y3996*0.5/Y3977,Y3996),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4053=\"Land\",0,IF(AE3996<0,AE3996,IF(AE3977<AE$9,AE3996,(AE3996/AE3977)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4054},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4054=\"land\",0,IF(AND(Y3997>0,Y$9=1),(IF(Y3978>1,Y3997/Y3978,Y3997)),(IF(Y3997>0,IF(Y3978>0.5,Y3997*0.5/Y3978,Y3997),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4054=\"Land\",0,IF(AE3997<0,AE3997,IF(AE3978<AE$9,AE3997,(AE3997/AE3978)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4055},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4055=\"land\",0,IF(AND(Y3998>0,Y$9=1),(IF(Y3979>1,Y3998/Y3979,Y3998)),(IF(Y3998>0,IF(Y3979>0.5,Y3998*0.5/Y3979,Y3998),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4055=\"Land\",0,IF(AE3998<0,AE3998,IF(AE3979<AE$9,AE3998,(AE3998/AE3979)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4056},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD4040:AD4055)","v":0},{"$f":"SUM(AE4040:AE4055)","v":0},{"$f":"SUM(AF4040:AF4055)","v":0},{"$f":"SUM(AG4040:AG4055)","v":0},{"$f":"SUM(AH4040:AH4055)","v":0},{"$f":"SUM(AI4040:AI4055)","v":-7.7115117934699127}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4058},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4059},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4060},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4061},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4062},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4063},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4064},null,null,"Regulators"]
[{"$f":"ROW()","v":4065},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4066},null,null,"Buildings"]
[{"$f":"ROW()","v":4067},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4068},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4069},null,null,"Vehicle"]
[{"$f":"ROW()","v":4070},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4072},null,null,"FRC"]
[{"$f":"ROW()","v":4073},null,null,"Land"]
[{"$f":"ROW()","v":4074},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4075},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4077},null,"Closing Value"]
[{"$f":"ROW()","v":4078},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3983+Y4002+Y4021+Y4040+Y4059","v":0},0,0,0,0,0,0,0,0,19.162636612217145,18.204504781606289]
[{"$f":"ROW()","v":4079},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3984+Y4003+Y4022+Y4041+Y4060","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4080},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3985+Y4004+Y4023+Y4042+Y4061","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4081},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3986+Y4005+Y4024+Y4043+Y4062","v":0},0,0,0,0,0,0,0,0,38.16774535138584,36.259358083816551]
[{"$f":"ROW()","v":4082},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3987+Y4006+Y4025+Y4044+Y4063","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4083},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3988+Y4007+Y4026+Y4045+Y4064","v":0},0,0,0,0,0,0,0,0,0.43933757098357235,0.42835413170898301]
[{"$f":"ROW()","v":4084},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3989+Y4008+Y4027+Y4046+Y4065","v":0},0,0,0,0,0,0,0,0,7.4092282839887974E-2,7.2239975768890768E-2]
[{"$f":"ROW()","v":4085},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3990+Y4009+Y4028+Y4047+Y4066","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4086},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3991+Y4010+Y4029+Y4048+Y4067","v":0},0,0,0,0,0,0,0,0,38.208268501841424,35.661050601718664]
[{"$f":"ROW()","v":4087},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3992+Y4011+Y4030+Y4049+Y4068","v":0},0,0,0,0,0,0,0,0,1.0618490815384045,0.95566417338456411]
[{"$f":"ROW()","v":4088},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3993+Y4012+Y4031+Y4050+Y4069","v":0},0,0,0,0,0,0,0,0,3.2156427320710925,2.8940784588639832]
[{"$f":"ROW()","v":4089},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3994+Y4013+Y4032+Y4051+Y4070","v":0},0,0,0,0,0,0,0,0,6.004353419536578,4.5032650646524335]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.5610151257632157,3.2049136131868941]
[{"$f":"ROW()","v":4091},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3996+Y4015+Y4034+Y4053+Y4072","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4092},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3997+Y4016+Y4035+Y4054+Y4073","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4093},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3998+Y4017+Y4036+Y4055+Y4074","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4094},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC4078:AC4093)","v":0},0,0,0,0,109.89494067817716,{"$f":"SUM(AI4078:AI4093)","v":102.18342888470725}]
["2024 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":4097},null,"Life"]
[{"$f":"ROW()","v":4098},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4099},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4100},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4101},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4102},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4103},null,null,"Regulators"]
[{"$f":"ROW()","v":4104},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4105},null,null,"Buildings"]
[{"$f":"ROW()","v":4106},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4107},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4108},null,null,"Vehicle"]
[{"$f":"ROW()","v":4109},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4111},null,null,"FRC"]
[{"$f":"ROW()","v":4112},null,null,"Land"]
[{"$f":"ROW()","v":4113},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4114}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4116},null,"Opening Value"]
[{"$f":"ROW()","v":4117},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4212","v":0}]
[{"$f":"ROW()","v":4118},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4119},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4214","v":0}]
[{"$f":"ROW()","v":4120},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4121},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4122},null,null,"Regulators",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4123},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4124},null,null,"Buildings",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4125},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4126},null,null,"Equipment & Vehicles",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4127},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4128},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4223","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4224","v":0}]
[{"$f":"ROW()","v":4130},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4225","v":0}]
[{"$f":"ROW()","v":4131},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4226","v":0}]
[{"$f":"ROW()","v":4132},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4227","v":0}]
[{"$f":"ROW()","v":4133},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4117:AI4132)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4135},null,"Capex"]
[{"$f":"ROW()","v":4136},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$441","v":12.986336889106521}]
[{"$f":"ROW()","v":4137},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$442","v":0}]
[{"$f":"ROW()","v":4138},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$443","v":0}]
[{"$f":"ROW()","v":4139},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$444","v":40.307834936514617}]
[{"$f":"ROW()","v":4140},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$445","v":0}]
[{"$f":"ROW()","v":4141},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$446","v":0.218639294067173}]
[{"$f":"ROW()","v":4142},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$447","v":7.7324985911522523E-2}]
[{"$f":"ROW()","v":4143},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$448","v":0}]
[{"$f":"ROW()","v":4144},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$449","v":40.121898802642015}]
[{"$f":"ROW()","v":4145},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$450","v":1.0823883542608776}]
[{"$f":"ROW()","v":4146},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$451","v":3.4853004173518705}]
[{"$f":"ROW()","v":4147},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$452","v":8.8953434585505367}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$453","v":3.7564280355244546}]
[{"$f":"ROW()","v":4149},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$454","v":0}]
[{"$f":"ROW()","v":4150},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$455","v":0}]
[{"$f":"ROW()","v":4151},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$456","v":0}]
[{"$f":"ROW()","v":4152},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4136:AI4151)","v":110.93149517392958}]
["Disposals"]
[{"$f":"ROW()","v":4154},null,"Disposals"]
[{"$f":"ROW()","v":4155},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$6250","v":0}]
[{"$f":"ROW()","v":4156},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$480","v":0}]
[{"$f":"ROW()","v":4157},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$481","v":0}]
[{"$f":"ROW()","v":4158},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$482","v":0}]
[{"$f":"ROW()","v":4159},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$483","v":0}]
[{"$f":"ROW()","v":4160},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$484","v":0}]
[{"$f":"ROW()","v":4161},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$485","v":0}]
[{"$f":"ROW()","v":4162},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$486","v":0}]
[{"$f":"ROW()","v":4163},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$487","v":0}]
[{"$f":"ROW()","v":4164},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$488","v":0}]
[{"$f":"ROW()","v":4165},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$489","v":0}]
[{"$f":"ROW()","v":4166},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$490","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$491","v":0}]
[{"$f":"ROW()","v":4168},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$492","v":0}]
[{"$f":"ROW()","v":4169},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$493","v":0}]
[{"$f":"ROW()","v":4170},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$494","v":0}]
[{"$f":"ROW()","v":4171},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J4155:J4170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4173},null,"Depreciation"]
[{"$f":"ROW()","v":4174},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4174=\"land\",0,IF(AND(Y4117>0,Y$9=1),(IF(Y4098>1,Y4117/Y4098,Y4117)),(IF(Y4117>0,IF(Y4098>0.5,Y4117*0.5/Y4098,Y4117),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4174=\"Land\",0,IF(AE4117<0,AE4117,IF(AE4098<AE$9,AE4117,(AE4117/AE4098)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4175},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4175=\"land\",0,IF(AND(Y4118>0,Y$9=1),(IF(Y4099>1,Y4118/Y4099,Y4118)),(IF(Y4118>0,IF(Y4099>0.5,Y4118*0.5/Y4099,Y4118),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4175=\"Land\",0,IF(AE4118<0,AE4118,IF(AE4099<AE$9,AE4118,(AE4118/AE4099)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4176},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4176=\"land\",0,IF(AND(Y4119>0,Y$9=1),(IF(Y4100>1,Y4119/Y4100,Y4119)),(IF(Y4119>0,IF(Y4100>0.5,Y4119*0.5/Y4100,Y4119),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4176=\"Land\",0,IF(AE4119<0,AE4119,IF(AE4100<AE$9,AE4119,(AE4119/AE4100)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4177},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4177=\"land\",0,IF(AND(Y4120>0,Y$9=1),(IF(Y4101>1,Y4120/Y4101,Y4120)),(IF(Y4120>0,IF(Y4101>0.5,Y4120*0.5/Y4101,Y4120),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4177=\"Land\",0,IF(AE4120<0,AE4120,IF(AE4101<AE$9,AE4120,(AE4120/AE4101)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4178},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4178=\"land\",0,IF(AND(Y4121>0,Y$9=1),(IF(Y4102>1,Y4121/Y4102,Y4121)),(IF(Y4121>0,IF(Y4102>0.5,Y4121*0.5/Y4102,Y4121),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4178=\"Land\",0,IF(AE4121<0,AE4121,IF(AE4102<AE$9,AE4121,(AE4121/AE4102)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4179},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4179=\"land\",0,IF(AND(Y4122>0,Y$9=1),(IF(Y4103>1,Y4122/Y4103,Y4122)),(IF(Y4122>0,IF(Y4103>0.5,Y4122*0.5/Y4103,Y4122),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4179=\"Land\",0,IF(AE4122<0,AE4122,IF(AE4103<AE$9,AE4122,(AE4122/AE4103)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4180},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4180=\"land\",0,IF(AND(Y4123>0,Y$9=1),(IF(Y4104>1,Y4123/Y4104,Y4123)),(IF(Y4123>0,IF(Y4104>0.5,Y4123*0.5/Y4104,Y4123),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4180=\"Land\",0,IF(AE4123<0,AE4123,IF(AE4104<AE$9,AE4123,(AE4123/AE4104)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4181},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4181=\"land\",0,IF(AND(Y4124>0,Y$9=1),(IF(Y4105>1,Y4124/Y4105,Y4124)),(IF(Y4124>0,IF(Y4105>0.5,Y4124*0.5/Y4105,Y4124),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4181=\"Land\",0,IF(AE4124<0,AE4124,IF(AE4105<AE$9,AE4124,(AE4124/AE4105)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4182},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4182=\"land\",0,IF(AND(Y4125>0,Y$9=1),(IF(Y4106>1,Y4125/Y4106,Y4125)),(IF(Y4125>0,IF(Y4106>0.5,Y4125*0.5/Y4106,Y4125),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4182=\"Land\",0,IF(AE4125<0,AE4125,IF(AE4106<AE$9,AE4125,(AE4125/AE4106)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4183},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4183=\"land\",0,IF(AND(Y4126>0,Y$9=1),(IF(Y4107>1,Y4126/Y4107,Y4126)),(IF(Y4126>0,IF(Y4107>0.5,Y4126*0.5/Y4107,Y4126),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4183=\"Land\",0,IF(AE4126<0,AE4126,IF(AE4107<AE$9,AE4126,(AE4126/AE4107)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4184},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4184=\"land\",0,IF(AND(Y4127>0,Y$9=1),(IF(Y4108>1,Y4127/Y4108,Y4127)),(IF(Y4127>0,IF(Y4108>0.5,Y4127*0.5/Y4108,Y4127),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4184=\"Land\",0,IF(AE4127<0,AE4127,IF(AE4108<AE$9,AE4127,(AE4127/AE4108)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4185},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4185=\"land\",0,IF(AND(Y4128>0,Y$9=1),(IF(Y4109>1,Y4128/Y4109,Y4128)),(IF(Y4128>0,IF(Y4109>0.5,Y4128*0.5/Y4109,Y4128),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4185=\"Land\",0,IF(AE4128<0,AE4128,IF(AE4109<AE$9,AE4128,(AE4128/AE4109)*AE$9)))","v":0},0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"-IF($D4186=\"Land\",0,IF(AE4129<0,AE4129,IF(AE4110<AE$9,AE4129,(AE4129/AE4110)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4187},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4187=\"land\",0,IF(AND(Y4130>0,Y$9=1),(IF(Y4111>1,Y4130/Y4111,Y4130)),(IF(Y4130>0,IF(Y4111>0.5,Y4130*0.5/Y4111,Y4130),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4187=\"Land\",0,IF(AE4130<0,AE4130,IF(AE4111<AE$9,AE4130,(AE4130/AE4111)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4188},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4188=\"land\",0,IF(AND(Y4131>0,Y$9=1),(IF(Y4112>1,Y4131/Y4112,Y4131)),(IF(Y4131>0,IF(Y4112>0.5,Y4131*0.5/Y4112,Y4131),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4188=\"Land\",0,IF(AE4131<0,AE4131,IF(AE4112<AE$9,AE4131,(AE4131/AE4112)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4189},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4189=\"land\",0,IF(AND(Y4132>0,Y$9=1),(IF(Y4113>1,Y4132/Y4113,Y4132)),(IF(Y4132>0,IF(Y4113>0.5,Y4132*0.5/Y4113,Y4132),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4189=\"Land\",0,IF(AE4132<0,AE4132,IF(AE4113<AE$9,AE4132,(AE4132/AE4113)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4190},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD4174:AD4189)","v":0},{"$f":"SUM(AE4174:AE4189)","v":0},{"$f":"SUM(AF4174:AF4189)","v":0},{"$f":"SUM(AG4174:AG4189)","v":0},{"$f":"SUM(AH4174:AH4189)","v":0},{"$f":"SUM(AI4174:AI4189)","v":0}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4192},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4193},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4194},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4195},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4196},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4197},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4198},null,null,"Regulators"]
[{"$f":"ROW()","v":4199},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4200},null,null,"Buildings"]
[{"$f":"ROW()","v":4201},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4202},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4203},null,null,"Vehicle"]
[{"$f":"ROW()","v":4204},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4206},null,null,"FRC"]
[{"$f":"ROW()","v":4207},null,null,"Land"]
[{"$f":"ROW()","v":4208},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4209},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4211},null,"Closing Value"]
[{"$f":"ROW()","v":4212},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4117+Y4136+Y4155+Y4174+Y4193","v":0},0,0,0,0,0,0,0,0,0,12.986336889106521]
[{"$f":"ROW()","v":4213},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4118+Y4137+Y4156+Y4175+Y4194","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4214},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4119+Y4138+Y4157+Y4176+Y4195","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4215},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4120+Y4139+Y4158+Y4177+Y4196","v":0},0,0,0,0,0,0,0,0,0,40.307834936514617]
[{"$f":"ROW()","v":4216},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4121+Y4140+Y4159+Y4178+Y4197","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4217},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4122+Y4141+Y4160+Y4179+Y4198","v":0},0,0,0,0,0,0,0,0,0,0.218639294067173]
[{"$f":"ROW()","v":4218},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4123+Y4142+Y4161+Y4180+Y4199","v":0},0,0,0,0,0,0,0,0,0,7.7324985911522523E-2]
[{"$f":"ROW()","v":4219},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4124+Y4143+Y4162+Y4181+Y4200","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4220},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4125+Y4144+Y4163+Y4182+Y4201","v":0},0,0,0,0,0,0,0,0,0,40.121898802642015]
[{"$f":"ROW()","v":4221},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4126+Y4145+Y4164+Y4183+Y4202","v":0},0,0,0,0,0,0,0,0,0,1.0823883542608776]
[{"$f":"ROW()","v":4222},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4127+Y4146+Y4165+Y4184+Y4203","v":0},0,0,0,0,0,0,0,0,0,3.4853004173518705]
[{"$f":"ROW()","v":4223},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4128+Y4147+Y4166+Y4185+Y4204","v":0},0,0,0,0,0,0,0,0,0,8.8953434585505367]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,3.7564280355244546]
[{"$f":"ROW()","v":4225},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4130+Y4149+Y4168+Y4187+Y4206","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4226},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4131+Y4150+Y4169+Y4188+Y4207","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4227},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4132+Y4151+Y4170+Y4189+Y4208","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4228},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD4212:AD4227)","v":0},{"$f":"SUM(AE4212:AE4227)","v":0},{"$f":"SUM(AF4212:AF4227)","v":0},{"$f":"SUM(AG4212:AG4227)","v":0},{"$f":"SUM(AH4212:AH4227)","v":0},{"$f":"SUM(AI4212:AI4227)","v":110.93149517392958}]