{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["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":5,"defined_names":293,"comments":2,"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":"Model Structure","index":0,"n_rows":30,"n_cols":11,"rows_kept":30,"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,"AGA Input tab"]
[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 (ATCO) 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,"Red used for NPV checks zero 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 West net. 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 2019)"]
[]
[null,null,null,null,null,null,null,null,"Actual data to December 2018.  2019 data is forecast."]

{"sheet":"Output >>","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PTRM_tariff tables","index":2,"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":35889.75},{"$f":"Price_path_AA5!G117","v":36715.21},{"$f":"Price_path_AA5!H117","v":37559.660000000003},{"$f":"Price_path_AA5!I117","v":38423.53},{"$f":"Price_path_AA5!J117","v":39307.269999999997}]
["  Demand charge"]
["    First 10 km","$/GJ km",{"$f":"Price_path_AA5!F119","v":151.27000000000001},{"$f":"Price_path_AA5!G119","v":154.75},{"$f":"Price_path_AA5!H119","v":158.31},{"$f":"Price_path_AA5!I119","v":161.94999999999999},{"$f":"Price_path_AA5!J119","v":165.67}]
["    Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!F120","v":79.62},{"$f":"Price_path_AA5!G120","v":81.45},{"$f":"Price_path_AA5!H120","v":83.32},{"$f":"Price_path_AA5!I120","v":85.24},{"$f":"Price_path_AA5!J120","v":87.2}]
["  Usage charge"]
["    First 10 km","$/GJ km",{"$f":"Price_path_AA5!F122","v":3.2000000000000001E-2},{"$f":"Price_path_AA5!G122","v":3.2739999999999998E-2},{"$f":"Price_path_AA5!H122","v":3.3489999999999999E-2},{"$f":"Price_path_AA5!I122","v":3.4259999999999999E-2},{"$f":"Price_path_AA5!J122","v":3.5049999999999998E-2}]
["    Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!F123","v":1.6129999999999999E-2},{"$f":"Price_path_AA5!G123","v":1.6500000000000001E-2},{"$f":"Price_path_AA5!H123","v":1.6879999999999999E-2},{"$f":"Price_path_AA5!I123","v":1.7270000000000001E-2},{"$f":"Price_path_AA5!J123","v":1.7670000000000002E-2}]
["Reference tariff A2"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F125","v":19858.09},{"$f":"Price_path_AA5!G125","v":20314.830000000002},{"$f":"Price_path_AA5!H125","v":20782.07},{"$f":"Price_path_AA5!I125","v":21260.06},{"$f":"Price_path_AA5!J125","v":21749.040000000001}]
["    First 10 TJ","$/GJ",{"$f":"Price_path_AA5!F126","v":1.92},{"$f":"Price_path_AA5!G126","v":1.96},{"$f":"Price_path_AA5!H126","v":2.0099999999999998},{"$f":"Price_path_AA5!I126","v":2.06},{"$f":"Price_path_AA5!J126","v":2.11}]
["    Volume > 10 TJ","$/GJ",{"$f":"Price_path_AA5!F127","v":1.03},{"$f":"Price_path_AA5!G127","v":1.05},{"$f":"Price_path_AA5!H127","v":1.07},{"$f":"Price_path_AA5!I127","v":1.0900000000000001},{"$f":"Price_path_AA5!J127","v":1.1200000000000001}]
["Reference tariff B1"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F129","v":1003.91},{"$f":"Price_path_AA5!G129","v":1027},{"$f":"Price_path_AA5!H129","v":1050.6199999999999},{"$f":"Price_path_AA5!I129","v":1074.78},{"$f":"Price_path_AA5!J129","v":1099.5}]
["    First 5 TJ","$/GJ",{"$f":"Price_path_AA5!F130","v":3.82},{"$f":"Price_path_AA5!G130","v":3.91},{"$f":"Price_path_AA5!H130","v":4},{"$f":"Price_path_AA5!I130","v":4.09},{"$f":"Price_path_AA5!J130","v":4.18}]
["    Volume > 5 TJ","$/GJ",{"$f":"Price_path_AA5!F131","v":3.29},{"$f":"Price_path_AA5!G131","v":3.37},{"$f":"Price_path_AA5!H131","v":3.45},{"$f":"Price_path_AA5!I131","v":3.53},{"$f":"Price_path_AA5!J131","v":3.61}]
["Reference tariff B2"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F133","v":250.59},{"$f":"Price_path_AA5!G133","v":256.35000000000002},{"$f":"Price_path_AA5!H133","v":262.25},{"$f":"Price_path_AA5!I133","v":268.27999999999997},{"$f":"Price_path_AA5!J133","v":274.45}]
["    First 100 GJ","$/GJ",{"$f":"Price_path_AA5!F134","v":6.35},{"$f":"Price_path_AA5!G134","v":6.5},{"$f":"Price_path_AA5!H134","v":6.65},{"$f":"Price_path_AA5!I134","v":6.8},{"$f":"Price_path_AA5!J134","v":6.96}]
["    Volume > 100 GJ","$/GJ",{"$f":"Price_path_AA5!F135","v":3.81},{"$f":"Price_path_AA5!G135","v":3.9},{"$f":"Price_path_AA5!H135","v":3.99},{"$f":"Price_path_AA5!I135","v":4.08},{"$f":"Price_path_AA5!J135","v":4.17}]
["Reference tariff B3"]
["  Standing charge","$/Year",{"$f":"Price_path_AA5!F137","v":116.84},{"$f":"Price_path_AA5!G137","v":116.84},{"$f":"Price_path_AA5!H137","v":116.84},{"$f":"Price_path_AA5!I137","v":116.84},{"$f":"Price_path_AA5!J137","v":116.84}]
["    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":7.16},{"$f":"Price_path_AA5!G139","v":7.32},{"$f":"Price_path_AA5!H139","v":7.49},{"$f":"Price_path_AA5!I139","v":7.66},{"$f":"Price_path_AA5!J139","v":7.84}]
["    Volume > 9.855 GJ","$/GJ",{"$f":"Price_path_AA5!F140","v":5.1100000000000003},{"$f":"Price_path_AA5!G140","v":5.23},{"$f":"Price_path_AA5!H140","v":5.35},{"$f":"Price_path_AA5!I140","v":5.47},{"$f":"Price_path_AA5!J140","v":5.6}]
[]
["Inflator",null,{"$f":"Input!AI35","v":1.0127744510978043},{"$f":"Input!AJ35","v":1.0257120887964588},{"$f":"Input!AK35","v":1.0388149977152157},{"$f":"Input!AL35","v":1.0520852891031944},{"$f":"Input!AM35","v":1.0655251011795623}]
[]
["Charging parameter\n ($ Nominal as at year end)","Units",2020,2021,2022,2023,2024]
["Reference tariff A1"]
["  Standing charge","$/year",{"$f":"C7*C$32","v":36348.221856287419},37659.234739700631,39017.538117084281,40424.830668415263,41882.882843842373]
["  Demand charge"]
["    First 10 km","$/GJ km",{"$f":"C9*C$32","v":153.20239121756487},158.72894574125201,164.45480228829581,170.38521257026233,176.52554351241807]
["    Distance > 10 km","$/GJ km",{"$f":"C10*C$32","v":80.63710179640718},83.544249632471576,86.554065609631763,89.67975004315629,92.913788822857839]
["  Usage charge"]
["    First 10 km","$/GJ km",{"$f":"C12*C$32","v":3.2408782435129735E-2},3.358181378719606E-2,3.4789914273482575E-2,3.6044442004675437E-2,3.7346654796343658E-2]
["    Distance > 10 km","$/GJ km",{"$f":"C13*C$32","v":1.6336051896207581E-2},1.692424946514157E-2,1.7535197161432838E-2,1.8169512942812167E-2,1.8827828537842869E-2]
["Reference tariff A2"]
["  Standing charge","$/Year",{"$f":"C15*C$32","v":20111.766199600796},20837.166712844966,21588.72599956745,22367.396371451261,23174.148046558348]
["    First 10 TJ","$/GJ",{"$f":"C16*C$32","v":1.9445269461077841},2.0103956940410592,2.0880181454075832,2.1672956955525806,2.2482579634888764]
["    Volume > 10 TJ","$/GJ",{"$f":"C17*C$32","v":1.0431576846307384},1.0769976932362817,1.1115320475552808,1.1467729651224821,1.1933881133211099]
["Reference tariff B1"]
["  Standing charge","$/Year",{"$f":"C19*C$32","v":1016.7343992015967},1053.4063151939631,1091.3998128995597,1130.7602270223313,1171.5448487469289]
["    First 5 TJ","$/GJ",{"$f":"C20*C$32","v":3.8687984031936122},4.0105342671941537,4.1552599908608627,4.3030288324320649,4.4538949229305702]
["    Volume > 5 TJ","$/GJ",{"$f":"C21*C$32","v":3.3320279441117759},3.4566497392440665,3.5839117421174942,3.7138610705342763,3.8465456152582198]
["Reference tariff B2"]
["  Standing charge","$/Year",{"$f":"C23*C$32","v":253.79114970059877},262.94129396297222,272.42923315081532,282.253441360605,292.43336401873086]
["    First 100 GJ","$/GJ",{"$f":"C24*C$32","v":6.4311177644710567},6.6671285771769826,6.9081197348061849,7.1541799659017222,7.4160547042097535]
["    Volume > 100 GJ","$/GJ",{"$f":"C25*C$32","v":3.8586706586826343},4.000277146306189,4.1448718408837104,4.2925079795410337,4.443239671918775]
["Reference tariff B3"]
["  Standing charge","$/Year",{"$f":"C27*C$32","v":118.33256686626746},119.84420045497825,121.37514433304581,122.92564517881723,124.49595282182007]
["    First 1.825 GJ","$/GJ",{"$f":"C28*C$32","v":0},0,0,0,0]
["    Volume > 1.825 <9.855 GJ","$/GJ",{"$f":"C29*C$32","v":7.2514650698602789},7.5082124899900791,7.7807243328869653,8.0589733145304692,8.3537167932477683]
["    Volume > 9.855 GJ","$/GJ",{"$f":"C30*C$32","v":5.1752774451097805},5.3644742244054804,5.5576602377764033,5.7549065313944734,5.9669405666055484]

{"sheet":"Main","index":3,"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$36","v":3.5465496649586425E-2},{"$f":"WACC!$AI$35","v":4.8693E-2}]
[{"$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$25","v":1102.5793902990079},{"$f":"Asset!$AH$25","v":1333.8708402887823}]
[{"$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":310.68580436346861},{"$f":"CoS!$F38","v":310.68580436346866},{"$f":"E15/E$22","v":0.38550928263885853},0.38550928263885909]
[{"$f":"ROW()","v":16},null,null,"Return on Asset",{"$f":"CoS!$F68","v":224.49203535336258},{"$f":"CoS!$F42","v":304.33274760698924},0.27855718636557109,0.37762619844783157]
[{"$f":"ROW()","v":17},null,null,"Depreciation",{"$f":"CoS!$F66","v":257.33161767772179},{"$f":"CoS!$F39","v":257.33161767772185},0.31930563269372286,0.31930563269372331]
[{"$f":"ROW()","v":18},null,null,"Inflationary Gain",null,{"$f":"CoS!$F40","v":-79.840712253627785},null,{"$f":"F18/F$22","v":-9.9069012082261515E-2}]
[{"$f":"ROW()","v":19},null,null,"Tax",{"$f":"CoS!$F70","v":16.974781207375187},{"$f":"CoS!$F44","v":16.974781207375194},{"$f":"E19/E$22","v":2.1062873276794753E-2},{"$f":"F19/F$22","v":2.1062873276794788E-2}]
[{"$f":"ROW()","v":20},null,null,"Imputation Credits",{"$f":"CoS!$F71","v":-8.4873906036875937},{"$f":"CoS!$F45","v":-8.4873906036875972},{"$f":"E20/E$22","v":-1.0531436638397377E-2},{"$f":"F20/F$22","v":-1.0531436638397394E-2}]
[{"$f":"ROW()","v":21},null,null,"Return on Working Capital",{"$f":"CoS!$F69","v":4.9131997100427975},{"$f":"CoS!$F43","v":4.9131997100427993},{"$f":"E21/E$22","v":6.0964616634501083E-3},{"$f":"F21/F$22","v":6.0964616634501178E-3}]
[{"$f":"ROW()","v":22},null,null,"Cost of Service (Total Revenue Required)",{"$f":"SUM(E15:E21)","v":805.9100477082834},{"$f":"SUM(F15:F21)","v":805.91004770828238},{"$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$140","v":33.815445234343187},{"$f":"Revenue!$F$231","v":33.815445234343194},{"$f":"E28/$E$36","v":4.1959313628144715E-2}]
[{"$f":"ROW()","v":29},null,null,"A2 ",{"$f":"Revenue!$F$141","v":21.83949735963462},{"$f":"Revenue!$F$232","v":21.839497359634628},2.7099164681802734E-2]
[{"$f":"ROW()","v":30},null,null,"B1",{"$f":"Revenue!$F$142","v":47.655451129500392},{"$f":"Revenue!$F$233","v":47.655451129500399},5.9132446909279004E-2]
[{"$f":"ROW()","v":31},null,null,"B2",{"$f":"Revenue!$F$143","v":46.743628075155314},{"$f":"Revenue!$F$234","v":46.743628075155314},5.8001026954713937E-2]
[{"$f":"ROW()","v":32},null,null,"B3",{"$f":"Revenue!$F$144","v":640.00397314715303},{"$f":"Revenue!$F$235","v":640.00397314715315},0.79413792266933914]
[{"$f":"ROW()","v":33},null,null,"Total Tariff Revenue",{"$f":"SUM(E28:E32)","v":790.0579949457865},{"$f":"SUM(F28:F32)","v":790.05799494578673},0.98032987484327949]
[{"$f":"ROW()","v":34},null,null,"Revenue from Prudent Discounts",{"$f":"Revenue!F$146","v":1.0540791910303935},{"$f":"Revenue!F$237","v":1.0540791910303937},1.3079360351117499E-3]
[{"$f":"ROW()","v":35},null,null,"Revenue from Ancillary Services",{"$f":"Revenue!$F$147","v":14.798278306628987},{"$f":"Revenue!$F$238","v":14.79827830662899},1.8362189121608839E-2]
[{"$f":"ROW()","v":36},null,null,"Total Forecast Revenue",{"$f":"SUM(E33:E35)","v":805.91035244344584},{"$f":"SUM(F33:F35)","v":805.91035244344607},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":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input","index":5,"n_rows":1654,"n_cols":39,"rows_kept":1654,"cut":false,"hidden":false,"merged":[[1640,34,1640,38],[1566,34,1566,36],[1543,26,1543,33],[1554,26,1554,33],[965,26,965,33],[1174,26,1174,33],[1212,26,1212,33],[1250,26,1250,33],[1459,26,1459,33],[1599,34,1599,38],[1577,34,1577,36],[1535,34,1535,38],[1022,26,1022,33],[1003,26,1003,33],[1193,26,1193,33],[1588,34,1588,38],[1646,26,1646,33],[718,26,718,30],[718,31,718,33],[679,26,679,33],[756,26,756,33],[1535,26,1535,33],[1117,26,1117,33],[1364,26,1364,33],[870,26,870,33],[1632,26,1632,33],[1618,26,1618,33],[1611,26,1611,33],[1566,26,1566,32],[1440,26,1440,33],[1577,26,1577,32],[1640,26,1640,33],[1588,26,1588,32],[265,34,265,38],[285,34,285,38],[1041,26,1041,33],[1079,26,1079,33],[1231,26,1231,33],[1269,26,1269,33],[1060,26,1060,33],[443,34,443,38],[482,34,482,38],[813,26,813,33],[832,26,832,33],[851,26,851,33],[889,26,889,33],[1155,26,1155,33],[927,26,927,33],[443,26,443,33],[404,26,404,33],[146,34,146,38],[482,26,482,33],[699,26,699,33],[245,26,245,30],[245,31,245,33],[245,34,245,38],[424,26,424,30],[424,31,424,33],[404,34,404,38],[325,34,325,38],[185,34,185,38],[225,34,225,38],[522,26,522,32],[542,26,542,32],[562,26,562,32],[582,26,582,32],[602,26,602,32],[365,34,365,36],[365,37,365,38],[205,34,205,38],[1345,19,1345,25],[1345,26,1345,33],[1364,9,1364,13],[1459,9,1459,13],[1459,14,1459,18],[1459,19,1459,25],[1364,14,1364,18],[1364,19,1364,25],[1098,26,1098,33],[1402,9,1402,13],[1345,14,1345,18],[1212,14,1212,18],[1212,19,1212,25],[1136,26,1136,33],[1402,14,1402,18],[1402,19,1402,25],[1402,26,1402,33],[1421,9,1421,13],[1421,14,1421,18],[1421,19,1421,25],[1421,26,1421,33],[1440,9,1440,13],[1440,14,1440,18],[1440,19,1440,25],[1515,9,1515,13],[1515,14,1515,18],[1515,19,1515,25],[1515,26,1515,33],[1477,9,1477,13],[1477,14,1477,18],[1477,19,1477,25],[1477,26,1477,33],[1496,9,1496,13],[1496,14,1496,18],[1496,19,1496,25],[1496,26,1496,33],[1383,9,1383,13],[1383,14,1383,18],[1383,19,1383,25],[1383,26,1383,33],[1098,9,1098,13],[1098,14,1098,18],[1098,19,1098,25],[1307,9,1307,13],[1307,14,1307,18],[1307,19,1307,25],[1307,26,1307,33],[1326,9,1326,13],[1326,14,1326,18],[1326,19,1326,25],[1326,26,1326,33],[1269,14,1269,18],[1269,19,1269,25],[1193,9,1193,13],[1193,14,1193,18],[1193,19,1193,25],[1212,9,1212,13],[1345,9,1345,13],[1250,9,1250,13],[1288,26,1288,33],[1554,9,1554,13],[1554,14,1554,18],[1554,19,1554,25],[1566,14,1566,18],[1566,19,1566,25],[1577,9,1577,13],[1577,14,1577,18],[1577,19,1577,25],[1588,9,1588,13],[1588,14,1588,18],[1588,19,1588,25],[1625,9,1625,13],[1625,14,1625,18],[1625,19,1625,25],[1599,9,1599,13],[1599,14,1599,18],[1599,19,1599,25],[1632,9,1632,13],[1632,14,1632,18],[1632,19,1632,25],[1618,9,1618,13],[1618,14,1618,18],[1618,19,1618,25],[1611,9,1611,13],[1611,14,1611,18],[1611,19,1611,25],[1543,9,1543,13],[1543,14,1543,18],[1543,19,1543,25],[1117,9,1117,13],[1117,14,1117,18],[1117,19,1117,25],[1136,9,1136,13],[1136,14,1136,18],[1136,19,1136,25],[1155,9,1155,13],[1155,14,1155,18],[1155,19,1155,25],[1174,9,1174,13],[1174,14,1174,18],[1174,19,1174,25],[1231,9,1231,13],[1231,14,1231,18],[1231,19,1231,25],[1250,14,1250,18],[1250,19,1250,25],[1269,9,1269,13],[1288,9,1288,13],[1288,14,1288,18],[1288,19,1288,25],[1060,9,1060,13],[1060,14,1060,18],[1060,19,1060,25],[1079,9,1079,13],[1079,14,1079,18],[1079,19,1079,25],[1022,9,1022,13],[1022,14,1022,18],[1022,19,1022,25],[1041,9,1041,13],[1041,14,1041,18],[1041,19,1041,25],[984,9,984,13],[984,14,984,18],[984,19,984,25],[1003,9,1003,13],[1003,14,1003,18],[1003,19,1003,25],[946,9,946,13],[946,14,946,18],[946,19,946,25],[965,9,965,13],[965,14,965,18],[965,19,965,25],[775,9,775,13],[775,14,775,18],[775,19,775,25],[927,9,927,13],[927,14,927,18],[927,19,927,25],[870,9,870,13],[870,14,870,18],[870,19,870,25],[889,9,889,13],[889,14,889,18],[889,19,889,25],[908,9,908,13],[908,14,908,18],[908,19,908,25],[794,9,794,13],[794,14,794,18],[794,19,794,25],[813,19,813,25],[503,9,503,13],[503,14,503,18],[503,19,503,25],[482,9,482,13],[482,14,482,18],[482,19,482,25],[562,9,562,13],[562,14,562,18],[562,19,562,25],[542,9,542,13],[542,14,542,18],[542,19,542,25],[522,9,522,13],[522,14,522,18],[522,19,522,25],[404,9,404,13],[404,14,404,18],[404,19,404,25],[424,9,424,13],[424,14,424,18],[424,19,424,25],[463,9,463,13],[463,14,463,18],[463,19,463,25],[443,9,443,13],[443,14,443,18],[443,19,443,25],[365,9,365,13],[365,14,365,18],[365,19,365,25],[385,9,385,13],[385,14,385,18],[385,19,385,25],[325,9,325,13],[325,14,325,18],[325,19,325,25],[345,9,345,13],[345,14,345,18],[345,19,345,25],[285,9,285,13],[285,14,285,18],[285,19,285,25],[305,9,305,13],[305,14,305,18],[305,19,305,25],[225,9,225,13],[225,14,225,18],[225,19,225,25],[265,9,265,13],[265,14,265,18],[265,19,265,25],[245,9,245,13],[245,14,245,18],[245,19,245,25],[813,9,813,13],[813,14,813,18],[3,9,3,13],[3,14,3,18],[205,9,205,13],[205,14,205,18],[205,19,205,25],[125,9,125,13],[125,14,125,18],[125,19,125,25],[146,14,146,18],[165,14,165,18],[165,19,165,25],[146,19,146,25],[32,9,32,13],[32,14,32,18],[32,19,32,25],[35,9,35,13],[35,14,35,18],[35,19,35,25],[185,9,185,13],[185,14,185,18],[185,19,185,25],[3,19,3,25],[602,34,602,38],[660,26,660,33],[946,26,946,33],[345,34,345,38],[737,26,737,33],[908,26,908,33],[1640,9,1640,13],[1640,14,1640,18],[1640,19,1640,25],[582,9,582,13],[582,14,582,18],[582,19,582,25],[832,9,832,13],[832,14,832,18],[832,19,832,25],[851,9,851,13],[851,14,851,18],[851,19,851,25],[602,9,602,13],[602,14,602,18],[1535,9,1535,13],[1535,14,1535,18],[1535,19,1535,25],[699,9,699,13],[1632,34,1632,38],[1618,34,1618,38],[1611,34,1611,38],[1599,26,1599,32],[1625,26,1625,33],[1625,34,1625,38],[125,34,125,38],[165,34,165,38],[305,34,305,36],[305,37,305,38],[984,26,984,33],[775,26,775,33],[794,26,794,33],[225,26,225,30],[225,31,225,33],[502,31,502,38],[503,34,503,38],[424,34,424,38],[641,26,641,33],[622,26,622,33],[522,34,522,38],[542,34,542,38],[562,34,562,38],[582,34,582,38],[756,9,756,13],[756,14,756,18],[756,19,756,25],[602,19,602,25],[737,9,737,13],[737,14,737,18],[718,19,718,25],[622,9,622,13],[622,14,622,18],[622,19,622,25],[641,9,641,13],[660,9,660,13],[660,14,660,18],[660,19,660,25],[679,9,679,13],[679,14,679,18],[679,19,679,25],[641,14,641,18],[641,19,641,25],[737,19,737,25],[699,14,699,18],[699,19,699,25],[718,9,718,13],[718,14,718,18],[125,26,125,32],[146,26,146,32],[265,26,265,32],[285,26,285,32],[325,26,325,32],[345,26,345,32],[463,26,463,32],[503,26,503,32],[165,26,165,32],[185,26,185,32],[205,26,205,32],[305,26,305,32],[365,26,365,32],[385,26,385,30],[385,31,385,33]]}
[]
["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"]
[{"$f":"ROW()","v":11},null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,"Actual","Actual","Actual","Actual","Actual","Actual",null,null,"Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$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","Actual","Actual","Actual","Actual","Actual","Actual","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":"$AD22","v":108.4},108.4,108.4,110,112.1,114.1,{"$f":"AG22*(1+AH23)","v":116.135682426405},117.61925202227124,119.12177340539006,120.64348867444093,122.18464302078108,123.74548476795272]
[{"$f":"ROW()","v":23},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$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,{"$f":"AG22/AF22-1","v":1.7841213202497874E-2},1.7841213202497874E-2,1.2774451097804285E-2,1.2774451097804285E-2,1.2774451097804285E-2,1.2774451097804285E-2,1.2774451097804285E-2]
[]
[null,null,"WAGN Inflation from 2005 to 2009 OD to 31/12/09",null,null,null,null,null,null,null,null,null,null,null,1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[null,null,"Using Perth Inflation and (Estim Dec)/(Actual Jun) Adjustment"]
[{"$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},{"$f":"AG22","v":114.1},{"$f":"AH22","v":116.135682426405},{"$f":"AI22","v":117.61925202227124},119.12177340539006,120.64348867444093,122.18464302078108,123.74548476795272]
[{"$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":1.7841213202497874E-2},{"$f":"AH30/AG30-1","v":1.7841213202497874E-2},{"$f":"AI30/AH30-1","v":1.2774451097804285E-2},1.2774451097804285E-2,1.2774451097804285E-2,1.2774451097804285E-2,1.2774451097804285E-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$30","v":1.681499394021293},1.5892922680734378,1.5411674652735776,1.4958715039286195,1.4613030448042184,1.4243964150037025,1.3856180265474265,1.3419554649391796,1.3033983435230634,1.2570727397472439,1.2311154855341737,1.2125164137015831,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/U$30","v":1.1992762919427729},1.1703537565790378,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/W$30","v":1.1703537565790378},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/X$30","v":1.156729904645468},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/Y$30","v":1.1297245372218385},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/Z$30","v":1.09665422498966},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AA$30","v":1.0894529308293153},{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AB$30","v":1.0713623840074262},1.0713623840074262,{"$f":"HLOOKUP($G$29,$I$29:$AH$30,2,FALSE)/AD$30","v":1.0713623840074262},1.0557789311491363,1.0360007352935325,1.0178412132024979,1,0.98738667717776907,0.974932450268156,0.96263531254305534,0.95049328258587062,0.93850440397225321]
[{"$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":0.59470732107045698},0.62921088844924278,0.6488587532066068,0.66850661796397082,0.68432075301258088,0.70205175291556787,0.72169961767293178,0.74518121213904975,0.76722515796438495,0.79549891456644528,0.81227148204224398,{"$f":"1/T34","v":0.82473110359569424},{"$f":"1/U34","v":0.8338362116539848},0.85444250883853745,{"$f":"1/W34","v":0.85444250883853745},0.86450604932401665,0.88517153257478987,0.91186444844037207,0.91789188105518082,{"$f":"1/AB34","v":0.93339099349326082},0.93339099349326082,0.93339099349326082,0.94716798232710975,0.96525028017153636,0.98247151621384743,1,{"$f":"1/AI34","v":1.0127744510978043},1.0257120887964588,1.0388149977152157,1.0520852891031944,1.0655251011795623]
[{"$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$36","v":3.8973503434740042E-2},{"$f":"WACC!AI$36","v":3.5465496649586425E-2},{"$f":"WACC!AJ$36","v":3.5465496649586425E-2},{"$f":"WACC!AK$36","v":3.5465496649586425E-2},{"$f":"WACC!AL$36","v":3.5465496649586425E-2},{"$f":"WACC!AM$36","v":3.5465496649586425E-2}]
[{"$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},{"$f":"AG39/(1+AH38)","v":0.80386536855139012},{"$f":"1/(1+AI38)","v":0.96574922412737008},{"$f":"AI39/(1+AJ38)","v":0.9326715639026173},0.90072683920461349,0.86987624611255387,0.84008230977002807]
[{"$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$35","v":5.8714000000000002E-2},{"$f":"WACC!AI$35","v":4.8693E-2},{"$f":"WACC!AJ$35","v":4.8693E-2},{"$f":"WACC!AK$35","v":4.8693E-2},{"$f":"WACC!AL$35","v":4.8693E-2},{"$f":"WACC!AM$35","v":4.8693E-2}]
[{"$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},{"$f":"AG42/(1+AH41)","v":0.7247558250615399},{"$f":"1/(1+AI41)","v":0.95356791739813263},{"$f":"AI42/(1+AJ41)","v":0.90929177309101195},{"$f":"AJ42/(1+AK41)","v":0.86707146237365162},{"$f":"AK42/(1+AL41)","v":0.82681152861099627},{"$f":"AL42/(1+AM41)","v":0.78842094741835422}]
[{"$f":"ROW()","v":43}]
["Assets Life"]
[{"$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"]
[{"$f":"ROW()","v":46},null,"Asset Life for new Capex (years)",null,null,null,null,null,null,"Economic Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Life","Economic Life",null,"Tax Asset Life (to Dec 2007)","Tax Asset Life (from Jan 2008 onwards)","Tax Asset Life (from Jan 2020 onwards)"]
[{"$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,20,20,20]
[{"$f":"ROW()","v":48},null,null,"High Pressure Mains - PE",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$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,20,20,20]
[{"$f":"ROW()","v":50},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$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,20,20,20]
[{"$f":"ROW()","v":52},null,null,"Regulators",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,20]
[{"$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,40,40,20]
[{"$f":"ROW()","v":54},null,null,"Buildings",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,40]
[{"$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,25,15,15]
[{"$f":"ROW()","v":56},null,null,"Equipment & Vehicles",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$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,10,10,10]
[{"$f":"ROW()","v":58},null,null,"Information Technology",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,5]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,4]
[null,null,null,"Telemetry and monitoring",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$f":"ROW()","v":61},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,4,4,4]
[{"$f":"ROW()","v":62},null,null,"Land",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"ROW()","v":63},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$61,Asset!$AI$58:$AI$72)/SUM(Asset!$AI$58:$AI$72)","v":53.216981192240617},null,5,5,5]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2019"]
[{"$f":"ROW()","v":65},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":66},null,null,"High Pressure Mains - Steel",null,106,null,null,149.05250012400941,null,null,null,{"$f":"I66*$I$34/$N$34","v":175.95641634300873},167.76801272600417,0,null,null,{"$f":"M66*$N$34/$S$34","v":203.58097317501691},194.10701813691267,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R66*$S$34/$Z$34","v":228.54212651963624},{"$f":"N66*$N$34","v":238.96815587921589},{"$f":"O66*$N$34","v":0}]
[{"$f":"ROW()","v":67},null,null,"High Pressure Mains - PE",null,106,null,null,null,null,null,null,{"$f":"I67*$I$34/$N$34","v":0},null,null,null,null,{"$f":"M67*$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":68},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,271.38949235288055,268.77370273090474,0]
[{"$f":"ROW()","v":69},null,null,"Medium / Low Pressure Mains",null,41,null,null,96.158732740059179,null,null,null,113.51534525720123,99.149654292268991,0,null,null,131.33686703819527,114.71581162143066,0,null,null,null,null,null,null,null,null,null,null,null,null,147.44013851201777,141.22841212276441,0]
[{"$f":"ROW()","v":70},null,null,"Low Pressure Mains",null,33,null,null,27.791752300151519,null,null,null,32.808152393007234,27.64155259269678,-0.59112411707750434,null,null,37.958920345493006,31.98118200998023,-0.68392858597021822,null,null,null,null,null,null,null,null,null,null,null,null,42.61308039180286,39.372528418173594,-0.84199507318742606]
[{"$f":"ROW()","v":71},null,null,"Regulators",null,28,null,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.270477453603949,11.031988565653297,0,null,null,null,null,null,null,null,null,null,null,null,null,14.897576575440606,13.581651959411712,0]
[{"$f":"ROW()","v":72},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,3.0239090295471329,2.6167287231836593,-5.9951131038181532E-2]
[{"$f":"ROW()","v":73},null,null,"Buildings",null,24,null,null,1.7396427391387499,null,null,null,2.0536475526496929,1.6016563436333116,0,null,null,2.3760632093796787,1.8531109231798382,0,null,null,null,null,null,null,null,null,null,null,null,null,2.6673933725125902,2.2813935539392274,0]
[{"$f":"ROW()","v":74},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,80.950778204388172,50.880089588404125,0]
[{"$f":"ROW()","v":75},null,null,"Equipment & Vehicles",null,11,null,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,null,null,null,null,null,null,null,null,null,null,23.09751054385022,3.5527535654256845,-7.6695240983998989]
[{"$f":"ROW()","v":76},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]
[{"$f":"ROW()","v":77},null,null,"Information Technology",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,0,null,null,"-",null,null,null,null,"-","-",null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":80},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,{"$f":"R80*$S$34/$Z$34","v":0},{"$f":"N80*$N$34","v":0},0]
[{"$f":"ROW()","v":81},null,null,"Land",null,null,null,null,4.4702419018000006,null,null,null,{"$f":"I81*$I$34/$N$34","v":5.2771187640104777},5.277118764010476,0,null,null,{"$f":"M81*$N$34/$S$34","v":6.1056083993158756},6.1056083993158747,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R81*$S$34/$Z$34","v":6.8542197510579657},7.5167090490052919,0]
[{"$f":"ROW()","v":82},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,{"$f":"R82*$S$34/$Z$34","v":0},0,0]
[{"$f":"ROW()","v":83},null,null,"Total",null,null,null,null,{"$f":"SUM(I66:I82)","v":535.75717978581633},null,null,null,{"$f":"SUM(M66:M82)","v":632.4611348801136},{"$f":"SUM(N66:N82)","v":539.71781836338732},{"$f":"SUM(O66:O82)","v":-6.0176157510219692},null,null,{"$f":"SUM(R66:R82)","v":731.75537448586533},{"$f":"SUM(S66:S82)","v":624.45167380610337},{"$f":"SUM(T66:T82)","v":-6.962360885994701},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG66:AG82)","v":821.47622525313398},{"$f":"SUM(AH66:AH82)","v":768.77212559042823},{"$f":"SUM(AI66:AI82)","v":-8.5714703026255066}]
[{"$f":"ROW()","v":84}]
["Vines, New Assets"]
[{"$f":"ROW()","v":86},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"}]
[{"$f":"ROW()","v":87},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R87*$S$34","v":0}]
[{"$f":"ROW()","v":88},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,50.34,{"$f":"$AE50-($J50-P90)-1","v":9.3400000000000034},0.42699100000000001,0.52567523228372237]
[{"$f":"ROW()","v":91},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R94*$S$34","v":0}]
[{"$f":"ROW()","v":95},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,15.34,{"$f":"$AE55-($J55-P95)-1","v":4.34},0.152832,0.18815384188515882]
[{"$f":"ROW()","v":96},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"ROW()","v":98},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment"]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R103*$S$34","v":0}]
[{"$f":"ROW()","v":104},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R87:R103)","v":0.57982299999999998},{"$f":"SUM(S87:S103)","v":0.71382907416888119},null,null,null,null,null,null,{"$f":"SUM(Z87:Z103)","v":0}]
["West Net Energy, New Assets"]
[{"$f":"ROW()","v":106},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"}]
[{"$f":"ROW()","v":107},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":108},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,35.098812785388127,{"$f":"$AE54-($J54-Q114)-0.5","v":34.598812785388127},{"$f":"0.0130522132542073","v":1.3052213254207299E-2},{"$f":"S114*$T$34","v":1.5826022805859704E-2}]
[{"$f":"ROW()","v":115},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,6.536661453899292,{"$f":"$AE56-($J56-Q116)-0.5","v":6.036661453899292},{"$f":"2.88462274182994","v":2.8846227418299399},{"$f":"S116*$T$34","v":3.4976524218056664}]
[{"$f":"ROW()","v":117},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,4.0219203272162298,{"$f":"$AE58-($J58-Q118)-0.5","v":2.5219203272162298},{"$f":"0.104081321679867","v":0.104081321679867},{"$f":"S118*$T$34","v":0.12620031089659317}]
[null,null,null,"Miscellaneous IT equipment"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":121},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":122},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S107:S123)","v":3.0017562767640142},{"$f":"SUM(T107:T123)","v":3.6396787555081191},null,null,null,null,null,null,{"$f":"SUM(AA107:AA123)","v":0}]
["Redundant Assets  (ICB)"]
[{"$f":"ROW()","v":126},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 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,null,"Forecast [m$ 2019]","Forecast [m$ 2019]"]
[{"$f":"ROW()","v":127},null,null,"High Pressure Mains - Steel",null,"$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]
[{"$f":"ROW()","v":128},null,null,"High Pressure Mains - PE",null,"$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]
[{"$f":"ROW()","v":129},null,null,"Medium Pressure Mains",null,"$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]
[{"$f":"ROW()","v":130},null,null,"Medium / Low Pressure Mains",null,"$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]
[{"$f":"ROW()","v":131},null,null,"Low Pressure Mains",null,"$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]
[{"$f":"ROW()","v":132},null,null,"Regulators",null,"$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]
[{"$f":"ROW()","v":133},null,null,"Secondary Gate Stations",null,"$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]
[{"$f":"ROW()","v":134},null,null,"Buildings",null,"$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]
[{"$f":"ROW()","v":135},null,null,"Meter and Services Pipes",null,"$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]
[{"$f":"ROW()","v":136},null,null,"Equipment & Vehicles",null,"$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]
[{"$f":"ROW()","v":137},null,null,"Vehicle",null,"$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]
[{"$f":"ROW()","v":138},null,null,"Information Technology",null,"$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,"Miscellaneous IT equipment",null,"$M 2020"]
[null,null,null,"Telemetry and Monitoring",null,"$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]
[{"$f":"ROW()","v":141},null,null,"FRC",null,"$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]
[{"$f":"ROW()","v":142},null,null,"Land",null,"$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]
[{"$f":"ROW()","v":143},null,null,"Equity Raising Cost",null,"$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]
[{"$f":"ROW()","v":144},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O127:O143)","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA127:AA143)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI127:AI143)","v":0},0,0,0,0]
["Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},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,null,"Forecast [m$ OD]","Forecast [m$ OD]"]
[{"$f":"ROW()","v":148},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},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]
[{"$f":"ROW()","v":150},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},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]
[{"$f":"ROW()","v":152},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},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]
[{"$f":"ROW()","v":154},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},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":156},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]
[{"$f":"ROW()","v":157},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},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]
[{"$f":"ROW()","v":159},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},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]
[{"$f":"ROW()","v":163},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$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]
[{"$f":"ROW()","v":164},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O148:O164)","v":0},{"$f":"SUM(P148:P164)","v":0},{"$f":"SUM(Q148:Q164)","v":0},{"$f":"SUM(R148:R164)","v":0},{"$f":"SUM(S148:S164)","v":-4.47},{"$f":"SUM(T148:T164)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI148:AI164)","v":0},0,0,0,0]
[{"$f":"ROW()","v":166},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,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":167},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O148/$S$25*$S$34","v":0},0,0,0,0,{"$f":"T148*$Z$34","v":0},null,null,{"$f":"W148*$Z$34","v":0},0,0,0,{"$f":"AA148*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},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":"AA149*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},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":"AA150*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},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":"AA151*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},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":"AA152*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},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":"AA153*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},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":"AA154*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-1.2654358222399198,0,null,null,0,0,0,0,{"$f":"AA155*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},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":"AA156*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},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":"AA157*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},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,{"$f":"AA158*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},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":"AA159*AA$34","v":0},null,null,{"$f":"AD159*AD$34","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA160*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O161/$S$25*$S$34","v":0},0,0,0,0,{"$f":"T161*$Z$34","v":0},null,null,{"$f":"W161*$Z$34","v":0},0,0,0,{"$f":"AA161*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T162*$Z$34","v":0},null,null,0,0,0,0,{"$f":"AA162*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-4.1630652578104073,{"$f":"T163*$Z$34","v":0},null,null,0,0,0,0,{"$f":"AA163*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T164*$Z$34","v":0},null,null,0,0,0,0,{"$f":"AA164*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O167:O183)","v":0},0,0,0,-5.4285010800503271,0,null,null,0,0,0,0,{"$f":"SUM(AA167:AA183)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI167:AI183)","v":0},0,0,0,0]
["AA2 Asset Adjustment(ICB), Redundant Assets(ICB) & Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":186},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$166","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$166","v":"Actual 3 [m$ 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,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":187},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O127+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]
[{"$f":"ROW()","v":188},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O128+O168","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]
[{"$f":"ROW()","v":189},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O129+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]
[{"$f":"ROW()","v":190},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O130+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]
[{"$f":"ROW()","v":191},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O131+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]
[{"$f":"ROW()","v":192},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O132+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]
[{"$f":"ROW()","v":193},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O133+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]
[{"$f":"ROW()","v":194},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O134+O174","v":0},0,0,0,-1.2654358222399198,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O135+O175","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]
[{"$f":"ROW()","v":196},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O136+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]
[{"$f":"ROW()","v":197},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O137+O177","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]
[{"$f":"ROW()","v":198},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O138+O178","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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O140+O180","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O141+O181","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O142+O182","v":0},0,0,0,-4.1630652578104073,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O143+O183","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O187:O203)","v":0},0,0,0,-5.4285010800503271,0,null,null,0,0,0,0,{"$f":"SUM(AA187:AA203)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI187:AI203)","v":0},0,0,0,0]
["Asset Correction (Data entry) 2014 adjustment to value of capital contributions for tax portion"]
[{"$f":"ROW()","v":206},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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":207},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,6.9533459487615924E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,1.176297130117228E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.59112411707750434,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},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]
[{"$f":"ROW()","v":213},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-4.2088796634626252E-2,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},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]
[{"$f":"ROW()","v":215},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,4.1686960709715587E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},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]
[{"$f":"ROW()","v":217},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":221},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},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]
[{"$f":"ROW()","v":223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O207:O223)","v":-6.0176157510219692},{"$f":"SUM(P207:P223)","v":0},0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA207:AA223)","v":6.0403277959649462E-2},null,null,0,0,0,0,0,{"$f":"SUM(AI207:AI223)","v":0},0,0,0,0]
["Asset Correction made 2004 [m$ Real]"]
[{"$f":"ROW()","v":226},null,"Redundant Asset",null,null,null,null,null,null,"Actual 2 [m$ 2014]",null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$34&\"]\"","v":"Actual 2 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":227},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,{"$f":"O207*$N$34","v":0},{"$f":"P207*$N$34","v":0},{"$f":"Q207*$N$34","v":0},{"$f":"R207*$N$34","v":0},{"$f":"S207*$N$34","v":0}]
[{"$f":"ROW()","v":228},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O209*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Low Pressure Mains",null,null,null,null,null,-0.1590461124779379,-0.23762408925857262,-0.18272968432911751,-0.12432099318185801,-6.4064493754077079E-2,-0.84199507318742606,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Secondary Gate Stations",null,null,null,null,null,-2.5762889801910844E-2,-2.8904393427253202E-2,-1.1083289137025466E-8,-7.208643320491679E-9,-3.5164113778279811E-9,-5.9951131038181532E-2,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Equipment & Vehicles",null,null,null,null,null,-2.9081497617947472,-2.5602773878453826,-0.90037876419222196,-0.41401459757625342,-0.21074585037896107,-7.6695240983998989,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"O217*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,{"$f":"O218*$N$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,{"$f":"O220*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,{"$f":"O221*$N$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J227:J243)","v":-3.0929587640745959},-2.8268058705312082,-1.0831084596046285,-0.53833559796675479,-0.27481034764944956,{"$f":"SUM(O227:O243)","v":-8.5714703026255066},{"$f":"SUM(P227:P243)","v":0},0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA227:AA243)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI227:AI243)","v":0},0,0,0,0]
["Asset Correction made 2004 by year of Capex [m$ Real]"]
[{"$f":"ROW()","v":246},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$34&\"]\"","v":"Actual 2 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":247},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J227*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Low Pressure Mains",null,null,null,null,null,-0.17441859121711129,-0.26059146144473377,-0.20039128035055359,-0.13633714242779529,-7.0256597747232308E-2]
[{"$f":"ROW()","v":252},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Secondary Gate Stations",null,null,null,null,null,-2.8252981949208552E-2,-3.1698125172760584E-2,-1.215453585890098E-8,-7.9053891538606913E-9,-3.8562873942967672E-9]
[{"$f":"ROW()","v":254},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"Equipment & Vehicles",null,null,null,null,null,-3.189234723174883,-2.8077390145261294,-0.98740417584236906,-0.45403085763939216,-0.23111532721712641]
[{"$f":"ROW()","v":257},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J240*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J247:J263)","v":-3.3919062963412028},-3.1000286011436238,-1.1877954683474585,-0.5903680079725766,-0.30137192882064612,null,{"$f":"SUM(P247:P263)","v":0},0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Redundant Asset   (Vines)"]
[{"$f":"ROW()","v":266},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 [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":267},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},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]
[{"$f":"ROW()","v":269},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},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]
[{"$f":"ROW()","v":271},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":272},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]
[{"$f":"ROW()","v":273},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},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]
[{"$f":"ROW()","v":275},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},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]
[{"$f":"ROW()","v":277},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":281},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},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]
[{"$f":"ROW()","v":283},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W267:W283)","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI267:AI283)","v":0},0,0,0,0]
["Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":286},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":287},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},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]
[{"$f":"ROW()","v":289},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},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]
[{"$f":"ROW()","v":291},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},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]
[{"$f":"ROW()","v":293},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},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]
[{"$f":"ROW()","v":295},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},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]
[{"$f":"ROW()","v":297},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":301},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},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]
[{"$f":"ROW()","v":303},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T287:T303)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH287:AH303)","v":0},0,0,0,0,0]
["Redundant Assets & Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":306},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":307},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T267+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":308},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T268+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":309},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T269+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":310},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T270+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":311},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T271+T291)*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":312},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T272+T292)*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":313},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T273+T293)*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":314},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T274+T294)*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":315},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T275+T295)*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":316},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T276+T296)*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":317},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T277+T297)*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":318},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T278+T298)*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T280+T300)*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":321},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T281+T301)*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":322},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T282+T302)*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":323},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T283+T303)*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":324},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T307:T323)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH307:AH323)","v":0},0,0,0,0,0]
["Redundant Asset   (West Net)",null,null,null,"Redundant Asset   (West Net)"]
[{"$f":"ROW()","v":326},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":327},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},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]
[{"$f":"ROW()","v":329},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},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]
[{"$f":"ROW()","v":331},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},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]
[{"$f":"ROW()","v":333},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},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]
[{"$f":"ROW()","v":335},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},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]
[{"$f":"ROW()","v":337},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":341},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},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]
[{"$f":"ROW()","v":343},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T327:T343)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH327:AH343)","v":0},0,0,0,0,0]
["Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":346},null,"Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Actual 5 [m$ OD]"]
[{"$f":"ROW()","v":347},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},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]
[{"$f":"ROW()","v":349},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":350},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]
[{"$f":"ROW()","v":351},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},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]
[{"$f":"ROW()","v":353},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},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]
[{"$f":"ROW()","v":355},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},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]
[{"$f":"ROW()","v":357},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":361},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},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]
[{"$f":"ROW()","v":363},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T347:T363)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH347:AH363)","v":0},0,0,0,0,0]
["Redundant Assets & Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":366},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$34&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":367},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T327+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":368},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T328+T348)*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":369},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T329+T349)*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":370},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T330+T350)*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":371},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T331+T351)*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":372},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T332+T352)*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":373},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T333+T353)*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":374},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T334+T354)*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":375},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T335+T355)*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":376},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T336+T356)*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":377},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T337+T357)*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":378},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T338+T358)*T$34","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T340+T360)*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":381},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T341+T361)*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":382},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T342+T362)*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":383},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T343+T363)*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":384},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T367:T383)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH367:AH383)","v":0},0,0,0,0,0]
["ICB Depreciation"]
[{"$f":"ROW()","v":386},null,"ICB Depreciation",null,null,null,null,null,null,"Actual / Approved 1 (FA1) [m$ 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]"]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - Steel",null,null,null,null,null,-1.6376807234008968,-1.637680723400897,-1.6376807234008968,-1.6376807234008968,-1.6376807234008965,-1.6776801272600417,-1.6776801272600419,-1.6776801272600419,-1.6776801272600421,-1.6776801272600421,-0.97053509068456334,null,null,-1.9410701813691267,-1.9410701813691267,-1.9410701813691267,-1.9410701813691267,-1.0895328282780705,0,0,-2.179065656556141,-2.179065656556141,-2.179065656556141,-2.1790656565561415,-2.1790656565561415]
[{"$f":"ROW()","v":388},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]
[{"$f":"ROW()","v":389},null,null,"Medium Pressure Mains",null,null,null,null,null,-4.0503795673489726,-4.0503795673489726,-4.0503795673489726,-4.0503795673489718,-4.0503795673489726,-4.1931788697742096,-4.1931788697742087,-4.1931788697742087,-4.1931788697742087,-4.1931788697742087,-2.4257468205690396,null,null,-4.8514936411380791,-4.8514936411380782,-4.8514936411380782,-4.8514936411380782,-2.72316871328881,0,0,-5.446337426577621,-5.446337426577621,-5.4463374265776201,-5.4463374265776201,-5.4463374265776201]
[{"$f":"ROW()","v":390},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]
[{"$f":"ROW()","v":391},null,null,"Low Pressure Mains",null,null,null,null,null,-1.0333199600620901,-1.0333199600620904,-1.0333199600620901,-1.0333199600620901,-1.0333199600620901,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-1.0018677213192324,-0.57957876711129641,null,null,-1.1591575342225928,-1.1591575342225928,-1.1591575342225928,-1.1591575342225928,-0.65064117660628085,0,0,-1.3012823532125617,-1.3012823532125617,-1.3012823532125617,-1.3012823532125619,-1.3012823532125621]
[{"$f":"ROW()","v":392},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]
[{"$f":"ROW()","v":393},null,null,"Secondary Gate Stations",null,null,null,null,null,-9.8210565919146786E-2,-9.8210565919146772E-2,-9.8210565919146772E-2,-9.8210565919146772E-2,-9.8210565919146758E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-9.4473167914788297E-2,-5.4652566421694922E-2,null,null,-0.10930513284338984,-0.10930513284338984,-0.10930513284338984,-0.10930513284338984,-6.1353541811748437E-2,0,0,-0.12270708362349689,-0.12270708362349689,-0.12270708362349689,-0.12270708362349687,-0.12270708362349687]
[{"$f":"ROW()","v":394},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]
[{"$f":"ROW()","v":395},null,null,"Meter and Services Pipes",null,null,null,null,null,-5.3208394722813939,-5.3208394722813939,-5.3208394722813921,-5.3208394722813921,-5.3208394722813921,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,-7.1440912168080501,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},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]
[{"$f":"ROW()","v":397},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},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]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J387:J403)","v":-18.548663303345265},-18.548663303345265,-18.548663303345261,-18.548663303345258,-18.548663303345258,-17.466529393167264,-17.466529393167264,-17.466529393167264,-17.466529393167264,-17.466529393167264,{"$f":"SUM(T387:T403)","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]
[{"$f":"ROW()","v":405},null,"ICB Depreciation",null,null,null,null,null,null,{"$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]"}]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J387*$N$34","v":-2.3327065513329073},-2.3327065513329077,-2.3327065513329073,-2.3327065513329073,-2.3327065513329073,-2.3896815587921587,-2.3896815587921592,-2.3896815587921592,-2.3896815587921596,-2.3896815587921596,{"$f":"T387*$S$34","v":-1.1948407793960796},null,null,{"$f":"W387*$S$34","v":-2.3896815587921592},-2.3896815587921592,-2.3896815587921592,-2.3896815587921592,{"$f":"AA387*$Z$34","v":-1.1948407793960798},null,null,-2.3896815587921596,-2.3896815587921596,-2.3896815587921596,-2.38968155879216,-2.38968155879216]
[{"$f":"ROW()","v":407},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,{"$f":"AA388*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J389*$N$34","v":-5.7693461351361242},-5.7693461351361242,-5.7693461351361242,-5.7693461351361233,-5.7693461351361242,-5.9727489495756609,-5.97274894957566,-5.97274894957566,-5.97274894957566,-5.97274894957566,-2.9863744747878314,null,null,-5.9727489495756627,-5.9727489495756618,-5.9727489495756618,-5.9727489495756618,{"$f":"AA389*$Z$34","v":-2.9863744747878296},null,null,-5.97274894957566,-5.97274894957566,-5.9727489495756592,-5.9727489495756592,-5.9727489495756592]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J390*$N$34","v":-4.0924877419001131},-4.0924877419001131,-4.0924877419001131,-4.0924877419001131,-4.0924877419001131,-4.0350974892218403,-4.0350974892218403,-4.0350974892218403,-4.0350974892218403,-4.0350974892218403,-2.0175487446109206,null,null,-4.0350974892218412,-4.0350974892218412,-4.0350974892218421,-4.0350974892218421,{"$f":"AA390*$Z$34","v":-2.0175487446109206},null,null,-4.0350974892218412,-4.0350974892218412,-4.0350974892218412,-4.0350974892218412,-4.0350974892218412]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J391*$N$34","v":-1.4718572466642104},-1.4718572466642106,-1.4718572466642104,-1.4718572466642104,-1.4718572466642104,-1.4270567905550431,-1.4270567905550431,-1.4270567905550431,-1.4270567905550431,-1.4270567905550431,-0.71352839527752143,null,null,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,{"$f":"AA391*$Z$34","v":-0.71352839527752143},null,null,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,-1.4270567905550431,-1.4270567905550433]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,{"$f":"J392*$N$34","v":-0.5511676668304426},-0.5511676668304426,-0.5511676668304426,-0.5511676668304426,-0.5511676668304426,-0.61734781633689595,-0.61734781633689606,-0.61734781633689606,-0.61734781633689606,-0.61734781633689606,-0.30867390816844792,null,null,-0.61734781633689584,-0.61734781633689584,-0.61734781633689584,-0.61734781633689584,{"$f":"AA392*$Z$34","v":-0.30867390816844797},null,null,-0.61734781633689595,-0.61734781633689595,-0.61734781633689595,-0.61734781633689595,-0.61734781633689595]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J393*$N$34","v":-0.13989077801071748},-0.13989077801071748,-0.13989077801071748,-0.13989077801071748,-0.13989077801071745,-0.13456724169186726,-0.13456724169186726,-0.13456724169186726,-0.13456724169186726,-0.13456724169186726,-6.7283620845933617E-2,null,null,-0.13456724169186723,-0.13456724169186723,-0.13456724169186723,-0.13456724169186723,{"$f":"AA393*$Z$34","v":-6.7283620845933687E-2},null,null,-0.13456724169186737,-0.13456724169186737,-0.13456724169186737,-0.13456724169186737,-0.13456724169186737]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,{"$f":"J394*$N$34","v":-0.12876293154722454},-0.12876293154722451,-0.12876293154722451,-0.12876293154722451,-0.12876293154722451,-0.12674408632995707,-0.12674408632995707,-0.12674408632995707,-0.12674408632995707,-0.12674408632995707,-1.4701434617289311E-2,null,null,-2.9402869234578615E-2,-2.9402869234578615E-2,-2.9402869234578615E-2,-2.9402869234578615E-2,{"$f":"AA394*$Z$34","v":-1.4701434617289327E-2},null,null,-2.9402869234578653E-2,-2.9402869234578653E-2,-2.9402869234578653E-2,-2.940286923457865E-2,-2.940286923457865E-2]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J395*$N$34","v":-7.5789846691278093},-7.5789846691278093,-7.5789846691278075,-7.5789846691278075,-7.5789846691278075,-10.176017917680825,-10.176017917680825,-10.176017917680825,-10.176017917680825,-10.176017917680825,0,null,null,0,0,0,0,{"$f":"AA395*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J396*$N$34","v":-4.3554457918461758},-4.3554457918461766,-4.3554457918461758,-4.355445791846174,-4.355445791846174,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA396*$Z$34","v":0},null,null,{"$f":"AD396*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,{"$f":"J397*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA397*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,{"$f":"J398*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA398*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA399*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J400*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T400*$S$34","v":0},null,null,{"$f":"W400*$S$34","v":0},0,0,0,{"$f":"AA400*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"FRC",null,null,null,null,null,{"$f":"J401*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T401*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA401*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"Land",null,null,null,null,null,{"$f":"J402*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T402*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA402*$Z$34","v":0},null,null,{"$f":"AD402*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J403*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T403*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA403*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J406:J422)","v":-26.420649512395727},-26.420649512395727,-26.420649512395723,-26.42064951239572,-26.42064951239572,-24.879261850184246,-24.879261850184246,-24.879261850184246,-24.879261850184246,-24.879261850184246,-7.302951357704023,null,null,-14.605902715408046,-14.605902715408046,-14.605902715408046,-14.605902715408046,{"$f":"SUM(AA406:AA422)","v":-7.3029513577040213},null,null,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408044,{"$f":"SUM(AI406:AI422)","v":0},0,0,0,0]
["Approved CAPEX"]
[{"$f":"ROW()","v":425},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"]
[{"$f":"ROW()","v":426},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.0290373602214755,1.7494031381448543,0,0,0,0.65650455825170007,0.82944090587402686,0.82944090587402686,0.74443631418865952,3.3177636234961074,9.577067205204326,null,null,4.16759412186068,7.0084045938967066,10.662729022362477,10.289208330585197,0.58055525526680207,null,null,5.4852193311881106,15.294605342097755,1.7691825060024662,1.0655084040549994,2.1492990042300364]
[{"$f":"ROW()","v":427},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]
[{"$f":"ROW()","v":428},null,null,"Medium Pressure Mains",null,null,null,null,null,4.6688840921821253,3.5989666285383115,4.2769515558128219,6.9427492517783982,9.0946398747960426,5.5667354674881668,5.1971421978038501,4.3816090555894869,4.9588113929880464,4.3450352486734882,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":429},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]
[{"$f":"ROW()","v":430},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":431},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]
[{"$f":"ROW()","v":432},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,7.6222239089434743E-3,7.4818517027286134E-3,7.0142332553717861E-3,8.6431391852104661E-3,8.6431391852104661E-3,2.0058414526249675,null,null,0.42396168506926873,0,0,0,7.6928460760896733E-3,null,null,9.3468808057191669E-5,0.5484656788758141,7.9512076995208876,3.935315802694094,5.8469260527918356]
[{"$f":"ROW()","v":433},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]
[{"$f":"ROW()","v":434},null,null,"Meter and Services Pipes",null,null,null,null,null,10.628366228683991,9.3006155581645462,18.22112944732671,17.556306372663595,15.961757488502103,19.709623598456638,18.973686319196315,14.814952533727467,17.391588278790103,17.42099137540913,9.1150396508616041,null,null,21.524495837885034,24.440341682814335,24.321161033344396,25.139783791695798,16.436818291785269,null,null,30.957080576256189,30.644977397460263,31.422990885832913,32.014656831211958,31.943865657385306]
[{"$f":"ROW()","v":435},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]
[{"$f":"ROW()","v":436},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6500013416681922,null,null,2.5293690102585931,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068]
[{"$f":"ROW()","v":437},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":440},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":441},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]
[{"$f":"ROW()","v":442},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":443},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J426:J442)","v":22.325916384654775},16.983843145228171,24.756257811313766,27.984965549306843,33.084583955996344,31.532490020157077,30.236323679484748,24.72605262843501,29.231445118554102,29.99062371926777,30.306820609979219,null,null,45.207810457976954,53.938536598632787,52.311251211727424,50.550527990590247,38.872568561654468,null,null,96.145126018034759,85.045909651382075,76.476596120059611,73.849140390060583,76.122660804810721]
[{"$f":"ROW()","v":444},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]"}]
[{"$f":"ROW()","v":445},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J426*$N$34","v":1.4657571268043434},2.4918435583697573,0,0,0,0.93512273920731093,1.1814526527843874,1.1814526527843874,1.0603724171288966,4.7258106111375495,{"$f":"T426*$S$34","v":11.790475742328535},null,null,{"$f":"W426*$S$34","v":5.1307896608438792},8.6281554244350769,13.127050817485106,12.667203709670659,{"$f":"AA426*$Z$34","v":0.63666837352828909},null,null,6.0153889545423986,16.772893567960928,1.9401814699853992,1.1684942930689048,2.3570378337549385]
[{"$f":"ROW()","v":446},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,{"$f":"AA427*$Z$34","v":1.3014019097501663},null,null,1.2604625044261419,0,0,7.6501496706270863E-2,0.81966283718723876]
[{"$f":"ROW()","v":447},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J428*$N$34","v":6.6503417629720358},5.1263551634079327,6.0920744632442911,9.8892271445027884,12.954372433409205,7.929238043164105,7.402790714816267,6.2411482307294239,7.0633131708516892,6.1890526312752376,0,null,null,0,0,0,0,{"$f":"AA428*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J429*$N$34","v":3.0645525968984564},1.8101110280385946,0.12006574599454195,0,5.0408108332467436E-2,2.5028011684972014,2.6315880247240999,2.5686444949503575,2.9355840837398746,2.9355840837398746,6.6801249970569092,null,null,14.211548445213131,14.913210517046393,14.84440043199144,15.591967731802374,{"$f":"AA429*$Z$34","v":13.695782857593841},null,null,30.182752907190764,29.601952898906109,27.83262106102519,27.922476175646842,27.301246267522373]
[{"$f":"ROW()","v":449},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J430*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA430*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Regulators",null,null,null,null,null,{"$f":"J431*$N$34","v":2.4304904938080522E-2},0.19820252639288025,0,0,3.8323706562751634E-3,0.10735671563147831,0.10537961561379318,9.8793351384790895E-2,0.12173599814893714,0.12173599814893712,0.82254351736911613,null,null,0.32133952476726391,0.28218257770077121,0.32855798851057366,0.24952440402566239,{"$f":"AA431*$Z$34","v":1.5333994113877099},null,null,2.9160117354978259,1.6030470098230585,1.5708736965306098,1.5760680342979727,2.0585042004928886]
[{"$f":"ROW()","v":451},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J432*$N$34","v":0},0,0,0,0,1.0857068410254593E-2,1.0657122742955985E-2,9.9910487029513228E-3,1.2311256469791811E-2,1.2311256469791811E-2,2.4694224738529593,null,null,0.52194579576193922,0,0,0,{"$f":"AA432*$Z$34","v":8.4363921515388674E-3},null,null,1.0250296326066682E-4,0.6014772040009837,8.7197255174498967,4.3156807016930534,6.4120561589962826]
[{"$f":"ROW()","v":452},null,null,"Buildings",null,null,null,null,null,{"$f":"J433*$N$34","v":0},7.3517664295418172E-2,0,0,0,1.8371565365362594E-2,1.8033231410238215E-2,1.6906147900977182E-2,2.0832239829206314E-2,2.0832239829206314E-2,0.55847023080492597,null,null,2.5322904924498202,8.2368109599172801,0,0,{"$f":"AA433*$Z$34","v":0.21060120914983518},null,null,13.185720975461352,0.68337203185510209,0.46108596843373423,2.1107839642073249E-2,2.1107839642073242E-2]
[{"$f":"ROW()","v":453},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J434*$N$34","v":15.139006753483898},13.247763458377239,25.954111462090562,25.007139857928681,22.735870143780897,28.074317194714009,27.026050772468025,21.102365277491423,24.772515995529034,24.814397660943186,11.22166646543373,null,null,26.499140144336135,30.088883117459073,29.942157974320612,30.949977128937725,{"$f":"AA434*$Z$34","v":18.025506225073642},null,null,33.949213207296687,33.606943937637432,34.460155716760241,35.109008675542675,35.0313752356737]
[{"$f":"ROW()","v":454},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J435*$N$34","v":0},0,0,0,0,0.5068232264609146,0.49748948143988786,0.46639620825960926,0.5747067707443303,0.57470677074433008,0,null,null,0.7989917244535113,0,0,0.78437479192838433,{"$f":"AA435*$Z$34","v":0.12792555140572742},null,null,1.7491719975227777,1.5250895796683643,1.3484257967434381,1.0627467393727017,1.0627467393727015]
[{"$f":"ROW()","v":455},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,{"$f":"AA436*$Z$34","v":1.8094809425790306},null,null,2.7738432116580007,0.83663727612287853,1.456659832218105,4.7939170082003111,4.6781137251293474]
[{"$f":"ROW()","v":456},null,null,"Information Technology",null,null,null,null,null,{"$f":"J437*$N$34","v":5.0755873762017041},0.95472363027978979,0.53801984836955175,0.49621011416944261,1.4055758215076322,4.6952654642795082,4.0629359291444853,3.4101281942665218,4.9231512343122086,3.1714631916699298,3.7684927434054942,null,null,5.6399897340835148,4.2553250770700091,6.159024222118207,1.9904900447795484,{"$f":"AA437*$Z$34","v":5.2805636767188258},null,null,{"$f":"AD437*$Z$34","v":8.0865176720820457},7.4313828075578883,5.694824209998214,4.590041504447008,2.9268626247865872]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA438*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J439*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T439*$S$34","v":0},null,null,{"$f":"W439*$S$34","v":0},0,0,0,{"$f":"AA439*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"FRC",null,null,null,null,null,{"$f":"J440*$N$34","v":1.7323285722000475E-4},6.3850568086284325E-3,2.558453355643787,4.4691074858338755,9.9755039011237301,0,0,0,0,0,{"$f":"T440*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA440*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":460},null,null,"Land",null,null,null,null,null,{"$f":"J441*$N$34","v":0.38123150581894905},0.28282320307797371,0,0,0,0.1346125551216249,0.1321335068054926,0.12387511466526097,0.1526424654919751,0.1526424654919751,{"$f":"T441*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA441*$Z$34","v":0},null,null,5.3187729911998511,0.60315982374431309,0.38382897874638106,0,0]
[{"$f":"ROW()","v":461},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J442*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T442*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA442*$Z$34","v":0},null,null,0,0,0,0.35092935199669123,0.8115241264923484]
[{"$f":"ROW()","v":462},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J445:J461)","v":31.800955259974689},24.191725289048215,35.262724875342734,39.861684602434785,47.125562778810206,44.91476574085177,43.068511051949635,35.219700721135702,41.637165632245939,42.718536909450009,{"$f":"SUM(T445:T461)","v":37.311196170251669},null,null,55.656035521909196,66.404567673628605,64.40119143442594,62.233537811144359,42.629766549338598,null,null,105.4379586598411,93.265956137277044,83.868382247891219,80.9869718206145,83.480237589050489]
["Capex from Cost Pass Through"]
[{"$f":"ROW()","v":464},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":465},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":466},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":467},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":468},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":469},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":470},null,null,"Regulators"]
[{"$f":"ROW()","v":471},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":472},null,null,"Buildings"]
[{"$f":"ROW()","v":473},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":474},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":475},null,null,"Vehicle"]
[{"$f":"ROW()","v":476},null,null,"Information Technology"]
[null,null,null,"Miscellaneous IT equipment"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":479},null,null,"FRC"]
[{"$f":"ROW()","v":480},null,null,"Land"]
[{"$f":"ROW()","v":481},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":482},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,{"$f":"SUM(AA465:AA481)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI465:AI481)","v":0},0,0,0,0]
[{"$f":"ROW()","v":483},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/06/2019]",null,null,null,null,null,null,null,"Approved 5 [m$ 30/06/2019]"]
[{"$f":"ROW()","v":484},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA465*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},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":"AA466*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},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":"AA467*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},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":"AA468*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},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":"AA469*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},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":"AA470*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},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":"AA471*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},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":"AA472*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},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":"AA473*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},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":"AA474*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},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":"AA475*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},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":"AA476*AA$34","v":0},null,null,{"$f":"AD476*AD$34","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment"]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA478*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},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":"AA479*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},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":"AA480*AA$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":501},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA484:AA500)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI484:AI500)","v":0},0,0,0,0]
[]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":504},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,null,"Forecast [m$ OD]","Forecast [m$ OD]"]
[{"$f":"ROW()","v":505},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.3638219886880445,1.8747685196448776,0,0,0,0.46164500000000003,1.4195660000000001,1.5187996237516901,3.2418079689817438,10.367466490819968,8.0041545077676357,null,null,3.3676857004150254,2.7578211230512757,20.075667459256032,4.7480000000000002,0.69004976972659782,null,null,0.54101390881700384,2.4838277053623892,6.8220412844752127,5.8396803473989802,2.7822144787540815,2.766862116612248,2.9030173858432877,4.4809356062026851,2.8332636890796512,0.60314796316291586]
[{"$f":"ROW()","v":506},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,1.0817423985244305,null,null,1.4284312104360049,0.75441935344626532,0.4673204324472443,0.60397388459781443,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Medium Pressure Mains",null,null,null,null,null,5.6234577303884228,3.9059453471196455,4.4632616487455197,7.0172268907563016,9.1199999999999992,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},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,9.6934646070705082,10.682714689171014,22.052202089397014,16.87749797,12.594387121088781,null,null,32.716706308863081,32.409198472564292,32.636261690324673,35.674727469850787,29.198916030005527,41.593859549343151,34.612009998847853,35.217007308979269,36.957749509847943,38.312491087677898]
[{"$f":"ROW()","v":509},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},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,0.22851549246955394,0.43642174045674492,1.2022835869308026,0.66340935999999984,1.3957916161717792,null,null,2.6500680038503446,4.2084453001397204,5.0455539924969166,1.5826044203290559,0.80680677175023563,1.0992767120067553,0.7840565198670254,1.0196519871202829,0.75577820755635061,0.42081417477690869]
[{"$f":"ROW()","v":511},null,null,"Secondary Gate Stations",null,null,null,null,null,2.4437083415058822E-2,1.316396854051406E-2,0,0,0,0,0,0,1.23033631628E-2,1.6574945431679016,1.685651068716699,null,null,0.17932409334793159,0.23227413662935997,3.9022498108794903E-3,6.0650000000000005E-4,7.7420831091709E-3,null,null,2.2704468185132332E-2,0,0.20259885801740246,0.72030208771604642,5.468111979638528,8.1279542907327276,3.6192529392136339,6.3024578766431052,7.4238580286815417E-2,7.6200299776598729E-2]
[{"$f":"ROW()","v":512},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,1.0991493756209922,0.74024732445122077,4.3068220565307636,9.5596913996734987,0.15234791913466125,null,null,0.42075783925129218,0.65297544162736254,1.3896843419270377,9.7962102656454704,2.8711714858730173,1.9351549368616163,0.36623812284118534,0.32194397461003893,0.11106021576946369,0.1133367767370799]
[{"$f":"ROW()","v":513},null,null,"Meter and Services Pipes",null,null,null,null,null,13.61233815689261,10.787333825701625,19.281290322580645,18.240686274509802,16.29,16.516205743799993,20.081629629999998,18.3162034282437,17.304209460663788,19.025756157232873,8.6292181532674821,null,null,19.510816827534729,17.6194127269296,20.294685702036663,30.096388690000005,16.538882135573409,null,null,30.373630757965888,31.345532356616079,29.924494454596083,28.637014377688885,34.257425631298432,28.301207033500592,29.434565854367339,32.34952568334019,33.964397128112267,35.202215362085013]
[{"$f":"ROW()","v":514},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,1.1556799999283272,1.0158044951637759,1.0163246574372216,1.5635816810274734,2.0288464652031672,0.80244670954729624,0.81269752579700216,0.91341514969759652,0.92701744456330015,0.93885958357568544]
[{"$f":"ROW()","v":515},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,1.4170479298747354,null,null,1.2545469059237506,2.0496487623415427,1.9871543237423406,3.3185007952564414,3.5586303377916222,3.3709305808285266,4.830089414321483,1.951058290817238,3.1391022628752632,3.328997667843713]
[{"$f":"ROW()","v":516},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,3.1229093053068411,9.3289065880539539,8.2408999593899992,3.5250560084632321,2.8639838134311724,7.4684702365038325,8.9172741831826592,7.1167766347158024,5.3923278873314899,8.3458196973050711]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,8.7595753261537929E-2,8.8714740927952784E-2,8.9848023047591277E-2,9.9726372867063678E-2,0.10100032254041537]
[{"$f":"ROW()","v":518},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,1.4066084049961398,2.1912227656384493,2.1194658226626371,2.2554194250519837,2.3701714830506009]
[{"$f":"ROW()","v":519},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]
[{"$f":"ROW()","v":520},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.82,2.2513430800000003,0.40910358000000002,6.7073900000000006E-3,2.0229949999999999,0,0,0,0,0]
[{"$f":"ROW()","v":521},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,0,0,0,0.28029289557923354,0.67879448821921573,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J505:J521)","v":28.023541853198573},{"$f":"SUM(K505:K521)","v":19.22506999370469},{"$f":"SUM(L505:L521)","v":26.023298571294433},{"$f":"SUM(M505:M521)","v":28.924226487158553},{"$f":"SUM(N505:N521)","v":33.51986673365581},{"$f":"SUM(O505:O521)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,null,null,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"SUM(AA505:AA521)","v":39.125188730184171},null,null,74.506448708527643,86.500101555315382,88.141437574854137,{"$f":"SUM(AG505:AG521)","v":91.54865162355344},86.537896481965007,{"$f":"SUM(AI505:AI521)","v":96.960366324194425},88.559139450847852,91.882086357836442,86.510080723341616,89.813054418531905]
[{"$f":"ROW()","v":523},null,"CAPEX",null,null,null,null,null,null,{"$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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":524},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J505*$N$34","v":1.9426231513904706},{"$f":"K505*$N$34","v":2.6704135583439621},{"$f":"L505*$N$34","v":0},{"$f":"M505*$N$34","v":0},{"$f":"N505*$N$34","v":0},{"$f":"O505*O$34","v":0.63966363386548675},1.9049943515418515,1.9796009137414048,4.0751884253023292,12.763548542605101,9.705168718471775,null,null,{"$f":"W505*W$34","v":3.9413836104582329},3.1900541646963596,22.679974129827542,5.2069142602509064,{"$f":"AA505*AA$34","v":0.75177674404673611},0,0,0.5796219511313615,2.6223729599261154,7.0676397869191554,5.9438673295113622,2.7822144787540815,2.7319627915308167,2.8302458531512533,4.3135068477622269,2.6929981042646713,0.56605701967529087]
[{"$f":"ROW()","v":525},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T506*T$34","v":0},null,null,0,0,0,0,{"$f":"AA506*AA$34","v":1.1785074264747741},0,0,1.5303674670033316,0.79650005861972051,0.48414431163303673,0.6147495114416649,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J507*$N$34","v":8.010033031090126},5.5636145496376157,6.3574538916966326,9.9953128264608537,12.990495304833766,{"$f":"O507*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA507*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,3.0730574425579631,1.8172562717109579,0.12040670827533879,0,5.0548966350566757E-2,{"$f":"O508*O$34","v":9.7142005888898861},10.996341784407406,16.206554992827094,14.295554150272018,10.615966932281768,5.6538049678737181,null,null,11.344782717150917,12.357015543759527,24.912913800166503,18.50877945605491,{"$f":"AA508*AA$34","v":13.720991961069155},0,0,35.05144846793435,34.216948922764153,33.811191108408508,36.3112078885814,29.198916030005527,41.069222771424755,33.744371716882654,33.901134837710323,35.128092648601722,35.956441612933411]
[{"$f":"ROW()","v":528},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O509*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA509*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Regulators",null,null,null,null,null,0.26023194092858698,0.23907154735320432,2.1337897669047385E-2,0,8.9580446697206922E-3,{"$f":"O510*O$34","v":0.13821539814810579},0.98184488293764804,0.80428368342707079,0.22777273264408157,0.89435427426869829,0.30168262799199541,null,null,0.2674439650482513,0.5048220782237397,1.3582492688548131,0.72753067754168621,{"$f":"AA510*AA$34","v":1.5206492670653315},0,0,2.8391831743869065,4.44318788078112,5.2271976461900245,1.6108400032073622,0.80680677175023563,1.0854111799672534,0.76440214406268225,0.98155300930668099,0.7183621094071011,0.39493595628207828]
[{"$f":"ROW()","v":530},null,null,"Secondary Gate Stations",null,null,null,null,null,3.4808094009556222E-2,1.875070959632975E-2,0,0,0,{"$f":"O511*O$34","v":0},0,0,1.5466222439166313E-2,2.0405671992823944,2.0438795885926129,null,null,0.20987262629488179,0.26867843991488799,4.4084673617198391E-3,6.6512078745622886E-4,{"$f":"AA511*AA$34","v":8.4346351340103751E-3},0,0,2.4324713162444136E-2,0,0.20989256587565894,0.73315315083319277,5.468111979638528,8.0254337793793784,3.5285271361677735,6.0669685078717768,7.0563271871329894E-2,7.1514316924343804E-2]
[{"$f":"ROW()","v":531},null,null,"Buildings",null,null,null,null,null,0,9.0628429715593803E-2,0,0,0,{"$f":"O512*O$34","v":0},0,5.1423601651278829E-2,0.1437951471543403,0.18523509861326073,0.12831890741682228,null,null,1.2863936007995322,0.85626621702652339,4.8655225547110241,10.48367596304926,{"$f":"AA512*AA$34","v":0.16597588700700422},0,0,0.45078412175007782,0.6893977138279721,1.4397140000623199,9.9709865415713494,2.8711714858730173,1.9107462029319469,0.35705743048316674,0.30991463862008828,0.10556198905141262,0.1063670640997695]
[{"$f":"ROW()","v":532},null,null,"Meter and Services Pipes",null,null,null,null,null,19.389365670495941,15.365439628777569,27.464200812129455,25.981968136619003,23.203417600410312,{"$f":"O513*O$34","v":22.885152408775419},26.948652626863055,23.873309208004294,21.752649995876805,23.422903029166545,10.463068648248486,null,null,22.834557768030777,20.380901603530422,22.927404412796033,33.005331813819524,{"$f":"AA513*AA$34","v":18.018333615241055},0,0,32.541165459815623,33.093952647768795,31.00179825824878,29.147933456684228,34.257425631298432,27.944234772928258,28.696713410977747,31.14079576680178,32.282931317349544,33.037434146896494]
[{"$f":"ROW()","v":533},null,null,"Equipment & Vehicles",null,null,null,null,null,1.7495211060517426,0.37501419192659502,7.6206777389454944E-3,0.25696595198060418,0.11107836792547472,{"$f":"O514*O$34","v":0},0,0,0,0,4.3756507486441136E-15,null,null,0.80391274981451366,1.3197614640313788,4.4988141327648501,5.6035640654788477,{"$f":"AA514*AA$34","v":0.4055839508010346},0,0,1.2381520798729146,1.0724649841604994,1.052913092401909,1.5914778751582046,2.0288464652031672,0.7923251901521392,0.7923251901521392,0.87928567811070746,0.8811238538973365,0.8811238538973365]
[{"$f":"ROW()","v":534},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515*T$34","v":0},null,null,{"$f":"W515*W$34","v":0},0,0,0,{"$f":"AA515*AA$34","v":1.5438070203276444},0,0,1.3440743639796098,2.163975979536104,2.0586933405387873,3.3777068754572701,3.5586303377916222,3.3284119452012058,4.7090109077187261,1.8781576075705713,2.9836956142130435,3.1242789720846846]
[{"$f":"ROW()","v":535},null,null,"Information Technology",null,null,null,null,null,{"$f":"J516*$N$34","v":5.0755873762017041},0.95472363027978979,0.53801984836955175,0.49621011416944261,1.4055758215076322,{"$f":"O516*O$34","v":0.51327663660738754},1.4187080709741899E-3,0,3.2037608569070213,2.3181605208850491,{"$f":"T516*T$34","v":2.0718645104559177},null,null,4.7321197972172966,3.5788336776390159,5.7088785811397278,3.5484103549590622,{"$f":"AA516*AA$34","v":5.3109910241824965},0,0,3.3457675583725126,9.8492630263257404,8.537578417408481,3.5879472842609705,2.8639838134311724,7.3742680104225862,8.6937399691232393,6.8508605000587597,5.1253714344090406,7.8325885406791862]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T517*T$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,8.6490879747793667E-2,8.6490879747793667E-2,8.6490879747793667E-2,9.4789247506797861E-2,9.4789247506797861E-2]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J518*$N$34","v":0},0,0,0,0,{"$f":"O518*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA518*AA$34","v":0},0,0,0,0,0,0,0,1.3888663990994601,2.1362941799872588,2.0402726446231716,2.1437610129255971,2.2244163750124355]
[{"$f":"ROW()","v":538},null,null,"FRC",null,null,null,null,null,{"$f":"J519*$N$34","v":1.7323285722000475E-4},6.3850568086284325E-3,2.558453355643787,4.4691074858338755,9.9755039011237301,{"$f":"O519*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA519*AA$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},null,null,"Land",null,null,null,null,null,0.38123150581894905,0.28282320307797371,0,0,0,{"$f":"O520*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA520*AA$34","v":0},0,0,0.8785171548860895,2.3769205906524049,0.42383160969121653,6.8270579750223026E-3,2.0229949999999999,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,{"$f":"O521*O$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA521*AA$34","v":0},0,0,0,0,0,0.28529366088840813,0.67879448821921573,0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J524:J540)","v":39.916632551402259},27.384120777228219,37.067493191522757,41.199564515063777,47.745578006821198,33.89050866628628,40.833252353820932,42.915172399651141,43.714187530595765,52.24073559710282,30.367787969051331,null,null,45.420466834814405,42.456333188821858,86.956165347622218,77.084871711941645,{"$f":"SUM(AA524:AA540)","v":42.625051531349243},null,null,79.823406512295222,91.32498476436264,91.314594137377867,93.181990635570443,86.537896481965007,{"$f":"SUM(AI524:AI540)","v":95.737373922785594},86.339178818454442,88.448940918183879,82.227250603497595,84.289947105991828]
["Redundant Assets  (New Facility Investment)"]
[{"$f":"ROW()","v":543},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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":544},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},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]
[{"$f":"ROW()","v":546},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},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]
[{"$f":"ROW()","v":548},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},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]
[{"$f":"ROW()","v":550},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},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]
[{"$f":"ROW()","v":552},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},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]
[{"$f":"ROW()","v":554},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},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,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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]
[{"$f":"ROW()","v":558},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},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]
[{"$f":"ROW()","v":560},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J544:J560)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA544:AA560)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI544:AI560)","v":0},0,0,0,0]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":563},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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":564},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},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]
[{"$f":"ROW()","v":566},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},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]
[{"$f":"ROW()","v":568},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},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]
[{"$f":"ROW()","v":570},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},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]
[{"$f":"ROW()","v":572},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},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,-3.8705334252927541E-2,null,null,-1.5466611009039191E-2,-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},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,-3.7720340433808155E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",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,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]
[{"$f":"ROW()","v":578},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},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]
[{"$f":"ROW()","v":580},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J564:J580)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA564:AA580)","v":-4.2477368296308354E-2},null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AI564:AI580)","v":0},0,0,0,0]
["Addition To Capital Base (NGR 82, 84 & 86)"]
[{"$f":"ROW()","v":583},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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":584},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},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]
[{"$f":"ROW()","v":586},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},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]
[{"$f":"ROW()","v":588},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":589},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]
[{"$f":"ROW()","v":590},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":591},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]
[{"$f":"ROW()","v":592},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},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]
[{"$f":"ROW()","v":594},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},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,"Miscellaneous IT equipment"]
[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]
[{"$f":"ROW()","v":598},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},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]
[{"$f":"ROW()","v":600},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J584:J600)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA584:AA600)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI584:AI600)","v":0},0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":603},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,{"$f":"\"Actual [m$ \"&$G$34&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Modelled Forecast [m$ \"&$G$34&\"]\"","v":"Modelled Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":604},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"-J544+J564+J584","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD544+AD564+AD584","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-J545+J565+J585","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD545+AD565+AD585","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-J546+J566+J586","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD546+AD566+AD586","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"-J547+J567+J587","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD547+AD567+AD587","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"-J548+J568+J588","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD548+AD568+AD588","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Regulators",null,null,null,null,null,{"$f":"-J549+J569+J589","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD549+AD569+AD589","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"-J550+J570+J590","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD550+AD570+AD590","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Buildings",null,null,null,null,null,{"$f":"-J551+J571+J591","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD551+AD571+AD591","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-J552+J572+J592","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD552+AD572+AD592","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"-J553+J573+J593","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.8705334252927541E-2,null,null,{"$f":"AD553+AD573+AD593","v":-1.5466611009039191E-2},-0.20286726621937196,-6.3572838320331742E-3,{"$f":"AG553+AG573+AG593","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Vehicle",null,null,null,null,null,{"$f":"-J554+J574+J594","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD554+AD574+AD594","v":0},0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Information Technology",null,null,null,null,null,{"$f":"-J555+J575+J595","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.7720340433808155E-3,null,null,{"$f":"AD555+AD575+AD595","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"-J557+J577+J597","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD557+AD577+AD597","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"FRC",null,null,null,null,null,{"$f":"-J558+J578+J598","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD558+AD578+AD598","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Land",null,null,null,null,null,{"$f":"-J559+J579+J599","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD559+AD579+AD599","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"-J560+J580+J600","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD560+AD580+AD600","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J604:J620)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AA604:AA620)","v":-4.2477368296308354E-2},null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AI604:AI620)","v":0},0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$f":"ROW()","v":623},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved 4 [m$ 31/12/2014]"]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":625},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]
[{"$f":"ROW()","v":626},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":627},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]
[{"$f":"ROW()","v":628},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":629},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]
[{"$f":"ROW()","v":630},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":631},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]
[{"$f":"ROW()","v":632},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9814863102998694E-3,null,null,-9.9629726205997388E-3,-9.9629726205997388E-3,-9.9629726205997388E-3,-9.9629726205997388E-3,-5.5922685545158838E-3,null,null,-1.1184537109031766E-2,-1.1184537109031768E-2,-1.1184537109031768E-2,-1.1184537109031768E-2,-1.1184537109031768E-2]
[{"$f":"ROW()","v":633},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]
[{"$f":"ROW()","v":634},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":635},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":638},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":639},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]
[{"$f":"ROW()","v":640},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T624:T640)","v":-9.2225570294099217E-3},null,null,-1.8445114058819843E-2,-1.8445114058819843E-2,-1.844511405881984E-2,-1.844511405881984E-2,-1.0353338834066549E-2,null,null,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,-2.0706677668133097E-2,{"$f":"SUM(AI624:AI640)","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]"}]
[{"$f":"ROW()","v":643},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T624*$S$34","v":0},null,null,{"$f":"W624*$S$34","v":0},0,0,0,{"$f":"AA624*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":644},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,{"$f":"AA625*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":645},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,{"$f":"AA626*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.2212478375419386E-3,null,null,-1.0442495675083877E-2,-1.0442495675083877E-2,-1.0442495675083874E-2,-1.0442495675083874E-2,{"$f":"AA627*$Z$34","v":-5.2212478375419395E-3},null,null,-1.0442495675083879E-2,-1.0442495675083879E-2,-1.0442495675083879E-2,-1.0442495675083879E-2,-1.0442495675083879E-2]
[{"$f":"ROW()","v":647},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,{"$f":"AA628*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":648},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,{"$f":"AA629*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":649},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,{"$f":"AA630*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":650},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,{"$f":"AA631*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.1327849375866633E-3,null,null,-1.2265569875173327E-2,-1.2265569875173327E-2,-1.2265569875173327E-2,-1.2265569875173327E-2,{"$f":"AA632*$Z$34","v":-6.1327849375866633E-3},null,null,-1.2265569875173323E-2,-1.2265569875173327E-2,-1.2265569875173327E-2,-1.2265569875173327E-2,-1.2265569875173327E-2]
[{"$f":"ROW()","v":652},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,{"$f":"AA633*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":653},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,{"$f":"AA634*$Z$34","v":0},null,null,{"$f":"AD634*$Z$34","v":0},{"$f":"AE634*$Z$34","v":0},{"$f":"AF634*$Z$34","v":0},{"$f":"AG634*$Z$34","v":0},{"$f":"AH634*$Z$34","v":0}]
[{"$f":"ROW()","v":654},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,{"$f":"AA635*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T637*$S$34","v":0},null,null,{"$f":"W637*$S$34","v":0},0,0,0,{"$f":"AA637*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T638*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA638*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T639*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA639*$Z$34","v":0},null,null,{"$f":"AD639*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":659},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T640*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA640*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T643:T659)","v":-1.1354032775128602E-2},null,null,{"$f":"SUM(W643:W659)","v":-2.2708065550257204E-2},{"$f":"SUM(X643:X659)","v":-2.2708065550257204E-2},{"$f":"SUM(Y643:Y659)","v":-2.27080655502572E-2},{"$f":"SUM(Z643:Z659)","v":-2.27080655502572E-2},{"$f":"SUM(AA643:AA659)","v":-1.1354032775128604E-2},null,null,-2.27080655502572E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,{"$f":"SUM(AI643:AI659)","v":0},0,0,0,0]
[{"$f":"ROW()","v":661},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]"}]
[{"$f":"ROW()","v":662},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":663},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]
[{"$f":"ROW()","v":664},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":665},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]
[{"$f":"ROW()","v":666},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":667},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]
[{"$f":"ROW()","v":668},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":669},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]
[{"$f":"ROW()","v":670},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":671},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]
[{"$f":"ROW()","v":672},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":673},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":676},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":677},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]
[{"$f":"ROW()","v":678},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T662:T678)","v":0},null,null,-0.60228942131752283,-0.60228942131752283,-0.60228942131752283,-0.60228942131752283,-0.16208448496051081,null,null,{"$f":"SUM(AD662:AD678)","v":-0.2220612553482183},-0.2220612553482183,-8.1410884757676105E-3,0,0,{"$f":"SUM(AI662:AI678)","v":0},0,0,0,0]
[{"$f":"ROW()","v":680},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$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":681},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T662*$S$34","v":0},null,null,{"$f":"W662*$S$34","v":0},0,0,0,{"$f":"AA662*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI662*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":682},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,{"$f":"AA663*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":683},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,{"$f":"AA664*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":684},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,{"$f":"AA665*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":685},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,{"$f":"AA666*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":686},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,{"$f":"AA667*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":687},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,{"$f":"AA668*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-8.718835293127938E-3,-8.718835293127938E-3,-8.7188352931279363E-3,-8.7188352931279363E-3,{"$f":"AA669*$Z$34","v":1.9049318366652048E-2},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":689},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,{"$f":"AA670*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":690},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.71997835700559332,-0.71997835700559332,-0.71997835700559332,-0.71997835700559332,{"$f":"AA671*$Z$34","v":-0.12176220694206567},null,null,-0.24352441388413135,-0.24352441388413135,-8.9279590729651817E-3,0,0]
[{"$f":"ROW()","v":691},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,{"$f":"AA672*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.2790641058697405E-2,-1.2790641058697406E-2,-1.2790641058697406E-2,-1.2790641058697405E-2,{"$f":"AA673*$Z$34","v":-7.5037746661803573E-2},null,null,{"$f":"AD673*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA674*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T675*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA675*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":695},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T676*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA676*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":696},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T677*$S$34","v":0},null,null,{"$f":"W677*$S$34","v":0},0,0,0,{"$f":"AA677*$Z$34","v":0},null,null,{"$f":"AD677*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":697},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T678*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA678*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":698},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T681:T697)","v":0},null,null,-0.74148783335741864,-0.74148783335741864,-0.74148783335741864,-0.74148783335741864,-0.17775063523721718,null,null,-0.24352441388413135,-0.24352441388413135,-8.9279590729651817E-3,0,0,{"$f":"SUM(AI681:AI697)","v":0},0,0,0,0]
["Capex Depreciation per tariff variation"]
[{"$f":"ROW()","v":700},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/6/2014]",null,null,null,null,null,null,"Approved 3 [m$ OD]"]
[{"$f":"ROW()","v":701},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":702},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]
[{"$f":"ROW()","v":703},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":704},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]
[{"$f":"ROW()","v":705},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":706},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]
[{"$f":"ROW()","v":707},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":708},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]
[{"$f":"ROW()","v":709},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},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]
[{"$f":"ROW()","v":711},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},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]
[{"$f":"ROW()","v":716},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":717},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]
[{"$f":"ROW()","v":718},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z701:Z717)","v":-1.46282101167315E-2},0,null,null,0,0,0,0,0,{"$f":"SUM(AI701:AI717)","v":0},0,0,0,0]
[{"$f":"ROW()","v":719},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]"}]
[{"$f":"ROW()","v":720},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z701*Z$34","v":0}]
[{"$f":"ROW()","v":721},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]
[{"$f":"ROW()","v":722},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":723},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]
[{"$f":"ROW()","v":724},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":725},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6042088428550087E-2]
[{"$f":"ROW()","v":726},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":727},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]
[{"$f":"ROW()","v":728},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":729},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]
[{"$f":"ROW()","v":730},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":731},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,"Miscellaneous IT equipment",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]
[{"$f":"ROW()","v":734},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":735},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":"Z716*Z$34","v":0}]
[{"$f":"ROW()","v":736},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":"Z717*Z$34","v":0}]
[{"$f":"ROW()","v":737},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z720:Z736)","v":-1.6042088428550087E-2},{"$f":"SUM(AA720:AA736)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI720:AI736)","v":0},0,0,0,0]
[{"$f":"ROW()","v":738},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":739},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]
[{"$f":"ROW()","v":740},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},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]
[{"$f":"ROW()","v":742},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-1.1941683607064285E-3,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-3.5957422739300832E-2,-7.0009069730614187E-2,null,null,-0.14001813946122837,-0.14001813946122835,-0.14001813946122835,-0.14001813946122835,-7.8592912797115722E-2,0,0,-0.15718582559423144,-0.15718582559423144,-0.15718582559423144,-0.15718582559423144,-0.15718582559423147]
[{"$f":"ROW()","v":743},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]
[{"$f":"ROW()","v":744},null,null,"Regulators",null,null,null,null,null,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-3.312659783546186E-2,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,-4.6475776076281301E-3,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},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]
[{"$f":"ROW()","v":746},null,null,"Buildings",null,null,null,null,null,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,-1.505254717539688E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},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]
[{"$f":"ROW()","v":748},null,null,"Equipment & Vehicles",null,null,null,null,null,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,-0.69345243742610618,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":749},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]
[{"$f":"ROW()","v":750},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,-0.71266500290770685,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-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]
[{"$f":"ROW()","v":754},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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(J739:J755)","v":-1.6172891006406376},-1.6172891006406376,-1.6172891006406376,-1.6172891006406376,-1.6172891006406376,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,-1.4028773319620957,{"$f":"SUM(T739:T755)","v":-0.3609227435061011},null,null,-0.72184548701220219,-0.72184548701220208,-0.72184548701220208,-0.72184548701220208,-0.40859706786908867,null,null,-0.81719413573817734,-0.81719413573817734,-0.81719413573817734,-0.81719413573817734,-0.81719413573817745,{"$f":"SUM(AI739:AI755)","v":0},0,0,0,0]
[{"$f":"ROW()","v":757},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$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]"}]
[{"$f":"ROW()","v":758},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J739*$N$34","v":-9.5373204917225424E-2},-9.5373204917225424E-2,-9.5373204917225424E-2,-9.5373204917225424E-2,-9.5373204917225424E-2,-1.6188526261587257E-2,-1.6188526261587257E-2,-1.6188526261587257E-2,-1.6188526261587257E-2,-1.6188526261587257E-2,{"$f":"T739*$S$34","v":-6.2379031328667007E-3},null,null,{"$f":"W739*$S$34","v":-1.2475806265733401E-2},-1.24758062657334E-2,-1.24758062657334E-2,-1.24758062657334E-2,{"$f":"AA739*$Z$34","v":-9.990025318049673E-3},null,null,-1.9980050636099349E-2,-1.9980050636099349E-2,-1.9980050636099349E-2,-1.9980050636099349E-2,-1.9980050636099349E-2]
[{"$f":"ROW()","v":759},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J740*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA740*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J741*$N$34","v":-0.27193825362361795},-0.27193825362361795,-0.27193825362361795,-0.27193825362361795,-0.27193825362361795,-0.13350055051816878,-0.13350055051816878,-0.13350055051816878,-0.13350055051816878,-0.13350055051816878,0,null,null,0,0,0,0,{"$f":"AA741*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J742*$N$34","v":-1.700969131901085E-3},-1.700969131901085E-3,-1.700969131901085E-3,-1.700969131901085E-3,-1.700969131901085E-3,-5.121762404263272E-2,-5.121762404263272E-2,-5.121762404263272E-2,-5.121762404263272E-2,-5.121762404263272E-2,-8.618924987320091E-2,null,null,-0.17237849974640182,-0.17237849974640179,-0.17237849974640179,-0.17237849974640179,{"$f":"AA742*$Z$34","v":-8.6189249873200882E-2},null,null,-0.17237849974640176,-0.17237849974640176,-0.17237849974640176,-0.17237849974640176,-0.17237849974640179]
[{"$f":"ROW()","v":762},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J743*$N$34","v":-3.4883718243422256E-2},-3.4883718243422256E-2,-3.4883718243422256E-2,-3.4883718243422256E-2,-3.4883718243422256E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA743*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"Regulators",null,null,null,null,null,{"$f":"J744*$N$34","v":-4.7185407198101284E-2},-4.7185407198101284E-2,-4.7185407198101284E-2,-4.7185407198101284E-2,-4.7185407198101284E-2,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,0,null,null,0,0,0,0,{"$f":"AA744*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J745*$N$34","v":-1.2612215191752953E-2},-1.2612215191752953E-2,-1.2612215191752953E-2,-1.2612215191752953E-2,-1.2612215191752953E-2,0,-4.941867800408251E-18,0,0,0,0,null,null,0,0,0,0,{"$f":"AA745*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Buildings",null,null,null,null,null,{"$f":"J746*$N$34","v":-2.1440794233309425E-3},-2.1440794233309425E-3,-2.1440794233309425E-3,-2.1440794233309425E-3,-2.1440794233309425E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA746*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J747*$N$34","v":-0.85007178340240952},-0.85007178340240952,-0.85007178340240952,-0.85007178340240952,-0.85007178340240952,-0.77557462681983769,-0.77557462681983769,-0.77557462681983769,-0.77557462681983769,-0.77557462681983769,-0.35191042560577207,null,null,-0.70382085121154414,-0.70382085121154403,-0.70382085121154403,-0.70382085121154403,{"$f":"AA747*$Z$34","v":-0.35191042560577235},null,null,-0.7038208512115447,-0.7038208512115447,-0.70382085121154492,-0.70382085121154492,-0.70382085121154492]
[{"$f":"ROW()","v":767},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J748*$N$34","v":-0.98775116584532496},-0.98775116584532496,-0.98775116584532496,-0.98775116584532496,-0.98775116584532496,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA748*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Vehicle",null,null,null,null,null,{"$f":"J749*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA749*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Information Technology",null,null,null,null,null,{"$f":"J750*$N$34","v":0},0,0,0,0,-1.0151174752403409,-1.0151174752403409,-1.0151174752403409,-1.0151174752403409,-1.0151174752403409,0,null,null,0,0,0,0,{"$f":"AA750*$Z$34","v":0},null,null,{"$f":"AD750*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA751*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J752*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T752*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA752*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"FRC",null,null,null,null,null,{"$f":"J753*$N$34","v":0},0,0,0,0,-3.4646571444000944E-5,-3.4646571444000944E-5,-3.4646571444000944E-5,-3.4646571444000944E-5,-3.4646571444000944E-5,{"$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":"ROW()","v":773},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$34","v":0},null,null,{"$f":"W754*$S$34","v":0},0,0,0,{"$f":"AA754*$Z$34","v":0},null,null,{"$f":"AD754*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J755*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T755*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA755*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J758:J774)","v":-2.3036607969770864},-2.3036607969770864,-2.3036607969770864,-2.3036607969770864,-2.3036607969770864,-1.9982534423367684,-1.9982534423367684,-1.9982534423367684,-1.9982534423367684,-1.9982534423367684,{"$f":"SUM(T758:T774)","v":-0.4443375786118397},null,null,{"$f":"SUM(W758:W774)","v":-0.8886751572236794},{"$f":"SUM(X758:X774)","v":-0.88867515722367929},{"$f":"SUM(Y758:Y774)","v":-0.88867515722367929},{"$f":"SUM(Z758:Z774)","v":-0.88867515722367929},{"$f":"SUM(AA758:AA774)","v":-0.44808970079702293},null,null,-0.89617940159404585,-0.89617940159404585,-0.89617940159404608,-0.89617940159404608,-0.89617940159404608,{"$f":"SUM(AI758:AI774)","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},null,"2001 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":777},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,-3.134134537500588E-2,-3.134134537500588E-2,-3.134134537500588E-2,-3.134134537500588E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-1.5623070997040646E-2,-8.632474379740393E-3,null,null,-1.7264948759480786E-2,-1.7264948759480786E-2,-1.7264948759480789E-2,-1.7264948759480789E-2,-1.5433664934662096E-2,0,0,-3.0867329869324188E-2,-3.0867329869324191E-2,-3.0867329869324191E-2,-3.0867329869324191E-2,-3.0867329869324191E-2]
[{"$f":"ROW()","v":778},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]
[{"$f":"ROW()","v":779},null,null,"Medium Pressure Mains",null,null,null,null,null,0,-7.674467964533338E-2,-7.674467964533338E-2,-7.674467964533338E-2,-7.674467964533338E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,-6.5099089118660761E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},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]
[{"$f":"ROW()","v":781},null,null,"Low Pressure Mains",null,null,null,null,null,0,-4.573717307552623E-2,-4.573717307552623E-2,-4.573717307552623E-2,-4.573717307552623E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},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]
[{"$f":"ROW()","v":783},null,null,"Secondary Gate Stations",null,null,null,null,null,0,-8.8544232205469281E-3,-8.8544232205469281E-3,-8.8544232205469281E-3,-8.8544232205469281E-3,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},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]
[{"$f":"ROW()","v":785},null,null,"Meter and Services Pipes",null,null,null,null,null,0,-0.37167956688426962,-0.37167956688426962,-0.37167956688426962,-0.37167956688426962,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.43149335302806496,-0.24307643453475294,null,null,-0.48615286906950583,-0.48615286906950589,-0.48615286906950589,-0.48615286906950589,-0.2728801439004076,0,0,-0.5457602878008152,-0.5457602878008152,-0.54576028780081509,-0.5457602878008152,-0.5457602878008152]
[{"$f":"ROW()","v":786},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]
[{"$f":"ROW()","v":787},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":791},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261454E-4,-8.9652806499261432E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},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]
[{"$f":"ROW()","v":793},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J777:J793)","v":0},-1.1044018404994498,-1.1044018404994498,-1.1044018404994498,-1.1044018404994498,-0.67466681050345889,-0.67466681050345911,-0.67466681050345889,-0.67466681050345889,-0.67466681050345889,-0.30396563391720849,null,null,-0.60793126783441687,-0.60793126783441687,-0.60793126783441687,-0.60793126783441687,{"$f":"SUM(AA777:AA793)","v":-0.34697775404966097},null,null,-0.69395550809932194,-0.69395550809932194,-0.69395550809932183,-0.69395550809932194,-0.69395550809932194,{"$f":"SUM(AI777:AI793)","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":796},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J777*$N$34","v":0},-4.464249999355125E-2,-4.464249999355125E-2,-4.464249999355125E-2,-4.464249999355125E-2,-2.2253446319533014E-2,-2.2253446319533014E-2,-2.2253446319533014E-2,-2.2253446319533014E-2,-2.2253446319533014E-2,{"$f":"T777*$S$34","v":-1.0627572887375409E-2},null,null,{"$f":"W777*$S$34","v":-2.1255145774750819E-2},-2.1255145774750819E-2,-2.1255145774750822E-2,-2.1255145774750822E-2,{"$f":"AA777*$Z$34","v":-1.6925393857671951E-2},null,null,-3.3850787715343902E-2,-3.3850787715343902E-2,-3.3850787715343902E-2,-3.3850787715343902E-2,-3.3850787715343902E-2]
[{"$f":"ROW()","v":797},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J778*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA778*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J779*$N$34","v":0},-0.10931484655742049,-0.10931484655742049,-0.10931484655742049,-0.10931484655742049,-9.2726909160626925E-2,-9.2726909160626925E-2,-9.2726909160626925E-2,-9.2726909160626925E-2,-9.2726909160626925E-2,0,null,null,0,0,0,0,{"$f":"AA779*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J780*$N$34","v":0},-1.7863109180907891E-3,-1.7863109180907891E-3,-1.7863109180907891E-3,-1.7863109180907891E-3,-3.0287604528515966E-2,-3.0287604528515966E-2,-3.0287604528515966E-2,-3.0287604528515966E-2,-3.0287604528515966E-2,-6.0782630990392432E-2,null,null,-0.12156526198078485,-0.12156526198078485,-0.12156526198078485,-0.12156526198078485,{"$f":"AA780*$Z$34","v":-6.0782630990392453E-2},null,null,-0.12156526198078492,-0.12156526198078492,-0.12156526198078492,-0.12156526198078492,-0.12156526198078492]
[{"$f":"ROW()","v":800},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J781*$N$34","v":0},-6.514786536118343E-2,-6.514786536118343E-2,-6.514786536118343E-2,-6.514786536118343E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA781*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Regulators",null,null,null,null,null,{"$f":"J782*$N$34","v":0},-1.0217255240081043E-2,-1.0217255240081043E-2,-1.0217255240081043E-2,-1.0217255240081043E-2,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,-6.6199928827569924E-3,-2.5797275309233617E-3,null,null,-5.1594550618467233E-3,-5.1594550618467233E-3,-5.1594550618467233E-3,-5.1594550618467233E-3,{"$f":"AA782*$Z$34","v":-2.5797275309233643E-3},null,null,-5.1594550618467286E-3,-5.1594550618467286E-3,-5.1594550618467286E-3,-5.1594550618467286E-3,-5.1594550618467286E-3]
[{"$f":"ROW()","v":802},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J783*$N$34","v":0},-1.2612208692272583E-2,-1.2612208692272583E-2,-1.2612208692272583E-2,-1.2612208692272583E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA783*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Buildings",null,null,null,null,null,{"$f":"J784*$N$34","v":0},-4.2776913550439093E-3,-4.2776913550439093E-3,-4.2776913550439093E-3,-4.2776913550439093E-3,-2.2657107428898449E-3,-2.2657107428898449E-3,-2.2657107428898449E-3,-2.2657107428898449E-3,-2.2657107428898449E-3,-9.7170485282763977E-4,null,null,-1.9434097056552795E-3,-1.9434097056552798E-3,-1.9434097056552798E-3,-1.9434097056552798E-3,{"$f":"AA784*$Z$34","v":-9.7170485282763955E-4},null,null,-1.9434097056552791E-3,-1.9434097056552791E-3,-1.9434097056552793E-3,-1.9434097056552793E-3,-1.9434097056552793E-3]
[{"$f":"ROW()","v":804},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J785*$N$34","v":0},-0.52941904260008255,-0.52941904260008255,-0.52941904260008255,-0.52941904260008255,-0.61461758515110276,-0.61461758515110276,-0.61461758515110276,-0.61461758515110276,-0.61461758515110276,-0.29925516272416819,null,null,-0.59851032544833627,-0.59851032544833638,-0.59851032544833638,-0.59851032544833638,{"$f":"AA785*$Z$34","v":-0.29925516272416841},null,null,-0.59851032544833682,-0.59851032544833682,-0.59851032544833671,-0.59851032544833682,-0.59851032544833682]
[{"$f":"ROW()","v":805},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J786*$N$34","v":0},-0.79568830161318094,-0.79568830161318094,-0.79568830161318094,-0.79568830161318094,0,-3.9534942403266006E-16,0,0,0,0,null,null,0,0,0,0,{"$f":"AA786*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":806},null,null,"Vehicle",null,null,null,null,null,{"$f":"J787*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA787*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,null,"Information Technology",null,null,null,null,null,{"$f":"J788*$N$34","v":0},0,0,0,0,-0.19094472605595794,-0.19094472605595794,-0.19094472605595794,-0.19094472605595794,-0.19094472605595794,0,null,null,0,0,0,0,{"$f":"AA788*$Z$34","v":0},null,null,{"$f":"AD788*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA789*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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":"ROW()","v":810},null,null,"FRC",null,null,null,null,null,{"$f":"J791*$N$34","v":0},0,0,0,0,-1.2770113617256865E-3,-1.2770113617256865E-3,-1.2770113617256865E-3,-1.2770113617256865E-3,-1.2770113617256863E-3,{"$f":"T791*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA791*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,null,"Land",null,null,null,null,null,{"$f":"J792*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T792*$S$34","v":0},null,null,{"$f":"W792*$S$34","v":0},0,0,0,{"$f":"AA792*$Z$34","v":0},null,null,{"$f":"AD792*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J793*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T793*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA793*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J796:J812)","v":0},-1.573106022330907,-1.573106022330907,-1.573106022330907,-1.573106022330907,-0.96099298620310902,-0.96099298620310947,-0.96099298620310902,-0.96099298620310902,-0.96099298620310902,-0.37421679898568705,null,null,-0.74843359797137399,-0.7484335979713741,-0.7484335979713741,-0.7484335979713741,-0.38051461995598385,null,null,-0.76102923991196769,-0.76102923991196769,-0.76102923991196758,-0.76102923991196769,-0.76102923991196769,{"$f":"SUM(AI796:AI812)","v":0},0,0,0,0]
[{"$f":"ROW()","v":814},null,"2002 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":815},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,-2.9492298171944042E-2,-2.9492298171944042E-2,-2.9492298171944042E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},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]
[{"$f":"ROW()","v":817},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,-6.2103364310899634E-2,-6.2103364310899634E-2,-6.2103364310899634E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,-7.4387694145758659E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":818},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]
[{"$f":"ROW()","v":819},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,-4.6895016546367047E-2,-4.6895016546367047E-2,-4.6895016546367047E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},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]
[{"$f":"ROW()","v":821},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,-2.8443710685388535E-9,-2.8443710685388535E-9,-2.8443710685388535E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},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]
[{"$f":"ROW()","v":823},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,-0.35338695841797818,-0.35338695841797818,-0.35338695841797818,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.77125161290322586,-0.46166964341797345,null,null,-0.9233392868359469,-0.9233392868359469,-0.9233392868359469,-0.9233392868359469,-0.51827516300159859,0,0,-1.0365503260031972,-1.0365503260031972,-1.036550326003197,-1.0365503260031972,-1.036550326003197]
[{"$f":"ROW()","v":824},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]
[{"$f":"ROW()","v":825},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":829},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,-0.35923333261648749,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},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]
[{"$f":"ROW()","v":831},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J815:J831)","v":0},0,-0.73630032323139116,-0.73630032323139116,-0.73630032323139116,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-1.2818250575391725,-0.50513627123475757,null,null,-1.0102725424695151,-1.0102725424695151,-1.0102725424695151,-1.0102725424695151,{"$f":"SUM(AA815:AA831)","v":-0.56707125331867003},null,null,-1.1341425066373401,-1.1341425066373401,-1.1341425066373398,-1.1341425066373401,-1.1341425066373398,{"$f":"SUM(AI815:AI831)","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":834},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J815*$N$34","v":0},0,-4.200872378633734E-2,-4.200872378633734E-2,-4.200872378633734E-2,0,0,0,0,0,{"$f":"T815*$S$34","v":0},null,null,{"$f":"W815*$S$34","v":0},0,0,0,{"$f":"AA815*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI815*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J816*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":836},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J817*$N$34","v":0},0,-8.8459809484114318E-2,-8.8459809484114318E-2,-8.8459809484114318E-2,-0.10595756486161054,-0.10595756486161054,-0.10595756486161054,-0.10595756486161054,-0.10595756486161054,0,null,null,0,0,0,0,{"$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":837},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J818*$N$34","v":0},0,-1.1365409359895311E-4,-1.1365409359895311E-4,-1.1365409359895311E-4,-2.0067784712556468E-3,-2.0067784712556468E-3,-2.0067784712556468E-3,-2.0067784712556468E-3,-2.0067784712556468E-3,-5.3512438609193427E-2,null,null,-0.10702487721838685,-0.10702487721838685,-0.10702487721838684,-0.10702487721838684,{"$f":"AA818*$Z$34","v":-5.3512438609193393E-2},null,null,-0.10702487721838679,-0.10702487721838679,-0.10702487721838677,-0.10702487721838677,-0.10702487721838677,{"$f":"AI818*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J819*$N$34","v":0},0,-6.679709345018453E-2,-6.679709345018453E-2,-6.679709345018453E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":839},null,null,"Regulators",null,null,null,null,null,{"$f":"J820*$N$34","v":0},0,-1.2109363469765511E-2,-1.2109363469765511E-2,-1.2109363469765511E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA820*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI820*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J821*$N$34","v":0},0,-4.0515119529669939E-9,-4.0515119529669939E-9,-4.0515119529669939E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":841},null,null,"Buildings",null,null,null,null,null,{"$f":"J822*$N$34","v":0},0,-4.2568245679461356E-3,-4.2568245679461356E-3,-4.2568245679461356E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":842},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J823*$N$34","v":0},0,-0.50336311667963063,-0.50336311667963063,-0.50336311667963063,-1.0985680324851783,-1.0985680324851783,-1.0985680324851783,-1.0985680324851783,-1.0985680324851783,-0.56836864721290725,null,null,-1.1367372944258145,-1.1367372944258145,-1.1367372944258145,-1.1367372944258145,{"$f":"AA823*$Z$34","v":-0.56836864721290781},null,null,-1.1367372944258156,-1.1367372944258156,-1.1367372944258154,-1.1367372944258156,-1.1367372944258154,{"$f":"AI823*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":843},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J824*$N$34","v":0},0,-0.33167495119377149,-0.33167495119377149,-0.33167495119377149,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA824*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI824*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Vehicle",null,null,null,null,null,{"$f":"J825*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$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":845},null,null,"Information Technology",null,null,null,null,null,{"$f":"J826*$N$34","v":0},0,0,0,0,-0.10760396967391035,-0.10760396967391035,-0.10760396967391035,-0.10760396967391035,-0.10760396967391035,0,null,null,0,0,0,0,{"$f":"AA826*$Z$34","v":0},null,null,{"$f":"AD826*$Z$34","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA827*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J828*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T828*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA828*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI828*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"FRC",null,null,null,null,null,{"$f":"J829*$N$34","v":0},0,0,0,0,-0.51169067112875743,-0.51169067112875743,-0.51169067112875743,-0.51169067112875743,-0.51169067112875743,{"$f":"T829*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA829*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI829*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Land",null,null,null,null,null,{"$f":"J830*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T830*$S$34","v":0},null,null,{"$f":"W830*$S$34","v":0},0,0,0,{"$f":"AA830*$Z$34","v":0},null,null,{"$f":"AD830*$Z$34","v":0},0,0,0,0,{"$f":"AI830*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J831*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T831*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA831*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI831*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J834:J850)","v":0},0,-1.0487835407768609,-1.0487835407768609,-1.0487835407768609,-1.8258270166207122,-1.8258270166207122,-1.8258270166207122,-1.8258270166207122,-1.8258270166207122,-0.62188108582210067,null,null,-1.2437621716442013,-1.2437621716442013,-1.2437621716442013,-1.2437621716442013,-0.62188108582210122,null,null,-1.2437621716442024,-1.2437621716442024,-1.2437621716442022,-1.2437621716442024,-1.2437621716442022,{"$f":"SUM(AI834:AI850)","v":0},0,0,0,0]
[{"$f":"ROW()","v":852},null,"2003 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":853},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,-2.5357273176256023E-2,-2.5357273176256023E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":854},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]
[{"$f":"ROW()","v":855},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,-3.7238819488951858E-2,-3.7238819488951858E-2,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,-0.11695378151260502,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},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]
[{"$f":"ROW()","v":857},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,-4.7857864914466558E-2,-4.7857864914466558E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},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]
[{"$f":"ROW()","v":859},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,-2.7749961564738079E-9,-2.7749961564738079E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},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]
[{"$f":"ROW()","v":861},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,-0.34218995092310389,-0.34218995092310389,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.72962745098039206,-0.4234659000288481,null,null,-0.84693180005769619,-0.84693180005769619,-0.84693180005769619,-0.84693180005769619,-0.47538724170428154,0,0,-0.95077448340856308,-0.95077448340856308,-0.95077448340856296,-0.95077448340856308,-0.95077448340856296]
[{"$f":"ROW()","v":862},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]
[{"$f":"ROW()","v":863},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":867},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-0.62750894887955178,-0.62750894887955178,-0.62750894887955178,-0.62750894887955178,-0.62750894887955155,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":868},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]
[{"$f":"ROW()","v":869},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J853:J869)","v":0},0,0,-0.71265839703346712,-0.71265839703346712,-1.5437632174659672,-1.5437632174659672,-1.5437632174659672,-1.5437632174659672,-1.5437632174659668,-0.49157850705352929,null,null,-0.98315701410705858,-0.98315701410705858,-0.98315701410705858,-0.98315701410705858,{"$f":"SUM(AA853:AA869)","v":-0.55185116566260972},null,null,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,-1.1037023313252194,{"$f":"SUM(AI853:AI869)","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":872},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J853*$N$34","v":0},0,0,-3.6118809006528627E-2,-3.6118809006528627E-2,0,0,0,0,0,{"$f":"T853*$S$34","v":0},null,null,{"$f":"W853*$S$34","v":0},0,0,0,{"$f":"AA853*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J854*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA854*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J855*$N$34","v":0},0,0,-5.3042840979033036E-2,-5.3042840979033036E-2,-0.1665885471076809,-0.1665885471076809,-0.1665885471076809,-0.1665885471076809,-0.1665885471076809,0,null,null,0,0,0,0,{"$f":"AA855*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J856*$N$34","v":0},0,0,-1.6916619309912968E-4,-1.6916619309912968E-4,0,0,0,0,0,-8.3854485268188755E-2,null,null,-0.16770897053637751,-0.16770897053637751,-0.16770897053637751,-0.16770897053637748,{"$f":"AA856*$Z$34","v":-8.3854485268188686E-2},null,null,-0.16770897053637737,-0.16770897053637743,-0.16770897053637743,-0.16770897053637743,-0.16770897053637746]
[{"$f":"ROW()","v":876},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J857*$N$34","v":0},0,0,-6.8168571213897647E-2,-6.8168571213897647E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA857*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,null,"Regulators",null,null,null,null,null,{"$f":"J858*$N$34","v":0},0,0,-1.0460070786288809E-2,-1.0460070786288809E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA858*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J859*$N$34","v":0},0,0,-3.9526945769303456E-9,-3.9526945769303456E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA859*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"Buildings",null,null,null,null,null,{"$f":"J860*$N$34","v":0},0,0,-4.2360595700537112E-3,-4.2360595700537112E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA860*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J861*$N$34","v":0},0,0,-0.48741413934516209,-0.48741413934516209,-1.0392787254647602,-1.0392787254647602,-1.0392787254647602,-1.0392787254647602,-1.0392787254647602,-0.52133542712118119,null,null,-1.0426708542423624,-1.0426708542423624,-1.0426708542423624,-1.0426708542423624,{"$f":"AA861*$Z$34","v":-0.52133542712118108},null,null,-1.0426708542423622,-1.0426708542423622,-1.0426708542423619,-1.0426708542423622,-1.0426708542423619]
[{"$f":"ROW()","v":881},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J862*$N$34","v":0},0,0,-0.35549840480999817,-0.35549840480999817,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA862*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Vehicle",null,null,null,null,null,{"$f":"J863*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA863*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,null,"Information Technology",null,null,null,null,null,{"$f":"J864*$N$34","v":0},0,0,0,0,-9.9242022833888527E-2,-9.9242022833888527E-2,-9.9242022833888527E-2,-9.9242022833888527E-2,-9.9242022833888513E-2,0,null,null,0,0,0,0,{"$f":"AA864*$Z$34","v":0},null,null,{"$f":"AD864*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA865*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J866*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T866*$S$34","v":0},null,null,{"$f":"W866*$S$34","v":0},0,0,0,{"$f":"AA866*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"FRC",null,null,null,null,null,{"$f":"J867*$N$34","v":0},0,0,0,0,-0.89382149716677517,-0.89382149716677517,-0.89382149716677517,-0.89382149716677517,-0.89382149716677484,{"$f":"T867*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA867*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Land",null,null,null,null,null,{"$f":"J868*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T868*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA868*$Z$34","v":0},null,null,{"$f":"AD868*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J869*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T869*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA869*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J872:J888)","v":0},0,0,-1.0151080658567557,-1.0151080658567557,-2.1989307925731048,-2.1989307925731048,-2.1989307925731048,-2.1989307925731048,-2.1989307925731048,-0.60518991238936992,null,null,-1.2103798247787398,-1.2103798247787398,-1.2103798247787398,-1.2103798247787398,-0.60518991238936981,null,null,-1.2103798247787396,-1.2103798247787396,-1.2103798247787394,-1.2103798247787396,-1.2103798247787394,{"$f":"SUM(AI872:AI888)","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"2004 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":891},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,-2.0971094149552755E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},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]
[{"$f":"ROW()","v":893},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,-2.5360125203957085E-2,-0.152,-0.152,-0.152,-0.152,-0.152,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},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]
[{"$f":"ROW()","v":895},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,-4.9323767602328372E-2,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},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]
[{"$f":"ROW()","v":897},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,-2.7073133249122527E-9,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},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]
[{"$f":"ROW()","v":899},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,-0.32824251149789596,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.36745510141657106,null,null,-0.73491020283314212,-0.73491020283314212,-0.73491020283314212,-0.73491020283314223,-0.41250893425111868,0,0,-0.82501786850223746,-0.82501786850223735,-0.82501786850223735,-0.82501786850223724,-0.82501786850223724]
[{"$f":"ROW()","v":900},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]
[{"$f":"ROW()","v":901},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":905},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,-1.4006640000000001,-1.4006640000000001,-1.4006640000000001,-1.4006640000000001,-1.4006639999999999,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},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]
[{"$f":"ROW()","v":907},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J891:J907)","v":0},0,0,0,-0.67079198877323776,-2.402212860376276,-2.402212860376276,-2.402212860376276,-2.402212860376276,-2.4022128603762756,-0.45550569300187121,null,null,-0.91101138600374243,-0.91101138600374243,-0.91101138600374243,-0.91101138600374254,{"$f":"SUM(AA891:AA907)","v":-0.51135544789321952},null,null,-1.0227108957864393,-1.022710895786439,-1.022710895786439,-1.022710895786439,-1.022710895786439,{"$f":"SUM(AI891:AI907)","v":0},0,0,0,0]
[{"$f":"ROW()","v":909},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":910},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J891*$N$34","v":0},0,0,0,-2.9871151325328062E-2,0,0,0,0,0,{"$f":"T891*$S$34","v":0},null,null,{"$f":"W891*$S$34","v":0},0,0,0,{"$f":"AA891*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J892*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA892*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J893*$N$34","v":0},0,0,0,-3.6122871424561512E-2,-0.21650825508056279,-0.21650825508056279,-0.21650825508056279,-0.21650825508056279,-0.21650825508056279,0,null,null,0,0,0,0,{"$f":"AA893*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J894*$N$34","v":0},0,0,0,-1.4085801809932176E-4,-8.4248277250944593E-4,-8.4248277250944593E-4,-8.4248277250944593E-4,-8.4248277250944593E-4,-8.4248277250944593E-4,-0.10834569865887554,null,null,-0.21669139731775108,-0.21669139731775108,-0.21669139731775106,-0.21669139731775106,{"$f":"AA894*$Z$34","v":-0.1083456986588755},null,null,-0.216691397317751,-0.216691397317751,-0.21669139731775097,-0.216691397317751,-0.21669139731775097]
[{"$f":"ROW()","v":914},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J895*$N$34","v":0},0,0,0,-7.0256597747232294E-2,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA895*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"Regulators",null,null,null,null,null,{"$f":"J896*$N$34","v":0},0,0,0,-5.1256740134455296E-3,0,0,0,0,0,-5.4748152232502339E-5,null,null,-1.0949630446500466E-4,-1.0949630446500468E-4,-1.0949630446500466E-4,-1.0949630446500468E-4,{"$f":"AA896*$Z$34","v":-5.4748152232502332E-5},null,null,-1.0949630446500466E-4,-1.0949630446500466E-4,-1.0949630446500466E-4,-1.0949630446500465E-4,-1.0949630446500465E-4]
[{"$f":"ROW()","v":916},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J897*$N$34","v":0},0,0,0,-3.8562873942967672E-9,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA897*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Buildings",null,null,null,null,null,{"$f":"J898*$N$34","v":0},0,0,0,-4.21539586483394E-3,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA898*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J899*$N$34","v":0},0,0,0,-0.4675474566294146,-0.92813670401641246,-0.92813670401641246,-0.92813670401641246,-0.92813670401641246,-0.92813670401641246,-0.45237966559247095,null,null,-0.9047593311849419,-0.9047593311849419,-0.9047593311849419,-0.90475933118494201,{"$f":"AA899*$Z$34","v":-0.45237966559247117},null,null,-0.90475933118494245,-0.90475933118494234,-0.90475933118494234,-0.90475933118494223,-0.90475933118494223]
[{"$f":"ROW()","v":919},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J900*$N$34","v":0},0,0,0,-0.34219369514260106,0,-1.3837229841143103E-16,0,0,0,0,null,null,0,0,0,0,{"$f":"AA900*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Vehicle",null,null,null,null,null,{"$f":"J901*$N$34","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA901*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Information Technology",null,null,null,null,null,{"$f":"J902*$N$34","v":0},0,0,0,0,-0.28111516430152639,-0.28111516430152639,-0.28111516430152639,-0.28111516430152639,-0.28111516430152639,0,null,null,0,0,0,0,{"$f":"AA902*$Z$34","v":0},null,null,{"$f":"AD902*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA903*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J904*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T904*$S$34","v":0},null,null,{"$f":"W904*$S$34","v":0},0,0,0,{"$f":"AA904*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"FRC",null,null,null,null,null,{"$f":"J905*$N$34","v":0},0,0,0,0,-1.9951007802247462,-1.9951007802247462,-1.9951007802247462,-1.9951007802247462,-1.9951007802247458,{"$f":"T905*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA905*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Land",null,null,null,null,null,{"$f":"J906*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T906*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA906*$Z$34","v":0},null,null,{"$f":"AD906*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J907*$N$34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T907*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA907*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J910:J926)","v":0},0,0,0,-0.95547370402180376,-3.4217033863957571,-3.4217033863957576,-3.4217033863957571,-3.4217033863957571,-3.4217033863957571,-0.56078011240357895,null,null,-1.1215602248071579,-1.1215602248071579,-1.1215602248071579,-1.1215602248071581,-0.56078011240357917,null,null,-1.1215602248071583,-1.1215602248071583,-1.1215602248071583,-1.1215602248071583,-1.1215602248071581,{"$f":"SUM(AI910:AI926)","v":0},0,0,0,0]
[{"$f":"ROW()","v":928},null,"2005 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":929},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,-5.4708713187641674E-3,-5.4708713187641674E-3,-5.4708713187641674E-3,-5.4708713187641674E-3,-2.1304371125554695E-3,null,null,-4.260874225110939E-3,-4.260874225110939E-3,-4.260874225110939E-3,-4.2608742251109381E-3,-3.7296374971690686E-3,0,0,-7.459274994338138E-3,-7.4592749943381371E-3,-7.4592749943381362E-3,-7.4592749943381354E-3,-7.4592749943381362E-3]
[{"$f":"ROW()","v":930},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]
[{"$f":"ROW()","v":931},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,-9.2778924458136111E-2,-9.2778924458136111E-2,-9.2778924458136111E-2,-9.2778924458136111E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},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]
[{"$f":"ROW()","v":933},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},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]
[{"$f":"ROW()","v":935},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,-1.9055559772358685E-4,-1.9055559772358685E-4,-1.9055559772358685E-4,-1.9055559772358685E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":936},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]
[{"$f":"ROW()","v":937},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,-0.78838494393826553,-0.78838494393826553,-0.78838494393826553,-0.78838494393826553,-0.35572195014825569,null,null,-0.71144390029651139,-0.71144390029651128,-0.71144390029651128,-0.71144390029651128,-0.39933717610586122,0,0,-0.79867435221172245,-0.79867435221172245,-0.79867435221172234,-0.79867435221172234,-0.79867435221172223]
[{"$f":"ROW()","v":938},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]
[{"$f":"ROW()","v":939},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},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,"Miscellaneous IT equipment",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]
[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]
[{"$f":"ROW()","v":943},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944},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]
[{"$f":"ROW()","v":945},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O929:O945)","v":0},-1.5775807916938263,-1.5775807916938263,-1.5775807916938263,-1.5775807916938263,-0.42853196526112142,null,null,-0.85706393052224283,-0.85706393052224272,-0.85706393052224272,-0.85706393052224272,{"$f":"SUM(AA929:AA945)","v":-0.4824124459859474},null,null,-0.96482489197189492,-0.96482489197189492,-0.96482489197189469,-0.96482489197189469,-0.96482489197189469,{"$f":"SUM(AI929:AI945)","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":948},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O929*$N$34","v":0},-7.792689493394258E-3,-7.792689493394258E-3,-7.792689493394258E-3,-7.792689493394258E-3,{"$f":"T929*$S$34","v":-2.62281412022375E-3},null,null,{"$f":"W929*$S$34","v":-5.2456282404475E-3},-5.2456282404475E-3,-5.2456282404475E-3,-5.2456282404474992E-3,{"$f":"AA929*$Z$34","v":-4.0901227189503201E-3},null,null,-8.180245437900642E-3,-8.1802454379006403E-3,-8.1802454379006403E-3,-8.1802454379006385E-3,-8.1802454379006403E-3]
[{"$f":"ROW()","v":949},null,null,"High Pressure Mains - PE",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":"ROW()","v":950},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O931*$N$34","v":0},-0.13215396738606841,-0.13215396738606841,-0.13215396738606841,-0.13215396738606841,0,null,null,0,0,0,0,{"$f":"AA931*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O932*$N$34","v":0},-4.171335280828669E-2,-4.171335280828669E-2,-4.171335280828669E-2,-4.171335280828669E-2,-8.5244171229078056E-2,null,null,-0.17048834245815611,-0.17048834245815611,-0.17048834245815611,-0.17048834245815611,{"$f":"AA932*$Z$34","v":-8.5244171229078042E-2},null,null,-0.17048834245815611,-0.17048834245815608,-0.17048834245815608,-0.17048834245815608,-0.17048834245815608]
[{"$f":"ROW()","v":952},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O933*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA933*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O934*$N$34","v":0},-2.6839178907869577E-3,-2.6839178907869577E-3,-2.6839178907869577E-3,-2.6839178907869577E-3,-1.7705517581244167E-3,null,null,-3.5411035162488335E-3,-3.5411035162488335E-3,-3.5411035162488335E-3,-3.5411035162488339E-3,{"$f":"AA934*$Z$34","v":-1.7705517581244165E-3},null,null,-3.5411035162488335E-3,-3.5411035162488335E-3,-3.5411035162488335E-3,-3.5411035162488335E-3,-3.5411035162488335E-3]
[{"$f":"ROW()","v":954},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O935*$N$34","v":0},-2.714267102563648E-4,-2.714267102563648E-4,-2.714267102563648E-4,-2.714267102563648E-4,0,null,null,0,0,0,0,{"$f":"AA935*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O936*$N$34","v":0},-4.5928913413406484E-4,-4.5928913413406484E-4,-4.5928913413406484E-4,-4.5928913413406484E-4,0,null,null,0,0,0,0,{"$f":"AA936*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O937*$N$34","v":0},-1.1229726877885604,-1.1229726877885604,-1.1229726877885604,-1.1229726877885604,-0.43793480137193297,null,null,-0.87586960274386594,-0.87586960274386572,-0.87586960274386572,-0.87586960274386572,{"$f":"AA937*$Z$34","v":-0.43793480137193264},null,null,-0.87586960274386527,-0.87586960274386527,-0.87586960274386516,-0.87586960274386516,-0.87586960274386505]
[{"$f":"ROW()","v":957},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O938*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA938*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O939*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA939*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O940*$N$34","v":0},-0.93905309285590166,-0.93905309285590166,-0.93905309285590166,-0.93905309285590166,0,null,null,0,0,0,0,{"$f":"AA940*$Z$34","v":0},null,null,{"$f":"AD940*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA941*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O942*$N$34","v":0},0,0,0,0,{"$f":"T942*$S$34","v":0},null,null,{"$f":"W942*$S$34","v":0},0,0,0,{"$f":"AA942*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O943*$N$34","v":0},0,0,0,0,{"$f":"T943*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA943*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O944*$N$34","v":0},0,0,0,0,{"$f":"T944*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA944*$Z$34","v":0},null,null,{"$f":"AD944*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O945*$N$34","v":0},0,0,0,0,{"$f":"T945*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA945*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O948:O964)","v":0},-2.2471004240673889,-2.2471004240673889,-2.2471004240673889,-2.2471004240673889,-0.52757233847935914,null,null,-1.0551446769587183,-1.0551446769587183,-1.0551446769587183,-1.0551446769587183,-0.52903964707808537,null,null,-1.0580792941561707,-1.0580792941561707,-1.0580792941561707,-1.0580792941561707,-1.0580792941561705,{"$f":"SUM(AI948:AI964)","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,"2006 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":967},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.5101755460598518E-3,null,null,-1.3020351092119702E-2,-1.3020351092119704E-2,-1.3020351092119704E-2,-1.3020351092119704E-2,-1.1340606809423033E-2,0,0,-2.2681213618846067E-2,-2.2681213618846067E-2,-2.2681213618846063E-2,-2.2681213618846063E-2,-2.2681213618846063E-2]
[{"$f":"ROW()","v":968},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]
[{"$f":"ROW()","v":969},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,-8.6619036630064164E-2,-8.6619036630064164E-2,-8.6619036630064164E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},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]
[{"$f":"ROW()","v":971},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},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]
[{"$f":"ROW()","v":973},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,-1.8704629256821533E-4,-1.8704629256821533E-4,-1.8704629256821533E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},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]
[{"$f":"ROW()","v":975},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,-0.75894745276785258,-0.75894745276785258,-0.75894745276785258,-0.43762098114771536,null,null,-0.87524196229543072,-0.87524196229543072,-0.87524196229543072,-0.87524196229543083,-0.49127788359242519,0,0,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049,-0.98255576718485049]
[{"$f":"ROW()","v":976},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]
[{"$f":"ROW()","v":977},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":978},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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]
[{"$f":"ROW()","v":981},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":982},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]
[{"$f":"ROW()","v":983},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O967:O983)","v":0},0,-1.4561017063487982,-1.4561017063487982,-1.4561017063487982,-0.53223524188276783,null,null,-1.0644704837655357,-1.0644704837655357,-1.0644704837655357,-1.0644704837655359,{"$f":"SUM(AA967:AA983)","v":-0.60152505652209776},null,null,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,-1.2030501130441957,{"$f":"SUM(AI967:AI983)","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":986},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O967*$N$34","v":0},0,-9.8454387732032286E-3,-9.8454387732032286E-3,-9.8454387732032286E-3,{"$f":"T967*$S$34","v":-8.0147779283001788E-3},null,null,{"$f":"W967*$S$34","v":-1.6029555856600358E-2},-1.6029555856600358E-2,-1.6029555856600358E-2,-1.6029555856600358E-2,{"$f":"AA967*$Z$34","v":-1.2436724371500278E-2},null,null,-2.4873448743000556E-2,-2.4873448743000556E-2,-2.4873448743000553E-2,-2.4873448743000553E-2,-2.4873448743000553E-2,{"$f":"AI967*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O968*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA968*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI968*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O969*$N$34","v":0},0,-0.12337984524693778,-0.12337984524693778,-0.12337984524693778,0,null,null,0,0,0,0,{"$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":989},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O970*$N$34","v":0},0,-4.3859800412068335E-2,-4.3859800412068335E-2,-4.3859800412068335E-2,-9.5304933185712301E-2,null,null,-0.1906098663714246,-0.1906098663714246,-0.1906098663714246,-0.19060986637142463,{"$f":"AA970*$Z$34","v":-9.5304933185712287E-2},null,null,-0.1906098663714246,-0.19060986637142457,-0.19060986637142457,-0.19060986637142457,-0.19060986637142455,{"$f":"AI970*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O971*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA971*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI971*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O972*$N$34","v":0},0,-2.6344903903448296E-3,-2.6344903903448296E-3,-2.6344903903448296E-3,-1.3161370429278559E-2,null,null,-2.6322740858557122E-2,-2.6322740858557122E-2,-2.6322740858557122E-2,-2.6322740858557122E-2,{"$f":"AA972*$Z$34","v":-1.3161370429278568E-2},null,null,-2.6322740858557136E-2,-2.6322740858557136E-2,-2.6322740858557132E-2,-2.6322740858557132E-2,-2.6322740858557129E-2,{"$f":"AI972*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O973*$N$34","v":0},0,-2.6642806857389957E-4,-2.6642806857389957E-4,-2.6642806857389957E-4,0,null,null,0,0,0,0,{"$f":"AA973*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI973*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O974*$N$34","v":0},0,-4.5083078525595541E-4,-4.5083078525595541E-4,-4.5083078525595541E-4,0,null,null,0,0,0,0,{"$f":"AA974*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI974*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O975*$N$34","v":0},0,-1.081042030898721,-1.081042030898721,-1.081042030898721,-0.53876196668561105,null,null,-1.0775239333712221,-1.0775239333712221,-1.0775239333712221,-1.0775239333712223,{"$f":"AA975*$Z$34","v":-0.53876196668561149},null,null,-1.077523933371223,-1.077523933371223,-1.077523933371223,-1.077523933371223,-1.077523933371223,{"$f":"AI975*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O976*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA976*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI976*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O977*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA977*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI977*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O978*$N$34","v":0},0,-0.812587185828897,-0.812587185828897,-0.812587185828897,0,null,null,0,0,0,0,{"$f":"AA978*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI978*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1000},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O981*$N$34","v":0},0,0,0,0,{"$f":"T981*$S$34","v":0},null,null,{"$f":"W981*$S$34","v":0},0,0,0,{"$f":"AA981*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI981*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O982*$N$34","v":0},0,0,0,0,{"$f":"T982*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA982*$Z$34","v":0},null,null,{"$f":"AD982*$Z$34","v":0},0,0,0,0,{"$f":"AI982*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O983*$N$34","v":0},0,0,0,0,{"$f":"T983*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA983*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI983*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O986:O1002)","v":0},0,-2.074066050404002,-2.074066050404002,-2.074066050404002,-0.65524304822890211,null,null,-1.3104860964578042,-1.3104860964578042,-1.3104860964578042,-1.3104860964578045,-0.6596649946721026,null,null,-1.3193299893442052,-1.3193299893442052,-1.3193299893442052,-1.3193299893442052,-1.3193299893442052,{"$f":"SUM(AI986:AI1002)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1004},null,"2007 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":1005},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,-6.9120075489502242E-3,-6.9120075489502242E-3,-6.7456738549558437E-3,null,null,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.3491347709911687E-2,-1.1693995978944086E-2,0,0,-2.3387991957888172E-2,-2.3387991957888172E-2,-2.3387991957888175E-2,-2.3387991957888175E-2,-2.3387991957888175E-2]
[{"$f":"ROW()","v":1006},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]
[{"$f":"ROW()","v":1007},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,-7.3026817593158114E-2,-7.3026817593158114E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},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]
[{"$f":"ROW()","v":1009},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},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]
[{"$f":"ROW()","v":1011},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,-1.7535583138429466E-4,-1.7535583138429466E-4,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1012},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]
[{"$f":"ROW()","v":1013},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,-0.59259810134909874,-0.59259810134909874,-0.39174652804684379,null,null,-0.78349305609368747,-0.78349305609368758,-0.78349305609368758,-0.78349305609368758,-0.43977874346607693,0,0,-0.87955748693215385,-0.87955748693215396,-0.87955748693215396,-0.87955748693215396,-0.87955748693215408]
[{"$f":"ROW()","v":1014},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]
[{"$f":"ROW()","v":1015},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1016},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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]
[{"$f":"ROW()","v":1019},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1020},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]
[{"$f":"ROW()","v":1021},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1022},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1005:O1021)","v":0},0,0,-1.1836156096916532,-1.1836156096916532,-0.5204602502236747,null,null,-1.0409205004473492,-1.0409205004473494,-1.0409205004473494,-1.0409205004473494,{"$f":"SUM(AA1005:AA1021)","v":-0.58839534422580919},null,null,-1.1767906884516184,-1.1767906884516184,-1.1767906884516184,-1.1767906884516184,-1.1767906884516186,{"$f":"SUM(AI1005:AI1021)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1023},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1024},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1005*$N$34","v":0},0,0,-9.8454387732032286E-3,-9.8454387732032286E-3,{"$f":"T1005*$S$34","v":-8.3047035431991455E-3},null,null,{"$f":"W1005*$S$34","v":-1.6609407086398291E-2},-1.6609407086398291E-2,-1.6609407086398291E-2,-1.6609407086398291E-2,{"$f":"AA1005*$Z$34","v":-1.2824270097321127E-2},null,null,-2.5648540194642255E-2,-2.5648540194642255E-2,-2.5648540194642258E-2,-2.5648540194642258E-2,-2.5648540194642258E-2,{"$f":"AI1005*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"High Pressure Mains - PE",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":1026},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1007*$N$34","v":0},0,0,-0.10401913717882373,-0.10401913717882373,0,null,null,0,0,0,0,{"$f":"AA1007*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1007*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1008*$N$34","v":0},0,0,-4.281074158250596E-2,-4.281074158250596E-2,-0.13897356473846623,null,null,-0.27794712947693245,-0.27794712947693251,-0.27794712947693251,-0.27794712947693251,{"$f":"AA1008*$Z$34","v":-0.13897356473846628},null,null,-0.27794712947693256,-0.27794712947693256,-0.27794712947693256,-0.27794712947693256,-0.27794712947693256,{"$f":"AI1008*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1009*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1009*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1009*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1029},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O1010*$N$34","v":0},0,0,-2.4698337846197722E-3,-2.4698337846197722E-3,-1.0517684419181989E-2,null,null,-2.1035368838363978E-2,-2.1035368838363978E-2,-2.1035368838363978E-2,-2.1035368838363978E-2,{"$f":"AA1010*$Z$34","v":-1.0517684419181991E-2},null,null,-2.1035368838363978E-2,-2.1035368838363978E-2,-2.1035368838363978E-2,-2.1035368838363974E-2,-2.1035368838363974E-2,{"$f":"AI1010*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O1011*$N$34","v":0},0,0,-2.4977621757378305E-4,-2.4977621757378305E-4,0,null,null,0,0,0,0,{"$f":"AA1011*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1011*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1012*$N$34","v":0},0,0,-4.2265369752442949E-4,-4.2265369752442949E-4,-6.6550387179249953E-4,null,null,-1.3310077435849991E-3,-1.3310077435849991E-3,-1.3310077435849991E-3,-1.3310077435849991E-3,{"$f":"AA1012*$Z$34","v":-6.6550387179249942E-4},null,null,-1.3310077435849988E-3,-1.3310077435849988E-3,-1.3310077435849988E-3,-1.3310077435849986E-3,-1.3310077435849986E-3,{"$f":"AI1012*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1013*$N$34","v":0},0,0,-0.844094611099657,-0.844094611099657,-0.48228521708271688,null,null,-0.96457043416543364,-0.96457043416543375,-0.96457043416543375,-0.96457043416543375,{"$f":"AA1013*$Z$34","v":-0.4822852170827171},null,null,-0.9645704341654342,-0.96457043416543431,-0.96457043416543431,-0.96457043416543431,-0.96457043416543442,{"$f":"AI1013*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1014*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1014*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1014*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1015*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1015*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1015*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O1016*$N$34","v":0},{"$f":"P1016*$N$34","v":0},{"$f":"Q1016*$N$34","v":0},{"$f":"R1016*$N$34","v":-0.68202563885330436},{"$f":"S1016*$N$34","v":-0.68202563885330436},0,null,null,0,0,0,0,{"$f":"AA1016*$Z$34","v":0},null,null,{"$f":"AD1016*$Z$34","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1018*$N$34","v":0},0,0,0,{"$f":"T1018*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1018*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1018*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1019*$N$34","v":0},0,0,0,0,{"$f":"T1019*$S$34","v":0},null,null,{"$f":"W1019*$S$34","v":0},0,0,0,{"$f":"AA1019*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1019*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1039},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1020*$N$34","v":0},0,0,0,0,{"$f":"T1020*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1020*$Z$34","v":0},null,null,{"$f":"AD1020*$Z$34","v":0},0,0,0,0,{"$f":"AI1020*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1021*$N$34","v":0},0,0,0,0,{"$f":"T1021*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1021*$Z$34","v":0},null,null,0,0,0,0,0,{"$f":"AI1021*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1024:O1040)","v":0},0,0,-1.6859378311872122,-1.6859378311872122,-0.64074667365535676,null,null,-1.2814933473107133,-1.2814933473107135,-1.2814933473107135,-1.2814933473107135,-0.64526624020947898,null,null,-1.290532480418958,-1.2905324804189582,-1.2905324804189582,-1.2905324804189582,-1.2905324804189582,{"$f":"SUM(AI1024:AI1040)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,"2008 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":1043},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-6.203635951572163E-3,-1.3878074605876346E-2,null,null,-2.7756149211752693E-2,-2.7756149211752693E-2,-2.7756149211752693E-2,-2.7756149211752689E-2,-2.3944595770449925E-2,0,0,-4.788919154089985E-2,-4.788919154089985E-2,-4.788919154089985E-2,-4.7889191540899857E-2,-4.7889191540899857E-2]
[{"$f":"ROW()","v":1044},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]
[{"$f":"ROW()","v":1045},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.2646856549800779E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},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]
[{"$f":"ROW()","v":1047},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},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]
[{"$f":"ROW()","v":1049},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-2.1607847963026164E-4,-1.5785601742043112E-4,null,null,-3.1571203484086224E-4,-3.1571203484086224E-4,-3.1571203484086229E-4,-3.1571203484086229E-4,-1.7721081367545676E-4,0,0,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4,-3.5442162735091351E-4]
[{"$f":"ROW()","v":1050},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]
[{"$f":"ROW()","v":1051},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-0.69566353115160406,-0.35133701915068577,null,null,-0.70267403830137154,-0.70267403830137154,-0.70267403830137154,-0.70267403830137154,-0.39441460677535262,0,0,-0.78882921355070523,-0.78882921355070523,-0.78882921355070512,-0.78882921355070512,-0.78882921355070512]
[{"$f":"ROW()","v":1052},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]
[{"$f":"ROW()","v":1053},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1054},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,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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]
[{"$f":"ROW()","v":1057},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1058},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]
[{"$f":"ROW()","v":1059},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1043:O1059)","v":0},0,0,0,-1.5128426158143158,-0.69259120043582956,null,null,-1.3851824008716591,-1.3851824008716591,-1.3851824008716591,-1.1598653371883818,{"$f":"SUM(AA1043:AA1059)","v":-0.53293175003436577},null,null,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,-1.0658635000687315,{"$f":"SUM(AI1043:AI1059)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1061},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1062},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1043*$N$34","v":0},0,0,0,-8.8364368094074712E-3,{"$f":"T1043*$S$34","v":-1.7085512556692946E-2},null,null,{"$f":"W1043*$S$34","v":-3.4171025113385892E-2},-3.4171025113385892E-2,-3.4171025113385892E-2,-3.4171025113385885E-2,{"$f":"AA1043*$Z$34","v":-2.6258942117333456E-2},null,null,-5.2517884234666912E-2,-5.2517884234666912E-2,-5.2517884234666912E-2,-5.2517884234666919E-2,-5.2517884234666919E-2]
[{"$f":"ROW()","v":1063},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O1044*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1044*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1045*$N$34","v":0},0,0,0,-0.1177218861808615,0,null,null,0,0,0,0,{"$f":"AA1045*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1065},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1046*$N$34","v":0},0,0,0,-4.8926401395664579E-2,-0.12073413346505381,null,null,-0.24146826693010762,-0.24146826693010762,-0.24146826693010762,-0.24146826693010764,{"$f":"AA1046*$Z$34","v":-0.12073413346505384},null,null,-0.24146826693010767,-0.24146826693010767,-0.24146826693010767,-0.2414682669301077,-0.2414682669301077]
[{"$f":"ROW()","v":1066},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1047*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1047*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O1048*$N$34","v":0},0,0,0,-3.0433999537234284E-3,-2.8811452909020272E-3,null,null,-5.7622905818040552E-3,-5.7622905818040544E-3,-5.7622905818040552E-3,-5.7622905818040544E-3,{"$f":"AA1048*$Z$34","v":-2.8811452909020267E-3},null,null,-5.7622905818040535E-3,-5.7622905818040526E-3,-5.7622905818040526E-3,-5.7622905818040526E-3,-5.7622905818040518E-3]
[{"$f":"ROW()","v":1068},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O1049*$N$34","v":0},0,0,0,-3.0778141174479524E-4,-1.9433898753104504E-4,null,null,-3.8867797506209008E-4,-3.8867797506209008E-4,-3.8867797506209013E-4,-3.8867797506209013E-4,{"$f":"AA1049*$Z$34","v":-1.9433898753104507E-4},null,null,-3.8867797506209013E-4,-3.8867797506209013E-4,-3.8867797506209013E-4,-3.8867797506209013E-4,-3.8867797506209013E-4]
[{"$f":"ROW()","v":1069},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1050*$N$34","v":0},0,0,0,-5.2080599573015788E-4,-1.8368505276744886E-3,null,null,-3.6737010553489773E-3,-3.6737010553489781E-3,-3.6737010553489781E-3,-3.6737010553489781E-3,{"$f":"AA1050*$Z$34","v":-1.8368505276744891E-3},null,null,-3.6737010553489781E-3,-3.6737010553489786E-3,-3.6737010553489786E-3,-3.6737010553489786E-3,-3.673701055348979E-3]
[{"$f":"ROW()","v":1070},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1051*$N$34","v":0},0,0,0,-0.99090063982116139,-0.43253644491782578,null,null,-0.86507288983565156,-0.86507288983565156,-0.86507288983565156,-0.86507288983565156,{"$f":"AA1051*$Z$34","v":-0.43253644491782584},null,null,-0.86507288983565167,-0.86507288983565167,-0.86507288983565156,-0.86507288983565156,-0.86507288983565156]
[{"$f":"ROW()","v":1071},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1052*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1052*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1053*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1053*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O1054*$N$34","v":0},0,0,0,-0.98463024686244172,-0.27739132625557245,null,null,-0.55478265251114489,-0.55478265251114489,-0.55478265251114489,-0.2773913262555725,{"$f":"AA1054*$Z$34","v":0},null,null,{"$f":"AD1054*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1055*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1056*$N$34","v":0},0,0,0,{"$f":"T1056*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1056*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1057*$N$34","v":0},0,0,0,0,{"$f":"T1057*$S$34","v":0},null,null,{"$f":"W1057*$S$34","v":0},0,0,0,{"$f":"AA1057*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1058*$N$34","v":0},0,0,0,0,{"$f":"T1058*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1058*$Z$34","v":0},null,null,{"$f":"AD1058*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1059*$N$34","v":0},0,0,0,0,{"$f":"T1059*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1059*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1062:O1078)","v":0},0,0,0,-2.1548875984307347,-0.85265975200125266,null,null,-1.7053195040025053,-1.7053195040025053,-1.7053195040025053,-1.4279281777469328,-0.58444185530632065,null,null,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,{"$f":"SUM(AI1062:AI1078)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1080},null,"2009 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]"}]
[{"$f":"ROW()","v":1081},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3197777045083201E-2,null,null,-8.6395554090166402E-2,-8.6395554090166388E-2,-8.6395554090166388E-2,-8.6395554090166374E-2,-7.4186607094348336E-2,0,0,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667,-0.14837321418869667]
[{"$f":"ROW()","v":1082},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]
[{"$f":"ROW()","v":1083},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},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]
[{"$f":"ROW()","v":1085},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},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]
[{"$f":"ROW()","v":1087},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0718681789598771E-2,null,null,-4.1437363579197542E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-2.3259008545989449E-2,0,0,-4.6518017091978899E-2,-4.6518017091978899E-2,-4.6518017091978892E-2,-4.6518017091978892E-2,-4.6518017091978899E-2]
[{"$f":"ROW()","v":1088},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]
[{"$f":"ROW()","v":1089},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.38051512314465746,null,null,-0.76103024628931493,-0.76103024628931482,-0.76103024628931482,-0.76103024628931482,-0.42717025103126532,0,0,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076,-0.85434050206253076]
[{"$f":"ROW()","v":1090},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]
[{"$f":"ROW()","v":1091},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1092},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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]
[{"$f":"ROW()","v":1095},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1081:J1097)","v":0},0,0,0,0,0,0,0,0,0,-0.71554937253093287,null,null,-1.4310987450618657,-1.4310987450618657,-1.431098745061866,-1.4310987450618657,{"$f":"SUM(AA1081:AA1097)","v":-0.8289755296775283},null,null,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,-1.2351814264004395,{"$f":"SUM(AI1081:AI1097)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1099},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$757","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1100},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1081*$N$34","v":0},0,0,0,0,{"$f":"T1081*$S$34","v":-5.3181452260854592E-2},null,null,{"$f":"W1081*$S$34","v":-0.10636290452170918},-0.10636290452170916,-0.10636290452170916,-0.10636290452170914,{"$f":"AA1081*$Z$34","v":-8.1357056107664985E-2},null,null,-0.16271411221532997,-0.16271411221532997,-0.16271411221532997,-0.16271411221532997,-0.16271411221532997]
[{"$f":"ROW()","v":1101},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O1082*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1082*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1102},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1083*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1083*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1103},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1084*$N$34","v":0},0,0,0,0,-8.8466391102348066E-2,null,null,-0.17693278220469613,-0.17693278220469613,-0.17693278220469613,-0.17693278220469613,{"$f":"AA1084*$Z$34","v":-8.8466391102348066E-2},null,null,-0.17693278220469613,-0.17693278220469613,-0.17693278220469613,-0.17693278220469613,-0.17693278220469613]
[{"$f":"ROW()","v":1104},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1085*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1085*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O1086*$N$34","v":0},0,0,0,0,-1.1179428428358727E-2,null,null,-2.2358856856717454E-2,-2.2358856856717454E-2,-2.2358856856717454E-2,-2.2358856856717454E-2,{"$f":"AA1086*$Z$34","v":-1.1179428428358727E-2},null,null,-2.2358856856717454E-2,-2.2358856856717454E-2,-2.2358856856717457E-2,-2.2358856856717457E-2,-2.2358856856717454E-2]
[{"$f":"ROW()","v":1106},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O1087*$N$34","v":0},0,0,0,0,-2.5507089991029935E-2,null,null,-5.1014179982059871E-2,-5.1014179982059857E-2,-5.1014179982059857E-2,-5.1014179982059857E-2,{"$f":"AA1087*$Z$34","v":-2.5507089991029939E-2},null,null,-5.1014179982059878E-2,-5.1014179982059878E-2,-5.1014179982059871E-2,-5.1014179982059871E-2,-5.1014179982059878E-2]
[{"$f":"ROW()","v":1107},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1088*$N$34","v":0},0,0,0,0,-2.3154387326657592E-3,null,null,-4.6308774653315192E-3,-4.6308774653315192E-3,-4.6308774653315184E-3,-4.6308774653315184E-3,{"$f":"AA1088*$Z$34","v":-2.3154387326657592E-3},null,null,-4.6308774653315184E-3,-4.6308774653315184E-3,-4.6308774653315184E-3,-4.6308774653315184E-3,-4.6308774653315184E-3]
[{"$f":"ROW()","v":1108},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1089*$N$34","v":0},0,0,0,0,-0.46845806058333089,null,null,-0.93691612116666179,-0.93691612116666156,-0.93691612116666156,-0.93691612116666156,{"$f":"AA1089*$Z$34","v":-0.46845806058333078},null,null,-0.93691612116666168,-0.93691612116666168,-0.93691612116666168,-0.93691612116666168,-0.93691612116666168]
[{"$f":"ROW()","v":1109},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1090*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1090*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1110},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1091*$N$34","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1091*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1111},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O1092*$N$34","v":0},0,0,0,0,-0.23181605208850492,null,null,-0.46363210417700984,-0.46363210417700984,-0.4636321041770099,-0.46363210417700984,{"$f":"AA1092*$Z$34","v":-0.2318160520885045},null,null,{"$f":"AD1092*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA1093*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1094*$N$34","v":0},0,0,0,{"$f":"T1094*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1094*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1095*$N$34","v":0},0,0,0,0,{"$f":"T1095*$S$34","v":0},null,null,{"$f":"W1095*$S$34","v":0},0,0,0,{"$f":"AA1095*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1096*$N$34","v":0},0,0,0,0,{"$f":"T1096*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1096*$Z$34","v":0},null,null,{"$f":"AD1096*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1097*$N$34","v":0},0,0,0,0,{"$f":"T1097*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1097*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1100:O1116)","v":0},0,0,0,0,-0.88092391318709296,null,null,-1.7618478263741859,-1.7618478263741855,-1.7618478263741857,-1.7618478263741855,-0.90909951703390279,null,null,-1.3545669298907965,-1.3545669298907965,-1.3545669298907965,-1.3545669298907965,-1.3545669298907965,{"$f":"SUM(AI1100:AI1116)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1119},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-7.9808893376702716E-2,-7.9808893376702716E-2,-7.980889337670273E-2,-7.980889337670273E-2,-5.5864612709445739E-2,0,0,-0.11172922541889148,-0.11172922541889148,-0.11172922541889149,-0.11172922541889149,-0.11172922541889149]
[{"$f":"ROW()","v":1120},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]
[{"$f":"ROW()","v":1121},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1122},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]
[{"$f":"ROW()","v":1123},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1124},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]
[{"$f":"ROW()","v":1125},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-5.0146036315624185E-2,-5.0146036315624191E-2,-5.0146036315624191E-2,-5.0146036315624198E-2,-2.2757823298915535E-2,0,0,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831069E-2,-4.5515646597831076E-2]
[{"$f":"ROW()","v":1126},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]
[{"$f":"ROW()","v":1127},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.36460158603446419,-0.36460158603446419,-0.36460158603446419,-0.36460158603446419,-0.18818281260941264,0,0,-0.37636562521882522,-0.37636562521882527,-0.37636562521882527,-0.37636562521882527,-0.37636562521882527]
[{"$f":"ROW()","v":1128},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]
[{"$f":"ROW()","v":1129},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1133},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},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]
[{"$f":"ROW()","v":1135},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1136},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1119:T1135)","v":0},null,null,-1.2252428888356075,-1.2252428888356075,-1.2252428888356075,-1.2252428888356077,0.54691648647162139,null,null,-0.62581513998381599,-0.62581513998381599,-0.62581513998381599,-0.62581513998381599,-0.6258151399838161,{"$f":"SUM(AI1119:AI1135)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1137},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1138},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1119*$S$34","v":0},null,null,{"$f":"W1119*$S$34","v":-9.8253964519404463E-2},-9.8253964519404463E-2,-9.8253964519404477E-2,-9.8253964519404477E-2,{"$f":"AA1119*$Z$34","v":-6.1264163555224731E-2},null,null,-0.12252832711044946,-0.12252832711044946,-0.12252832711044948,-0.12252832711044948,-0.12252832711044948,{"$f":"AI1119*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1139},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,{"$f":"AA1120*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1140},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,{"$f":"AA1121*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.11133541661761515,-0.11133541661761515,-0.11133541661761515,-0.11133541661761515,{"$f":"AA1122*$Z$34","v":-4.6504136619671954E-2},null,null,-9.3008273239343922E-2,-9.3008273239343908E-2,-9.3008273239343908E-2,-9.300827323934388E-2,-9.300827323934388E-2]
[{"$f":"ROW()","v":1142},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,{"$f":"AA1123*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1143},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-2.0563587934227905E-2,-2.0563587934227905E-2,-2.0563587934227905E-2,-2.0563587934227905E-2,{"$f":"AA1124*$Z$34","v":-3.0476149479872761E-3},null,null,-6.0952298959745521E-3,-6.0952298959745521E-3,-6.0952298959745521E-3,-6.0952298959745521E-3,-6.095229895974553E-3]
[{"$f":"ROW()","v":1144},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-6.1735561846323977E-2,-6.1735561846323984E-2,-6.1735561846323984E-2,-6.1735561846323991E-2,{"$f":"AA1125*$Z$34","v":-2.4957463072323844E-2},null,null,-4.9914926144647688E-2,-4.9914926144647688E-2,-4.9914926144647688E-2,-4.9914926144647688E-2,-4.9914926144647695E-2]
[{"$f":"ROW()","v":1145},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-1.396175577012315E-2,-1.3961755770123147E-2,-1.396175577012315E-2,-1.3961755770123147E-2,{"$f":"AA1126*$Z$34","v":-1.00655394911569E-3},null,null,-2.0131078982313804E-3,-2.0131078982313804E-3,-2.0131078982313804E-3,-2.0131078982313804E-3,-2.01310789823138E-3]
[{"$f":"ROW()","v":1146},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.4488666586173492,-0.4488666586173492,-0.4488666586173492,-0.4488666586173492,{"$f":"AA1127*$Z$34","v":-0.20637147651854984},null,null,-0.41274295303709962,-0.41274295303709968,-0.41274295303709968,-0.41274295303709968,-0.41274295303709968]
[{"$f":"ROW()","v":1147},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,{"$f":"AA1128*$Z$34","v":-3.6463756238700947E-16},null,null,-7.2927512477401894E-16,-7.2927512477401904E-16,-7.2927512477401904E-16,-7.2927512477401904E-16,-7.2927512477401924E-16]
[{"$f":"ROW()","v":1148},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,{"$f":"AA1129*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,-0.75369854868109887,-0.75369854868109887,-0.75369854868109887,-0.75369854868109898,{"$f":"AA1130*$Z$34","v":0.94292968426847745},null,null,{"$f":"AD1130*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,{"$f":"AA1131*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1132*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1132*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1133*$S$34","v":0},null,null,{"$f":"W1133*$S$34","v":0},0,0,0,{"$f":"AA1133*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1153},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1134*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1134*$Z$34","v":0},null,null,{"$f":"AD1134*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1154},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1135*$S$34","v":0},null,null,0,0,0,0,{"$f":"AA1135*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1155},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1138:T1154)","v":0},null,null,{"$f":"SUM(W1138:W1154)","v":-1.5084154939861427},{"$f":"SUM(X1138:X1154)","v":-1.5084154939861427},{"$f":"SUM(Y1138:Y1154)","v":-1.5084154939861429},{"$f":"SUM(Z1138:Z1154)","v":-1.5084154939861429},{"$f":"SUM(AA1138:AA1154)","v":0.59977827560560371},null,null,-0.68630281732574738,-0.68630281732574749,-0.68630281732574749,-0.68630281732574738,-0.68630281732574738,{"$f":"SUM(AI1138:AI1154)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},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]"}]
[{"$f":"ROW()","v":1157},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-3.4729951015505668E-2,-3.4729951015505668E-2,-3.4729951015505661E-2,-2.257820113596555E-2,0,0,-4.5156402271931101E-2,-4.5156402271931101E-2,-4.5156402271931094E-2,-4.5156402271931094E-2,-4.5156402271931087E-2]
[{"$f":"ROW()","v":1158},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]
[{"$f":"ROW()","v":1159},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1160},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]
[{"$f":"ROW()","v":1161},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},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]
[{"$f":"ROW()","v":1163},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.0599042126731718E-2,-1.0599042126731718E-2,-1.0599042126731717E-2,-2.1037783848850988E-3,0,0,-4.2075567697701976E-3,-4.2075567697701976E-3,-4.2075567697701984E-3,-4.2075567697701984E-3,-4.2075567697701984E-3]
[{"$f":"ROW()","v":1164},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]
[{"$f":"ROW()","v":1165},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.86097983351540142,-0.86097983351540142,-0.86097983351540142,-0.40732696743413838,0,0,-0.81465393486827675,-0.81465393486827686,-0.81465393486827686,-0.81465393486827686,-0.81465393486827686]
[{"$f":"ROW()","v":1166},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]
[{"$f":"ROW()","v":1167},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1171},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},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]
[{"$f":"ROW()","v":1173},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1157:T1173)","v":0},null,null,0,-2.1377911922524535,-2.1377911922524535,-2.1377911922524535,-0.87765597136344264,null,null,-1.7553119427268853,-1.4479849097279704,-1.1406578767290554,-1.1406578767290554,-1.1406578767290554,{"$f":"SUM(AI1157:AI1173)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1175},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1176},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1157*$S$34","v":-4.2756580507032328E-2},-4.2756580507032328E-2,-4.2756580507032321E-2,{"$f":"AA1157*$Z$34","v":-2.4760479668422961E-2},null,null,-4.9520959336845922E-2,-4.9520959336845922E-2,-4.9520959336845916E-2,-4.9520959336845916E-2,-4.9520959336845909E-2,{"$f":"AI1157*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1177},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,{"$f":"AA1158*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1178},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,{"$f":"AA1159*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1179},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,-0.23685914075355216,-0.23685914075355216,-0.23685914075355216,{"$f":"AA1160*$Z$34","v":-9.328250258675666E-2},null,null,-0.18656500517351332,-0.18656500517351332,-0.18656500517351332,-0.18656500517351329,-0.18656500517351329]
[{"$f":"ROW()","v":1180},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,{"$f":"AA1161*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0334881191815987E-3,-8.0334881191815987E-3,-8.0334881191815987E-3,{"$f":"AA1162*$Z$34","v":-3.2884256850095471E-3},null,null,-6.5768513700190951E-3,-6.5768513700190951E-3,-6.5768513700190951E-3,-6.5768513700190951E-3,-6.5768513700190951E-3]
[{"$f":"ROW()","v":1182},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3048644894048481E-2,-1.3048644894048481E-2,-1.3048644894048479E-2,{"$f":"AA1163*$Z$34","v":-2.3071174542261667E-3},null,null,-4.6142349084523334E-3,-4.6142349084523334E-3,-4.6142349084523342E-3,-4.6142349084523342E-3,-4.6142349084523342E-3]
[{"$f":"ROW()","v":1183},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3307262311245505E-2,-6.3307262311245519E-2,-6.3307262311245505E-2,{"$f":"AA1164*$Z$34","v":-1.4817186673862101E-2},null,null,-2.9634373347724202E-2,-2.9634373347724202E-2,-2.9634373347724202E-2,-2.9634373347724202E-2,-2.9634373347724202E-2]
[{"$f":"ROW()","v":1184},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,-1.0599656057734455,-1.0599656057734455,-1.0599656057734455,{"$f":"AA1165*$Z$34","v":-0.44669683978887353},null,null,-0.89339367957774707,-0.89339367957774718,-0.89339367957774718,-0.89339367957774718,-0.89339367957774718]
[{"$f":"ROW()","v":1185},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.9899172445351122E-2,-7.9899172445351122E-2,-7.9899172445351122E-2,{"$f":"AA1166*$Z$34","v":-4.0301088034175744E-2},null,null,-8.0602176068351475E-2,-8.0602176068351475E-2,-8.0602176068351475E-2,-8.0602176068351489E-2,-8.0602176068351489E-2]
[{"$f":"ROW()","v":1186},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,{"$f":"AA1167*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1187},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.127997946816703,-1.127997946816703,-1.127997946816703,{"$f":"AA1168*$Z$34","v":-0.33703148919179687},null,null,{"$f":"AD1168*$Z$34","v":-0.67406297838359375},-0.33703148919179687,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AA1169*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1170*$S$34","v":0},0,0,{"$f":"AA1170*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1171*$S$34","v":0},0,0,{"$f":"AA1171*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1191},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,{"$f":"AA1172*$Z$34","v":0},null,null,{"$f":"AD1172*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1192},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,{"$f":"AA1173*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1176:T1192)","v":0},null,null,{"$f":"SUM(W1176:W1192)","v":0},{"$f":"SUM(X1176:X1192)","v":-2.6318678416205596},{"$f":"SUM(Y1176:Y1192)","v":-2.6318678416205596},{"$f":"SUM(Z1176:Z1192)","v":-2.6318678416205596},{"$f":"SUM(AA1176:AA1192)","v":-0.96248512908312356},null,null,-1.9249702581662471,-1.5879387689744504,-1.2509072797826535,-1.2509072797826535,-1.2509072797826535,{"$f":"SUM(AI1176:AI1192)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1194},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]"}]
[{"$f":"ROW()","v":1195},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-5.8403371615805888E-2,-5.8403371615805888E-2,-1.7806208407690722E-2,0,0,-3.5612416815381444E-2,-3.5612416815381444E-2,-3.5612416815381451E-2,-3.5612416815381451E-2,-3.5612416815381451E-2]
[{"$f":"ROW()","v":1196},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]
[{"$f":"ROW()","v":1197},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1198},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]
[{"$f":"ROW()","v":1199},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1200},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]
[{"$f":"ROW()","v":1201},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-3.2236620713264339E-3,0,0,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3,-6.4473241426528678E-3]
[{"$f":"ROW()","v":1202},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]
[{"$f":"ROW()","v":1203},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.97761366731257338,-0.97761366731257338,-0.35629697771247104,0,0,-0.71259395542494208,-0.71259395542494208,-0.71259395542494208,-0.71259395542494197,-0.71259395542494197]
[{"$f":"ROW()","v":1204},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]
[{"$f":"ROW()","v":1205},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1209},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1210},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]
[{"$f":"ROW()","v":1211},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1212},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1195:T1211)","v":0},null,null,0,0,-2.1021991947822363,-2.1021991947822363,-0.84220818204373227,null,null,-1.6844163640874645,-1.6844163640874643,-1.399199808123238,-1.1139832521590114,-1.1139832521590114,{"$f":"SUM(AI1195:AI1211)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1213},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1214},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1195*$S$34","v":-7.1901295203625648E-2},-7.1901295203625648E-2,{"$f":"AA1195*$Z$34","v":-1.9527253681340437E-2},null,null,-3.9054507362680874E-2,-3.9054507362680874E-2,-3.9054507362680881E-2,-3.9054507362680881E-2,-3.9054507362680881E-2,{"$f":"AI1195*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},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,{"$f":"AA1196*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1216},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,{"$f":"AA1197*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1217},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,-0.24855350861743988,-0.24855350861743988,{"$f":"AA1198*$Z$34","v":-0.10224059074590215},null,null,-0.2044811814918043,-0.20448118149180428,-0.20448118149180428,-0.20448118149180428,-0.20448118149180428]
[{"$f":"ROW()","v":1218},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,{"$f":"AA1199*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.05456444251928E-3,-7.0545644425192818E-3,{"$f":"AA1200*$Z$34","v":-6.4567493334039628E-3},null,null,-1.2913498666807926E-2,-1.2913498666807926E-2,-1.2913498666807924E-2,-1.2913498666807924E-2,-1.2913498666807924E-2]
[{"$f":"ROW()","v":1220},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,{"$f":"AA1201*$Z$34","v":-3.5352426304590527E-3},null,null,-7.0704852609181053E-3,-7.0704852609181053E-3,-7.0704852609181053E-3,-7.0704852609181053E-3,-7.0704852609181053E-3]
[{"$f":"ROW()","v":1221},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.205920273997932,-0.205920273997932,{"$f":"AA1202*$Z$34","v":-5.8477061714560449E-3},null,null,-1.169541234291209E-2,-1.169541234291209E-2,-1.169541234291209E-2,-1.1695412342912092E-2,-1.1695412342912092E-2]
[{"$f":"ROW()","v":1222},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,-1.203555324698363,-1.203555324698363,{"$f":"AA1203*$Z$34","v":-0.39073458595942812},null,null,-0.78146917191885623,-0.78146917191885623,-0.78146917191885623,-0.78146917191885612,-0.78146917191885612]
[{"$f":"ROW()","v":1223},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,{"$f":"AA1204*$Z$34","v":-8.2485091501961177E-2},null,null,-0.16497018300392235,-0.16497018300392235,-0.16497018300392235,-0.16497018300392238,-0.16497018300392235]
[{"$f":"ROW()","v":1224},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,{"$f":"AA1205*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1225},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85106501541400192,-0.85106501541400192,{"$f":"AA1206*$Z$34","v":-0.31278394113516877},null,null,{"$f":"AD1206*$Z$34","v":-0.62556788227033755},-0.62556788227033744,-0.31278394113516877,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1207*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1208*$S$34","v":0},0,{"$f":"AA1208*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1209*$S$34","v":0},0,{"$f":"AA1209*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1229},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,{"$f":"AA1210*$Z$34","v":0},null,null,{"$f":"AD1210*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1230},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,{"$f":"AA1211*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1214:T1230)","v":0},null,null,{"$f":"SUM(W1214:W1230)","v":0},{"$f":"SUM(X1214:X1230)","v":0},{"$f":"SUM(Y1214:Y1230)","v":-2.5880499823738816},{"$f":"SUM(Z1214:Z1230)","v":-2.5880499823738816},{"$f":"SUM(AA1214:AA1230)","v":-0.92361116115911979},null,null,-1.8472223223182396,-1.8472223223182394,-1.5344383811830706,-1.2216544400479017,-1.2216544400479017,{"$f":"SUM(AI1214:AI1230)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1232},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]"}]
[{"$f":"ROW()","v":1233},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-8.885607518635398E-2,-0.13026146419362433,0,0,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866,-0.26052292838724866]
[{"$f":"ROW()","v":1234},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]
[{"$f":"ROW()","v":1235},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},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]
[{"$f":"ROW()","v":1237},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},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]
[{"$f":"ROW()","v":1239},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-5.1537495631564664E-5,0,0,-1.0307499126312933E-4,-1.0307499126312934E-4,-1.0307499126312934E-4,-1.0307499126312934E-4,-1.0307499126312936E-4]
[{"$f":"ROW()","v":1240},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]
[{"$f":"ROW()","v":1241},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.97284644133377585,-0.41280327925810151,0,0,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029,-0.8256065585162029]
[{"$f":"ROW()","v":1242},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]
[{"$f":"ROW()","v":1243},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1247},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1248},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]
[{"$f":"ROW()","v":1249},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1233:T1249)","v":0},null,null,0,0,0,-2.269895805842248,-1.5446030498553027,null,null,-3.0892060997106054,-3.0892060997106054,-3.089206099710605,-2.5788955530159194,-2.068585006321233,{"$f":"SUM(AI1233:AI1249)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1251},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1252},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1233*$S$34","v":-0.10939209014570922},{"$f":"AA1233*$Z$34","v":-0.14285178506127744},null,null,-0.28570357012255487,-0.28570357012255487,-0.28570357012255487,-0.28570357012255487,-0.28570357012255487,{"$f":"AI1233*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1253},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,{"$f":"AA1234*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1254},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,{"$f":"AA1235*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1255},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,-0.24740667386652401,{"$f":"AA1236*$Z$34","v":-0.20902972140932188},null,null,-0.41805944281864377,-0.41805944281864377,-0.41805944281864377,-0.41805944281864371,-0.41805944281864371]
[{"$f":"ROW()","v":1256},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,{"$f":"AA1237*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2139497127643405E-3,{"$f":"AA1238*$Z$34","v":-1.7308145117205753E-2},null,null,-3.4616290234411505E-2,-3.4616290234411505E-2,-3.4616290234411505E-2,-3.4616290234411498E-2,-3.4616290234411498E-2]
[{"$f":"ROW()","v":1258},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,{"$f":"AA1239*$Z$34","v":-5.6518812329741535E-5},null,null,-1.1303762465948307E-4,-1.1303762465948308E-4,-1.1303762465948308E-4,-1.1303762465948308E-4,-1.130376246594831E-4]
[{"$f":"ROW()","v":1259},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,{"$f":"AA1240*$Z$34","v":-6.2378494291166972E-2},null,null,-0.12475698858233394,-0.12475698858233393,-0.12475698858233393,-0.12475698858233393,-0.12475698858233392]
[{"$f":"ROW()","v":1260},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,-1.1976863189728244,{"$f":"AA1241*$Z$34","v":-0.4527024602879835},null,null,-0.90540492057596689,-0.90540492057596689,-0.90540492057596689,-0.90540492057596689,-0.90540492057596689]
[{"$f":"ROW()","v":1261},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,{"$f":"AA1242*$Z$34","v":-0.24993411848693614},null,null,-0.49986823697387223,-0.49986823697387228,-0.49986823697387228,-0.49986823697387228,-0.49986823697387228]
[{"$f":"ROW()","v":1262},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,{"$f":"AA1243*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1263},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,-1.2318048444236414,{"$f":"AA1244*$Z$34","v":-0.55963421708951089},null,null,{"$f":"AD1244*$Z$34","v":-1.1192684341790218},-1.1192684341790218,-1.1192684341790213,-0.55963421708951089,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1245*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1246*$S$34","v":0},{"$f":"AA1246*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1266},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1247*$S$34","v":0},{"$f":"AA1247*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1248*$S$34","v":0},{"$f":"AA1248*$Z$34","v":0},null,null,{"$f":"AD1248*$Z$34","v":0},0,0,0,0]
[{"$f":"ROW()","v":1268},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,{"$f":"Z1249*$S$34","v":0},{"$f":"AA1249*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1269},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1252:T1268)","v":0},null,null,{"$f":"SUM(W1252:W1268)","v":0},{"$f":"SUM(X1252:X1268)","v":0},{"$f":"SUM(Y1252:Y1268)","v":0},{"$f":"SUM(Z1252:Z1268)","v":-2.7945038771214632},{"$f":"SUM(AA1252:AA1268)","v":-1.6938954605557321},null,null,-3.3877909211114643,-3.3877909211114643,-3.3877909211114643,-2.8281567040219535,-2.2685224869324427,{"$f":"SUM(AI1252:AI1268)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1270},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]"}]
[{"$f":"ROW()","v":1271},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.9675E-2,0,0,-5.935E-2,-5.935E-2,-5.9349999999999993E-2,-5.9349999999999993E-2,-5.9349999999999986E-2]
[{"$f":"ROW()","v":1272},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]
[{"$f":"ROW()","v":1273},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1274},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]
[{"$f":"ROW()","v":1275},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},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]
[{"$f":"ROW()","v":1277},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.5812500000000005E-6,0,0,-1.5162500000000003E-5,-1.5162500000000001E-5,-1.5162499999999999E-5,-1.5162499999999998E-5,-1.5162499999999996E-5]
[{"$f":"ROW()","v":1278},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]
[{"$f":"ROW()","v":1279},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.60192777380000007,0,0,-1.2038555476000001,-1.2038555476000001,-1.2038555476000001,-1.2038555476000001,-1.2038555476000004]
[{"$f":"ROW()","v":1280},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]
[{"$f":"ROW()","v":1281},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1285},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},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]
[{"$f":"ROW()","v":1287},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1288},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,{"$f":"SUM(AA1271:AA1287)","v":-1.4789135462460192},null,null,-2.9578270924920385,-2.9578270924920385,-2.9578270924920385,-2.9578270924920385,-2.6342601673755537,{"$f":"SUM(AI1271:AI1287)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1289},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1290},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1271*$Z$34","v":-3.254321412656816E-2},null,null,-6.5086428253136319E-2,-6.5086428253136319E-2,-6.5086428253136319E-2,-6.5086428253136319E-2,-6.5086428253136305E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1291},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,{"$f":"AA1272*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1292},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,{"$f":"AA1273*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1293},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,{"$f":"AA1274*$Z$34","v":-0.15423982880045761},null,null,-0.30847965760091522,-0.30847965760091522,-0.30847965760091522,-0.30847965760091522,-0.30847965760091522]
[{"$f":"ROW()","v":1294},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,{"$f":"AA1275*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1295},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,{"$f":"AA1276*$Z$34","v":-8.8936073639142004E-3},null,null,-1.7787214727828404E-2,-1.7787214727828404E-2,-1.7787214727828404E-2,-1.7787214727828408E-2,-1.7787214727828408E-2]
[{"$f":"ROW()","v":1296},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,{"$f":"AA1277*$Z$34","v":-8.3140098432028608E-6},null,null,-1.6628019686405722E-5,-1.6628019686405722E-5,-1.6628019686405718E-5,-1.6628019686405718E-5,-1.6628019686405715E-5]
[{"$f":"ROW()","v":1297},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,{"$f":"AA1278*$Z$34","v":-0.13104594953811574},null,null,-0.26209189907623148,-0.26209189907623143,-0.26209189907623143,-0.26209189907623143,-0.26209189907623143]
[{"$f":"ROW()","v":1298},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,{"$f":"AA1279*$Z$34","v":-0.66010663627639043},null,null,-1.3202132725527809,-1.3202132725527809,-1.3202132725527809,-1.3202132725527809,-1.3202132725527811]
[{"$f":"ROW()","v":1299},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,{"$f":"AA1280*$Z$34","v":-0.28017820327394238},null,null,-0.56035640654788477,-0.56035640654788477,-0.56035640654788466,-0.56035640654788477,-0.56035640654788477]
[{"$f":"ROW()","v":1300},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,{"$f":"AA1281*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1301},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,{"$f":"AA1282*$Z$34","v":-0.35484103549590623},null,null,{"$f":"AD1282*$Z$34","v":-0.70968207099181246},-0.70968207099181257,-0.70968207099181257,-0.70968207099181257,-0.35484103549590623]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1283*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1284*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1304},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,{"$f":"AA1285*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1305},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,{"$f":"AA1286*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1306},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,{"$f":"AA1287*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1307},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1290:T1306)","v":0},null,null,{"$f":"SUM(W1290:W1306)","v":0},{"$f":"SUM(X1290:X1306)","v":0},{"$f":"SUM(Y1290:Y1306)","v":0},{"$f":"SUM(Z1290:Z1306)","v":0},{"$f":"SUM(AA1290:AA1306)","v":-1.6218567888851378},null,null,-3.2437135777702757,-3.2437135777702757,-3.2437135777702757,-3.2437135777702757,-2.8888725422743695,0,0,0,0,0]
[{"$f":"ROW()","v":1308},null,"2014 July to Dec Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1309},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-7.2569406908350263E-3,-7.2569406908350254E-3,-7.2569406908350254E-3,-7.2569406908350254E-3,-7.2569406908350245E-3]
[{"$f":"ROW()","v":1310},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]
[{"$f":"ROW()","v":1311},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},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]
[{"$f":"ROW()","v":1313},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},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]
[{"$f":"ROW()","v":1315},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-1.9232115190224183E-4,-1.9232115190224183E-4,-1.9232115190224181E-4,-1.9232115190224181E-4,-1.9232115190224181E-4]
[{"$f":"ROW()","v":1316},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]
[{"$f":"ROW()","v":1317},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.65747273167141074,-0.65747273167141074,-0.65747273167141085,-0.65747273167141074,-0.65747273167141085]
[{"$f":"ROW()","v":1318},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]
[{"$f":"ROW()","v":1319},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.33000026833363844,-0.33000026833363844,-0.33000026833363844,-0.33000026833363838,-0.33000026833363838]
[{"$f":"ROW()","v":1320},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1323},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1324},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]
[{"$f":"ROW()","v":1325},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1326},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,{"$f":"SUM(AA1309:AA1325)","v":0},null,null,-2.237299626022311,-2.237299626022311,-2.2372996260223115,-2.237299626022311,-2.2372996260223115,0,0,0,0,0]
[{"$f":"ROW()","v":1327},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$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,-2.237299626022311,-2.237299626022311,-2.2372996260223115,-2.237299626022311,-2.2372996260223115]
[{"$f":"ROW()","v":1328},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1309*$S$34","v":0},{"$f":"AA1309*$Z$34","v":0},null,null,-7.9583546691036136E-3,-7.9583546691036136E-3,-7.9583546691036136E-3,-7.9583546691036136E-3,-7.9583546691036119E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1329},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,{"$f":"AA1310*$Z$34","v":0},null,null,-2.169003182916944E-2,-2.1690031829169436E-2,-2.1690031829169436E-2,-2.1690031829169436E-2,-2.1690031829169436E-2]
[{"$f":"ROW()","v":1330},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,{"$f":"AA1311*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1331},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,{"$f":"AA1312*$Z$34","v":0},null,null,-0.22826304762656402,-0.22826304762656402,-0.22826304762656402,-0.22826304762656405,-0.22826304762656405]
[{"$f":"ROW()","v":1332},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,{"$f":"AA1313*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1333},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,{"$f":"AA1314*$Z$34","v":0},null,null,-3.8334985284692751E-2,-3.8334985284692751E-2,-3.8334985284692751E-2,-3.8334985284692757E-2,-3.8334985284692757E-2]
[{"$f":"ROW()","v":1334},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,{"$f":"AA1315*$Z$34","v":0},null,null,-2.1090980378847169E-4,-2.1090980378847169E-4,-2.1090980378847166E-4,-2.1090980378847166E-4,-2.1090980378847166E-4]
[{"$f":"ROW()","v":1335},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,{"$f":"AA1316*$Z$34","v":0},null,null,-5.2650302287458794E-3,-5.2650302287458803E-3,-5.2650302287458803E-3,-5.2650302287458803E-3,-5.2650302287458803E-3]
[{"$f":"ROW()","v":1336},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,{"$f":"AA1317*$Z$34","v":0},null,null,-0.7210202490029457,-0.7210202490029457,-0.72102024900294581,-0.7210202490029457,-0.72102024900294581]
[{"$f":"ROW()","v":1337},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,{"$f":"AA1318*$Z$34","v":0},null,null,-1.2792555140572743E-2,-1.2792555140572742E-2,-1.2792555140572742E-2,-1.2792555140572742E-2,-1.279255514057274E-2]
[{"$f":"ROW()","v":1338},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,{"$f":"AA1319*$Z$34","v":0},null,null,-0.36189618851580613,-0.36189618851580613,-0.36189618851580613,-0.36189618851580607,-0.36189618851580607]
[{"$f":"ROW()","v":1339},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,{"$f":"AA1320*$Z$34","v":0},null,null,{"$f":"AD1320*$Z$34","v":-1.0561127353437652},-1.0561127353437652,-1.0561127353437652,-1.0561127353437652,-1.0561127353437652]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1321*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1322*$S$34","v":0},{"$f":"AA1322*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1323*$S$34","v":0},{"$f":"AA1323*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1324*$S$34","v":0},{"$f":"AA1324*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1344},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,{"$f":"Z1325*$S$34","v":0},{"$f":"AA1325*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1328:T1344)","v":0},null,null,{"$f":"SUM(W1328:W1344)","v":0},{"$f":"SUM(X1328:X1344)","v":0},{"$f":"SUM(Y1328:Y1344)","v":0},{"$f":"SUM(Z1328:Z1344)","v":0},{"$f":"SUM(AA1328:AA1344)","v":0},null,null,-2.4535440874451542,-2.4535440874451542,-2.4535440874451542,-2.4535440874451542,-2.4535440874451542,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1347},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-6.8565241639851379E-2,-6.8565241639851379E-2,-6.8565241639851379E-2,-6.8565241639851365E-2]
[{"$f":"ROW()","v":1348},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]
[{"$f":"ROW()","v":1349},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1350},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]
[{"$f":"ROW()","v":1351},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1352},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]
[{"$f":"ROW()","v":1353},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-2.3367202014297916E-6,-2.3367202014297916E-6,-2.3367202014297916E-6,-2.3367202014297912E-6]
[{"$f":"ROW()","v":1354},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]
[{"$f":"ROW()","v":1355},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-1.2382832230502476,-1.2382832230502476,-1.2382832230502476,-1.2382832230502478]
[{"$f":"ROW()","v":1356},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]
[{"$f":"ROW()","v":1357},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,-0.50587380205171861,-0.50587380205171861,-0.50587380205171861,-0.50587380205171861]
[{"$f":"ROW()","v":1358},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1361},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1362},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]
[{"$f":"ROW()","v":1363},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1364},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,{"$f":"SUM(AA1347:AA1363)","v":0},null,null,0,-4.2919177531185726,-4.2919177531185726,-4.2919177531185726,-4.2919177531185726,0,0,0,0,0]
[{"$f":"ROW()","v":1365},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1366},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1347*$Z$34","v":0},null,null,0,-7.5192361931779986E-2,-7.5192361931779986E-2,-7.5192361931779986E-2,-7.5192361931779972E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1367},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,{"$f":"AA1348*$Z$34","v":0},null,null,0,-2.1007708407102366E-2,-2.1007708407102366E-2,-2.1007708407102369E-2,-2.1007708407102373E-2]
[{"$f":"ROW()","v":1368},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,{"$f":"AA1349*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1369},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,{"$f":"AA1350*$Z$34","v":0},null,null,0,-0.50304588178651266,-0.50304588178651277,-0.50304588178651277,-0.50304588178651288]
[{"$f":"ROW()","v":1370},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,{"$f":"AA1351*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1371},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,{"$f":"AA1352*$Z$34","v":0},null,null,0,-7.2900293387445664E-2,-7.290029338744565E-2,-7.290029338744565E-2,-7.290029338744565E-2]
[{"$f":"ROW()","v":1372},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,{"$f":"AA1353*$Z$34","v":0},null,null,0,-2.5625740815166703E-6,-2.5625740815166703E-6,-2.5625740815166703E-6,-2.5625740815166699E-6]
[{"$f":"ROW()","v":1373},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,{"$f":"AA1354*$Z$34","v":0},null,null,0,-0.32964302438653381,-0.32964302438653381,-0.32964302438653381,-0.32964302438653381]
[{"$f":"ROW()","v":1374},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,{"$f":"AA1355*$Z$34","v":0},null,null,0,-1.3579685282918676,-1.3579685282918676,-1.3579685282918676,-1.3579685282918679]
[{"$f":"ROW()","v":1375},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,{"$f":"AA1356*$Z$34","v":0},null,null,0,-0.17491719975227776,-0.17491719975227774,-0.17491719975227774,-0.17491719975227771]
[{"$f":"ROW()","v":1376},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,{"$f":"AA1357*$Z$34","v":0},null,null,0,-0.55476864233160017,-0.55476864233160017,-0.55476864233160017,-0.55476864233160017]
[{"$f":"ROW()","v":1377},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,{"$f":"AA1358*$Z$34","v":0},null,null,{"$f":"AD1358*$Z$34","v":0},-1.6173035344164091,-1.6173035344164091,-1.6173035344164091,-1.6173035344164093]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1359*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1360*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1380},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,{"$f":"AA1361*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1381},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,{"$f":"AA1362*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1382},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,{"$f":"AA1363*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1383},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1366:T1382)","v":0},null,null,{"$f":"SUM(W1366:W1382)","v":0},{"$f":"SUM(X1366:X1382)","v":0},{"$f":"SUM(Y1366:Y1382)","v":0},{"$f":"SUM(Z1366:Z1382)","v":0},{"$f":"SUM(AA1366:AA1382)","v":0},null,null,0,-4.7067497372656106,-4.7067497372656106,-4.7067497372656106,-4.7067497372656106,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1385},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.19118256677622195,-0.19118256677622195,-0.19118256677622195]
[{"$f":"ROW()","v":1386},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]
[{"$f":"ROW()","v":1387},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1388},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]
[{"$f":"ROW()","v":1389},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1390},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]
[{"$f":"ROW()","v":1391},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.3711641971895352E-2,-1.3711641971895352E-2,-1.3711641971895352E-2]
[{"$f":"ROW()","v":1392},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]
[{"$f":"ROW()","v":1393},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-1.2257990958984104,-1.2257990958984106,-1.2257990958984106]
[{"$f":"ROW()","v":1394},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]
[{"$f":"ROW()","v":1395},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,-0.15257995766728877,-0.15257995766728877,-0.15257995766728877]
[{"$f":"ROW()","v":1396},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1399},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1400},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]
[{"$f":"ROW()","v":1401},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1402},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,{"$f":"SUM(AA1385:AA1401)","v":0},null,null,0,0,-3.5796289296523027,-3.5796289296523032,-3.5796289296523032,0,0,0,0,0]
[{"$f":"ROW()","v":1403},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1404},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1385*$Z$34","v":0},null,null,0,0,-0.20966116959951162,-0.20966116959951162,-0.20966116959951162,0,0,0,0,0]
[{"$f":"ROW()","v":1405},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,{"$f":"AA1386*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1406},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,{"$f":"AA1387*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1407},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,{"$f":"AA1388*$Z$34","v":0},null,null,0,0,-0.49336588164843515,-0.49336588164843515,-0.4933658816484352]
[{"$f":"ROW()","v":1408},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,{"$f":"AA1389*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1409},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,{"$f":"AA1390*$Z$34","v":0},null,null,0,0,-4.0076175245576461E-2,-4.0076175245576461E-2,-4.0076175245576461E-2]
[{"$f":"ROW()","v":1410},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,{"$f":"AA1391*$Z$34","v":0},null,null,0,0,-1.5036930100024591E-2,-1.5036930100024591E-2,-1.5036930100024591E-2]
[{"$f":"ROW()","v":1411},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,{"$f":"AA1392*$Z$34","v":0},null,null,0,0,-1.7084300796377551E-2,-1.7084300796377551E-2,-1.7084300796377554E-2]
[{"$f":"ROW()","v":1412},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,{"$f":"AA1393*$Z$34","v":0},null,null,0,0,-1.3442777575054972,-1.3442777575054974,-1.3442777575054974]
[{"$f":"ROW()","v":1413},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,{"$f":"AA1394*$Z$34","v":0},null,null,0,0,-0.15250895796683644,-0.15250895796683644,-0.15250895796683644]
[{"$f":"ROW()","v":1414},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,{"$f":"AA1395*$Z$34","v":0},null,null,0,0,-0.16732745522457571,-0.16732745522457571,-0.16732745522457571]
[{"$f":"ROW()","v":1415},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,{"$f":"AA1396*$Z$34","v":0},null,null,{"$f":"AD1396*$Z$34","v":0},0,-1.4862765615115778,-1.4862765615115778,-1.4862765615115776]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1397*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1398*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1418},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,{"$f":"AA1399*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1419},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,{"$f":"AA1400*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1420},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,{"$f":"AA1401*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1404:T1420)","v":0},null,null,{"$f":"SUM(W1404:W1420)","v":0},{"$f":"SUM(X1404:X1420)","v":0},{"$f":"SUM(Y1404:Y1420)","v":0},null,{"$f":"SUM(AA1404:AA1420)","v":0},null,null,0,0,-3.9256151895984126,-3.925615189598413,-3.925615189598413,0,0,0,0,0]
[{"$f":"ROW()","v":1422},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]"}]
[{"$f":"ROW()","v":1423},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-2.2114781325030829E-2,-2.2114781325030825E-2]
[{"$f":"ROW()","v":1424},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]
[{"$f":"ROW()","v":1425},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1426},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]
[{"$f":"ROW()","v":1427},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1428},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]
[{"$f":"ROW()","v":1429},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.19942356771243869,-0.19942356771243872]
[{"$f":"ROW()","v":1430},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]
[{"$f":"ROW()","v":1431},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-1.2569196354333165,-1.2569196354333165]
[{"$f":"ROW()","v":1432},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]
[{"$f":"ROW()","v":1433},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,-0.26565526289416141,-0.26565526289416141]
[{"$f":"ROW()","v":1434},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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,{"$f":"SUM(AA1423:AA1439)","v":0},null,null,0,0,0,-3.3749677047019544,-3.3749677047019544,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1423*$S$34","v":0},{"$f":"AA1423*$Z$34","v":0},null,null,0,0,0,-2.425226837481749E-2,-2.4252268374817487E-2,0,0,0,0,0]
[{"$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,null,{"$f":"AA1424*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$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,null,{"$f":"AA1425*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$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,null,{"$f":"AA1426*$Z$34","v":0},null,null,0,0,0,-0.46387701768375317,-0.46387701768375317]
[{"$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,null,{"$f":"AA1427*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$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,null,{"$f":"AA1428*$Z$34","v":0},null,null,0,0,0,-3.927184241326525E-2,-3.927184241326525E-2]
[{"$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,null,{"$f":"AA1429*$Z$34","v":0},null,null,0,0,0,-0.21869869809435744,-0.21869869809435746]
[{"$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,null,{"$f":"AA1430*$Z$34","v":0},null,null,0,0,0,-1.1527149210843355E-2,-1.1527149210843355E-2]
[{"$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,null,{"$f":"AA1431*$Z$34","v":0},null,null,0,0,0,-1.3784062286704097,-1.3784062286704097]
[{"$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,null,{"$f":"AA1432*$Z$34","v":0},null,null,0,0,0,-0.13484257967434379,-0.13484257967434379]
[{"$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,null,{"$f":"AA1433*$Z$34","v":0},null,null,0,0,0,-0.29133196644362097,-0.29133196644362097]
[{"$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,null,{"$f":"AA1434*$Z$34","v":0},null,null,{"$f":"AD1434*$Z$34","v":0},0,0,-1.1389648419996428,-1.1389648419996428]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1435*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1436*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1456},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,{"$f":"AA1437*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1457},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,{"$f":"AA1438*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1458},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,{"$f":"AA1439*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1459},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1442:T1458)","v":0},null,null,{"$f":"SUM(W1442:W1458)","v":0},{"$f":"SUM(X1442:X1458)","v":0},{"$f":"SUM(Y1442:Y1458)","v":0},null,{"$f":"SUM(AA1442:AA1458)","v":0},null,null,0,0,0,-3.7011725925650545,-3.7011725925650545,0,0,0,0,0]
[{"$f":"ROW()","v":1460},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]"}]
[{"$f":"ROW()","v":1461},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-1.3318855050687492E-2]
[{"$f":"ROW()","v":1462},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]
[{"$f":"ROW()","v":1463},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1464},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]
[{"$f":"ROW()","v":1465},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1466},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]
[{"$f":"ROW()","v":1467},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-9.8382895067352344E-2]
[{"$f":"ROW()","v":1468},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]
[{"$f":"ROW()","v":1469},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-1.2805862732484783]
[{"$f":"ROW()","v":1470},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]
[{"$f":"ROW()","v":1471},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-0.87428049771029903]
[{"$f":"ROW()","v":1472},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]
[{"$f":"ROW()","v":1474},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1475},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]
[{"$f":"ROW()","v":1476},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,-4.2500191099685827E-3]
[{"$f":"ROW()","v":1477},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,{"$f":"SUM(AA1461:AA1476)","v":0},null,null,0,0,0,0,-3.6667571730426967,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1479},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1461*$S$34","v":0},{"$f":"AA1461*$Z$34","v":0},null,null,0,0,0,0,-1.460617866336131E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1480},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,{"$f":"AA1462*$Z$34","v":0},null,null,0,0,0,0,-1.2750249451045144E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1481},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,{"$f":"AA1463*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1482},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,{"$f":"AA1464*$Z$34","v":0},null,null,0,0,0,0,-0.46537460292744742,0,0,0,0,0]
[{"$f":"ROW()","v":1483},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,{"$f":"AA1465*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1484},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,{"$f":"AA1466*$Z$34","v":0},null,null,0,0,0,0,-3.9401700857449311E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1485},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,{"$f":"AA1467*$Z$34","v":0},null,null,0,0,0,0,-0.10789201754232633,0,0,0,0,0]
[{"$f":"ROW()","v":1486},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,{"$f":"AA1468*$Z$34","v":0},null,null,0,0,0,0,-5.2769599105183121E-4,0,0,0,0,0]
[{"$f":"ROW()","v":1487},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,{"$f":"AA1469*$Z$34","v":0},null,null,0,0,0,0,-1.404360347021707,0,0,0,0,0]
[{"$f":"ROW()","v":1488},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,{"$f":"AA1470*$Z$34","v":0},null,null,0,0,0,0,-0.10627467393727016,0,0,0,0,0]
[{"$f":"ROW()","v":1489},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,{"$f":"AA1471*$Z$34","v":0},null,null,0,0,0,0,-0.95878340164006226,0,0,0,0,0]
[{"$f":"ROW()","v":1490},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,{"$f":"AA1472*$Z$34","v":0},null,null,0,0,0,0,-0.91800830088940155,0,0,0,0,0]
[null,null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1473*$S$34","v":0},{"$f":"AA1473*$Z$34","v":0},null,null,{"$f":"AD1473*$Z$34","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1493},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1474*$S$34","v":0},{"$f":"AA1474*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1494},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1475*$S$34","v":0},{"$f":"AA1475*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1495},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,{"$f":"Z1476*$S$34","v":0},{"$f":"AA1476*$Z$34","v":0},null,null,0,0,0,0,-4.6608014132338404E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1496},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1479:T1495)","v":0},null,null,{"$f":"SUM(W1479:W1495)","v":0},{"$f":"SUM(X1479:X1495)","v":0},{"$f":"SUM(Y1479:Y1495)","v":0},{"$f":"SUM(Z1479:Z1495)","v":0},{"$f":"SUM(AA1479:AA1495)","v":0},null,null,0,0,0,0,-4.0211647458284157,0,0,0,0,0]
[{"$f":"ROW()","v":1497},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ 2014]\"","v":"Approved 3 [m$ 2014]"}]
[{"$f":"ROW()","v":1498},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1499},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]
[{"$f":"ROW()","v":1500},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1501},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]
[{"$f":"ROW()","v":1502},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1503},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]
[{"$f":"ROW()","v":1504},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1505},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]
[{"$f":"ROW()","v":1506},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1507},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]
[{"$f":"ROW()","v":1508},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1509},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,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"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]
[{"$f":"ROW()","v":1512},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1513},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]
[{"$f":"ROW()","v":1514},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1515},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,{"$f":"SUM(AA1498:AA1514)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"IF(AA$757=\"\",\"\",AA$757)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1517},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1498*$S$34","v":0},{"$f":"AA1498*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},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,{"$f":"AA1499*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1519},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,{"$f":"AA1500*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1520},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,{"$f":"AA1501*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1521},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,{"$f":"AA1502*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1522},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,{"$f":"AA1503*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1523},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,{"$f":"AA1504*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1524},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,{"$f":"AA1505*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1525},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,{"$f":"AA1506*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1526},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,{"$f":"AA1507*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1527},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,{"$f":"AA1508*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1528},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,{"$f":"AA1509*$Z$34","v":0},null,null,{"$f":"AD1509*$Z$34","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA1510*$Z$34","v":0},null,null,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1511*$S$34","v":0},{"$f":"AA1511*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1531},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1512*$S$34","v":0},{"$f":"AA1512*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1532},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1513*$S$34","v":0},{"$f":"AA1513*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1533},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,{"$f":"Z1514*$S$34","v":0},{"$f":"AA1514*$Z$34","v":0},null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1517:T1533)","v":0},null,null,{"$f":"SUM(W1517:W1533)","v":0},{"$f":"SUM(X1517:X1533)","v":0},{"$f":"SUM(Y1517:Y1533)","v":0},{"$f":"SUM(Z1517:Z1533)","v":0},{"$f":"SUM(AA1517:AA1533)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
["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"]
[{"$f":"ROW()","v":1537},null," ICB Account[ [per E&Y, adjusted]"]
[{"$f":"ROW()","v":1538},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J1539/J1540*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":"-AD1539/AD1540*AD$9","v":4.4932371024324684},3.4932371024324524,3.431595306754708,4.3179749817719379,3.7234791824447036,3.0152075934457803,{"$f":"-AJ1539/AJ1540*AJ$9","v":2.0447511150112794},1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":1539},null,null,"Opening Value",null,null,null,null,null,308.34507599,{"$f":"J1539+J1540","v":300.19708435453521},{"$f":"K1539+K1540","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,null,null,{"$f":"T1539+T1540","v":145.93067503612562},129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,null,null,{"$f":"AA1539+AA1540","v":72.908340259743738},56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,{"$f":"AI1539+AI1540","v":10.768305689474822},{"$f":"AJ1539+AJ1540","v":5.5019896031694131},{"$f":"AK1539+AK1540","v":2.2904871523185117},{"$f":"AL1539+AL1540","v":1.3947430917070207}]
[{"$f":"ROW()","v":1540},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",-8.1479916354647877,-16.295983270929753,-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,null,null,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,null,null,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307]
[{"$f":"ROW()","v":1541},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal"]
[{"$f":"ROW()","v":1542},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J1539:J1541)","v":300.19708435453521},{"$f":"SUM(K1539:K1541)","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,null,null,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,null,null,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,{"$f":"SUM(AJ1539:AJ1541)","v":5.5019896031694131},2.2904871523185117,1.3947430917070207,0.88209774578877764]
["OPEX -- by category"]
[{"$f":"ROW()","v":1544},null,"OPEX - Approved",null,null,null,null,null,null,"Actual 1 [m$ 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]"]
[{"$f":"ROW()","v":1545},null,null,"Network",null,null,null,null,null,31.684789341927612,28.262622549924156,24.930661075838419,27.49070945416128,27.334931430659594,22.524563340410474,21.698839235668785,20.819711238499643,20.30725637664543,20.086428618685062,20.716401919793455,null,null,27.471288958102992,28.228782557575212,28.401975928170046,27.852134463748161,12.562091679709324,null,null,31.706000000000003,31.301000000000002,31.536000000000005,31.537000000000006,32.039000000000001]
[{"$f":"ROW()","v":1546},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]
[{"$f":"ROW()","v":1547},null,null,"Corporate",null,null,null,null,null,10.276833526095574,9.7433007928721391,9.7766513588693957,8.5267131278154533,7.7336419910981498,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,3.9828139053799676,null,null,7.9656278107599343,7.9656278107599361,7.9656278107599352,7.965627810759937,10.214583496806178,null,null,17.461301564362373,17.369899680808043,17.517465366917047,18.623102960763443,18.743371771587526]
[{"$f":"ROW()","v":1548},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]
[{"$f":"ROW()","v":1549},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1550},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]
[{"$f":"ROW()","v":1551},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,0.7392392073602263,0.74131280962491142,0.74442321302193903,0.74753361641896665,0.74753361641896665,4.0919568645475763,null,null,5.7678629767641461,6.7596921491727677,6.5290764704290201,6.974022694462418,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1552},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]
[{"$f":"ROW()","v":1553},null,null,"UAFG",null,null,null,null,null,3.0084174643456962,3.2925132559455514,3.4986793182016358,3.5023127550913067,3.6425331216392554,2.9275143169759716,3.0415010289274296,3.1454795265780806,3.1355805319333596,3.1753306044382352,4.8691319524457244,null,null,10.36178989246145,10.642626612013673,11.032008410467691,11.3055618310557,3.9763246981423079,null,null,7.1495870664934822,7.1702072569655062,7.2469470215165668,7.3186261238656796,7.3793124349086083]
[{"$f":"ROW()","v":1554},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1545:J1553)","v":54.010498824439757},50.091309972367092,44.932329932932589,46.983644563905131,47.046526381979959,40.131564564675898,39.421900774150352,38.649861678028884,38.130618224926984,37.949540539471499,{"$f":"SUM(T1545:T1553)","v":36.996589267849096},null,null,60.874704786982988,61.588671680299143,61.598564337924017,62.143748031556839,{"$f":"SUM(AA1545:AA1553)","v":30.835370463489106},null,null,67.286888630855856,66.925875754448583,67.396081777081605,68.452539418596615,69.046857855046113,{"$f":"SUM(AI1545:AI1553)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1555},null,"OPEX ",null,null,null,null,null,null,{"$f":"\"Actual 1 [m$ \"&$G$34&\"]\"","v":"Actual 1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$757","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$757","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"AA$757","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1556},null,null,"Network",null,null,null,null,null,{"$f":"J1545*$S$34","v":39.007634814735226},34.794552283018966,30.692522915068739,33.844238117338662,33.652457380299829,{"$f":"O1545*$N$34","v":32.083907271604502},30.907748817028299,29.655522049531186,28.925583181454829,28.611036914682774,{"$f":"T1545*$S$34","v":25.504283208007607},null,null,33.820329243904553,34.752891344407821,34.966112384938981,34.289194043500409,{"$f":"AA1545*$Z$34","v":13.776270915260685},null,null,34.770518857522163,34.32637389640135,34.584087639273925,34.585184293498912,35.135704714443719,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,null,"Marketing",null,null,null,null,null,2.6821229991111193,3.5966748728020757,1.847024869272595,1.7214989488576773,1.9615385640671561,1.4671283074538137,1.4671283074538137,1.4671283074538137,1.4671283074538137,1.4671283074538137,0.21801522383155561,null,null,3.1984267322403594,1.3364648023072778,1.3435406615618926,1.3502517228252822,{"$f":"AA1546*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,null,"Corporate",null,null,null,null,null,12.651968896233027,11.995128486322283,12.036186884572835,10.497368572361134,9.521006414818272,7.1640335233213275,7.1640335233213275,7.1640335233213275,7.1640335233213275,7.1640335233213275,4.9033038749141173,null,null,9.8066077498282329,9.8066077498282365,9.8066077498282347,9.8066077498282365,{"$f":"AA1547*$Z$34","v":11.20186614828215},null,null,19.149010134376557,19.048773872604688,19.210602405739625,20.423104544338678,20.55499784386339,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,null,"IT",null,null,null,null,null,8.4477254468062597,7.2283676998090716,6.4338742250936392,7.4674352829228656,7.3195565956075175,9.3187077988368525,9.3187077988368525,9.3187077988368525,9.3187077988368525,9.3187077988368525,3.4363834486654743,null,null,7.3319692487841586,7.5923417161029878,7.1887643917588031,7.6455997207818402,{"$f":"AA1548*$Z$34","v":4.2675384535465364},null,null,11.405203939892465,11.51486936239143,11.51486936239143,11.369014350467806,11.259348927968839,0,0,0,0,0]
[{"$f":"ROW()","v":1560},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,{"$f":"AA1549*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,null,"FRC",null,null,null,null,null,0,0,0,0,0.98076928203357805,1.9065692184308047,1.9065692184308047,1.9065692184308047,1.9065692184308047,1.9065692184308047,0,null,null,0,0,0,0,{"$f":"AA1550*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,1.052969676794085,1.055923308426046,1.0603537558739875,1.064784203321929,1.064784203321929,5.0376714620823844,null,null,7.1009054291335758,8.3219616822903735,8.0380471489819723,8.5858273356194452,{"$f":"AA1551*$Z$34","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1563},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.45295299433012171,null,null,0.92899334222439645,0.91019771535146632,0.91019771535146632,0.91019771535146632,{"$f":"AA1552*$Z$34","v":0.20941050066883099},null,null,0.62509290824410613,0.64128919344887059,0.653243351757822,0.66546111651281337,0.67792274345960479,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,null,"UAFG",null,null,null,null,null,3.7037093273074397,4.0534640557211103,4.307278287556179,4.3117514679767632,4.4843789326212216,4.1699408979725865,4.3323031618343029,4.4804097611253617,4.46630966864128,4.5229295294133625,5.9944637477651774,null,null,12.756559994460773,13.102302428808132,13.581676390670019,13.918452242876761,{"$f":"AA1553*$Z$34","v":4.3606532801484965},null,null,7.8406248634015068,7.8632380824027432,7.9473950694223756,8.0260022598569964,8.0925541592612618,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1556:J1564)","v":66.493161484193081},61.668187397673506,55.316887181563992,57.8422923894571,57.91970716944757,57.163256694413974,56.152414135331448,55.052724414573333,54.313115901460833,54.055189495460858,{"$f":"SUM(T1556:T1564)","v":45.547073959596432},null,null,74.943791740576046,75.822767439096296,75.834946443091383,76.506130530783437,33.815739297906696,null,null,{"$f":"SUM(AD1556:AD1564)","v":73.79045070343679},73.394544407249072,73.910197828585169,75.068766564675201,75.720528388996826,0,0,0,0,0]
[{"$f":"ROW()","v":1566}]
[{"$f":"ROW()","v":1567},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,null,null,null,null,null,"Post DD3 - WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3  [m$ OD]",null,null,null,null,null,null,"Actual [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Forecast 5  [m$ OD]"]
[{"$f":"ROW()","v":1568},null,null,"Network/Total excluding UAFG (2020-24)",null,null,null,null,null,null,null,null,null,null,25.574513816476287,26.553681443079729,24.355245935789284,23.476339864375191,24.635016764839946,20.48541362231693,null,null,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571312,null,null,24.596,28.468,26.684999999999995,30.499090531507871,31.946582918367643,62.281618715700866,64.381050420221555,67.71160636351226,70.187010861352448,71.568234153737251]
[{"$f":"ROW()","v":1569},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]
[{"$f":"ROW()","v":1570},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,5.94091211351724,5.9039494721320214,6.7643724520863602,4.5517373662341463,6.3635650687777368,4.0099241222520599,null,null,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,null,null,16.856999999999999,12.832000000000001,15.631999999999998,18.838886475719374,19.003374523158431]
[{"$f":"ROW()","v":1571},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,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,null,null,8.1859999999999999,8.0552019999999995,9.3680000000000003,6.6509059330888034,8.8431835471851112]
[{"$f":"ROW()","v":1572},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14154245,null,null,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1573},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]
[{"$f":"ROW()","v":1574},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.1113835485985193,1.1956581135179949,1.3407857524102504,3.1022735278564495,4.0422010255353023,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1575},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,0.875,0.86599999999999988,1.006,1.0031352900000017,4.026437676435016]
[{"$f":"ROW()","v":1576},null,null,"UAFG - Confidential",null,null,null,null,null,null,null,null,null,null,3.6262735944774245,3.6587284731193908,4.4960691124083736,6.4823006916950412,6.1892550986423673,5.1712719799999993,null,null,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,null,null,7.3239999999999998,7.7290000000000001,5.8310000000000004,5.9453876700000006,7.3797002299912648,3.812506162774834,4.5456345451861244,4.6209503361585504,4.7322634822302945,4.9448068881630638]
[{"$f":"ROW()","v":1577},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1568:O1576)","v":42.888884441738362},43.914446514826778,43.9505230833919,42.289376163262887,47.411850499782865,33.380183230857206,null,null,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,{"$f":"SUM(AA1568:AA1576)","v":31.218433231203825},null,null,{"$f":"SUM(AD1568:AD1576)","v":57.838000000000001},{"$f":"SUM(AE1568:AE1576)","v":57.950201999999997},{"$f":"SUM(AF1568:AF1576)","v":58.521999999999998},62.937405900316051,71.199278895137468,66.094124878475697,68.926684965407674,72.332556699670818,74.919274343582742,76.513041041900308]
[{"$f":"ROW()","v":1578},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 [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Forecast 5  [m$ OD]"]
[{"$f":"ROW()","v":1579},null,null,"Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1580},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]
[{"$f":"ROW()","v":1581},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1582},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]
[{"$f":"ROW()","v":1583},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1584},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]
[{"$f":"ROW()","v":1585},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1586},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]
[{"$f":"ROW()","v":1587},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1579:T1587)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AH1579:AH1587)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$166","v":"Actual 3 [m$ 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,null,{"$f":"\"Forecast [m$ \"&$G$34&\"]\"","v":"Forecast [m$ 31/12/2019]"},{"$f":"\"Forecast 5 [m$ \"&$G$34&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1590},null,null,"Network/Total excluding UAFG (2020-24)",null,null,null,null,null,null,null,null,null,null,{"$f":"O1568/O$25*O$34","v":30.550153372990405},32.169163431850222,29.555950377083811,28.711509609060712,29.917497788588719,{"$f":"(T1568+T1579)*T$34","v":24.838900258525282},null,null,24.817395942240768,29.135826302727509,27.245802783638201,31.359086716872884,{"$f":"(AA1568+AA1579)*AA$34","v":13.855824072603095},null,null,26.351229197046656,30.055914611953614,27.645679621307909,{"$f":"(AG1568+AG1579)*AG$34","v":31.043231308162788},31.946582918367643,61.496040552948628,62.767175237024297,65.181583354531966,66.712282348497041,67.167102937799839]
[{"$f":"ROW()","v":1591},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.39663240711291164,0.44407213076340163,0.42618941957486345,0.29169702935336461,0.48652132653706598,0,null,null,0,0,0,0,{"$f":"(AA1569+AA1580)*AA$34","v":0},null,null,0,0,0,{"$f":"(AG1569+AG1580)*AG$34","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1592},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,7.0967439516476851,7.1524965707494417,8.208804667917148,5.5667643203132915,7.7281028744587195,4.8620988159285359,null,null,14.073297997253064,13.964008378681235,14.02264459291111,18.422591340432632,{"$f":"(AA1570+AA1581)*AA$34","v":11.266553078437479},null,null,18.059955707213184,13.547755244505719,16.1947634941085,{"$f":"(AG1570+AG1581)*AG$34","v":19.174995065830338},19.003374523158431,0,0,0,0,0]
[{"$f":"ROW()","v":1593},null,null,"IT",null,null,null,null,null,null,null,null,null,null,6.0070882723142711,6.0206191088522472,6.4737043985737142,3.8017471922077601,4.6225327523011499,2.6725198633574694,null,null,7.9923366066345789,8.0474853076448589,9.7222270218786058,10.207440023850621,{"$f":"(AA1571+AA1582)*AA$34","v":4.2921820225934741},null,null,8.7701724754847916,8.5045125577503846,9.7052548882298133,{"$f":"(AG1571+AG1582)*AG$34","v":6.7695661638307989},8.8431835471851112,0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.3841389575621188,null,null,2.8052909999272395,2.485310312958513,2.4018518691125741,2.6747122493606978,{"$f":"(AA1572+AA1583)*AA$34","v":0},null,null,0,0,0,{"$f":"(AG1572+AG1583)*AG$34","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.5231064352657884,1.5339969430740046,1.5876324534374622,1.6261793362372547,2.3983231159823357,0,null,null,0,0,0,0,{"$f":"(AA1573+AA1584)*AA$34","v":0},null,null,0,0,0,{"$f":"(AG1573+AG1584)*AG$34","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.3276083412396698,1.4485118135060777,1.6270908234314287,3.7940733827996866,4.9089692691049063,0,null,null,0,0,0,0,{"$f":"(AA1574+AA1585)*AA$34","v":0},null,null,0,0,0,{"$f":"(AG1574+AG1585)*AG$34","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!O190","v":0.73437755407013605},{"$f":"Load_Tariffs!P190","v":0.70452661909306935},{"$f":"Load_Tariffs!Q190","v":0.71426229225063875},{"$f":"Load_Tariffs!R190","v":0.89126457248079582},{"$f":"Load_Tariffs!S190","v":0.86916753278712655},0.44611000894221747,null,null,0.70599372376730796,0.65259558384946381,0.89730255749372589,0.73990752095360135,{"$f":"(AA1575+AA1586)*AA$34","v":0.21061977439619423},null,null,0.93744208600649792,0.9143045543751519,1.0422167397052937,{"$f":"(AG1575+AG1586)*AG$34","v":1.0210324405798412},4.026437676435016,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1576/O$25*O$34","v":4.3317818386967284},4.4324638923170996,5.4561385226256265,7.9278388229866623,7.5164156572006897,6.2702521554650845,null,null,12.60332222309291,11.908336382434616,12.117334160985058,12.039576566239182,{"$f":"(AA1576+AA1587)*AA$34","v":4.3858346316040526},null,null,7.8466581004703899,8.1601153588516748,6.040920287496589,{"$f":"(AG1576+AG1587)*AG$34","v":6.051460598991973},7.3797002299912648,3.7644177917820101,4.4316866251618832,4.4482899710939225,4.4979846512863153,4.6407230413333682]
[{"$f":"ROW()","v":1599},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1590:O1598)","v":51.96749217333759},53.905850510205561,54.049772954894699,52.611074265439534,58.447530316960709,40.47402005978072,null,null,62.997637492915864,66.193562268296191,66.407162986019273,75.443314417709615,34.011013579634295,null,null,61.965457566221524,61.182602327436548,{"$f":"(AF1577+AF1588)*AF$34","v":60.628835030848109},{"$f":"SUM(AG1590:AG1598)","v":64.060285577395746},71.199278895137468,65.260458344730637,67.198861862186178,69.629873325625894,71.210266999783357,71.807825979133199]
[{"$f":"ROW()","v":1600},null,"Modelled OPEX (m$ 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$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]","Forecast [m$ nominal]"]
[{"$f":"ROW()","v":1601},null,null,"Network/Total excluding UAFG (2020-24)",null,null,null,null,null,null,null,null,null,null,{"$f":"O1590*O$35","v":22.048034009136604},{"$f":"P1590*P$35","v":23.971856199645341},22.67606869684565,22.83997472957186,24.301130267732514,20.48541362231693,null,null,21.205038051727541,25.188098090761731,24.117209006223501,28.595236312675091,12.718148421571312,null,null,24.596,28.468,{"$f":"AF1590*AF$35","v":26.684999999999992},30.499090531507871,31.946582918367643,62.281618715700859,64.381050420221555,67.71160636351226,70.187010861352448,71.568234153737251]
[{"$f":"ROW()","v":1602},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"O1591*O$35","v":0.28624945657008294},0.33091420867944221,0.32698324475607415,0.23204467023285807,0.39518739895142113,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AF1591*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"O1592*O$35","v":5.121717396626825},5.3299060644114657,6.2980014580415142,4.4283549744564388,6.2773175752115096,4.0099241222520599,null,null,12.024824048405273,12.071969716181181,12.412445805058718,16.798906091485978,10.341477598175016,null,null,16.856999999999999,12.832000000000001,{"$f":"AF1592*AF$35","v":15.631999999999998},18.838886475719374,19.003374523158431,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"O1593*O$35","v":4.3353133094567617},4.4864522453620435,4.9667888798104514,3.024285764857304,3.7547515295004681,2.2041102562882195,null,null,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,null,null,8.1859999999999999,8.0552019999999995,{"$f":"AF1593*AF$35","v":9.3680000000000003},6.6509059330888034,8.8431835471851112,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"O1594*O$35","v":0},0,0,0,0,1.14154245,null,null,2.3969598799999998,2.1485657999999996,2.126050900000001,2.4389750099999996,0,null,null,0,0,{"$f":"AF1594*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1606},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1595*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":"AF1595*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1607},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1596*O$35","v":0.95813443229206485},1.0794037889861923,1.2483450140295791,3.0181812578025919,3.9874157435156734,0,null,null,0,0,0,0,0,null,null,0,0,{"$f":"AF1596*AF$35","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1608},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"O1597*O$35","v":0.53},0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,0.36792080000000005,null,null,0.60323104855999998,0.56417282999999996,0.79426667999999989,0.67469536349123871,0.19332618090794054,null,null,0.875,0.86599999999999988,{"$f":"AF1597*AF$35","v":1.006},1.0031352900000017,4.026437676435016,0,0,0,0,0]
[{"$f":"ROW()","v":1609},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1598*O$35","v":3.1262452968299783},3.3029888160394267,4.1860867398970125,6.3065871785436149,6.1053700855199313,5.1712719799999993,null,null,10.768814259999999,10.294828840000003,10.725919249999999,10.978461845029321,4.025722,null,null,7.3239999999999998,7.7290000000000001,{"$f":"AF1598*AF$35","v":5.8310000000000004},5.9453876700000015,7.3797002299912648,3.8125061627748336,4.5456345451861244,4.6209503361585496,4.7322634822302945,4.9448068881630638]
[{"$f":"ROW()","v":1610},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1601:O1609)","v":37.504919232918816},40.169627024581395,41.468345593258228,41.852052472331792,47.475262072266666,33.380183230857206,null,null,53.827859430347736,57.224735007248036,58.781730234278541,68.794076290018353,31.218433231203825,null,null,57.838000000000001,57.950201999999997,58.521999999999991,62.937405900316058,71.199278895137468,66.094124878475697,68.926684965407674,72.332556699670818,74.919274343582742,76.513041041900308]
[{"$f":"ROW()","v":1611}]
[{"$f":"ROW()","v":1612},null,"Avoidable 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,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1613},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1627+[5]Input!AI1634+[5]Input!AI1648","v":0.43047123247498975},{"$f":"[5]Input!AJ1627+[5]Input!AJ1634+[5]Input!AJ1648","v":0.58877476407598661},{"$f":"[5]Input!AK1627+[5]Input!AK1634+[5]Input!AK1648","v":0.69808381017676857},{"$f":"[5]Input!AL1627+[5]Input!AL1634+[5]Input!AL1648","v":0.80208900997513033},{"$f":"[5]Input!AM1627+[5]Input!AM1634+[5]Input!AM1648","v":0.91491403297052643}]
[{"$f":"ROW()","v":1614},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1628+[5]Input!AI1635+[5]Input!AI1649","v":0.18539983910976462},{"$f":"[5]Input!AJ1628+[5]Input!AJ1635+[5]Input!AJ1649","v":0.32254495895627555},{"$f":"[5]Input!AK1628+[5]Input!AK1635+[5]Input!AK1649","v":0.45458748602637267},{"$f":"[5]Input!AL1628+[5]Input!AL1635+[5]Input!AL1649","v":0.5832818109209319},{"$f":"[5]Input!AM1628+[5]Input!AM1635+[5]Input!AM1649","v":0.71575201601270866}]
[{"$f":"ROW()","v":1615},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1629+[5]Input!AI1636+[5]Input!AI1650","v":0.97671398346677818},{"$f":"[5]Input!AJ1629+[5]Input!AJ1636+[5]Input!AJ1650","v":1.3626006267418973},{"$f":"[5]Input!AK1629+[5]Input!AK1636+[5]Input!AK1650","v":1.5814056613417571},{"$f":"[5]Input!AL1629+[5]Input!AL1636+[5]Input!AL1650","v":1.7956518792351042},{"$f":"[5]Input!AM1629+[5]Input!AM1636+[5]Input!AM1650","v":2.0201364665731862}]
[{"$f":"ROW()","v":1616},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1630+[5]Input!AI1637+[5]Input!AI1651","v":0.93379257176901342},{"$f":"[5]Input!AJ1630+[5]Input!AJ1637+[5]Input!AJ1651","v":1.2521204320496875},{"$f":"[5]Input!AK1630+[5]Input!AK1637+[5]Input!AK1651","v":1.4918934965010449},{"$f":"[5]Input!AL1630+[5]Input!AL1637+[5]Input!AL1651","v":1.7339323017728099},{"$f":"[5]Input!AM1630+[5]Input!AM1637+[5]Input!AM1651","v":1.9840540091820593}]
[{"$f":"ROW()","v":1617},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1631+[5]Input!AI1638+[5]Input!AI1652","v":18.208548097702806},{"$f":"[5]Input!AJ1631+[5]Input!AJ1638+[5]Input!AJ1652","v":22.405560849599404},{"$f":"[5]Input!AK1631+[5]Input!AK1638+[5]Input!AK1652","v":26.046262041082528},{"$f":"[5]Input!AL1631+[5]Input!AL1638+[5]Input!AL1652","v":29.690921671726915},{"$f":"[5]Input!AM1631+[5]Input!AM1638+[5]Input!AM1652","v":32.915555180575872}]
[{"$f":"ROW()","v":1618}]
[{"$f":"ROW()","v":1619},null,"Avoidable 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,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1620},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1613*AI$35","v":0.43597026618325307},0.60391339309102243,0.7251799316738089,0.84386604794618003,0.97486386755152166]
[{"$f":"ROW()","v":1621},null,null,"Tariff class 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,{"$f":"AI1614*AI$35","v":0.1877682202880131},0.33083826358180946,0.47223229825785196,0.61366221267138343,0.76265173928141716]
[{"$f":"ROW()","v":1622},null,null,"Tariff class 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,{"$f":"AI1615*AI$35","v":0.98919096848511612},1.3976359350507954,1.6427879184735665,1.8891789264937588,2.1525061129419178]
[{"$f":"ROW()","v":1623},null,null,"Tariff class 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,{"$f":"AI1616*AI$35","v":0.94572125931256956},1.2843150637824094,1.5498013391590781,1.824244666996014,2.1140593488794299]
[{"$f":"ROW()","v":1624},null,null,"Tariff class 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,{"$f":"AI1617*AI$35","v":18.441152304938928},22.981654619698766,27.057247642697057,31.237381910739114,35.072350264164577]
[{"$f":"ROW()","v":1625},null,null,"Total"]
[{"$f":"ROW()","v":1626},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,null,"Forecast [m $ 31/212/2019]"]
[{"$f":"ROW()","v":1627},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1627+[5]Input!AI1662+[5]Input!AI1676","v":36.485193761660732},{"$f":"[5]Input!AJ1627+[5]Input!AJ1662+[5]Input!AJ1676","v":38.678257561653155},{"$f":"[5]Input!AK1627+[5]Input!AK1662+[5]Input!AK1676","v":39.319555457098801},{"$f":"[5]Input!AL1627+[5]Input!AL1662+[5]Input!AL1676","v":39.62617123232976},{"$f":"[5]Input!AM1627+[5]Input!AM1662+[5]Input!AM1676","v":39.364676955247226}]
[{"$f":"ROW()","v":1628},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1628+[5]Input!AI1663+[5]Input!AI1677","v":57.666385593322232},{"$f":"[5]Input!AJ1628+[5]Input!AJ1663+[5]Input!AJ1677","v":59.680394110215417},{"$f":"[5]Input!AK1628+[5]Input!AK1663+[5]Input!AK1677","v":60.292603088065505},{"$f":"[5]Input!AL1628+[5]Input!AL1663+[5]Input!AL1677","v":60.481995762803891},{"$f":"[5]Input!AM1628+[5]Input!AM1663+[5]Input!AM1677","v":59.980882260710857}]
[{"$f":"ROW()","v":1629},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1629+[5]Input!AI1664+[5]Input!AI1678","v":89.0776560476925},{"$f":"[5]Input!AJ1629+[5]Input!AJ1664+[5]Input!AJ1678","v":92.17490480147508},{"$f":"[5]Input!AK1629+[5]Input!AK1664+[5]Input!AK1678","v":93.748333732384211},{"$f":"[5]Input!AL1629+[5]Input!AL1664+[5]Input!AL1678","v":95.031368384060357},{"$f":"[5]Input!AM1629+[5]Input!AM1664+[5]Input!AM1678","v":95.429019834804876}]
[{"$f":"ROW()","v":1630},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1630+[5]Input!AI1665+[5]Input!AI1679","v":90.872617153767862},{"$f":"[5]Input!AJ1630+[5]Input!AJ1665+[5]Input!AJ1679","v":93.768913956410245},{"$f":"[5]Input!AK1630+[5]Input!AK1665+[5]Input!AK1679","v":95.320121976060136},{"$f":"[5]Input!AL1630+[5]Input!AL1665+[5]Input!AL1679","v":96.564708815146844},{"$f":"[5]Input!AM1630+[5]Input!AM1665+[5]Input!AM1679","v":96.899322115463406}]
[{"$f":"ROW()","v":1631},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[5]Input!AI1631+[5]Input!AI1666+[5]Input!AI1680","v":154.71950743502452},{"$f":"[5]Input!AJ1631+[5]Input!AJ1666+[5]Input!AJ1680","v":163.78930597760652},{"$f":"[5]Input!AK1631+[5]Input!AK1666+[5]Input!AK1680","v":165.69544957659463},{"$f":"[5]Input!AL1631+[5]Input!AL1666+[5]Input!AL1680","v":167.53375722617949},{"$f":"[5]Input!AM1631+[5]Input!AM1666+[5]Input!AM1680","v":169.32062974390925}]
[{"$f":"ROW()","v":1632}]
[{"$f":"ROW()","v":1633},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,null,"Forecast [$ M nominal]"]
[{"$f":"ROW()","v":1634},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1627*AI$35","v":36.951272085162984},39.672756354570687,40.84574391232939,41.690111817018341,41.944051395640585]
[{"$f":"ROW()","v":1635},null,null,"Tariff class 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,{"$f":"AI1628*AI$35","v":58.403042016071254},61.214901702984932,62.63286033917317,63.632217997647714,63.911135639683351]
[{"$f":"ROW()","v":1636},null,null,"Tariff class 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,{"$f":"AI1629*AI$35","v":90.215574208780779},94.544914138535745,97.387175092011987,99.981104680216319,101.68201601494692]
[{"$f":"ROW()","v":1637},null,null,"Tariff class 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,{"$f":"AI1630*AI$35","v":92.033464957728157},96.179908598404964,99.019972292774995,101.59430959094955,103.24866000131014]
[{"$f":"ROW()","v":1638},null,null,"Tariff class 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,{"$f":"AI1631*AI$35","v":156.69596421662962},168.0006711568131,172.12691807333178,176.25980140584943,180.41538113966612]
[{"$f":"ROW()","v":1639}]
["Working Capital"]
[{"$f":"ROW()","v":1641},null,"Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$34&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":1642},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,18,18,18,18,18,62,62,62,62,62]
[{"$f":"ROW()","v":1643},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]
[{"$f":"ROW()","v":1644},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,15,15,15,15,15,19,19,19,19,19]
[{"$f":"ROW()","v":1645},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,4.3850329869437772,2.9227238695221747,2.5251807967733493,2.2725018178577727,1.8681918331932827,22.255612080180004]
[{"$f":"ROW()","v":1646}]
["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":6,"n_rows":37,"n_cols":39,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"Main!A1","v":0}]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$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},{"$f":"COLUMN()","v":32},{"$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}]
[{"$f":"ROW()","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERA",null,null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$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-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-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},{"$f":"(1+AH9)/(1+AH13)-1","v":5.8881256133469506E-4},2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3]
[{"$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-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-2,1.4800000000000001E-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},{"$f":"(1+AH11)/(1+AH13)-1","v":5.8881256133469506E-4},2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3]
[{"$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,{"$f":"Input!AI23","v":1.2774451097804285E-2},{"$f":"Input!AJ23","v":1.2774451097804285E-2},{"$f":"Input!AK23","v":1.2774451097804285E-2},{"$f":"Input!AL23","v":1.2774451097804285E-2},{"$f":"Input!AM23","v":1.2774451097804285E-2}]
[{"$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-2,2.3089999999999999E-2,2.2540000000000001E-2,2.2540000000000001E-2,2.2540000000000001E-2,2.2540000000000001E-2,2.2540000000000001E-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},2.579999999999999E-3,2.579999999999999E-3,2.579999999999999E-3,2.579999999999999E-3,2.579999999999999E-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-2,3.0189999999999998E-2,2.726E-2,2.726E-2,2.726E-2,2.726E-2,2.726E-2]
[{"$f":"ROW()","v":21},null,"Australian Market Risk Premium (Rp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,null,null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.06,0.06,0.06,0.06,0.06]
[{"$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},0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":25},null,"Imputation Adj (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-AA23)/(1-AA23*(1-AA24))","v":0.90322580645161277},null,null,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":26},"Debt"]
[{"$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,{"$f":"AA9+AA20","v":5.0990000000000001E-2},null,null,5.1719999999999995E-2,5.3460000000000001E-2,5.4549999999999994E-2,5.2749999999999998E-2,4.9790000000000001E-2,4.206E-2,4.206E-2,4.206E-2,4.206E-2,4.206E-2]
[{"$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,{"$f":"AI30/(1-AI23*(1-AI24))","v":6.6823529411764698E-2},6.6823529411764698E-2,6.6823529411764698E-2,6.6823529411764698E-2,6.6823529411764698E-2]
[{"$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":5.6799999999999996E-2},5.6799999999999996E-2,5.6799999999999996E-2,5.6799999999999996E-2,5.6799999999999996E-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,{"$f":"AA29*AA15+AA27*AA14","v":6.7806903225806445E-2},null,null,6.8244903225806453E-2,6.9288903225806442E-2,6.9942903225806444E-2,6.8862903225806446E-2,6.7086903225806446E-2,{"$f":"AI29*AI15+AI27*AI14","v":5.3203588235294114E-2},5.3203588235294114E-2,5.3203588235294114E-2,5.3203588235294114E-2,5.3203588235294114E-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-2,4.7190287758396954E-2,{"$f":"(1+AI32)/(1+AI13)-1","v":3.9919191379350405E-2},3.9919191379350405E-2,3.9919191379350405E-2,3.9919191379350405E-2,3.9919191379350405E-2]
[{"$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-2,5.8714000000000002E-2,{"$f":"AI14*AI27+AI15*AI30","v":4.8693E-2},4.8693E-2,4.8693E-2,4.8693E-2,4.8693E-2]
[{"$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,{"$f":"(1+AA35)/(1+AA13)-1","v":3.9680078508341543E-2},null,null,4.0109911678115839E-2,4.1134445534838138E-2,4.1776251226692818E-2,4.0716388616290455E-2,3.8973503434740042E-2,{"$f":"(1+AI35)/(1+AI13)-1","v":3.5465496649586425E-2},3.5465496649586425E-2,3.5465496649586425E-2,3.5465496649586425E-2,3.5465496649586425E-2]
[{"$f":"ROW()","v":37}]

{"sheet":"Load_Tariffs","index":7,"n_rows":379,"n_cols":39,"rows_kept":379,"cut":false,"hidden":false,"merged":[[147,26,147,31],[147,32,147,33],[147,34,147,38],[3,29,3,33],[3,34,3,38],[15,34,15,38],[58,34,58,38],[87,34,87,38],[137,34,137,38],[44,34,44,35],[23,34,23,35],[65,34,65,35],[88,34,88,38],[30,34,30,35],[37,34,37,35],[58,26,58,31],[87,26,87,31],[87,32,87,33],[137,26,137,31],[137,32,137,33],[15,26,15,31],[58,32,58,33],[186,34,186,38],[193,34,193,38],[190,19,190,25],[186,19,186,25],[184,19,184,25],[193,14,193,18],[169,14,169,18],[169,26,169,33],[176,26,176,33],[184,32,184,33],[186,32,186,33],[186,26,186,31],[169,19,169,25],[176,14,176,18],[176,19,176,25],[193,19,193,25],[190,26,190,31],[190,32,190,33],[3,9,3,13],[3,22,3,25],[3,14,3,18],[15,14,15,18],[15,19,15,25],[58,19,58,25],[87,14,87,18],[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],[166,9,166,13],[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],[51,14,51,18],[51,19,51,25],[58,14,58,18],[156,14,156,18],[156,19,156,25],[159,19,159,25],[161,19,161,25],[163,19,163,25],[166,32,166,33],[156,26,156,33],[166,26,166,31],[184,26,184,31],[166,14,166,18],[159,14,159,18],[166,19,166,25],[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],[169,34,169,38],[176,34,176,38],[161,34,161,38],[163,34,163,38],[166,34,166,38],[184,34,184,38],[350,32,350,33],[350,26,350,31],[320,19,320,23],[320,24,320,25],[350,19,350,25],[224,19,224,25],[256,19,256,25],[288,19,288,25],[190,34,190,38],[350,34,350,38],[256,26,256,32],[224,26,224,32],[288,26,288,32],[320,26,320,31],[320,32,320,33],[320,34,320,38],[288,34,288,38],[193,26,193,32],[256,34,256,38],[224,34,224,38]]}
[]
["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,{"$f":"1+AD6","v":2016},2017,2018,2019,2020,2021,2022,2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 9","10 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$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},{"$f":"Input!T8","v":181},184,181,{"$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"},{"$f":"Input!I34","v":1.681499394021293},{"$f":"Input!J34","v":1.5892922680734378},{"$f":"Input!K34","v":1.5411674652735776},{"$f":"Input!L34","v":1.4958715039286195},{"$f":"Input!M34","v":1.4613030448042184},{"$f":"Input!N34","v":1.4243964150037025},{"$f":"Input!O34","v":1.3856180265474265},{"$f":"Input!P34","v":1.3419554649391796},{"$f":"Input!Q34","v":1.3033983435230634},{"$f":"Input!R34","v":1.2570727397472439},{"$f":"Input!S34","v":1.2311154855341737},{"$f":"Input!T34","v":1.2125164137015831},{"$f":"Input!U34","v":1.1992762919427729},{"$f":"Input!V34","v":1.1703537565790378},{"$f":"Input!W34","v":1.1703537565790378},{"$f":"Input!X34","v":1.156729904645468},{"$f":"Input!Y34","v":1.1297245372218385},{"$f":"Input!Z34","v":1.09665422498966},{"$f":"Input!AA34","v":1.0894529308293153},{"$f":"Input!AB34","v":1.0713623840074262},{"$f":"Input!AC34","v":1.0713623840074262},{"$f":"Input!AD34","v":1.0713623840074262},{"$f":"Input!AE34","v":1.0557789311491363},{"$f":"Input!AF34","v":1.0360007352935325},{"$f":"Input!AG34","v":1.0178412132024979},{"$f":"Input!AH34","v":1},{"$f":"Input!AI34","v":0.98738667717776907},{"$f":"Input!AJ34","v":0.974932450268156},{"$f":"Input!AK34","v":0.96263531254305534},{"$f":"Input!AL34","v":0.95049328258587062},{"$f":"Input!AM34","v":0.93850440397225321}]
[{"$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":0.59470732107045698},{"$f":"Input!J35","v":0.62921088844924278},{"$f":"Input!K35","v":0.6488587532066068},{"$f":"Input!L35","v":0.66850661796397082},{"$f":"Input!M35","v":0.68432075301258088},{"$f":"Input!N35","v":0.70205175291556787},{"$f":"Input!O35","v":0.72169961767293178},{"$f":"Input!P35","v":0.74518121213904975},{"$f":"Input!Q35","v":0.76722515796438495},{"$f":"Input!R35","v":0.79549891456644528},{"$f":"Input!S35","v":0.81227148204224398},{"$f":"Input!T35","v":0.82473110359569424},{"$f":"Input!U35","v":0.8338362116539848},{"$f":"Input!V35","v":0.85444250883853745},{"$f":"Input!W35","v":0.85444250883853745},{"$f":"Input!X35","v":0.86450604932401665},{"$f":"Input!Y35","v":0.88517153257478987},{"$f":"Input!Z35","v":0.91186444844037207},{"$f":"Input!AA35","v":0.91789188105518082},{"$f":"Input!AB35","v":0.93339099349326082},{"$f":"Input!AC35","v":0.93339099349326082},{"$f":"Input!AD35","v":0.93339099349326082},{"$f":"Input!AE35","v":0.94716798232710975},{"$f":"Input!AF35","v":0.96525028017153636},{"$f":"Input!AG35","v":0.98247151621384743},{"$f":"Input!AH35","v":1},{"$f":"Input!AI35","v":1.0127744510978043},{"$f":"Input!AJ35","v":1.0257120887964588},{"$f":"Input!AK35","v":1.0388149977152157},{"$f":"Input!AL35","v":1.0520852891031944},{"$f":"Input!AM35","v":1.0655251011795623}]
[{"$f":"ROW()","v":14}]
["Volume & Customer # by Tariff Class"]
[{"$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,{"$f":"AD25+AD32","v":73.5},76,75.5,74.5,75,75,75,74.5,74,74]
[{"$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,{"$f":"AD26+AD33","v":106.5},102,99,103,105,105.5,106,106.5,107,107.5]
[{"$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,{"$f":"AD27+AD34","v":1445},1519.5,1600,1670.5,1728.4094257690999,1780.0067321768149,1834.1935749561615,1888.4899681018462,1943.3922530419015,1998.9186065301583]
[{"$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,{"$f":"AD28+AD35","v":10624.5},11114.5,11496.5,11740,11957.438694812072,12238.842887372293,12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219863]
[{"$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,{"$f":"AD29+AD36","v":686910.5},705512.5,718910.5,728627,735064.52882424707,741392.10417670826,750024.00760493684,760301.64264701272,771444.03098173626,782696.0951994363]
[{"$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,{"$f":"SUM(AD18:AD22)","v":699160},718324.5,732181.5,742215,748930.3769448282,755591.45379625738,764558.47546874825,775167.12610021757,786664.17750368256,798278.63488218631]
[{"$f":"ROW()","v":24},null,"FD - Customers Receiving Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732181.5,742215,748930.3769448282]
[{"$f":"ROW()","v":25},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,29,30.5,29.5,28,27,25,{"$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,4,3.5,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,4,4,4,4,3.5,3,{"$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,2,2,2,1.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,{"$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,{"$f":"SUM(AA25:AA29)","v":17},null,null,15,11,7.5,4.5,2,{"$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,{"$f":"W32","v":53.166666666666671},53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,66.5,72,72.5,72.5,73,73,73,72.5,72,72]
[{"$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,{"$f":"W33","v":101},101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,102,105,105.5,106,106.5,107,107.5]
[{"$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,{"$f":"W34","v":1256.3333333333333},1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,1444,1518.5,1599.5,1670.5,1728.4094257690999,1780.0067321768149,1834.1935749561615,1888.4899681018462,1943.3922530419015,1998.9186065301583]
[{"$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,{"$f":"W35","v":8105.083333333333},8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,10622.5,11112.5,11494.5,11738.5,11957.438694812072,12238.842887372293,12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219863]
[{"$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,{"$f":"W36","v":614524},614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,686909.5,705512,718910.5,728627,735064.52882424707,741392.10417670826,750024.00760493684,760301.64264701272,771444.03098173626,782696.0951994363]
[{"$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,699145,718313.5,732174,742210.5,748928.3769448282,{"$f":"SUM(AI32:AI36)","v":755589.45379625738},764556.47546874825,775165.12610021757,786662.17750368256,798276.63488218631]
[{"$f":"ROW()","v":38},null,"Customers (Excluding Prudent Discounts)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755589.45379625738]
[{"$f":"ROW()","v":39},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AD32","v":66.5},72,72.5,72.5,73,73,73,72.5,72,72]
[{"$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},98.5,97,102,105,105.5,106,106.5,107,107.5]
[{"$f":"ROW()","v":41},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1070,1080.5,1102.5,1132.5,1181,1222.1666666666667,1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,{"$f":"AD34","v":1444},1518.5,1599.5,1670.5,1728.4094257690999,1780.0067321768149,1834.1935749561615,1888.4899681018462,1943.3922530419015,1998.9186065301583]
[{"$f":"ROW()","v":42},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,{"$f":"AD35","v":10622.5},11112.5,11494.5,11738.5,11957.438694812072,12238.842887372293,12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219863]
[{"$f":"ROW()","v":43},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,515676.5,536106.5,556114.5,573807.5,589562.5,601246,609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,{"$f":"AD36","v":686909.5},705512,718910.5,728627,735064.52882424707,741392.10417670826,750024.00760493684,760301.64264701272,771444.03098173626,782696.0951994363]
[{"$f":"ROW()","v":44},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$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},718313.5,732174,742210.5,748928.3769448282,755589.45379625738,764556.47546874825,775165.12610021757,786662.17750368256,798276.63488218631]
[{"$f":"ROW()","v":45},null,"FD - Volume (Including Prudent Discounts) [TJ]"]
[{"$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,{"$f":"W46-U46","v":6292.6682812126846},12506.981675999999,12071.654858000004,11296.607220999998,11362.130684999996,6025.8965650000009,null,null,11398.215806,10777.961416999999,10338.179146,11225.071517,11611.953606838764,11537.73739254121,11850.738909508087,11509.453860043232,11200.536907341715,11140.729140065716]
[{"$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,{"$f":"W47-U47","v":870.517948332993},1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,971.99814999999967,null,null,1854.0286029999995,1819.9236269999997,1814.4534699999995,1787.9672779999999,1837.0337307192215,1818.9936845471002,1801.2452900637934,1783.7837032006601,1766.604157939287,1749.7019652617287]
[{"$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,{"$f":"W48-U48","v":683.8857192523194},1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,2111.5876003819271,2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$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,{"$f":"W49-U49","v":522.01286369941067},1168.6792822174843,1189.6646987904619,1232.0635880620389,1255.1133153306337,663.22740604734997,null,null,1292.0250598378345,1368.9084759049265,1343.1406154305571,1353.6844331504274,1349.5351428163153,1373.3687212566208,1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$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,{"$f":"W50-U50","v":3691.5037845840116},9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,9774.4869037890094,9634.2082606021613,9533.5105552898003,9405.6023615096201,9320.6945894580367]
[{"$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,26061.972005471354,26771.997894227745,25302.751423682741,26448.97740200509,26850.927557986892,{"$f":"SUM(AI46:AI50)","v":26616.174302515868},26823.418939019455,26421.7064099942,26015.643813454186,25883.502119744662]
[{"$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},10777.961416999999,10338.179146,11225.071517,11611.953606838764,11537.73739254121,11850.738909508087,11509.453860043232,11200.536907341715,11140.729140065716]
[{"$f":"ROW()","v":61},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"AD47+AD54","v":1854.0286029999995},1819.9236269999997,1814.4534699999995,1787.9672779999999,1837.0337307192215,1818.9936845471002,1801.2452900637934,1783.7837032006601,1766.604157939287,1749.7019652617287]
[{"$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,{"$f":"AD48+AD55","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,2111.5876003819271,2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$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,{"$f":"AD49+AD56","v":1292.0250598378345},1368.9084759049265,1343.1406154305571,1353.6844331504274,1349.5351428163153,1373.3687212566208,1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$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,{"$f":"AD50+AD57","v":9796.89966397436},10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,9774.4869037890094,9634.2082606021613,9533.5105552898003,9405.6023615096201,9320.6945894580367]
[{"$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},26771.997894227745,25302.751423682741,26448.97740200509,26850.927557986892,26616.174302515868,26823.418939019455,26421.7064099942,26015.643813454186,25883.502119744662]
[{"$f":"ROW()","v":66},null,"FD - Volume of Prudent Discounts [TJ]"]
[{"$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,{"$f":"W67-U67","v":2616.6010325372881},5445.2087180000008,3509.1223730000006,2818.0783969999998,2692.2724359999997,1365.485083,null,null,2555.2923329999994,1303.2266569999999,1045.562486,1300.164276,2000.0000000098962,2000.0000000097937,2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$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,{"$f":"SUM(AD67:AD71)","v":2605.2505387692299},1352.8172085833332,1066.6562579793815,1300.164276,2000.0000000098962,{"$f":"SUM(AI67:AI71)","v":2000.0000000097937},2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$f":"ROW()","v":73},null,"Volume Excluding Prudent Discounts [TJ]"]
[{"$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},{"$f":"AA60-AA67","v":4660.4114820000013},null,null,8842.9234730000007,9474.7347599999994,9292.6166599999997,9924.9072410000008,9611.9536068288689,9537.7373925314168,9850.7389094983955,9509.45386003364,9200.5369073322236,9140.7291400563226]
[{"$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,1804.4589919999996,1770.7242249999997,1793.7505269999995,1787.9672779999999,1837.0337307192215,1818.9936845471002,1801.2452900637934,1783.7837032006601,1766.604157939287,1749.7019652617287]
[{"$f":"ROW()","v":76},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1707.7093479142227,1641.0907798578303,1626.5675852660399,743.75402588846885,908.77512788976128,683.41851063401475,1592.1936385237761,1553.6638459927271,1640.2699511820886,{"$f":"Z62-Z69","v":1629.4294071291406},{"$f":"AA62-AA69","v":889.2586427476997},null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,2111.5876003819271,2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$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,1291.6364650686037,1368.5173263215931,1342.7497864511756,1353.6844331504274,1349.5351428163153,1373.3687212566208,1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$f":"ROW()","v":78},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10147.422866129944,10602.500388128139,10434.24731162384,4589.2711867882399,5806,3963.7650740434783,{"$f":"W64-W71","v":9769.7650740434783},9645.960852591661,9905.9503891728782,{"$f":"Z64-Z71","v":9840.841277113168},{"$f":"AA64-AA71","v":5226.9470077507331},null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,9774.4869037890094,9634.2082606021613,9533.5105552898003,9405.6023615096201,9320.6945894580367]
[{"$f":"ROW()","v":79},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"SUM(AE74:AE78)","v":25419.180685644413},24236.095165703358,25148.813126005094,24850.927557976996,24616.174302506071,24823.41893900976,24421.706409984603,24015.643813444694,23883.502119735273]
[{"$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,66.5,72,72.5,72.5,73,{"$f":"AI39","v":73},73,72.5,72,72]
[{"$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,13355.221036273972,15366.257616438357,15901.481849315074,16933.540499715076,16451.639603999996,17062.426604,17077.613603999998,15164.613604,13454.813603999999,13474.813604000001]
[{"$f":"ROW()","v":92},null,null,"Demand 2 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022.9822465753425,null,null,2395.2167123287672,6559.0234520547947,5974.0183890410945,6077.2200821917786,3742.0594191780838,null,null,7362.0873424657548,7594.702027397263,6938.8695890410927,6587.7075616438369,6375.0820000000003,6557.3220000000001,6562.5219999999999,6562.5219999999999,6159.4219999999996,6164.6220000000012]
[{"$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,31828.349746005002,37584.499617170004,37057.851734475,42709.113946935002,39983.589653746334,41246.940145457178,44810.783256603165,42975.206013852068,41945.493329600118,41647.880546085602]
[{"$f":"ROW()","v":94},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1432.2451019000002,null,null,2792.5828359000002,22417.4488943,10456.275106800002,9608.1509189399985,5860.3465705000008,null,null,14173.393546700001,17215.381240400005,18631.627990720001,24799.913435500002,23537.282940744692,23927.096016176049,24860.079072568198,24541.188810266609,23972.871123802179,23586.196702024103]
[{"$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},9474734.7599999998,9292616.6600000001,9924907.2410000004,9611953.6068288684,{"$f":"AI74*1000","v":9537737.3925314173},9850738.9094983954,9509453.8600336406,9200536.9073322229,9140729.1400563233]
[{"$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,{"$f":"AD95+AD96","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9924907.2410000004,9611953.6068288684,9537737.3925314173,9850738.9094983954,9509453.8600336406,9200536.9073322229,9140729.1400563233]
[{"$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},131593.53833333333,128174.02289655173,136895.27228965517,131670.59735382011,130653.93688399202,134941.62889723829,131164.88082805023,127785.23482405866,126954.57138967115]
[{"$f":"ROW()","v":99},null,"A2"]
[{"$f":"ROW()","v":100},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T40","v":97.166666666666671},96.5,101,101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,102,105,{"$f":"AI40","v":105.5},106,106.5,107,107.5]
[{"$f":"ROW()","v":101},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228196.54644999997,null,null,439801.47700000019,851175.00399999972,838543.44699999958,815846.86599999969]
[{"$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,785654.97699999937,762671.74186472897,768684.56899999944,777864.02399999974,792767.71975641407,784982.57894543186,777323.29975606198,769787.79174152203,762373.99813742819,755079.89540877263]
[{"$f":"ROW()","v":105},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542794.27899999998,null,null,1018804.0150000001,1008052.4831352708,1025065.9580000001,1010103.2540000001,1044266.0109628075,1034011.1056016684,1023921.9903077316,1013995.9114591382,1004230.1598018589,994622.06985295622]
[{"$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,{"$f":"SUM(AD101:AD105)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,1818993.6845471002,1801245.2900637935,1783783.7032006602,1766604.1579392871,1749701.965261729]
[{"$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},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,1818993.6845471002,1801245.2900637935,1783783.7032006602,1766604.1579392871,1749701.965261729]
[{"$f":"ROW()","v":109},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T108/T100","v":9128.6175397369916},0,0,17982.328360286032,18447.967305936076,18609.792581704456,18033.659349282294,9207.9600485436877,null,null,{"$f":"AD108/AD100","v":17604.477970731703},17976.895685279185,18492.2734742268,17529.090960784313,17495.559340183063,17241.646299024647,16992.880094941447,16749.14275305784,16510.319233077451,16276.297351271898]
[{"$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,1444,1518.5,1599.5,1670.5,1728.4094257690999,{"$f":"AI41","v":1780.0067321768149},1834.1935749561615,1888.4899681018462,1943.3922530419015,1998.9186065301583]
[{"$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,1523036.7203256655,1664051.4054111738,1632990.4659881063,1714526.3968731477,1811006.6918624679,1862188.3247839215,1907538.1979849688,1947553.3943352643,1979324.7752742814,2000485.2544565392]
[{"$f":"ROW()","v":113},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94260.562804167857,null,null,202653.31685575721,168076.38192726861,176654.19472850335,175019.48565974514]
[{"$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,197766.15233349439,266373.90938764281,241805.85277996695,290029.49729107774,251428.66754543243,249399.27559800577,242855.09330976917,243066.87698349997,245335.29581142246,246678.73963939547]
[{"$f":"ROW()","v":115},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,2111587.6003819271,2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":116},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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},1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,2111587.6003819271,2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":118},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T117/T111","v":608.55368271250688},0,0,1267.333753136463,1197.5056941301771,1228.9914210482275,1207.6170799811657,635.63877251443864,null,null,{"$f":"AD117/AD111","v":1191.6917400686702},1271.2711984187135,1172.1139848503115,1199.973597224918,1193.2562555253176,1186.2806820958556,1172.3916824570349,1159.9851247929025,1144.7303382029784,1124.1898428254142]
[{"$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,10622.5,11112.5,11494.5,11738.5,11957.438694812072,{"$f":"AI42","v":12238.842887372293},12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219863]
[{"$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,454358.70740146626,481672.48140087526,480578.97364251094,490073.33255120739,493541.69914438186,510865.28466553125,524544.53022550594,540009.94689973665,554013.67502281943,562698.12344697583]
[{"$f":"ROW()","v":122},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366118.59151165013,null,null,777541.44612269464,784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,837277.75766713743,886844.84492071776,862170.81280866452,863611.10059921991,855993.44367193361,862503.43659108959,862288.65732516791,864328.07324200252,864226.6405550387,862514.30741627351]
[{"$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},1368517.326321593,1342749.7864511753,1353684.4331504274,1349535.1428163154,1373368.7212566207,1386833.1875506737,1404338.0201417392,1418240.3155778581,1425212.4308632493]
[{"$f":"ROW()","v":124},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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},1368517.326321593,1342749.7864511753,1353684.4331504274,1349535.1428163154,1373368.7212566207,1386833.1875506737,1404338.0201417392,1418240.3155778581,1425212.4308632493]
[{"$f":"ROW()","v":126},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T125/T120","v":71.725405095030482},0,0,143.99941654471638,136.46829876669031,132.95005335523268,128.15445579499968,64.864281107864727,null,null,{"$f":"AD125/AD120","v":121.59439539360825},123.15116547325921,116.81671986177523,115.32005223413788,112.86155649719811,112.2139350831626,110.77584495334862,109.74826001409365,108.29771897487696,106.3423037859346]
[{"$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,686909.5,705512,718910.5,728627,735064.52882424707,{"$f":"AI43","v":741392.10417670826},750024.00760493684,760301.64264701272,771444.03098173626,782696.0951994363]
[{"$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]
[{"$f":"ROW()","v":132},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,288522.85558491666,1180420.5659503359,1198474.2509928974,1219086.4469574539,1246640.1467754564,1248663.668482631,1264983.7664333279,1297086.2837153794,1313017.2696478064,1333763.9406988879]
[{"$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,4884879.3332074024,4166565.7971832114,4166780.0876124604,4215164.046518527,4265567.5497754961,4223463.8574126167,4213468.5665501431,4234455.0455026021,4215444.3303050594,4213846.1116215205]
[{"$f":"ROW()","v":134},null,null,"Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568594.6916341954,null,null,4623497.4751820425,5527792.6963904565,4566927.534878755,4643447.7862144578,4477762.0216537351,4302359.3778937627,4155755.9276186912,4001969.2260718187,3877140.7615567539,3773084.5371376276]
[{"$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,{"$f":"SUM(AD129:AD134)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9989969.7182046883,9774486.9037890099,9634208.2606021632,9533510.5552898012,9405602.3615096193,9320694.5894580372]
[{"$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,{"$f":"T78*1000","v":4589271.1867882395},5806000,3963765.0740434784,9769765.0740434788,9645960.8525916617,9905950.3891728781,9840841.2771131676,5226947.0077507328,null,null,9796899.6639743596,10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,{"$f":"AI78*1000","v":9774486.9037890099},9634208.2606021613,9533510.5552898012,9405602.3615096193,9320694.5894580372]
[{"$f":"ROW()","v":137},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136/T128","v":7.6329342511854374},{"$f":"U136/U128","v":9.5311123049525825},6.4501387643826416,15.89810174060489,15.3134898130059,15.412787972757345,14.963156039319276,7.7876861945596385,null,null,14.262285881872881,15.414024225702757,13.815602739818253,13.831079934850669,13.590602357297639,{"$f":"AI136/AI128","v":13.183964124683063},12.845199837492171,12.539116083056985,12.192203171939889,11.908446517908155]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelled - Estimate",null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",null,"Forecast"]
[{"$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$136*AA152","v":0},null,null,288522.8555849166,1180420.5659503359,1198474.2509928972,1219086.4469574539,1246640.1467754566,{"$f":"AI$136*AI152","v":1248663.668482631},1264983.7664333277,1297086.2837153794,1313017.2696478067,1333763.9406988879]
[{"$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,4884879.3332074014,4166565.7971832114,4166780.0876124594,4215164.046518527,4265567.5497754971,{"$f":"AI$136*AI153","v":4223463.8574126167},4213468.5665501421,4234455.0455026021,4215444.3303050594,4213846.1116215205]
[{"$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,4623497.4751820415,5527792.6963904565,4566927.5348787541,4643447.7862144578,4477762.021653736,{"$f":"AI$136*AI154","v":4302359.3778937627},4155755.9276186903,4001969.2260718187,3877140.7615567539,3773084.5371376276]
[{"$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,{"$f":"SUM(AD139:AD145)","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,9774486.9037890099,9634208.2606021594,9533510.5552898012,9405602.3615096211,9320694.5894580372]
[{"$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},15.414024225702757,13.815602739818253,13.831079934850669,13.590602357297639,13.183964124683063,12.845199837492169,12.539116083056985,12.192203171939893,11.908446517908155]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T138","v":"Modelled - Estimate"},null,null,null,null,null,null,"Actual",null,null,null,null,null,"Forecast",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$135","v":2.9450424673214428E-2},0.10854662513042392,0.12066575766121009,0.12096873840867768,0.12478918174333484,{"$f":"AI132/AI$135","v":0.12774723428179083},0.13130126858543362,0.13605547255577044,0.13959948753745363,0.14309705439843634]
[{"$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,0.49861481700892779,0.38314027111513427,0.41952313607310077,0.41826654554774051,0.42698503299788454,{"$f":"AI133/AI$135","v":0.43209059452270798},0.43734455936359323,0.44416534926402906,0.44818440842830526,0.45209571788646491]
[{"$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,0.47193475831785781,0.50831310375444183,0.45981110626568916,0.46076471604358177,0.44822578525878054,{"$f":"AI134/AI$135","v":0.44016217119550122},0.43135417205097304,0.41977917818020039,0.41221610403424119,0.40480722771509864]
[{"$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,1,1,1,1,0.99999999999999989,{"$f":"SUM(AI149:AI154)","v":1},0.99999999999999989,0.99999999999999989,1,1]
["Prudent Discounts"]
[{"$f":"ROW()","v":157},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Approved 2",null,null,null,null,null,null,null,null,null,null,null,"Forecast [m$ 30/6/2014]"]
[{"$f":"ROW()","v":158},null,null,"Discounted Revenue [k$ 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$12/1000","v":4.8035642287236238},{"$f":"P158*$N$12/1000","v":4.7968589853053434},{"$f":"Q158*$N$12/1000","v":4.7879405129464478},{"$f":"R158*$N$12/1000","v":4.780012045785635},{"$f":"S158*$N$12/1000","v":4.7968358149709207}]
[{"$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,0.95979688655172413,null,null,2.0225982931868134,0.78735303000000012,0.31370567000000016,0.2477026774157304,0.23440000000115985,0.2344000000011478,0.24042691361505505,0.24349823546561436,0.24660879176695918,0.24975908371766248]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$12/1000","v":5.8633789687245264},6.1170153501527516,5.9453316220416808,4.8397909985313312,4.9603243792061029,{"$f":"1.61324818038973*$S$12","v":1.9860948168876247},{"$f":"1.70281914185273*$S$12","v":2.0963670145989086},{"$f":"1.56952494995037*$S$12","v":1.9322664708161494},{"$f":"3.2723440918031*$S$12","v":4.0286334854150585},{"$f":"3.28607519027924*$S$12","v":4.0455380533824288},{"$f":"3.25036818366509*$S$12","v":4.001578604597678},{"$f":"3.16052965214769*$S$12","v":3.8909769972489565},{"$f":"AA161*AA12","v":1.0456535310546275},0,0,2.1669357292779758,0.83127074045043403,0.32499930478575045,0.25212199369433402,0.23440000000115985,0.2314434371316024,0.23440000000113589,0.23440000000112415,0.23440000000111247,0.23440000000110092]
[{"$f":"ROW()","v":164},null,"Volume",null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,"Actual 3 ",null,null,null,null,null,null,"Actual (TJ)",null,null,null,null,null,"Forecast (TJ)",null,"Forecast (TJ)"]
[{"$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},1352.8172085833332,1066.6562579793815,1300.164276,2000.0000000098962,{"$f":"AI72","v":2000.0000000097937},2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$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,{"$f":"1000*O163/O165","v":0.50212490227563511},0.55044451648660331,0.5710436442991107,0.69208821198190151,0.73533691509143595,0.64177260266752223,0.72490114230324554,0.72524322655565598,0.72506517699550233,1.1292286736291217,1.3918036452273108,1.4222595157485589,0.75265832027055835,null,null,{"$f":"1000*AD163/AD165","v":0.83175713699369491},{"$f":"1000*AE163/AE165","v":0.61447380708657495},0.3046898214438945,0.19391549079474479,0.1172,0.11572171856523453,0.1172,0.1172,0.1172,0.1172]
[{"$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 $ m 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$13","v":0.36238334999638411},0.41018091201078022,0.43811905020194325,0.55055542141583458,0.59729320582169243,0.52928982685546655,0.60444882232178443,0.61967864201637046,0.61952650890349525,0.97622501942251139,1.2319849656890378,1.2969078888671304,{"$f":"AA166*AA$13","v":0.69085896138497549},null,null,0.77635462044365511,0.5820099160510489,0.29410193551413455,0.19051644625846528,0.1172,{"$f":"AI166*AI$13","v":0.11719999999999998},0.12021345680694497,0.12174911773222327,0.12330439588289438,0.12487954185824471]
["Tariff Revenue"]
[{"$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$110","v":7.4289251434226298},{"$f":"Revenue!AJ$110","v":7.7347848006375628},{"$f":"Revenue!AK$110","v":7.5240695792104466},{"$f":"Revenue!AL$110","v":7.3215944402279636},{"$f":"Revenue!AM$110","v":7.4765771570397455}]
[{"$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$118","v":4.6672264853449477},{"$f":"Revenue!AJ$118","v":4.7520437373449997},{"$f":"Revenue!AK$118","v":4.8455395416617364},{"$f":"Revenue!AL$118","v":4.9399277303471285},{"$f":"Revenue!AM$118","v":5.0452170975478214}]
[{"$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$124","v":9.7210495758916444},{"$f":"Revenue!AJ$124","v":10.160612820055128},{"$f":"Revenue!AK$124","v":10.612879633221294},{"$f":"Revenue!AL$124","v":11.050191050810506},{"$f":"Revenue!AM$124","v":11.45034962160646}]
[{"$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$129","v":9.5970642901847967},{"$f":"Revenue!AJ$129","v":9.9817811739819895},{"$f":"Revenue!AK$129","v":10.395484450587116},{"$f":"Revenue!AL$129","v":10.806666638881412},{"$f":"Revenue!AM$129","v":11.191275730485355}]
[{"$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$138","v":138.84931109211806},{"$f":"Revenue!AJ$138","v":140.20999845715363},{"$f":"Revenue!AK$138","v":141.96024757717566},{"$f":"Revenue!AL$138","v":143.63378411575826},{"$f":"Revenue!AM$138","v":145.61603868618559}]
[{"$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,{"$f":"SUM(AI171:AI175)","v":170.26357658696207},172.83922098917333,175.33822078185625,177.75216397602526,180.77945829286497]
[{"$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$13","v":3.4651684504738638},3.1985036852132307,3.3095318261187212,3.6161780773891041,3.9206889154234257,2.2834727532409862,2.6537179459164286,2.7167836351090342,5.4360819670452365,6.0590419258163717,6.649668867102343,7.2257593008638441,{"$f":"AA171*AA$12","v":4.4611472940814227},5.1593443952857774,3.4074950144041338,null,{"$f":"AE171*AE$12","v":8.3178713107993776},7.4864205991123418,6.6945687057937571,5.9886558809490973,{"$f":"AI171*AI$13","v":7.5238255843765307},7.9336622742530558,7.8161163227366242,7.7029418033435784,7.9664806317315797]
[{"$f":"ROW()","v":179},null,null,"A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O172*O$13","v":3.188973985139445},3.5221883836616148,3.7880895771697247,3.9128025922044101,4.226909015547867,{"$f":"T172*T$13","v":2.1507009332580367},2.3008861623507442,3.0538613897371625,{"$f":"W172*W$13","v":5.4116085319620915},6.7582762430318182,7.4837538544454105,8.3038376841329189,3.4047942555140476,4.923038774632591,1.5578358208154028,null,5.9211125357775138,5.5070651339116328,5.1299864928036687,4.6711913581393683,{"$f":"AI172*AI$13","v":4.726847741844364},4.8742287078842708,5.0336191479003238,5.1972252943311457,5.3758054583375001]
[{"$f":"ROW()","v":180},null,null,"B1",null,null,null,null,null,null,null,null,null,null,6.2051821391381914,6.2694128759938428,6.6837637024425094,6.0920763849191131,6.7412101088200567,3.3136212533919771,3.9371262216190157,4.1536238761384014,8.1880468951882328,9.5502271264122189,10.719265968207685,12.068847210654535,5.7480229215056893,8.0823882396787248,2.3484780591698433,null,9.3207282989959772,8.5407506495412999,7.855013696360956,7.228097871911169,{"$f":"AI173*AI$13","v":9.8452306483182035},10.421863399110823,11.024818531936637,11.625743446337504,12.200634939103587]
[{"$f":"ROW()","v":181},null,null,"B2",null,null,null,null,null,null,null,null,null,null,4.5179916759589922,4.844923697682769,5.3552123419776718,5.8642676881547455,6.1108851603918328,3.0242571555469255,3.361581107635649,4.2218691563203778,7.6665238200642651,9.3641084490816944,10.427423684049609,11.721015724624475,6.2458572558054266,8.4917346325109975,2.6426125854813116,null,9.6533753717875612,8.6204666324135744,7.7012207032925257,6.7340826581069342,{"$f":"AI174*AI$13","v":9.7196615186422459},10.238433617874236,10.798985155785214,11.369534995009396,11.924585205053788]
[{"$f":"ROW()","v":182},null,null,"B3",null,null,null,null,null,null,null,null,null,null,63.168536402556775,64.924918272938939,69.470687238579927,75.086039927133797,79.491130972122832,37.849079655120882,46.717961461826675,54.566225251591192,102.43871104839405,131.01524507182572,147.28184103954129,166.9232854888235,86.699235455103619,116.09197325035905,34.212463002351534,null,134.50936226180735,122.95222954572382,114.06044720795954,106.23125036020276,{"$f":"AI175*AI$13","v":140.62303482662813},143.81509038763531,147.47043426253518,151.11499128641336,155.15754435446496]
[{"$f":"ROW()","v":183},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:O182)","v":80.545852653267275},82.759946915490389,88.607284686288551,94.57136466980117,100.49082417230602,48.621131750558803,58.971272899348513,68.712363308896158,129.14097226265389,162.74689881616783,182.56195341334634,206.24274540909926,106.55905718201021,142.74847929246715,44.168884482222225,null,{"$f":"SUM(AE178:AE182)","v":167.72244977916779},153.10693256070266,141.44123680621044,130.85327812930933,172.43860031980947,177.2832783867577,182.14397342089399,187.01043682543497,192.62505058869141]
["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":0.79025699570493557},0,0,1.9487054918854587,2.6508929149539484,3.8542797865180614,3.9811287700000002,4.026437676435016,3.2359995529682251,3.3190419610638133,3.4107497806648253,3.5048982009577627,3.6012505407045312]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"AA348/1000000","v":0.86094780007911165},0,0,2.0877697615147692,2.7987568883408982,3.993036692859711,4.0521569371721684,4.026437676435016,3.1951828459540419,3.2358417116427693,3.2833081811164417,3.3313821961576564,3.3797894922586607]
[{"$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$12+O189","v":0.73437755407013605},{"$f":"P186*P$12+P189","v":0.70452661909306935},{"$f":"Q186*Q$12+Q189","v":0.71426229225063875},{"$f":"R186*R$12+R189","v":0.89126457248079582},{"$f":"S186*S$12+S189","v":0.86916753278712655},{"$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},4.0521569371721684,4.026437676435016,{"$f":"AI188+AI189","v":3.1951828459540419},{"$f":"AJ188+AJ189","v":3.2358417116427693},{"$f":"AK188+AK189","v":3.2833081811164417},{"$f":"AL188+AL189","v":3.3313821961576564},{"$f":"AM188+AM189","v":3.3797894922586607}]
[{"$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$13","v":0.79025699570493557},null,null,{"$f":"AD190*AD$13","v":1.9487054918854587},2.6508929149539484,3.8542797865180609,3.9811287700000002,4.026437676435016,3.2359995529682251,3.3190419610638133,3.4107497806648253,3.5048982009577627,3.6012505407045312]
["Tariffs Excluding GST"]
[{"$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,42220.77,38925.9,35827.4,32444.85,{"$f":"Revenue!AI68*AI$13","v":36348.221856287419},{"$f":"Revenue!AJ68*AJ$13","v":37659.234739700631},{"$f":"Revenue!AK68*AK$13","v":39017.538117084281},{"$f":"Revenue!AL68*AL$13","v":40424.830668415263},{"$f":"Revenue!AM68*AM$13","v":41882.882843842373}]
[{"$f":"ROW()","v":196},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,180.48181818181817,181.92727272727271,181.87272727272725,183.05454545454546,183.14545454545453,182.72727272727272,184.71,182.86,182.86,182.86,182.86,null,null,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.75,{"$f":"Revenue!AI69*AI$13","v":153.20239121756487},{"$f":"Revenue!AJ69*AJ$13","v":158.72894574125201},{"$f":"Revenue!AK69*AK$13","v":164.45480228829581},{"$f":"Revenue!AL69*AL$13","v":170.38521257026233},{"$f":"Revenue!AM69*AM$13","v":176.52554351241807}]
[{"$f":"ROW()","v":197},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,90.245454545454535,90.963636363636354,90.936363636363623,91.527272727272731,91.572727272727263,91.36363636363636,92.35,91.43,91.43,91.43,91.43,null,null,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.66,86.35,79.5,71.98,{"$f":"Revenue!AI70*AI$13","v":80.63710179640718},{"$f":"Revenue!AJ70*AJ$13","v":83.544249632471576},{"$f":"Revenue!AK70*AK$13","v":86.554065609631763},{"$f":"Revenue!AL70*AL$13","v":89.67975004315629},{"$f":"Revenue!AM70*AM$13","v":92.913788822857839}]
[{"$f":"ROW()","v":198},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,4.3981818181818177E-2,4.4336363636363632E-2,4.4327272727272722E-2,4.4618181818181814E-2,4.4636363636363634E-2,4.4536363636363631E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,null,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.8930000000000001E-2,{"$f":"Revenue!AI71*AI$13","v":3.2408782435129735E-2},{"$f":"Revenue!AJ71*AJ$13","v":3.358181378719606E-2},{"$f":"Revenue!AK71*AK$13","v":3.4789914273482575E-2},{"$f":"Revenue!AL71*AL$13","v":3.6044442004675437E-2},{"$f":"Revenue!AM71*AM$13","v":3.7346654796343658E-2}]
[{"$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$13","v":1.6336051896207581E-2},{"$f":"Revenue!AJ72*AJ$13","v":1.692424946514157E-2},{"$f":"Revenue!AK72*AK$13","v":1.7535197161432838E-2},{"$f":"Revenue!AL72*AL$13","v":1.8169512942812167E-2},{"$f":"Revenue!AM72*AM$13","v":1.8827828537842869E-2}]
[{"$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,23375.64,21551.35,19827.7,17952,{"$f":"Revenue!AI74*AI$13","v":20111.766199600796},{"$f":"Revenue!AJ74*AJ$13","v":20837.166712844966},{"$f":"Revenue!AK74*AK$13","v":21588.72599956745},{"$f":"Revenue!AL74*AL$13","v":22367.396371451261},{"$f":"Revenue!AM74*AM$13","v":23174.148046558348}]
[{"$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$13","v":1.9445269461077841},{"$f":"Revenue!AJ78*AJ$13","v":2.0103956940410592},{"$f":"Revenue!AK78*AK$13","v":2.0880181454075832},{"$f":"Revenue!AL78*AL$13","v":2.1672956955525806},{"$f":"Revenue!AM78*AM$13","v":2.2482579634888764}]
[{"$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$13","v":1.0431576846307384},{"$f":"Revenue!AJ79*AJ$13","v":1.0769976932362817},{"$f":"Revenue!AK79*AK$13","v":1.1115320475552808},{"$f":"Revenue!AL79*AL$13","v":1.1467729651224821},{"$f":"Revenue!AM79*AM$13","v":1.1933881133211099}]
[{"$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,1180.53,1089.07,1002.38,907.55,{"$f":"Revenue!AI81*AI$13","v":1016.7343992015967},{"$f":"Revenue!AJ81*AJ$13","v":1053.4063151939631},{"$f":"Revenue!AK81*AK$13","v":1091.3998128995597},{"$f":"Revenue!AL81*AL$13","v":1130.7602270223313},{"$f":"Revenue!AM81*AM$13","v":1171.5448487469289}]
[{"$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$13","v":3.8687984031936122},{"$f":"Revenue!AJ82*AJ$13","v":4.0105342671941537},{"$f":"Revenue!AK82*AK$13","v":4.1552599908608627},{"$f":"Revenue!AL82*AL$13","v":4.3030288324320649},{"$f":"Revenue!AM82*AM$13","v":4.4538949229305702}]
[{"$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$13","v":3.3320279441117759},{"$f":"Revenue!AJ84*AJ$13","v":3.4566497392440665},{"$f":"Revenue!AK84*AK$13","v":3.5839117421174942},{"$f":"Revenue!AL84*AL$13","v":3.7138610705342763},{"$f":"Revenue!AM84*AM$13","v":3.8465456152582198}]
[{"$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,295.07,272.04000000000002,250.44,226.74,{"$f":"Revenue!AI86*AI$13","v":253.79114970059877},{"$f":"Revenue!AJ86*AJ$13","v":262.94129396297222},{"$f":"Revenue!AK86*AK$13","v":272.42923315081532},{"$f":"Revenue!AL86*AL$13","v":282.253441360605},{"$f":"Revenue!AM86*AM$13","v":292.43336401873086}]
[{"$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$13","v":6.4311177644710567},{"$f":"Revenue!AJ87*AJ$13","v":6.6671285771769826},{"$f":"Revenue!AK87*AK$13","v":6.9081197348061849},{"$f":"Revenue!AL87*AL$13","v":7.1541799659017222},{"$f":"Revenue!AM87*AM$13","v":7.4160547042097535}]
[{"$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$13","v":3.8586706586826343},{"$f":"Revenue!AJ88*AJ$13","v":4.000277146306189},{"$f":"Revenue!AK88*AK$13","v":4.1448718408837104},{"$f":"Revenue!AL88*AL$13","v":4.2925079795410337},{"$f":"Revenue!AM88*AM$13","v":4.443239671918775}]
[{"$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,82.37,93.16,104.77,116.84,{"$f":"Revenue!AI90*AI$13","v":118.33256686626746},{"$f":"Revenue!AJ90*AJ$13","v":119.84420045497825},{"$f":"Revenue!AK90*AK$13","v":121.37514433304581},{"$f":"Revenue!AL90*AL$13","v":122.92564517881723},{"$f":"Revenue!AM90*AM$13","v":124.49595282182007}]
[{"$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) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8899999999999997,{"$f":"Revenue!AI95*AI$13","v":7.2514650698602789},{"$f":"Revenue!AJ95*AJ$13","v":7.5082124899900791},{"$f":"Revenue!AK95*AK$13","v":7.7807243328869653},{"$f":"Revenue!AL95*AL$13","v":8.0589733145304692},{"$f":"Revenue!AM95*AM$13","v":8.3537167932477683}]
[{"$f":"ROW()","v":223},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.11,{"$f":"Revenue!AI96*AI$13","v":5.1752774451097805},{"$f":"Revenue!AJ96*AJ$13","v":5.3644742244054804},{"$f":"Revenue!AK96*AK$13","v":5.5576602377764033},{"$f":"Revenue!AL96*AL$13","v":5.7549065313944734},{"$f":"Revenue!AM96*AM$13","v":5.9669405666055484}]
[{"$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$12","v":69483.857960170702},67918.88591866022,65902.930906990485,64798.428070022106,63193.463493164112,61331.673691706303,60031.438355228747,57723.550303672164,55671.9301422766,54522.362263232528,53698.665912945464,{"$f":"$S195*U$12","v":53112.301170217899},null,{"$f":"W195*W$12","v":51831.410003465586},47753.801181935945,51186.682780418327,51256.510855249471,50923.720935701349,{"$f":"AB195*AB$12","v":50078.124093595601},49312.540837911271,0,44575.79942289352,40327.26102196252,36466.604281891174,32444.85,{"$f":"Revenue!AI68","v":35889.75},{"$f":"Revenue!AJ68","v":36715.21},{"$f":"Revenue!AK68","v":37559.660000000003},{"$f":"Revenue!AL68","v":38423.53},{"$f":"Revenue!AM68","v":39307.269999999997}]
[{"$f":"ROW()","v":227},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J196*J$12","v":286.83835816419963},280.38039377322576,272.05823006905416,267.49816463797947,260.87172887876898,253.19020303275701,247.87259392891588,238.33942109662738,229.86832119018104,225.12177768477903,221.72075140947152,{"$f":"$S196*U$12","v":219.29966274465545},null,214.01088792804288,201.29413800640435,215.75775046628692,216.04404541241746,214.62536969207329,211.06147978943736,207.83676948067813,0,187.86530300867733,169.95592062490402,153.73473684210526,136.75,{"$f":"Revenue!AI69","v":151.27000000000001},{"$f":"Revenue!AJ69","v":154.75},{"$f":"Revenue!AK69","v":158.31},{"$f":"Revenue!AL69","v":161.94999999999999},{"$f":"Revenue!AM69","v":165.67}]
[{"$f":"ROW()","v":228},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J197*J$12","v":143.42640313786379},140.19019688661288,136.02911503452708,133.74908231898974,130.43586443938449,126.59510151637851,123.92958718713322,119.16971054831369,114.93416059509052,112.56088884238952,110.86037570473576,{"$f":"$S197*U$12","v":109.64983137232772},null,107.00544396402144,105.94489196647842,113.56238632475797,113.71307997029304,112.96637119000032,111.09054583813685,109.39539012783203,0,98.884254691428112,89.458663492596528,80.918376449598583,71.98,{"$f":"Revenue!AI70","v":79.62},{"$f":"Revenue!AJ70","v":81.45},{"$f":"Revenue!AK70","v":83.32},{"$f":"Revenue!AL70","v":85.24},{"$f":"Revenue!AM70","v":87.2}]
[{"$f":"ROW()","v":229},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J198*J$12","v":6.9899963572175372E-2},6.8329761164902164E-2,6.6307904119599526E-2,6.5200684944537304E-2,6.3579876342437988E-2,6.1710388291416743E-2,6.0414835031561864E-2,5.8131566121128631E-2,5.6065444192727076E-2,5.4907750654824151E-2,5.4078232051090608E-2,{"$f":"$S198*U$12","v":5.3487722620647674E-2},null,5.219777754342509E-2,4.2694900780464222E-2,4.5774902127583228E-2,4.5835649888970938E-2,4.5534665321219726E-2,4.4778554642454081E-2,4.4094346219226893E-2,0,3.9866212440191388E-2,3.594922551468558E-2,3.2520026761819809E-2,2.8930000000000001E-2,{"$f":"Revenue!AI71","v":3.2000000000000001E-2},{"$f":"Revenue!AJ71","v":3.2739999999999998E-2},{"$f":"Revenue!AK71","v":3.3489999999999999E-2},{"$f":"Revenue!AL71","v":3.4259999999999999E-2},{"$f":"Revenue!AM71","v":3.5049999999999998E-2}]
[{"$f":"ROW()","v":230},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J199*J$12","v":3.4949981786087686E-2},3.4157875275790742E-2,3.3140353227945861E-2,3.2587057899134061E-2,3.1776989112900778E-2,3.0836299354437269E-2,3.018057840648215E-2,2.9065783060564315E-2,2.8032722096363538E-2,2.7453875327412076E-2,2.7039116025545304E-2,{"$f":"$S199*U$12","v":2.6743861310323837E-2},null,2.6098888771712545E-2,2.1341666740708885E-2,2.2869373751726322E-2,2.2899719010605977E-2,2.2749345621230516E-2,2.2371588959623368E-2,2.2030474922456453E-2,0,2.0017568534587627E-2,1.8119652860283882E-2,1.6387243532560214E-2,1.4579999999999999E-2,{"$f":"Revenue!AI72","v":1.6129999999999999E-2},{"$f":"Revenue!AJ72","v":1.6500000000000001E-2},{"$f":"Revenue!AK72","v":1.6879999999999999E-2},{"$f":"Revenue!AL72","v":1.7270000000000001E-2},{"$f":"Revenue!AM72","v":1.7670000000000002E-2}]
[{"$f":"ROW()","v":231},null,"A2"]
[{"$f":"ROW()","v":232},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J201*J$12","v":789.58929500193972},771.80265599568691,748.88767019408249,736.33731970371093,718.10297809495739,696.94067429832728,681.95492817279228,685.63966462687222,661.27054401664009,684.66025497012004,674.31675315186146,{"$f":"$S201*U$12","v":666.95352423813426},null,{"$f":"W201*W$12","v":650.86883464630034},26436.576144112223,28337.108027760903,28376.621787317385,28194.07223675424,27725.904985590423,{"$f":"AC201*AC$12","v":27302.036947294579},0,24679.508214126996,22327.214446568272,20181.450223015167,17952,{"$f":"Revenue!AI74","v":19858.09},{"$f":"Revenue!AJ74","v":20314.830000000002},{"$f":"Revenue!AK74","v":20782.07},{"$f":"Revenue!AL74","v":21260.06},{"$f":"Revenue!AM74","v":21749.040000000001}]
[{"$f":"ROW()","v":233},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J202*J$12","v":7.2818482100819324},7.1173915668997951,6.9082065817794422,6.7884168717723234,6.6169688006081087,6.4242290321744315,6.2937711305647532,6.3214819660868571,6.0968027877741324,6.0201547242621087,5.9292052630007408,{"$f":"$S202*U$12","v":5.8644610676001587},null,{"$f":"W202*W$12","v":5.7230298696714943},2.5448057902200296,2.7580513507584938,2.7397070506448551,null,null,null,null,null,null,{"$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$12","v":6.9206454218834246},6.7671262338830722,6.5682357854320284,6.4563025434077277,6.2932423426527215,6.1093158443227429,5.9717018189793496,5.9956323802060911,5.7825346028373215,5.6631312334571984,5.5775755030272824,{"$f":"$S203*U$12","v":5.5166709429367549},null,5.3836272802635738,2.5448057902200296,2.7580513507584938,2.7397070506448551,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":235},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J204*J$12","v":1.8204620525204831},1.7793478917249488,1.7270516454448606,1.7004253612267268,1.6574794647315809,1.6123555218006416,1.5700878939788401,1.5771119956629067,1.5210580150941651,1.4896497374963502,1.4671448605789155,{"$f":"$S204*U$12","v":1.4511243132507552},null,1.4161280454606358,1.3765085865281068,1.4859824015646961,1.4659408528166598,null,null,null,null,null,null,0,0]
[{"$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$12","v":2.7236323270732883},2.6784059600185657,2.638313570804538,0,2.386060384397048,2.1548815294105479,1.9542551293487957,1.74,{"$f":"Revenue!AI78","v":1.92},{"$f":"Revenue!AJ78","v":1.96},{"$f":"Revenue!AK78","v":2.0099999999999998},{"$f":"Revenue!AL78","v":2.06},{"$f":"Revenue!AM78","v":2.11}]
[{"$f":"ROW()","v":237},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4598669273112825,1.4356255945699512,1.4137798459585498,0,1.277492506690455,1.1603208235287565,1.0483764495985728,0.93,{"$f":"Revenue!AI79","v":1.03},{"$f":"Revenue!AJ79","v":1.05},{"$f":"Revenue!AK79","v":1.07},{"$f":"Revenue!AL79","v":1.0900000000000001},{"$f":"Revenue!AM79","v":1.1200000000000001}]
[{"$f":"ROW()","v":238},null,"B1"]
[{"$f":"ROW()","v":239},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J208*J$12","v":789.58929500193972},771.80265599568691,748.88767019408249,736.33731970371093,718.10297809495739,696.94067429832728,681.95492817279228,685.63966462687222,661.27054401664009,684.66025497012004,674.31675315186146,{"$f":"$S208*U$12","v":666.95352423813426},null,{"$f":"W208*W$12","v":650.86883464630034},1326.4915854512369,1422.0406183660255,1425.8393259657007,1420.265313275637,{"$f":"AB208*AB$12","v":1396.6815719112813},1375.3294869983856,0,1246.37870158949,1128.2773207861273,1020.2636752899198,907.55,{"$f":"Revenue!AI81","v":1003.91},{"$f":"Revenue!AJ81","v":1027},{"$f":"Revenue!AK81","v":1050.6199999999999},{"$f":"Revenue!AL81","v":1074.78},{"$f":"Revenue!AM81","v":1099.5}]
[{"$f":"ROW()","v":240},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J209*J$12","v":7.2818482100819324},7.1173915668997951,6.9082065817794422,6.7884168717723234,6.6169688006081087,6.4242290321744315,6.2937711305647532,6.3214819660868571,6.0968027877741324,6.0201547242621087,5.9292052630007408,{"$f":"$S209*U$12","v":5.8644610676001587},null,5.7230298696714943,5.1011788794865138,5.5901609925916977,5.4653720098408325,5.4254755955299903,5.3353846723569829,5.2543628920664212,0,4.7404474008596225,4.2890430441152247,3.8779750223015168,3.45,{"$f":"Revenue!AI82","v":3.82},{"$f":"Revenue!AJ82","v":3.91},{"$f":"Revenue!AK82","v":4},{"$f":"Revenue!AL82","v":4.09},{"$f":"Revenue!AM82","v":4.18}]
[{"$f":"ROW()","v":241},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J210*J$12","v":6.9206454218834246},6.7671262338830722,6.5682357854320284,6.4563025434077277,6.2932423426527215,6.1093158443227429,5.9717018189793496,5.9956323802060911,5.7825346028373215,5.6631312334571984,5.5775755030272824,{"$f":"$S210*U$12","v":5.5166709429367549},null,{"$f":"W210*W$12","v":5.3836272802635738},{"$f":"X210*X$12","v":4.3724390395598691},{"$f":"Y210*Y$12","v":4.8155960348318398},{"$f":"Z210*Z$12","v":4.6897847357549685},null,null,null,null,null,null,{"$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$12","v":4.6519640146411758},{"$f":"AB211*AB$12","v":4.5747173797117098},{"$f":"AC211*AC$12","v":4.5085105323875005},0,4.0753066742356658,3.6881626176449758,3.3385191793041926,2.97,{"$f":"Revenue!AI84","v":3.29},{"$f":"Revenue!AJ84","v":3.37},{"$f":"Revenue!AK84","v":3.45},{"$f":"Revenue!AL84","v":3.53},{"$f":"Revenue!AM84","v":3.61}]
[{"$f":"ROW()","v":243},null,"B2"]
[{"$f":"ROW()","v":244},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J213*J$12","v":315.8357180007759},308.72386452093889,299.555068077633,294.53227096685748,287.23601161465569,278.77375041382811,272.75244824888824,274.22197749381729,265.19206517707858,274.56337558383143,270.41541058372707,{"$f":"$S213*U$12","v":267.46259862907721},null,{"$f":"W213*W$12","v":261.01229479225702},328.25681234029088,352.05843064752867,354.43732478566864,355.89158891401246,{"$f":"AB213*AB$12","v":349.98194998370593},344.6283186707463,0,311.52868921417564,281.83364002925259,254.90815343443356,226.74,{"$f":"Revenue!AI86","v":250.59},{"$f":"Revenue!AJ86","v":256.35000000000002},{"$f":"Revenue!AK86","v":262.25},{"$f":"Revenue!AL86","v":268.27999999999997},{"$f":"Revenue!AM86","v":274.45}]
[{"$f":"ROW()","v":245},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J214*J$12","v":8.0475981210627712},7.8599540728952455,7.6289446700359589,7.5057838210398495,7.3162179497917448,7.1044415179340774,6.9513293083849499,6.9862151212836201,6.7379098850452275,6.9681136481234232,6.8628429015509607,{"$f":"$S214*U$12","v":6.7879038123960944},null,6.624202262237354,8.4788302010512808,9.2383991110986869,9.1183590324658947,9.0533538551916113,8.9030214111017116,8.7721143198058051,0,7.9288997729300137,7.1691250882312447,6.4836485280999119,5.77,{"$f":"Revenue!AI87","v":6.35},{"$f":"Revenue!AJ87","v":6.5},{"$f":"Revenue!AK87","v":6.65},{"$f":"Revenue!AL87","v":6.8},{"$f":"Revenue!AM87","v":6.96}]
[{"$f":"ROW()","v":246},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J215*J$12","v":7.2529519870260506},7.0893703402584567,6.8810089180716494,6.7618477255031557,6.5781216256534627,6.3990359771462968,6.2803515759153603,6.3084479826516269,6.0842320603766602,5.9585989499854008,5.8685794423156619,{"$f":"$S215*U$12","v":5.8044972530030208},null,5.664512181842543,5.0433423842542409,5.5504910881366003,5.4255516595602007,5.3927920076051103,5.3032438008367597,5.2209665177524407,0,4.7193318222366392,4.2683230294093546,3.8576181980374669,3.44,{"$f":"Revenue!AI88","v":3.81},{"$f":"Revenue!AJ88","v":3.9},{"$f":"Revenue!AK88","v":3.99},{"$f":"Revenue!AL88","v":4.08},{"$f":"Revenue!AM88","v":4.17}]
[{"$f":"ROW()","v":247},null,"B3"]
[{"$f":"ROW()","v":248},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J217*J$12","v":39.472240694333017},38.585229085122116,37.437584093777176,36.811552155931722,35.894789658093302,34.84199510391074,34.770066096574141,34.957143573288562,34.003817610162947,35.19759173142203,34.665844267728261,{"$f":"$S217*U$12","v":34.287309186643874},null,{"$f":"W217*W$12","v":33.460413900594695},67.009363376111963,72.016815606051637,74.02409795919489,77.3293690302648,76.045302016847117,{"$f":"AC217*AC$12","v":84.392637891431221},0,86.96451055875437,96.51382849994549,106.6392239072257,116.84,{"$f":"Revenue!AI90","v":116.84},{"$f":"Revenue!AJ90","v":116.84},{"$f":"Revenue!AK90","v":116.84},{"$f":"Revenue!AL90","v":116.84},{"$f":"Revenue!AM90","v":116.84}]
[{"$f":"ROW()","v":249},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J218*J$12","v":13.508984278624222},13.19799774807009,12.810099606370539,12.593775331585444,12.275707285668272,11.916315028307867,11.66159299032147,11.717551108272341,11.301083930327723,11.695597112574649,11.51890593016504,{"$f":"$S218*U$12","v":11.393124773456343},null,{"$f":"W218*W$12","v":11.118360687500859},0,0,0,null,null,null,null,null,null,{"$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$12","v":9.4490649392729846},9.2329941783207961,8.9616301917178198,8.8076719882290604,8.5852256649768606,8.3263046867986255,8.1456696721808211,7.4163365746462313,7.152743889161818,7.0050471126894491,6.8992183939620082,{"$f":"$S219*U$12","v":6.8238821011543784},null,6.6593128749347255,0,0,0,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":251},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J220*J$12","v":6.2126879570143476},6.0665955678496282,5.8882941927372014,5.792073886678538,5.6457894267419482,5.4794894686193674,5.0054938842231396,5.0311176059990244,4.8523007754243608,4.7521057741619108,4.680313356888111,{"$f":"$S220*U$12","v":4.6292064868991032},null,4.5175655003950856,0,0,0,null,null,null,null,null,null,0,0]
[{"$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$12","v":14.250912425232166},15.51964594476472,15.308902119794361,15.197868385068947,{"$f":"AB221*AB$12","v":14.945505256903596},0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250912425232166,15.51964594476472,15.308902119794361,15.197868385068947,14.945505256903596,16.67592290744809,0,14.03130199497202,10.836567691170352,7.908626226583408,4.8899999999999997,{"$f":"Revenue!AI95","v":7.16},{"$f":"Revenue!AJ95","v":7.32},{"$f":"Revenue!AK95","v":7.49},{"$f":"Revenue!AL95","v":7.66},{"$f":"Revenue!AM95","v":7.84}]
[{"$f":"ROW()","v":254},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1538030927138898,6.8320910451916435,6.6098099415508687,6.5585066435924775,6.4496015517247054,7.2024847270486747,0,6.0496132754845515,4.6723633161738318,3.4097680642283681,2.11,{"$f":"Revenue!AI96","v":5.1100000000000003},{"$f":"Revenue!AJ96","v":5.23},{"$f":"Revenue!AK96","v":5.35},{"$f":"Revenue!AL96","v":5.47},{"$f":"Revenue!AM96","v":5.6}]
[{"$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,{"$f":"T226","v":53698.665912945464},53112.301170217899,{"$f":"S195*V$12","v":51831.410003465586},null,{"$f":"X226","v":47753.801181935945},51186.682780418327,51256.510855249471,50923.720935701349,50078.124093595601,49312.540837911271,null,{"$f":"AE226","v":44575.79942289352},40327.26102196252,36466.604281891174,32444.85,{"$f":"AI226","v":35889.75},36715.21,37559.660000000003,38423.53,39307.269999999997]
[{"$f":"ROW()","v":259},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.72075140947152,219.29966274465545,{"$f":"S196*V$12","v":214.01088792804288},null,201.29413800640435,215.75775046628692,216.04404541241746,214.62536969207329,211.06147978943736,207.83676948067813,null,187.86530300867733,169.95592062490402,153.73473684210526,136.75,{"$f":"AI227","v":151.27000000000001},154.75,158.31,161.94999999999999,165.67]
[{"$f":"ROW()","v":260},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.86037570473576,109.64983137232772,{"$f":"S197*V$12","v":107.00544396402144},null,105.94489196647842,113.56238632475797,113.71307997029304,112.96637119000032,111.09054583813685,109.39539012783203,null,98.884254691428112,89.458663492596528,80.918376449598583,71.98,{"$f":"AI228","v":79.62},81.45,83.32,85.24,87.2]
[{"$f":"ROW()","v":261},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4078232051090608E-2,5.3487722620647674E-2,{"$f":"S198*V$12","v":5.219777754342509E-2},null,4.2694900780464222E-2,4.5774902127583228E-2,4.5835649888970938E-2,4.5534665321219726E-2,4.4778554642454081E-2,4.4094346219226893E-2,null,3.9866212440191388E-2,3.594922551468558E-2,3.2520026761819809E-2,2.8930000000000001E-2,{"$f":"AI229","v":3.2000000000000001E-2},3.2739999999999998E-2,3.3489999999999999E-2,3.4259999999999999E-2,3.5049999999999998E-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,2.7039116025545304E-2,2.6743861310323837E-2,{"$f":"S199*V$12","v":2.6098888771712545E-2},null,2.1341666740708885E-2,2.2869373751726322E-2,2.2899719010605977E-2,2.2749345621230516E-2,2.2371588959623368E-2,2.2030474922456453E-2,null,2.0017568534587627E-2,1.8119652860283882E-2,1.6387243532560214E-2,1.4579999999999999E-2,{"$f":"AI230","v":1.6129999999999999E-2},1.6500000000000001E-2,1.6879999999999999E-2,1.7270000000000001E-2,1.7670000000000002E-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":674.31675315186146},666.95352423813426,{"$f":"S201*V$12","v":650.86883464630034},null,{"$f":"X232","v":26436.576144112223},28337.108027760903,28376.621787317385,28194.07223675424,27725.904985590423,27302.036947294579,null,{"$f":"AE232","v":24679.508214126996},22327.214446568272,20181.450223015167,17952,{"$f":"AI232","v":19858.09},20314.830000000002,20782.07,21260.06,21749.040000000001]
[{"$f":"ROW()","v":265},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9292052630007408,5.8644610676001587,{"$f":"S202*V$12","v":5.7230298696714943},null,2.5448057902200296,2.7580513507584938,2.7397070506448551,0,0,0,null,0,0,0,0,{"$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,5.5775755030272824,5.5166709429367549,{"$f":"S203*V$12","v":5.3836272802635738},null,2.5448057902200296,2.7580513507584938,2.7397070506448551,0,0,0,null,0,0,0,0,{"$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,1.4671448605789155,1.4511243132507552,{"$f":"S204*V$12","v":1.4161280454606358},null,1.3765085865281068,1.4859824015646961,1.4659408528166598,0,0,0,null,0,0,0,0,{"$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,{"$f":"AA236","v":2.7236323270732883},2.6784059600185657,2.638313570804538,null,2.386060384397048,2.1548815294105479,1.9542551293487957,1.74,{"$f":"AI236","v":1.92},1.96,2.0099999999999998,2.06,2.11]
[{"$f":"ROW()","v":269},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4598669273112825,1.4356255945699512,1.4137798459585498,null,1.277492506690455,1.1603208235287565,1.0483764495985728,0.93,{"$f":"AI237","v":1.03},1.05,1.07,1.0900000000000001,1.1200000000000001]
[{"$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,{"$f":"T239","v":674.31675315186146},666.95352423813426,{"$f":"S208*V$12","v":650.86883464630034},null,{"$f":"X239","v":1326.4915854512369},1422.0406183660255,1425.8393259657007,1420.265313275637,1396.6815719112813,1375.3294869983856,null,{"$f":"AE239","v":1246.37870158949},1128.2773207861273,1020.2636752899198,907.55,{"$f":"AI239","v":1003.91},1027,1050.6199999999999,1074.78,1099.5]
[{"$f":"ROW()","v":272},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9292052630007408,5.8644610676001587,{"$f":"S209*V$12","v":5.7230298696714943},null,5.1011788794865138,5.5901609925916977,5.4653720098408325,5.4254755955299903,5.3353846723569829,5.2543628920664212,null,4.7404474008596225,4.2890430441152247,3.8779750223015168,3.45,{"$f":"AI240","v":3.82},3.91,4,4.09,4.18]
[{"$f":"ROW()","v":273},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5775755030272824,5.5166709429367549,{"$f":"S210*V$12","v":5.3836272802635738},null,4.3724390395598691,4.8155960348318398,4.6897847357549685,0,0,0,null,0,0,0,0,{"$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,{"$f":"AA242","v":4.6519640146411758},{"$f":"AB242","v":4.5747173797117098},{"$f":"AC242","v":4.5085105323875005},null,4.0753066742356658,3.6881626176449758,3.3385191793041926,2.97,{"$f":"AI242","v":3.29},3.37,3.45,3.53,3.61]
[{"$f":"ROW()","v":275},null,"B2"]
[{"$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":270.41541058372707},267.46259862907721,{"$f":"S213*V$12","v":261.01229479225702},null,{"$f":"X244","v":328.25681234029088},352.05843064752867,354.43732478566864,355.89158891401246,349.98194998370593,344.6283186707463,null,{"$f":"AE244","v":311.52868921417564},281.83364002925259,254.90815343443356,226.74,{"$f":"AI244","v":250.59},256.35000000000002,262.25,268.27999999999997,274.45]
[{"$f":"ROW()","v":277},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8628429015509607,6.7879038123960944,{"$f":"S214*V$12","v":6.624202262237354},null,8.4788302010512808,9.2383991110986869,9.1183590324658947,9.0533538551916113,8.9030214111017116,8.7721143198058051,null,7.9288997729300137,7.1691250882312447,6.4836485280999119,5.77,{"$f":"AI245","v":6.35},6.5,6.65,6.8,6.96]
[{"$f":"ROW()","v":278},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8685794423156619,5.8044972530030208,{"$f":"S215*V$12","v":5.664512181842543},null,5.0433423842542409,5.5504910881366003,5.4255516595602007,5.3927920076051103,5.3032438008367597,5.2209665177524407,null,4.7193318222366392,4.2683230294093546,3.8576181980374669,3.44,{"$f":"AI246","v":3.81},3.9,3.99,4.08,4.17]
[{"$f":"ROW()","v":279},null,"B3"]
[{"$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":34.665844267728261},34.287309186643874,{"$f":"S217*V$12","v":33.460413900594695},null,{"$f":"X248","v":67.009363376111963},72.016815606051637,74.02409795919489,77.3293690302648,76.045302016847117,84.392637891431221,null,{"$f":"AE248","v":86.96451055875437},96.51382849994549,106.6392239072257,116.84,{"$f":"AI248","v":116.84},116.84,116.84,116.84,116.84]
[{"$f":"ROW()","v":281},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.51890593016504,11.393124773456343,{"$f":"S218*V$12","v":11.118360687500859},null,0,0,0,0,0,0,null,0,0,0,0,{"$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,6.8992183939620082,6.8238821011543784,{"$f":"S219*V$12","v":6.6593128749347255},null,0,0,0,0,0,0,null,0,0,0,0,{"$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,4.680313356888111,4.6292064868991032,{"$f":"S220*V$12","v":4.5175655003950856},null,0,0,0,0,0,0,null,0,0,0,0,{"$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,14.250912425232166,15.51964594476472,15.308902119794361,15.197868385068947,14.945505256903596,0,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) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250912425232166,15.51964594476472,15.308902119794361,15.197868385068947,14.945505256903596,16.67592290744809,null,14.03130199497202,10.836567691170352,7.908626226583408,4.8899999999999997,{"$f":"AI253","v":7.16},7.32,7.49,7.66,7.84]
[{"$f":"ROW()","v":286},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1538030927138898,6.8320910451916435,6.6098099415508687,6.5585066435924775,6.4496015517247054,7.2024847270486747,null,6.0496132754845515,4.6723633161738318,3.4097680642283681,2.11,{"$f":"AI254","v":5.1100000000000003},5.23,5.35,5.47,5.6]
[{"$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$13","v":41283.450000000004},45308.994444162498,46738.990000000005,46742.47,46742.47,46027.881484375001,null,{"$f":"AE258*AE$13","v":42220.77},38925.9,35827.4,32444.85,{"$f":"AI258*AI$13","v":36348.221856287419},37659.234739700631,39017.538117084281,40424.830668415263,41882.882843842373]
[{"$f":"ROW()","v":291},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182.86,182.86,182.86,null,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882071,193.99296874999999,null,177.94,164.05,151.04,136.75,{"$f":"AI259*AI$13","v":153.20239121756487},158.72894574125201,164.45480228829581,170.38521257026233,176.52554351241807]
[{"$f":"ROW()","v":292},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.43,91.43,91.43,null,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.66,86.35,79.5,71.98,{"$f":"AI260*AI$13","v":80.63710179640718},83.544249632471576,86.554065609631763,89.67975004315629,92.913788822857839]
[{"$f":"ROW()","v":293},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4600000000000001E-2,4.4600000000000008E-2,4.4600000000000008E-2,null,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912479E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1950000000000006E-2,2.8930000000000001E-2,{"$f":"AI261*AI$13","v":3.2408782435129735E-2},3.358181378719606E-2,3.4789914273482575E-2,3.6044442004675437E-2,3.7346654796343658E-2]
[{"$f":"ROW()","v":294},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.23E-2,2.2300000000000004E-2,2.2300000000000004E-2,null,1.8450000000000001E-2,2.024331861284126E-2,2.0881439645045723E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,{"$f":"AI262*AI$13","v":1.6336051896207581E-2},1.692424946514157E-2,1.7535197161432838E-2,1.8169512942812167E-2,1.8827828537842869E-2]
[{"$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$13","v":556.13},556.13,556.13,null,{"$f":"X264*X$13","v":22854.58},25083.201341670501,25875.632574693213,25879.11,25879.109999999997,25483.475390625001,null,{"$f":"AE264*AE$13","v":23375.64},21551.35,19827.7,17952,{"$f":"AI264*AI$13","v":20111.766199600796},20837.166712844966,21588.72599956745,22367.396371451261,23174.148046558348]
[{"$f":"ROW()","v":297},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999997,4.8899999999999997,4.8899999999999997,null,2.2000000000000002,2.4413485410708655,2.4982414586244692,0,0,0,null,0,0,0,0,{"$f":"AI265*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,2.2000000000000002,2.4413485410708655,2.4982414586244692,0,0,0,null,0,0,0,0,{"$f":"AI266*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.21,1.21,1.21,null,1.19,1.3153493197721888,1.3367393471998721,0,0,0,null,0,0,0,0,{"$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$13","v":2.5},2.5,2.4625781250000003,null,2.2599999999999998,2.08,1.92,1.74,{"$f":"AI268*AI$13","v":1.9445269461077841},2.0103956940410592,2.0880181454075832,2.1672956955525806,2.2482579634888764]
[{"$f":"ROW()","v":301},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,1.34,1.319609375,null,1.21,1.1200000000000001,1.03,0.93,{"$f":"AI269*AI$13","v":1.0431576846307384},1.0769976932362817,1.1115320475552808,1.1467729651224821,1.1933881133211099]
[{"$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$13","v":556.13},556.13,556.13,null,{"$f":"X271*X$13","v":1146.76},1258.7498735426566,1300.1721905363056,1303.6500000000001,1303.6500000000001,1283.7201562499999,null,{"$f":"AE271*AE$13","v":1180.53},1089.07,1002.38,907.55,{"$f":"AI271*AI$13","v":1016.7343992015967},1053.4063151939631,1091.3998128995597,1130.7602270223313,1171.5448487469289]
[{"$f":"ROW()","v":304},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999997,4.8899999999999997,4.8899999999999997,null,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9800000000000004,4.9043749999999999,null,4.49,4.1399999999999997,3.81,3.45,{"$f":"AI272*AI$13","v":3.8687984031936122},4.0105342671941537,4.1552599908608627,4.3030288324320649,4.4538949229305702]
[{"$f":"ROW()","v":305},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,3.7800000000000002,4.2626285224131806,4.2764479713732806,0,0,0,null,0,0,0,0,{"$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$13","v":4.2699999999999996},{"$f":"AB274*AB$13","v":4.2699999999999996},{"$f":"AC274*AC$13","v":4.2082031249999998},null,3.8599999999999994,3.5599999999999996,3.28,2.97,{"$f":"AI274*AI$13","v":3.3320279441117759},3.4566497392440665,3.5839117421174942,3.7138610705342763,3.8465456152582198]
[{"$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$13","v":223.02},223.02,223.02,null,{"$f":"X276*X$13","v":283.77999999999997},311.63210061214829,323.19879567236472,326.67,326.67,321.67296875,null,{"$f":"AE276*AE$13","v":295.07},272.03999999999996,250.44,226.74,{"$f":"AI276*AI$13","v":253.79114970059877},262.94129396297222,272.42923315081532,282.253441360605,292.43336401873086]
[{"$f":"ROW()","v":309},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.66,5.66,5.66,null,7.330000000000001,8.1775678997088015,8.3147074298207979,8.31,8.3099999999999987,8.1878124999999997,null,7.51,6.919999999999999,6.370000000000001,5.77,{"$f":"AI277*AI$13","v":6.4311177644710567},6.6671285771769826,6.9081197348061849,7.1541799659017222,7.4160547042097535]
[{"$f":"ROW()","v":310},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.84,4.84,4.84,null,4.3600000000000003,4.913136703028588,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.12,3.79,3.44,{"$f":"AI278*AI$13","v":3.8586706586826343},4.000277146306189,4.1448718408837104,4.2925079795410337,4.443239671918775]
[{"$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$13","v":28.59},28.59,28.590000000000003,null,{"$f":"X280*X$13","v":57.930000000000007},63.747235041164771,67.499943256857321,70.98,70.98,78.771328124999997,null,{"$f":"AE280*AE$13","v":82.37},93.16,104.77,116.84,{"$f":"AI280*AI$13","v":118.33256686626746},119.84420045497825,121.37514433304581,122.92564517881723,124.49595282182007]
[{"$f":"ROW()","v":313},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5,9.5,9.5,null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI281*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.69,5.6900000000000013,5.69,null,0,0,0,0,0,0,null,0,0,0,0,{"$f":"AI282*AI$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Usage 3 (Q>15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8600000000000003,3.86,3.86,null,0,0,0,0,0,0,null,0,0,0,0,{"$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) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156249999999,null,13.29,10.46,7.77,4.8899999999999997,{"$f":"AI285*AI$13","v":7.2514650698602789},7.5082124899900791,7.7807243328869653,8.0589733145304692,8.3537167932477683]
[{"$f":"ROW()","v":318},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.11,{"$f":"AI286*AI$13","v":5.1752774451097805},5.3644742244054804,5.5576602377764033,5.7549065313944734,5.9669405666055484]
[{"$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]"}]
[{"$f":"ROW()","v":322},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2645,null,null,7923,8549,9364,9024,9187.9338354008196,9284.8596398706359,9403.0099552787869,9540.9424392433029,9680.6403856528232,9821.3068111791799]
[{"$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,56.730838058509427,44.86703838955637,44.59695808,44.571266726137381,44.61,49.14,49.14,49.14,49.14,49.14]
[{"$f":"ROW()","v":324},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA323*AA322","v":159902.68054938005},null,null,449478.42993757018,383568.3111923174,417605.91546112002,{"$f":"AG323*AG322","v":402211.11093666375},{"$f":"AH323*AH322","v":409873.72839723056},456258.00270324305,462063.90920239961,468841.9114644159,475706.66855097975,482619.01670134492]
[{"$f":"ROW()","v":325}]
[{"$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,6839,7205,8578,7580,7955.0329366086007,8038.9525621498542,8141.2486460551572,8260.6723894802872,8381.6246933140937,8503.4155189974135]
[{"$f":"ROW()","v":327},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.322196968675424,null,null,20.758575289832571,17.57688688853527,17.475784736000001,17.466155218554864,17.475743999999999,26.73,26.73,26.73,26.73,26.73]
[{"$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":132393.45655664586},139020.11911174012,214881.2019862656,217615.57630905436,220807.77297080809,224040.82805228574,227296.29682280085]
[{"$f":"ROW()","v":329}]
[{"$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,1689,3388,2872,4672,4697.5853716453785,2215.8463128261237,2244.0430708721119,2276.9608744648845,2310.300008438614,2343.8702714722667]
[{"$f":"ROW()","v":331},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.68038726557299,null,null,172.12622240228592,117.45757305609891,116.7506876992,116.67513826940232,116.79,122.54,122.54,122.54,122.54,122.54]
[{"$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,{"$f":"AA331*AA330","v":240363.15235235306},null,null,290721.18963746092,397946.25751406309,335307.97507210239,545106.24599464762,548630.99555446382,271529.80717371323,274985.0379046686,279018.78555692697,283104.16303406778,287217.86306621158]
[{"$f":"ROW()","v":333},null,null,"Deregistration 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,43802.280126912585,51484.709879627946,0]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA332+AA333","v":240363.15235235306},0,0,290721.18963746092,441748.53764097567,386792.68495173031,545106.24599464762,548630.99555446382,271529.80717371323,274985.0379046686,279018.78555692697,283104.16303406778,287217.86306621158]
[{"$f":"ROW()","v":335}]
[{"$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,3063,3344,3949,3266,3440.0255423336012,3476.3152293362118,3520.5515190309429,3572.1943885221508,3624.4982592801989,3677.1647352723303]
[{"$f":"ROW()","v":337},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.58560194720901,null,null,118.06760531630154,100.60997371735854,100.00089995520001,99.931650312221251,100.03,97.92,97.92,97.92,97.92,97.92]
[{"$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,{"$f":"AA337*AA336","v":65291.468245651238},null,null,361641.07508383162,336439.75211084698,394903.55392308487,326376.7699197146,344105.75499963015,340400.78725660185,344732.40474350995,349789.27452408901,354910.86954871711,360067.97087786661]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":340},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,null,null,2074,2535,3074,2865,2762.1189936975952,2791.2572755247861,2826.7761676006976,2868.2420663143293,2910.2387064807585,2952.5264953005767]
[{"$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,154.64945783601343,133.98809085145018,133.18933387519999,133.09291703835862,133.22999999999999,138.62,138.62,138.62,138.62,138.62]
[{"$f":"ROW()","v":342},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA341*AA340","v":63114.924554675912},null,null,320742.97555189184,339659.81030842621,409424.0123323648,381311.20731489745,367997.11353033059,386924.08353324584,391847.71235280874,397595.71523249237,403417.28949236276,409279.22277856595]
[{"$f":"ROW()","v":343}]
[{"$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,28772,63077,119622,121389,117727.56053327781,118969.49791739254,120483.39088380092,122250.75829701321,124040.7470732639,125843.14524273563]
[{"$f":"ROW()","v":345},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.32291095006379,null,null,18.184978273906928,18.559839673041452,18.678865465600001,18.657029438001786,18.829999999999998,12.82,12.82,12.82,12.82,12.82]
[{"$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,{"$f":"AA345*AA344","v":291187.70081841375},null,null,523218.19489685015,1170699.0070564356,2234403.2447260031,2264758.1464495989,2216809.964841621,1525188.9633009725,1544597.0711303279,1567254.7213677093,1590202.3774792433,1613309.1220118708]
[{"$f":"ROW()","v":347}]
[{"$f":"ROW()","v":348},null,null,"Sum Total  $ real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA324+AA328+AA334+AA338+AA342+AA346","v":860947.80007911159},0,0,2087769.7615147694,2798756.8883408983,3993036.6928597111,4052156.9371721684,4026437.6764350161,3195182.8459540419,3235841.7116427692,3283308.1811164417,3331382.1961576566,3379789.4922586605]
[{"$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,"Actual [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},0,0,7923,8549,9364,9024,9187.9338354008196,9284.8596398706359,9403.0099552787869,9540.9424392433029,9680.6403856528232,9821.3068111791799]
[{"$f":"ROW()","v":353},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA323*AA$13","v":55.490877971733887},0,0,52.952053297137404,42.496622224429082,43.047226281518263,43.79,44.61,49.767736526946102,50.403492043457987,51.047368987725697,51.699471106530972,52.35990347196369]
[{"$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$13","v":146773.37223523614},{"$f":"AB353*AB352","v":0},0,419539.11827321968,363303.62339664419,403094.22690013703,395160.96,409873.72839723056,462086.4482467575,473944.53746545059,487040.00918670453,500483.987910775,514242.67660188139]
[{"$f":"ROW()","v":355}]
[{"$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,{"$f":"AA326","v":1927},0,0,6839,7205,8578,7580,7955.0329366086007,8038.9525621498542,8141.2486460551572,8260.6723894802872,8381.6246933140937,8503.4155189974135]
[{"$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$13","v":19.571471483806558},0,0,19.375867213281477,16.648264489805783,16.868506112641459,17.16,17.475743999999999,27.071461077844308,27.417284133529343,27.767524888927717,28.122239777728389,28.481485954529703]
[{"$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$13","v":37714.225549295239},{"$f":"AB357*AB356","v":0},0,132511.55587163204,119950.74564905066,144698.04543423845,130072.8,139020.11911174012,217626.19139287656,223210.92733060531,229378.42617417188,235710.0593523081,242189.90966985474]
[{"$f":"ROW()","v":359}]
[{"$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,{"$f":"AA330","v":1323},0,0,1689,3388,2872,4672,4697.5853716453785,2215.8463128261237,2244.0430708721119,2276.9608744648845,2310.300008438614,2343.8702714722667]
[{"$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$13","v":166.76295241803052},0,0,160.66106573431162,111.2520524805843,112.69363401187235,114.63,116.79,124.10538123752494,125.69075936111807,127.29638982002254,128.92253132670544,130.56944589854356]
[{"$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$13","v":220627.38604905436},{"$f":"AB361*AB360","v":0},0,271356.54002525232,376921.95380421961,323656.11688209738,535551.36,548630.99555446382,274998.45141705003,282055.47761697101,289848.89908082131,297849.72521201504,306037.84260420274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41488.11728913465,49695.63063586114,0,0]
[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,{"$f":"AA362+AA363","v":220627.38604905436},0,0,271356.54002525232,418410.07109335426,373351.74751795852,535551.36,548630.99555446382,274998.45141705003,282055.47761697101,289848.89908082131,297849.72521201504,306037.84260420274]
[{"$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},0,0,3063,3344,3949,3266,3440.0255423336012,3476.3152293362118,3520.5515190309429,3572.1943885221508,3624.4982592801989,3677.1647352723303]
[{"$f":"ROW()","v":367},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA337*AA$13","v":111.60243688055014},0,0,110.20323942555289,95.294545807854036,96.525896699162587,98.18,100.03,99.170874251496997,100.43772773494925,101.72076457627392,103.02019150898479,104.33621790750274]
[{"$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$13","v":59930.508604855422},{"$f":"AB367*AB366","v":0},0,337552.52236046852,318664.96118146391,381180.76606499305,320655.88,344105.75499963015,344749.2204670654,353596.19494529185,363366.34441554849,373396.50479502813,383661.46110115846]
[{"$f":"ROW()","v":369}]
[{"$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,{"$f":"AA340","v":386},0,0,2074,2535,3074,2865,2762.1189936975952,2791.2572755247861,2826.7761676006976,2868.2420663143293,2910.2387064807585,2952.5264953005767]
[{"$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$13","v":150.08465497965619},0,0,144.34841109275072,126.90922966762955,128.5610418388971,130.76,133.22999999999999,140.39079441117764,142.18420974896512,144.00053498328322,145.84006277548482,147.70308952551093]
[{"$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$13","v":57932.676822147296},{"$f":"AB371*AB370","v":0},0,299378.60460636503,321714.89720744092,395196.64261276968,374627.39999999997,367997.11353033059,391866.82631690404,401922.93552751339,413028.39201082115,424429.39564479957,436097.28526182409]
[{"$f":"ROW()","v":373}]
[{"$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,{"$f":"AA344","v":15892},0,0,28772,63077,119622,121389,117727.56053327781,118969.49791739254,120483.39088380092,122250.75829701321,124040.7470732639,125843.14524273563]
[{"$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$13","v":16.818451198360624},0,0,16.973694937735353,17.579285895429315,18.029780123956836,18.330000000000002,18.829999999999998,12.983768463073851,13.149628978370602,13.317608270709066,13.487733406302953,13.66003179712199]
[{"$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$13","v":267278.82644434704},{"$f":"AB375*AB374","v":0},0,488367.15074852156,1108848.616425995,2156758.3579879645,2225060.37,2216809.964841621,1544672.4151275714,1584311.8881779811,1628087.7097967579,1673028.5280428368,1719021.3654656096]
[{"$f":"ROW()","v":377},null,null,null,"Total"]
[{"$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},0,0,0,522978.16926058842,0,0,1460338.3411369377,1500556.1812388194,1647825.7978942357,{"$f":"AG354+AG358+AG362+AG368+AG372+AG376","v":3981128.77},4026437.6764350161,3235999.552968225,3319041.9610638134,3410749.7806648253,3504898.2009577625,3601250.5407045307]
[{"$f":"ROW()","v":379}]

{"sheet":"Calc >>","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Price_path_AA5","index":9,"n_rows":140,"n_cols":10,"rows_kept":140,"cut":false,"hidden":false,"merged":[[27,5,27,9],[55,5,55,9],[113,5,113,9],[84,5,84,9]]}
["Smoothing parameters",null,null,null,"Annual price movements (% change)"]
["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",0.10617700740148353,2.3E-2]
["B3 tariff smoothing (0=Same as A1-B2; 1=Fixed in 2020 = 2019)",1,"B3 target revenue",null,"B3",0.46420551247942526,{"$f":"G3","v":2.3E-2}]
["NPV of AA5 B3 revenue under B3 revenue smoothing same as A1-B2",639.89059204352577,{"$f":"Revenue!F247*81%","v":639.94697590608735}]
[null,null,{"$f":"Revenue!F246/Revenue!F247","v":0.8100721431102913}]
[]
["Conditional formatting key","X"]
[null,null,"AA5",null,2019,2020,2021,2022,2023,2024]
["WACC","Real post tax",null,null,null,{"$f":"CoS!AI14","v":3.5465496649586425E-2},{"$f":"CoS!AJ14","v":3.5465496649586425E-2},{"$f":"CoS!AK14","v":3.5465496649586425E-2},{"$f":"CoS!AL14","v":3.5465496649586425E-2},{"$f":"CoS!AM14","v":3.5465496649586425E-2}]
["Discount factor","Real post tax",null,null,null,{"$f":"CoS!AI15","v":0.96574922412737008},{"$f":"CoS!AJ15","v":0.9326715639026173},{"$f":"CoS!AK15","v":0.90072683920461349},{"$f":"CoS!AL15","v":0.86987624611255387},{"$f":"CoS!AM15","v":0.84008230977002807}]
["X factor ","%",null,null,null,{"$f":"F3","v":0.10617700740148353},2.3E-2,2.3E-2,2.3E-2,2.3E-2]
["CPI","%",null,null,null,{"$f":"Input!AI31","v":1.2774451097804285E-2},{"$f":"Input!AJ31","v":1.2774451097804285E-2},{"$f":"Input!AK31","v":1.2774451097804285E-2},{"$f":"Input!AL31","v":1.2774451097804285E-2},{"$f":"Input!AM31","v":1.2774451097804285E-2}]
["B3 X factor",null,null,null,null,{"$f":"F4","v":0.46420551247942526},2.3E-2,2.3E-2,2.3E-2,2.3E-2]
[]
["Cost of service",null,"PV"]
["OPEX","$ m real ",{"$f":"SUMPRODUCT($F$11:$J$11,$F17:$J17)","v":310.68580436346861},null,null,{"$f":"CoS!AI65","v":65.260458344730637},{"$f":"CoS!AJ65","v":67.198861862186178},{"$f":"CoS!AK65","v":69.629873325625894},{"$f":"CoS!AL65","v":71.210266999783357},{"$f":"CoS!AM65","v":71.807825979133199}]
["Depreciation","$ m real ",257.33161767772179,null,null,{"$f":"CoS!AI66","v":47.729608947613805},{"$f":"CoS!AJ66","v":57.222234731997823},{"$f":"CoS!AK66","v":58.785943551778928},{"$f":"CoS!AL66","v":60.253344247870039},{"$f":"CoS!AM66","v":62.498880247126728}]
["Asset Disposal","$ 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 ",224.49203535336258,null,null,{"$f":"CoS!AI68","v":47.30639181724284},{"$f":"CoS!AJ68","v":49.009011045123927},{"$f":"CoS!AK68","v":50.041657928068354},{"$f":"CoS!AL68","v":51.093670861783274},{"$f":"CoS!AM68","v":51.872986364017109}]
["Return on Working Capital","$ m real ",4.9131997100427975,null,null,{"$f":"CoS!AI69","v":1.0700235554377664},{"$f":"CoS!AJ69","v":1.0565270029056386},{"$f":"CoS!AK69","v":1.092566373957029},{"$f":"CoS!AL69","v":1.1029013143655222},{"$f":"CoS!AM69","v":1.1319618049418214}]
["Tax","$ m real ",16.974781207375187,null,null,{"$f":"CoS!AI70","v":5.1068777327206805},{"$f":"CoS!AJ70","v":4.0313087816756852},{"$f":"CoS!AK70","v":3.4886193713036517},{"$f":"CoS!AL70","v":2.998144047084514},{"$f":"CoS!AM70","v":3.0147326224681907}]
["Imputation Credits","$ m real ",-8.4873906036875937,null,null,{"$f":"CoS!AI71","v":-2.5534388663603402},{"$f":"CoS!AJ71","v":-2.0156543908378426},{"$f":"CoS!AK71","v":-1.7443096856518259},{"$f":"CoS!AL71","v":-1.499072023542257},{"$f":"CoS!AM71","v":-1.5073663112340954}]
["Net Cost of Service","$ m real ",805.91004770828329,null,null,{"$f":"SUM(F17:F23)","v":163.91992153138534},{"$f":"SUM(G17:G23)","v":176.5022890330514},{"$f":"SUM(H17:H23)","v":181.29435086508207},{"$f":"SUM(I17:I23)","v":185.15925544734444},{"$f":"SUM(J17:J23)","v":188.81902070645296}]
["Total Tariff Revenue","$ m real ",{"$f":"SUMPRODUCT($F$11:$J$11,$F25:$J25)","v":805.91035244344584},null,null,{"$f":"CoS!AI73","v":173.6902028700477},{"$f":"CoS!AJ73","v":176.30946270081722},{"$f":"CoS!AK73","v":178.85592896297382},{"$f":"CoS!AL73","v":181.31794617218401},{"$f":"CoS!AM73","v":184.39364778512473}]
["Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real ",{"$f":"ROUND(C24-C25,6)","v":-3.0499999999999999E-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":32444.85}]
["  Demand charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH196","v":136.75}]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH197","v":71.98}]
["  Usage charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH198","v":2.8930000000000001E-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":17952}]
["    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":907.55}]
["    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":226.74}]
["    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":116.84}]
["    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":4.8899999999999997}]
["    Volume > 9.855 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH223","v":2.11},3]
[]
[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":32444.85},{"$f":"IF(F31<>0,0,\"x\")","v":"x"},{"$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,136.75,{"$f":"IF(F33<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    Distance > 10 km","$/GJ km",null,null,71.98,"x","x","x","x","x"]
["  Usage charge",null,null,null,0]
["    First 10 km","$/GJ km",null,null,2.8930000000000001E-2,{"$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,17952,{"$f":"IF(F39<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 10 TJ","$/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,907.55,{"$f":"IF(F43<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 5 TJ","$/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,226.74,{"$f":"IF(F47<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 100 GJ","$/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,116.84,{"$f":"IF(F51<>0,0,\"x\")","v":"x"},"x","x","x","x"]
["    First 1.825 GJ","$/GJ",null,null,0,"x","x","x","x","x"]
["    Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8899999999999997,"x","x","x","x","x"]
["    Volume > 9.855 GJ","$/GJ",null,null,2.11,0,"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,-0.22]
["    First 100 GJ","$/GJ",null,null,null,-0.03]
["    Volume > 100 GJ","$/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":32444.85},{"$f":"ROUND(IF(F31<>0,E117+F31,E117*(1+F$12)),$B$3)+F88","v":35889.75},36715.21,37559.660000000003,38423.53,39307.269999999997]
["  Demand charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"E61","v":136.75},{"$f":"ROUND(IF(F33<>0,E119+F33,E119*(1+F$12)),$B$3)+F90","v":151.27000000000001},154.75,158.31,161.94999999999999,165.67]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"E62","v":71.98},79.62,81.45,83.32,85.24,87.2]
["  Usage charge"]
["    First 10 km","$/GJ km",null,null,{"$f":"E64","v":2.8930000000000001E-2},{"$f":"ROUND(IF(F36<>0,E122+F36,E122*(1+F$12)),$B$2)+F93","v":3.2000000000000001E-2},3.2739999999999998E-2,3.3489999999999999E-2,3.4259999999999999E-2,3.5049999999999998E-2]
["    Distance > 10 km","$/GJ km",null,null,{"$f":"E65","v":1.4579999999999999E-2},1.6129999999999999E-2,1.6500000000000001E-2,1.6879999999999999E-2,1.7270000000000001E-2,1.7670000000000002E-2]
["Reference tariff A2"]
["  Standing charge","$/Year",null,null,{"$f":"E67","v":17952},{"$f":"ROUND(IF(F39<>0,E125+F39,E125*(1+F$12)),$B$3)+F96","v":19858.09},20314.830000000002,20782.07,21260.06,21749.040000000001]
["    First 10 TJ","$/GJ",null,null,1.74,1.92,1.96,2.0099999999999998,2.06,2.11]
["    Volume > 10 TJ","$/GJ",null,null,0.93,1.03,1.05,1.07,1.0900000000000001,1.1200000000000001]
["Reference tariff B1",null,null,null,0]
["  Standing charge","$/Year",null,null,907.55,{"$f":"ROUND(IF(F43<>0,E129+F43,E129*(1+F$12)),$B$3)+F100","v":1003.91},1027,1050.6199999999999,1074.78,1099.5]
["    First 5 TJ","$/GJ",null,null,3.45,{"$f":"ROUND(IF(F44<>0,E130+F44,E130*(1+F$12)),$B$3)+F101","v":3.82},3.91,4,4.09,4.18]
["    Volume > 5 TJ","$/GJ",null,null,2.97,{"$f":"ROUND(IF(F45<>0,E131+F45,E131*(1+F$12)),$B$3)+F102","v":3.29},3.37,3.45,3.53,3.61]
["Reference tariff B2"]
["  Standing charge","$/Year",null,null,{"$f":"E75","v":226.74},{"$f":"ROUND(IF(F47<>0,E133+F47,E133*(1+F$12)),$B$3)+F104","v":250.59},256.35000000000002,262.25,268.27999999999997,274.45]
["    First 100 GJ","$/GJ",null,null,{"$f":"E76","v":5.77},{"$f":"ROUND(IF(F48<>0,E134+F48,E134*(1+F$12)),$B$3)+F105","v":6.35},{"$f":"ROUND(IF(G48<>0,F134+G48,F134*(1+G$12)),$B$3)+G105","v":6.5},6.65,6.8,6.96]
["    Volume > 100 GJ","$/GJ",null,null,{"$f":"E77","v":3.44},{"$f":"ROUND(IF(F49<>0,E135+F49,E135*(1+F$12)),$B$3)+F106","v":3.81},3.9,3.99,4.08,4.17]
["Reference tariff B3"]
["  Standing charge","$/Year",null,null,{"$f":"E79","v":116.84},{"$f":"ROUND(IF(F51<>0,E137+F51,IF($B$4=0,E137*(1+F$12),$E$137)),$B$3)","v":116.84},{"$f":"ROUND(IF(G51<>0,F137+G51,IF($B$4=0,F137*(1+G$12),$E$137)),$B$3)","v":116.84},116.84,116.84,116.84]
["    First 1.81.8255 GJ","$/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,{"$f":"E81","v":4.8899999999999997},{"$f":"ROUND(IF(F53<>0,E139+F53,E139*(1+IF($B$4=0,F$12,F$14))),$B$3)+F110","v":7.16},7.32,7.49,7.66,7.84]
["    Volume > 9.855 GJ","$/GJ",null,null,{"$f":"E82","v":2.11},{"$f":"ROUND(IF(F54<>0,E140+F54,E140*(1+IF($B$4=0,F$12,F$14))),$B$3)+F111","v":5.1100000000000003},5.23,5.35,5.47,5.6]

{"sheet":"CoS","index":10,"n_rows":127,"n_cols":39,"rows_kept":127,"cut":false,"hidden":false,"merged":[[9,9,9,13],[9,14,9,18],[9,19,9,25],[35,26,35,33]]}
[{"$f":"Main!A1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18.047996746773155,null,null,-39.861854282250853,-44.233971471175316,-47.276844372261294,-50.098218910021352,-53.206613951291139]
["Building Block of Total Revenue Required"]
["Ref",null,{"$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"},{"$f":"Load_Tariffs!AC7","v":"10 to 12"},"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12",{"$f":"Load_Tariffs!AJ7","v":"1 to 12"},{"$f":"Load_Tariffs!AK7","v":"1 to 12"},"1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$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,"FORECAST",null,null,null,null,null,null,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},{"$f":"Input!AG31","v":1.7841213202497874E-2},{"$f":"Input!AH31","v":1.7841213202497874E-2},{"$f":"Input!AI31","v":1.2774451097804285E-2},{"$f":"Input!AJ31","v":1.2774451097804285E-2},{"$f":"Input!AK31","v":1.2774451097804285E-2},{"$f":"Input!AL31","v":1.2774451097804285E-2},{"$f":"Input!AM31","v":1.2774451097804285E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$35","v":0.62921088844924278},{"$f":"Input!K$35","v":0.6488587532066068},{"$f":"Input!L$35","v":0.66850661796397082},{"$f":"Input!M$35","v":0.68432075301258088},{"$f":"Input!N$35","v":0.70205175291556787},{"$f":"Input!O$35","v":0.72169961767293178},{"$f":"Input!P$35","v":0.74518121213904975},{"$f":"Input!Q$35","v":0.76722515796438495},{"$f":"Input!R$35","v":0.79549891456644528},{"$f":"Input!S$35","v":0.81227148204224398},{"$f":"Load_Tariffs!T13","v":0.82473110359569424},null,null,{"$f":"Load_Tariffs!W13","v":0.85444250883853745},{"$f":"Load_Tariffs!X13","v":0.86450604932401665},{"$f":"Load_Tariffs!Y13","v":0.88517153257478987},{"$f":"Load_Tariffs!Z13","v":0.91186444844037207},{"$f":"Load_Tariffs!AA13","v":0.91789188105518082},null,null,{"$f":"Load_Tariffs!AD13","v":0.93339099349326082},{"$f":"Load_Tariffs!AE13","v":0.94716798232710975},{"$f":"Load_Tariffs!AF13","v":0.96525028017153636},{"$f":"Load_Tariffs!AG13","v":0.98247151621384743},{"$f":"Load_Tariffs!AH13","v":1},{"$f":"Load_Tariffs!AI13","v":1.0127744510978043},{"$f":"Load_Tariffs!AJ13","v":1.0257120887964588},{"$f":"Load_Tariffs!AK13","v":1.0388149977152157},{"$f":"Load_Tariffs!AL13","v":1.0520852891031944},{"$f":"Load_Tariffs!AM13","v":1.0655251011795623}]
[{"$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":3.8973503434740042E-2},{"$f":"Input!AI38","v":3.5465496649586425E-2},{"$f":"Input!AJ38","v":3.5465496649586425E-2},{"$f":"Input!AK38","v":3.5465496649586425E-2},{"$f":"Input!AL38","v":3.5465496649586425E-2},{"$f":"Input!AM38","v":3.5465496649586425E-2}]
[{"$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},{"$f":"Input!AH39","v":0.80386536855139012},{"$f":"Input!AI39","v":0.96574922412737008},{"$f":"Input!AJ39","v":0.9326715639026173},{"$f":"Input!AK39","v":0.90072683920461349},{"$f":"Input!AL39","v":0.86987624611255387},{"$f":"Input!AM39","v":0.84008230977002807}]
[{"$f":"ROW()","v":16},null,"Nominal Post Tax WACC"]
[{"$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},{"$f":"Input!AH41","v":5.8714000000000002E-2},{"$f":"Input!AI41","v":4.8693E-2},{"$f":"Input!AJ41","v":4.8693E-2},{"$f":"Input!AK41","v":4.8693E-2},{"$f":"Input!AL41","v":4.8693E-2},{"$f":"Input!AM41","v":4.8693E-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":0.7247558250615399},{"$f":"Input!AI42","v":0.95356791739813263},{"$f":"Input!AJ42","v":0.90929177309101195},{"$f":"Input!AK42","v":0.86707146237365162},{"$f":"Input!AL42","v":0.82681152861099627},{"$f":"Input!AM42","v":0.78842094741835422}]
[{"$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$16","v":946.71421640281699},{"$f":"Asset!P$16","v":936.74828529216404},{"$f":"Asset!Q$16","v":940.0494677476039},{"$f":"Asset!R$16","v":943.35850419846997},{"$f":"Asset!S$16","v":945.78061794909343},{"$f":"Asset!T$16","v":962.55926736771994},null,null,{"$f":"Asset!W$16","v":983.08887748803568},{"$f":"Asset!X$16","v":999.30372778701906},{"$f":"Asset!Y$16","v":1009.9225765983894},{"$f":"Asset!Z$16","v":1062.4532075861862},{"$f":"Asset!AA$16","v":1102.5793902990079},null,null,{"$f":"Asset!AD$16","v":1127.1842737645588},{"$f":"Asset!AE$16","v":1167.1522312197064},{"$f":"Asset!AF$16","v":1214.0646480236376},{"$f":"Asset!AG$16","v":1257.9147336348587},{"$f":"Asset!AH$16","v":1300.5103637740003},{"$f":"Asset!AI$16","v":1333.8708402887823},{"$f":"Asset!AJ$16","v":1381.8786052639541},{"$f":"Asset!AK$16","v":1410.9955493504108},{"$f":"Asset!AL$16","v":1440.6585467168156},{"$f":"Asset!AM$16","v":1462.6324530724432}]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$18","v":33.89050866628628},{"$f":"Asset!P$18","v":40.833252353820932},{"$f":"Asset!Q$18","v":42.915172399651141},{"$f":"Asset!R$18","v":43.714187530595765},{"$f":"Asset!S$18","v":52.24073559710282},{"$f":"Asset!T$18","v":30.367787969051331},null,null,{"$f":"Asset!W$18","v":45.420466834814405},{"$f":"Asset!X$18","v":42.456333188821858},{"$f":"Asset!Y$18","v":86.956165347622218},{"$f":"Asset!Z$18","v":77.084871711941645},{"$f":"Asset!AA$18","v":42.625051531349243},null,null,{"$f":"Asset!AD$18","v":79.823406512295222},{"$f":"Asset!AE$18","v":91.32498476436264},{"$f":"Asset!AF$18","v":91.314594137377867},{"$f":"Asset!AG$18","v":93.181990635570443},{"$f":"Asset!AH$18","v":86.537896481965007},{"$f":"Asset!AI$18","v":95.737373922785594},{"$f":"Asset!AJ$18","v":86.339178818454442},{"$f":"Asset!AK$18","v":88.448940918183879},{"$f":"Asset!AL$18","v":82.227250603497595},{"$f":"Asset!AM$18","v":84.289947105991828}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$22","v":-35.284969474313698},{"$f":"Asset!P$22","v":-37.532069898381089},{"$f":"Asset!Q$22","v":-39.606135948785088},{"$f":"Asset!R$22","v":-41.292073779972299},{"$f":"Asset!S$22","v":-43.446961378403032},{"$f":"Asset!T$22","v":-13.477856604243691},null,null,{"$f":"Asset!W$22","v":-29.205616535830941},{"$f":"Asset!X$22","v":-31.837484377451503},{"$f":"Asset!Y$22","v":-34.425534359825384},{"$f":"Asset!Z$22","v":-36.958688999119822},{"$f":"Asset!AA$22","v":-18.038093975461823},null,null,{"$f":"Asset!AD$22","v":-39.83998244613845},{"$f":"Asset!AE$22","v":-44.209700694212259},{"$f":"Asset!AF$22","v":-47.250903998672541},{"$f":"Asset!AG$22","v":-50.070730473939953},{"$f":"Asset!AH$22","v":-53.177419967182956},{"$f":"Asset!AI$22","v":-47.729608947613805},{"$f":"Asset!AJ$22","v":-57.222234731997823},{"$f":"Asset!AK$22","v":-58.785943551778928},{"$f":"Asset!AL$22","v":-60.253344247870039},{"$f":"Asset!AM$22","v":-62.498880247126728}]
[{"$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$21","v":-5.4285010800503271},{"$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$21","v":-4.2477368296308354E-2},null,null,{"$f":"Asset!AD$21","v":-1.5466611009039191E-2},{"$f":"Asset!AE$21","v":-0.20286726621937196},{"$f":"Asset!AF$21","v":-0.2136045274841662},{"$f":"Asset!AG$21","v":-0.51563002248884937},{"$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$25","v":946.71421640281699},{"$f":"Asset!O$25","v":936.74828529216404},{"$f":"Asset!P$25","v":940.0494677476039},{"$f":"Asset!Q$25","v":943.35850419846997},{"$f":"Asset!R$25","v":945.78061794909343},{"$f":"Asset!S$25","v":962.55926736771994},{"$f":"Asset!T$25","v":983.08887748803568},null,null,{"$f":"Asset!W$25","v":999.30372778701906},{"$f":"Asset!X$25","v":1009.9225765983894},{"$f":"Asset!Y$25","v":1062.4532075861862},{"$f":"Asset!Z$25","v":1102.5793902990079},{"$f":"Asset!AA$25","v":1127.1842737645588},null,null,{"$f":"Asset!AD$25","v":1167.1522312197064},{"$f":"Asset!AE$25","v":1214.0646480236376},{"$f":"Asset!AF$25","v":1257.9147336348587},{"$f":"Asset!AG$25","v":1300.5103637740003},{"$f":"Asset!AH$25","v":1333.8708402887823},{"$f":"Asset!AI$25","v":1381.8786052639541},{"$f":"Asset!AJ$25","v":1410.9955493504108},{"$f":"Asset!AK$25","v":1440.6585467168156},{"$f":"Asset!AL$25","v":1462.6324530724432},{"$f":"Asset!AM$25","v":1484.4235199313084}]
["Capital Base [m$ 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,{"$f":"N34","v":664.64237513568594},676.0508793511292,700.50720184682802,723.76837740071699,752.36745499648566,781.85944265827447,null,null,{"$f":"T34","v":810.78397486335996},853.84758426204348,873.08417681820515,940.45333404806581,{"$f":"Z34","v":1005.4029475967266},null,null,{"$f":"AA34","v":1034.6332933415688},1089.4093806560379,1149.9231630832214,1214.2025490729509,1277.7143889488643,{"$f":"AH34","v":1333.8708402887823},1399.5313459300005,1447.2751922067166,1496.5777049160347,1538.814087242436]
[{"$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$11","v":18.600912887756351},21.996343352061952,20.72239954016332,26.672288736191341,15.863169231853643,11.993124194168113,null,null,29.208952028778889,10.056533521874908,20.870538091271818,28.359974081216102,6.6457229775041871,null,null,17.47035579751245,16.079843256915712,21.95307856795236,21.662846549026906,22.795974825135982,{"$f":"AI28*AI$11","v":17.03946782005616},17.878244738427004,18.488146167909999,19.117958705514056,19.657505306090837]
[{"$f":"ROW()","v":30},null,null,"Opening Value (end period)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O28:O29)","v":683.24328802344235},698.0472227031911,721.22960138699136,750.44066613690836,768.23062422833925,793.85256685244258,null,null,839.99292689213883,863.90411778391842,893.95471490947693,{"$f":"SUM(Z28:Z29)","v":968.81330812928195},1012.0486705742308,null,null,1052.1036491390812,1105.4892239129535,1171.8762416511738,1235.8653956219778,1300.5103637740003,{"$f":"SUM(AI28:AI29)","v":1350.9103081088385},1417.4095906684274,1465.7633383746265,1515.6956636215486,1558.4715925485268]
[{"$f":"ROW()","v":31},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O22*O$12","v":24.458767147199989},30.428172484599987,32.925599923391161,34.774588731742966,42.433659726435721,25.045259285475751,null,null,38.809177634956406,36.703756873852512,76.971122147581596,70.290954026706501,39.125188730184171,null,null,{"$f":"AD22*AD$12","v":74.506448708527657},86.500101555315396,88.141437574854123,91.548651623553425,86.537896481965007,{"$f":"AI22*AI$12","v":96.960366324194425},88.55913945084788,91.882086357836428,86.510080723341588,89.813054418531905]
[{"$f":"ROW()","v":32},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O23*O$12","v":-25.465148979213264},-27.968193340963161,-30.386823909665544,-32.847799872165538,-35.290727709067568,-11.115607551322414,null,null,-24.954520265051666,-27.523697839565699,-30.472503008992724,-33.70131455926164,-16.557020009786779,null,null,-37.186280796155238,-41.874013005822448,-45.608948323077037,-49.19306648666668,-53.177419967182956,{"$f":"AI23*AI$12","v":-48.339328503032419},-58.69353791255876,-61.067719816428024,-63.391657102454644,-66.594125698929062]
[{"$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$12","v":0},0,0,0,-4.4094166175604013,0,null,null,0,0,0,0,-3.8989631487772174E-2,null,null,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000007,-0.50659181000000009,0,{"$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$12","v":664.64237513568594},{"$f":"Asset!O25*O$12","v":676.0508793511292},{"$f":"Asset!P25*P$12","v":700.50720184682802},{"$f":"Asset!Q25*Q$12","v":723.76837740071699},{"$f":"Asset!R25*R$12","v":752.36745499648566},{"$f":"Asset!S25*S$12","v":781.85944265827447},{"$f":"Asset!T25*T$12","v":810.78397486335996},null,null,{"$f":"Asset!W25*W$12","v":853.84758426204348},{"$f":"Asset!X25*X$12","v":873.08417681820515},{"$f":"Asset!Y25*Y$12","v":940.45333404806581},{"$f":"Asset!Z25*Z$12","v":1005.4029475967266},{"$f":"Asset!AA25*AA$12","v":1034.6332933415688},null,null,{"$f":"Asset!AD25*AD$12","v":1089.4093806560379},{"$f":"Asset!AE25*AE$12","v":1149.9231630832214},{"$f":"Asset!AF25*AF$12","v":1214.2025490729509},{"$f":"Asset!AG25*AG$12","v":1277.7143889488643},{"$f":"Asset!AH25*AH$12","v":1333.8708402887823},{"$f":"Asset!AI25*AI$12","v":1399.5313459300005},{"$f":"Asset!AJ25*AJ$12","v":1447.2751922067166},{"$f":"Asset!AK25*AK$12","v":1496.5777049160347},{"$f":"Asset!AL25*AL$12","v":1538.814087242436},{"$f":"Asset!AM25*AM$12","v":1581.6905212681295}]
[{"$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$18,AI38:AM38)","v":310.68580436346866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$1599*AI$12","v":66.094124878475697},{"$f":"Input!AJ$1599*AJ$12","v":68.926684965407674},{"$f":"Input!AK$1599*AK$12","v":72.332556699670818},{"$f":"Input!AL$1599*AL$12","v":74.919274343582742},{"$f":"Input!AM$1599*AM$12","v":76.513041041900308}]
[{"$f":"ROW()","v":39},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AI$18:$AM$18,AI39:AM39)","v":257.33161767772185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$32","v":48.339328503032419},58.69353791255876,61.067719816428024,63.391657102454644,66.594125698929062]
[{"$f":"ROW()","v":40},null,null,"Inflationary Gain in Return on Asset",null,-79.840712253627785,null,null,null,null,null,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$29","v":-17.03946782005616},-17.878244738427004,-18.488146167909999,-19.117958705514056,-19.657505306090837]
[{"$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,304.33274760698924,null,null,null,null,null,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$28","v":64.950172826181685},68.147379827369519,70.47217093412165,72.872858185476474,74.929474350095944]
[{"$f":"ROW()","v":43},null,null,"Return on Working Capital (opening balance)",null,4.9131997100427993,null,null,null,null,null,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$35","v":1.0836925190202049},{"$f":"Working_Capital!AJ$35","v":1.0836925190202049},{"$f":"Working_Capital!AK$35","v":1.1349743352658925},{"$f":"Working_Capital!AL$35","v":1.1603462481765436},{"$f":"Working_Capital!AM$35","v":1.2061337167420343}]
[{"$f":"ROW()","v":44},null,null,"Tax",null,16.974781207375194,null,null,null,null,null,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$46","v":5.1721152925797869},{"$f":"-Tax_CoRE!AJ$46","v":4.134962151036075},{"$f":"-Tax_CoRE!AK$46","v":3.6240301242300603},{"$f":"-Tax_CoRE!AL$46","v":3.1543032465499321},{"$f":"-Tax_CoRE!AM$46","v":3.2122732825847464}]
[{"$f":"ROW()","v":45},null,null,"Imputation Credits",null,-8.4873906036875972,null,null,null,null,null,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$24","v":-2.5860576462898934},{"$f":"-AJ44*WACC!AJ$24","v":-2.0674810755180375},{"$f":"-AK44*WACC!AK$24","v":-1.8120150621150302},{"$f":"-AL44*WACC!AL$24","v":-1.5771516232749661},{"$f":"-AM44*WACC!AM$24","v":-1.6061366412923732}]
[{"$f":"ROW()","v":46},null,null,"Net Cost of Service",null,{"$f":"SUMPRODUCT($AI$18:$AM$18,AI46:AM46)","v":805.91004770828238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI38:AI45)","v":166.01390855294372},181.04053156144721,188.33129067969142,194.80332879745134,201.19140614286891]
[{"$f":"ROW()","v":47},null,null,"Total Revenue",null,805.91035244344607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI$239","v":175.90899987277885},{"$f":"Revenue!AJ$239","v":180.84274726143659},{"$f":"Revenue!AK$239","v":185.79822143702441},{"$f":"Revenue!AL$239","v":190.76194381815969},{"$f":"Revenue!AM$239","v":196.47606021311361}]
[{"$f":"ROW()","v":48},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F46-F47,5)","v":-2.9999999999999997E-4}]
[{"$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,{"$f":"SUM(AI51:AM51)","v":310.68580436346866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38*AI$18","v":63.025237012620174},62.674467585481139,62.717495714808649,61.944119742444244,60.324484308114464]
[{"$f":"ROW()","v":52},null,null,"Depreciation",null,257.33161767772185,null,null,null,null,null,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$18","v":46.094832809060819},53.369551157495088,52.950077125054669,52.412952910064647,52.504203676046622]
[{"$f":"ROW()","v":53},null,null,"Inflationary Gain in Return on Asset",null,-79.840712253627785,null,null,null,null,null,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$18","v":-16.24828984274345},-16.256540857959344,-16.030543934387545,-15.806948661227979,-15.498388957309462]
[{"$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,304.33274760698924,null,null,null,null,null,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$18","v":61.934401036510856},61.965851834735489,61.104408308494804,60.252119270586157,59.075967156661918]
[{"$f":"ROW()","v":56},null,null,"Return on Working Capital",null,4.9131997100427993,null,null,null,null,null,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$18","v":1.033374418462033},0.9853926921053473,0.98410385663556055,0.95938765517288249,0.9509410876669756]
[{"$f":"ROW()","v":57},null,null,"Tax",null,16.974781207375194,null,null,null,null,null,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$18","v":4.9319632080883409},3.7598870659798176,3.1422930995023246,2.6080142889825777,2.5326235448221324]
[{"$f":"ROW()","v":58},null,null,"Imputation Credits",null,-8.4873906036875972,null,null,null,null,null,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$18","v":-2.4659816040441704},-1.8799435329899088,-1.5711465497511623,-1.3040071444912888,-1.2663117724110662]
[{"$f":"ROW()","v":59},null,null,"Net Cost of Service",null,{"$f":"SUM(AI59:AM59)","v":805.91004770828238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI46*AI$18","v":158.30553703795456},164.61866594484763,163.29668762035732,161.06563806153125,158.62351904359161]
[{"$f":"ROW()","v":60},null,null,"Total Revenue",null,{"$f":"SUM(AI60:AM60)","v":805.91035244344607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI47*AI$18","v":167.7411786602741},164.43882230800142,161.10033556782432,157.7241743690976,154.90584153824864]
[{"$f":"ROW()","v":61},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F59-F60,5)","v":-2.9999999999999997E-4}]
[{"$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$15,AI65:AM65)","v":310.68580436346861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1599","v":65.260458344730637},{"$f":"Input!AJ1599","v":67.198861862186178},{"$f":"Input!AK1599","v":69.629873325625894},{"$f":"Input!AL1599","v":71.210266999783357},{"$f":"Input!AM1599","v":71.807825979133199}]
[{"$f":"ROW()","v":66},null,null,"Depreciation",null,257.33161767772179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI23","v":47.729608947613805},57.222234731997823,58.785943551778928,60.253344247870039,62.498880247126728]
[{"$f":"ROW()","v":67},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AI175","v":0},{"$f":"Asset!AJ175","v":0},{"$f":"Asset!AK175","v":0},{"$f":"Asset!AL175","v":0},{"$f":"Asset!AM175","v":0}]
[{"$f":"ROW()","v":68},null,null,"Return on Asset",null,224.49203535336258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$14*AI$21","v":47.30639181724284},49.009011045123927,50.041657928068354,51.093670861783274,51.872986364017109]
[{"$f":"ROW()","v":69},null,null,"Return on Working Capital",null,4.9131997100427975,null,null,null,null,null,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$12","v":1.0700235554377664},1.0565270029056386,1.092566373957029,1.1029013143655222,1.1319618049418214]
[{"$f":"ROW()","v":70},null,null,"Tax",null,16.974781207375187,null,null,null,null,null,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$12","v":5.1068777327206805},4.0313087816756852,3.4886193713036517,2.998144047084514,3.0147326224681907]
[{"$f":"ROW()","v":71},null,null,"Imputation Credits",null,-8.4873906036875937,null,null,null,null,null,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$24","v":-2.5534388663603402},{"$f":"-AJ70*WACC!AJ$24","v":-2.0156543908378426},{"$f":"-AK70*WACC!AK$24","v":-1.7443096856518259},{"$f":"-AL70*WACC!AL$24","v":-1.499072023542257},{"$f":"-AM70*WACC!AM$24","v":-1.5073663112340954}]
[{"$f":"ROW()","v":72},null,null,"Net Cost of Service",null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI72:AM72)","v":805.91004770828329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI65:AI71)","v":163.91992153138534},176.5022890330514,181.29435086508207,185.15925544734444,188.81902070645296]
[{"$f":"ROW()","v":73},null,null,"Total Revenue",null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI73:AM73)","v":805.91035244344584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI148","v":173.6902028700477},{"$f":"Revenue!AJ148","v":176.30946270081722},{"$f":"Revenue!AK148","v":178.85592896297382},{"$f":"Revenue!AL148","v":181.31794617218401},{"$f":"Revenue!AM148","v":184.39364778512473}]
[{"$f":"ROW()","v":74},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F72-F73,5)","v":-2.9999999999999997E-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":310.68580436346861},null,null,null,null,null,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$15","v":63.025237012620167},62.674467585481125,62.717495714808642,61.944119742444222,60.324484308114442]
[{"$f":"ROW()","v":78},null,null,"Depreciation",null,257.33161767772179,null,null,null,null,null,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$15","v":46.094832809060811},53.369551157495074,52.950077125054662,52.412952910064632,52.504203676046608]
[{"$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,224.49203535336258,null,null,null,null,null,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$15","v":45.686111193767644},45.709310976776379,45.073864374107494,44.445170609358406,43.577578199352665]
[{"$f":"ROW()","v":81},null,null,"Return on Working Capital",null,4.9131997100427975,null,null,null,null,null,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$15","v":1.0333744184620328},0.98539269210534708,0.98410385663556055,0.95938765517288216,0.95094108766697527]
[{"$f":"ROW()","v":82},null,null,"Tax",null,16.974781207375187,null,null,null,null,null,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$15","v":4.93196320808834},3.7598870659798163,3.1422930995023242,2.6080142889825768,2.5326235448221315]
[{"$f":"ROW()","v":83},null,null,"Imputation Credits",null,-8.4873906036875937,null,null,null,null,null,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$15","v":-2.46598160404417},-1.8799435329899081,-1.5711465497511621,-1.3040071444912884,-1.2663117724110657]
[{"$f":"ROW()","v":84},null,null,"Net Cost of Service",null,{"$f":"SUM(AI84:AM84)","v":805.91004770828329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI72*AI$15","v":158.30553703795476},164.61866594484783,163.29668762035755,161.06563806153142,158.62351904359176]
[{"$f":"ROW()","v":85},null,null,"Total Revenue",null,{"$f":"SUM(AI85:AM85)","v":805.91035244344584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI73*AI$15","v":167.74117866027407},164.43882230800136,161.10033556782429,157.72417436909754,154.90584153824861]
[{"$f":"ROW()","v":86},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F84-F85,5)","v":-2.9999999999999997E-4}]
[{"$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$18,AI90:AM90)","v":805.91035244344607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$47","v":175.90899987277885},{"$f":"AJ$47","v":180.84274726143659},{"$f":"AK$47","v":185.79822143702441},{"$f":"AL$47","v":190.76194381815969},{"$f":"AM$47","v":196.47606021311361}]
[{"$f":"ROW()","v":91},null,null,"Opex",null,{"$f":"AH91+SUMPRODUCT($AI$18:$AM$18,AI91:AM91)","v":-310.68580436346866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI$38","v":-66.094124878475697},{"$f":"-AJ$38","v":-68.926684965407674},{"$f":"-AK$38","v":-72.332556699670818},{"$f":"-AL$38","v":-74.919274343582742},{"$f":"-AM$38","v":-76.513041041900308}]
[{"$f":"ROW()","v":92},null,null,"Tax",null,-16.974781207375194,null,null,null,null,null,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$44","v":-5.1721152925797869},{"$f":"-AJ$44","v":-4.134962151036075},{"$f":"-AK$44","v":-3.6240301242300603},{"$f":"-AL$44","v":-3.1543032465499321},{"$f":"-AM$44","v":-3.2122732825847464}]
[{"$f":"ROW()","v":93},null,null,"Imputation Credits",null,8.4873906036875972,null,null,null,null,null,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$45","v":2.5860576462898934},{"$f":"-AJ$45","v":2.0674810755180375},{"$f":"-AK$45","v":1.8120150621150302},{"$f":"-AL$45","v":1.5771516232749661},{"$f":"-AM$45","v":1.6061366412923732}]
[{"$f":"ROW()","v":94},null,null,"Asset Opening Value",null,-1333.8708402887823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH34","v":-1333.8708402887823}]
[{"$f":"ROW()","v":95},null,null,"Capex",null,-394.99075204315096,null,null,null,null,null,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$31","v":-96.960366324194425},{"$f":"-AJ$31","v":-88.55913945084788},{"$f":"-AK$31","v":-91.882086357836428},{"$f":"-AL$31","v":-86.510080723341588},{"$f":"-AM$31","v":-89.813054418531905}]
[{"$f":"ROW()","v":96},null,null,"Asset Residual Value",null,1247.0379393008493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM34","v":1581.6905212681295}]
[{"$f":"ROW()","v":97},null,null,"Working Capital Opening Value",null,-22.255612080180004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AI29","v":-22.255612080180004}]
[{"$f":"ROW()","v":98},null,null,"Working Capital Variation",null,-2.7743697828976974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AI30","v":0},{"$f":"-Working_Capital!AJ30","v":-1.0531660864125776},{"$f":"-Working_Capital!AK30","v":-0.5210587335068908},{"$f":"-Working_Capital!AL30","v":-0.94032958670631572},{"$f":"-Working_Capital!AM30","v":-0.745114682354302}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,"Working Capital Residual Value",null,20.11678215303489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AM31","v":25.51528116916009}]
[{"$f":"ROW()","v":101},null,null,"Net Cash Flow (should be 0)",null,3.047351626719319E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH90:AH100)","v":-1356.1264523689624},10.268451023818827,20.236275683250408,19.25050458389525,26.81510754125409,1635.0045158663243]
[{"$f":"ROW()","v":102}]
[{"$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":805.91035244344607}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,null,"Asset Opening Value",null,{"$f":"F94","v":-1333.8708402887823}]
[{"$f":"ROW()","v":111},null,null,"Capex",null,{"$f":"F95","v":-394.99075204315096}]
[{"$f":"ROW()","v":112},null,null,"Asset Residual Value",null,{"$f":"F96","v":1247.0379393008493}]
[{"$f":"ROW()","v":113},null,null,null,null,{"$f":"SUM(F110:F112)","v":-481.82365303108395}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,"Opex",null,{"$f":"F91","v":-310.68580436346866}]
[{"$f":"ROW()","v":116},null,null,"Tax",null,{"$f":"F92","v":-16.974781207375194}]
[{"$f":"ROW()","v":117},null,null,"Imputation Credits",null,{"$f":"F93","v":8.4873906036875972}]
[{"$f":"ROW()","v":118},null,null,null,null,{"$f":"SUM(F115:F117)","v":-319.17319496715629}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,"Working Capital Opening Value",null,{"$f":"F97","v":-22.255612080180004}]
[{"$f":"ROW()","v":121},null,null,"Working Capital Residual Value",null,{"$f":"F100","v":20.11678215303489}]
[{"$f":"ROW()","v":122},null,null,"Working Capital Variation",null,{"$f":"F98","v":-2.7743697828976974}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},null,null,null,null,{"$f":"SUM(F120:F123)","v":-4.9131997100428109}]
[{"$f":"ROW()","v":125}]
[{"$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":11,"n_rows":280,"n_cols":39,"rows_kept":280,"cut":false,"hidden":false,"merged":[[159,34,159,38],[191,26,191,33],[191,34,191,38],[99,26,99,33],[99,34,99,38],[65,26,65,33],[65,34,65,38],[10,26,10,32],[13,26,13,32],[19,26,19,32],[103,9,103,13],[100,9,100,13],[100,14,100,18],[100,19,100,25],[194,19,194,25],[65,19,65,25],[99,19,99,25],[183,19,183,25],[192,19,192,25],[191,19,191,25],[3,26,3,33],[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],[10,34,10,38],[13,34,13,38],[19,34,19,38]]}
[{"$f":"Main!A1","v":0}]
["Revenue"]
["Ref",null,{"$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"},{"$f":"Load_Tariffs!AH7","v":"1 to 12"},{"$f":"Load_Tariffs!AI7","v":"1 to 12"},{"$f":"Load_Tariffs!AJ7","v":"1 to 12"},{"$f":"Load_Tariffs!AK7","v":"1 to 12"},{"$f":"Load_Tariffs!AL7","v":"1 to 12"},{"$f":"Load_Tariffs!AM7","v":"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,null,"Forecast","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":1.2125164137015831},{"$f":"Input!U34","v":1.1992762919427729},{"$f":"Input!V34","v":1.1703537565790378},{"$f":"Input!W34","v":1.1703537565790378},{"$f":"Input!X34","v":1.156729904645468},{"$f":"Input!Y34","v":1.1297245372218385},{"$f":"Input!Z34","v":1.09665422498966},{"$f":"Input!AA34","v":1.0894529308293153},{"$f":"Input!AB34","v":1.0713623840074262},{"$f":"Input!AC34","v":1.0713623840074262},{"$f":"Input!AD34","v":1.0713623840074262},{"$f":"Input!AE34","v":1.0557789311491363},{"$f":"Input!AF34","v":1.0360007352935325},{"$f":"Input!AG34","v":1.0178412132024979},{"$f":"Input!AH34","v":1},{"$f":"Input!AI34","v":0.98738667717776907},{"$f":"Input!AJ34","v":0.974932450268156},{"$f":"Input!AK34","v":0.96263531254305534},{"$f":"Input!AL34","v":0.95049328258587062},{"$f":"Input!AM34","v":0.93850440397225321}]
[{"$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":0.82473110359569424},{"$f":"Input!U35","v":0.8338362116539848},{"$f":"Input!V35","v":0.85444250883853745},{"$f":"Input!W35","v":0.85444250883853745},{"$f":"Input!X35","v":0.86450604932401665},{"$f":"Input!Y35","v":0.88517153257478987},{"$f":"Input!Z35","v":0.91186444844037207},{"$f":"Input!AA35","v":0.91789188105518082},{"$f":"Input!AB35","v":0.93339099349326082},{"$f":"Input!AC35","v":0.93339099349326082},{"$f":"Input!AD35","v":0.93339099349326082},{"$f":"Input!AE35","v":0.94716798232710975},{"$f":"Input!AF35","v":0.96525028017153636},{"$f":"Input!AG35","v":0.98247151621384743},{"$f":"Input!AH35","v":1},{"$f":"Input!AI35","v":1.0127744510978043},{"$f":"Input!AJ35","v":1.0257120887964588},{"$f":"Input!AK35","v":1.0388149977152157},{"$f":"Input!AL35","v":1.0520852891031944},{"$f":"Input!AM35","v":1.0655251011795623}]
[{"$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,null,"Forecast","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},{"$f":"Input!AH39","v":0.80386536855139012},{"$f":"Input!AI39","v":0.96574922412737008},{"$f":"Input!AJ39","v":0.9326715639026173},{"$f":"Input!AK39","v":0.90072683920461349},{"$f":"Input!AL39","v":0.86987624611255387},{"$f":"Input!AM39","v":0.84008230977002807}]
[{"$f":"ROW()","v":17},null,"Nominal Post Tax WACC"]
[{"$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},{"$f":"Input!AH42","v":0.7247558250615399},{"$f":"Input!AI42","v":0.95356791739813263},{"$f":"Input!AJ42","v":0.90929177309101195},{"$f":"Input!AK42","v":0.86707146237365162},{"$f":"Input!AL42","v":0.82681152861099627},{"$f":"Input!AM42","v":0.78842094741835422}]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,null,null,"Actual",null,null,null,null,null,null,"Forecast","Forecast"]
[{"$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},{"$f":"Load_Tariffs!AG90","v":72.5},{"$f":"Load_Tariffs!AH90","v":73},{"$f":"Load_Tariffs!AI90","v":73},{"$f":"Load_Tariffs!AJ90","v":73},{"$f":"Load_Tariffs!AK90","v":72.5},{"$f":"Load_Tariffs!AL90","v":72},{"$f":"Load_Tariffs!AM90","v":72}]
[{"$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":16933.540499715076},{"$f":"Load_Tariffs!AH91","v":16451.639603999996},{"$f":"Load_Tariffs!AI91","v":17062.426604},{"$f":"Load_Tariffs!AJ91","v":17077.613603999998},{"$f":"Load_Tariffs!AK91","v":15164.613604},{"$f":"Load_Tariffs!AL91","v":13454.813603999999},{"$f":"Load_Tariffs!AM91","v":13474.813604000001}]
[{"$f":"ROW()","v":24},null,null,"Demand 2 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AG92","v":6587.7075616438369},{"$f":"Load_Tariffs!AH92","v":6375.0820000000003},{"$f":"Load_Tariffs!AI92","v":6557.3220000000001},{"$f":"Load_Tariffs!AJ92","v":6562.5219999999999},{"$f":"Load_Tariffs!AK92","v":6562.5219999999999},{"$f":"Load_Tariffs!AL92","v":6159.4219999999996},{"$f":"Load_Tariffs!AM92","v":6164.6220000000012}]
[{"$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":42709.113946935002},{"$f":"Load_Tariffs!AH93","v":39983.589653746334},{"$f":"Load_Tariffs!AI93","v":41246.940145457178},{"$f":"Load_Tariffs!AJ93","v":44810.783256603165},{"$f":"Load_Tariffs!AK93","v":42975.206013852068},{"$f":"Load_Tariffs!AL93","v":41945.493329600118},{"$f":"Load_Tariffs!AM93","v":41647.880546085602}]
[{"$f":"ROW()","v":26},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AG94","v":24799.913435500002},{"$f":"Load_Tariffs!AH94","v":23537.282940744692},{"$f":"Load_Tariffs!AI94","v":23927.096016176049},{"$f":"Load_Tariffs!AJ94","v":24860.079072568198},{"$f":"Load_Tariffs!AK94","v":24541.188810266609},{"$f":"Load_Tariffs!AL94","v":23972.871123802179},{"$f":"Load_Tariffs!AM94","v":23586.196702024103}]
[{"$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":9924907.2410000004},{"$f":"Load_Tariffs!AH74*1000","v":9611953.6068288684},{"$f":"Load_Tariffs!AI74*1000","v":9537737.3925314173},{"$f":"Load_Tariffs!AJ74*1000","v":9850738.9094983954},{"$f":"Load_Tariffs!AK74*1000","v":9509453.8600336406},{"$f":"Load_Tariffs!AL74*1000","v":9200536.9073322229},{"$f":"Load_Tariffs!AM74*1000","v":9140729.1400563233}]
[{"$f":"ROW()","v":28},null,"A2"]
[{"$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":102},{"$f":"Load_Tariffs!AH40","v":105},{"$f":"Load_Tariffs!AI40","v":105.5},{"$f":"Load_Tariffs!AJ40","v":106},{"$f":"Load_Tariffs!AK40","v":106.5},{"$f":"Load_Tariffs!AL40","v":107},{"$f":"Load_Tariffs!AM40","v":107.5}]
[{"$f":"ROW()","v":30},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AG104","v":777864.02399999974},{"$f":"Load_Tariffs!AH104","v":792767.71975641407},{"$f":"Load_Tariffs!AI104","v":784982.57894543186},{"$f":"Load_Tariffs!AJ104","v":777323.29975606198},{"$f":"Load_Tariffs!AK104","v":769787.79174152203},{"$f":"Load_Tariffs!AL104","v":762373.99813742819},{"$f":"Load_Tariffs!AM104","v":755079.89540877263}]
[{"$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},{"$f":"Load_Tariffs!AG105","v":1010103.2540000001},{"$f":"Load_Tariffs!AH105","v":1044266.0109628075},{"$f":"Load_Tariffs!AI105","v":1034011.1056016684},{"$f":"Load_Tariffs!AJ105","v":1023921.9903077316},{"$f":"Load_Tariffs!AK105","v":1013995.9114591382},{"$f":"Load_Tariffs!AL105","v":1004230.1598018589},{"$f":"Load_Tariffs!AM105","v":994622.06985295622}]
[{"$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,{"$f":"SUM(AD30:AD34)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,{"$f":"SUM(AI30:AI34)","v":1818993.6845471002},1801245.2900637935,1783783.7032006602,1766604.1579392871,1749701.965261729]
[{"$f":"ROW()","v":36},null,"B1"]
[{"$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":1670.5},{"$f":"Load_Tariffs!AH41","v":1728.4094257690999},{"$f":"Load_Tariffs!AI41","v":1780.0067321768149},{"$f":"Load_Tariffs!AJ41","v":1834.1935749561615},{"$f":"Load_Tariffs!AK41","v":1888.4899681018462},{"$f":"Load_Tariffs!AL41","v":1943.3922530419015},{"$f":"Load_Tariffs!AM41","v":1998.9186065301583}]
[{"$f":"ROW()","v":38},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AG112","v":1714526.3968731477},{"$f":"Load_Tariffs!AH112","v":1811006.6918624679},{"$f":"Load_Tariffs!AI112","v":1862188.3247839215},{"$f":"Load_Tariffs!AJ112","v":1907538.1979849688},{"$f":"Load_Tariffs!AK112","v":1947553.3943352643},{"$f":"Load_Tariffs!AL112","v":1979324.7752742814},{"$f":"Load_Tariffs!AM112","v":2000485.2544565392}]
[{"$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":290029.49729107774},{"$f":"Load_Tariffs!AH114","v":251428.66754543243},{"$f":"Load_Tariffs!AI114","v":249399.27559800577},{"$f":"Load_Tariffs!AJ114","v":242855.09330976917},{"$f":"Load_Tariffs!AK114","v":243066.87698349997},{"$f":"Load_Tariffs!AL114","v":245335.29581142246},{"$f":"Load_Tariffs!AM114","v":246678.73963939547}]
[{"$f":"ROW()","v":41},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T38:T40)","v":743754.02588846884},null,null,{"$f":"SUM(W38:W40)","v":1592193.6385237761},1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,1720802.8726591598,1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,{"$f":"SUM(AI38:AI40)","v":2111587.6003819271},2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":42},null,"B2"]
[{"$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":11738.5},{"$f":"Load_Tariffs!AH42","v":11957.438694812072},{"$f":"Load_Tariffs!AI42","v":12238.842887372293},{"$f":"Load_Tariffs!AJ42","v":12519.274288855257},{"$f":"Load_Tariffs!AK42","v":12795.993485103061},{"$f":"Load_Tariffs!AL42","v":13095.754268904439},{"$f":"Load_Tariffs!AM42","v":13402.121076219863}]
[{"$f":"ROW()","v":44},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AG121","v":490073.33255120739},{"$f":"Load_Tariffs!AH121","v":493541.69914438186},{"$f":"Load_Tariffs!AI121","v":510865.28466553125},{"$f":"Load_Tariffs!AJ121","v":524544.53022550594},{"$f":"Load_Tariffs!AK121","v":540009.94689973665},{"$f":"Load_Tariffs!AL121","v":554013.67502281943},{"$f":"Load_Tariffs!AM121","v":562698.12344697583}]
[{"$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":863611.10059921991},{"$f":"Load_Tariffs!AH122","v":855993.44367193361},{"$f":"Load_Tariffs!AI122","v":862503.43659108959},{"$f":"Load_Tariffs!AJ122","v":862288.65732516791},{"$f":"Load_Tariffs!AK122","v":864328.07324200252},{"$f":"Load_Tariffs!AL122","v":864226.6405550387},{"$f":"Load_Tariffs!AM122","v":862514.30741627351}]
[{"$f":"ROW()","v":46},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AG44:AG45)","v":1353684.4331504274},1349535.1428163154,1373368.7212566207,1386833.1875506737,1404338.0201417392,1418240.3155778581,1425212.4308632493]
[{"$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},{"$f":"Load_Tariffs!AG43","v":728627},{"$f":"Load_Tariffs!AH43","v":735064.52882424707},{"$f":"Load_Tariffs!AI43","v":741392.10417670826},{"$f":"Load_Tariffs!AJ43","v":750024.00760493684},{"$f":"Load_Tariffs!AK43","v":760301.64264701272},{"$f":"Load_Tariffs!AL43","v":771444.03098173626},{"$f":"Load_Tariffs!AM43","v":782696.0951994363}]
[{"$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":1219086.4469574539},{"$f":"Load_Tariffs!AH142","v":1246640.1467754566},{"$f":"Load_Tariffs!AI142","v":1248663.668482631},{"$f":"Load_Tariffs!AJ142","v":1264983.7664333277},{"$f":"Load_Tariffs!AK142","v":1297086.2837153794},{"$f":"Load_Tariffs!AL142","v":1313017.2696478067},{"$f":"Load_Tariffs!AM142","v":1333763.9406988879}]
[{"$f":"ROW()","v":53},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":4215164.046518527},{"$f":"Load_Tariffs!AH143","v":4265567.5497754971},{"$f":"Load_Tariffs!AI143","v":4223463.8574126167},{"$f":"Load_Tariffs!AJ143","v":4213468.5665501421},{"$f":"Load_Tariffs!AK143","v":4234455.0455026021},{"$f":"Load_Tariffs!AL143","v":4215444.3303050594},{"$f":"Load_Tariffs!AM143","v":4213846.1116215205}]
[{"$f":"ROW()","v":54},null,null,"GJ Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":4643447.7862144578},{"$f":"Load_Tariffs!AH144","v":4477762.021653736},{"$f":"Load_Tariffs!AI144","v":4302359.3778937627},{"$f":"Load_Tariffs!AJ144","v":4155755.9276186903},{"$f":"Load_Tariffs!AK144","v":4001969.2260718187},{"$f":"Load_Tariffs!AL144","v":3877140.7615567539},{"$f":"Load_Tariffs!AM144","v":3773084.5371376276}]
[{"$f":"ROW()","v":55},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,{"$f":"SUM(AI49:AI54)","v":9774486.9037890099},9634208.2606021594,9533510.5552898012,9405602.3615096211,9320694.5894580372]
[{"$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,{"$f":"\"Actual [$ \"&Input!$G$34&\"]\"","v":"Actual [$ 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":50923.720935701349},{"$f":"Load_Tariffs!AB226","v":50078.124093595601},{"$f":"Load_Tariffs!AC226","v":49312.540837911271},null,{"$f":"Load_Tariffs!AE226","v":44575.79942289352},{"$f":"Load_Tariffs!AF226","v":40327.26102196252},{"$f":"Load_Tariffs!AG226","v":36466.604281891174},{"$f":"Load_Tariffs!AH226","v":32444.85},{"$f":"Price_path_AA5!F117","v":35889.75},{"$f":"Price_path_AA5!G117","v":36715.21},{"$f":"Price_path_AA5!H117","v":37559.660000000003},{"$f":"Price_path_AA5!I117","v":38423.53},{"$f":"Price_path_AA5!J117","v":39307.269999999997}]
[{"$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":214.62536969207329},{"$f":"Load_Tariffs!AB227","v":211.06147978943736},{"$f":"Load_Tariffs!AC227","v":207.83676948067813},null,{"$f":"Load_Tariffs!AE227","v":187.86530300867733},{"$f":"Load_Tariffs!AF227","v":169.95592062490402},{"$f":"Load_Tariffs!AG227","v":153.73473684210526},{"$f":"Load_Tariffs!AH227","v":136.75},{"$f":"Price_path_AA5!F119","v":151.27000000000001},{"$f":"Price_path_AA5!G119","v":154.75},{"$f":"Price_path_AA5!H119","v":158.31},{"$f":"Price_path_AA5!I119","v":161.94999999999999},{"$f":"Price_path_AA5!J119","v":165.67}]
[{"$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":112.96637119000032},{"$f":"Load_Tariffs!AB228","v":111.09054583813685},{"$f":"Load_Tariffs!AC228","v":109.39539012783203},null,{"$f":"Load_Tariffs!AE228","v":98.884254691428112},{"$f":"Load_Tariffs!AF228","v":89.458663492596528},{"$f":"Load_Tariffs!AG228","v":80.918376449598583},{"$f":"Load_Tariffs!AH228","v":71.98},{"$f":"Price_path_AA5!F120","v":79.62},{"$f":"Price_path_AA5!G120","v":81.45},{"$f":"Price_path_AA5!H120","v":83.32},{"$f":"Price_path_AA5!I120","v":85.24},{"$f":"Price_path_AA5!J120","v":87.2}]
[{"$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":4.5534665321219726E-2},{"$f":"Load_Tariffs!AB229","v":4.4778554642454081E-2},{"$f":"Load_Tariffs!AC229","v":4.4094346219226893E-2},null,{"$f":"Load_Tariffs!AE229","v":3.9866212440191388E-2},{"$f":"Load_Tariffs!AF229","v":3.594922551468558E-2},{"$f":"Load_Tariffs!AG229","v":3.2520026761819809E-2},{"$f":"Load_Tariffs!AH229","v":2.8930000000000001E-2},{"$f":"Price_path_AA5!F122","v":3.2000000000000001E-2},{"$f":"Price_path_AA5!G122","v":3.2739999999999998E-2},{"$f":"Price_path_AA5!H122","v":3.3489999999999999E-2},{"$f":"Price_path_AA5!I122","v":3.4259999999999999E-2},{"$f":"Price_path_AA5!J122","v":3.5049999999999998E-2}]
[{"$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":2.2749345621230516E-2},{"$f":"Load_Tariffs!AB230","v":2.2371588959623368E-2},{"$f":"Load_Tariffs!AC230","v":2.2030474922456453E-2},null,{"$f":"Load_Tariffs!AE230","v":2.0017568534587627E-2},{"$f":"Load_Tariffs!AF230","v":1.8119652860283882E-2},{"$f":"Load_Tariffs!AG230","v":1.6387243532560214E-2},{"$f":"Load_Tariffs!AH230","v":1.4579999999999999E-2},{"$f":"Price_path_AA5!F123","v":1.6129999999999999E-2},{"$f":"Price_path_AA5!G123","v":1.6500000000000001E-2},{"$f":"Price_path_AA5!H123","v":1.6879999999999999E-2},{"$f":"Price_path_AA5!I123","v":1.7270000000000001E-2},{"$f":"Price_path_AA5!J123","v":1.7670000000000002E-2}]
[{"$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,{"$f":"Load_Tariffs!AA232","v":28194.07223675424},{"$f":"Load_Tariffs!AB232","v":27725.904985590423},{"$f":"Load_Tariffs!AC232","v":27302.036947294579},null,{"$f":"Load_Tariffs!AE232","v":24679.508214126996},{"$f":"Load_Tariffs!AF232","v":22327.214446568272},{"$f":"Load_Tariffs!AG232","v":20181.450223015167},{"$f":"Load_Tariffs!AH232","v":17952},{"$f":"Price_path_AA5!F125","v":19858.09},{"$f":"Price_path_AA5!G125","v":20314.830000000002},{"$f":"Price_path_AA5!H125","v":20782.07},{"$f":"Price_path_AA5!I125","v":21260.06},{"$f":"Price_path_AA5!J125","v":21749.040000000001}]
[{"$f":"ROW()","v":75},null,null,"Usage 1 (Q<=5TJ/year) [$/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":2.7236323270732883},{"$f":"Load_Tariffs!AB236","v":2.6784059600185657},{"$f":"Load_Tariffs!AC236","v":2.638313570804538},null,{"$f":"Load_Tariffs!AE236","v":2.386060384397048},{"$f":"Load_Tariffs!AF236","v":2.1548815294105479},{"$f":"Load_Tariffs!AG236","v":1.9542551293487957},{"$f":"Load_Tariffs!AH236","v":1.74},{"$f":"Price_path_AA5!F126","v":1.92},{"$f":"Price_path_AA5!G126","v":1.96},{"$f":"Price_path_AA5!H126","v":2.0099999999999998},{"$f":"Price_path_AA5!I126","v":2.06},{"$f":"Price_path_AA5!J126","v":2.11}]
[{"$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":1.4598669273112825},{"$f":"Load_Tariffs!AB237","v":1.4356255945699512},{"$f":"Load_Tariffs!AC237","v":1.4137798459585498},null,{"$f":"Load_Tariffs!AE237","v":1.277492506690455},{"$f":"Load_Tariffs!AF237","v":1.1603208235287565},{"$f":"Load_Tariffs!AG237","v":1.0483764495985728},{"$f":"Load_Tariffs!AH237","v":0.93},{"$f":"Price_path_AA5!F127","v":1.03},{"$f":"Price_path_AA5!G127","v":1.05},{"$f":"Price_path_AA5!H127","v":1.07},{"$f":"Price_path_AA5!I127","v":1.0900000000000001},{"$f":"Price_path_AA5!J127","v":1.1200000000000001}]
[{"$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,{"$f":"Load_Tariffs!AA239","v":1420.265313275637},{"$f":"Load_Tariffs!AB239","v":1396.6815719112813},{"$f":"Load_Tariffs!AC239","v":1375.3294869983856},null,{"$f":"Load_Tariffs!AE239","v":1246.37870158949},{"$f":"Load_Tariffs!AF239","v":1128.2773207861273},{"$f":"Load_Tariffs!AG239","v":1020.2636752899198},{"$f":"Load_Tariffs!AH239","v":907.55},{"$f":"Price_path_AA5!F129","v":1003.91},{"$f":"Price_path_AA5!G129","v":1027},{"$f":"Price_path_AA5!H129","v":1050.6199999999999},{"$f":"Price_path_AA5!I129","v":1074.78},{"$f":"Price_path_AA5!J129","v":1099.5}]
[{"$f":"ROW()","v":82},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA240","v":5.4254755955299903},{"$f":"Load_Tariffs!AB240","v":5.3353846723569829},{"$f":"Load_Tariffs!AC240","v":5.2543628920664212},null,{"$f":"Load_Tariffs!AE240","v":4.7404474008596225},{"$f":"Load_Tariffs!AF240","v":4.2890430441152247},{"$f":"Load_Tariffs!AG240","v":3.8779750223015168},{"$f":"Load_Tariffs!AH240","v":3.45},{"$f":"Price_path_AA5!F130","v":3.82},{"$f":"Price_path_AA5!G130","v":3.91},{"$f":"Price_path_AA5!H130","v":4},{"$f":"Price_path_AA5!I130","v":4.09},{"$f":"Price_path_AA5!J130","v":4.18}]
[{"$f":"ROW()","v":83},null,null,"Usage 2 (Q>5TJ/year) [$/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":4.6519640146411758},{"$f":"Load_Tariffs!AB242","v":4.5747173797117098},{"$f":"Load_Tariffs!AC242","v":4.5085105323875005},null,{"$f":"Load_Tariffs!AE242","v":4.0753066742356658},{"$f":"Load_Tariffs!AF242","v":3.6881626176449758},{"$f":"Load_Tariffs!AG242","v":3.3385191793041926},{"$f":"Load_Tariffs!AH242","v":2.97},{"$f":"Price_path_AA5!F131","v":3.29},{"$f":"Price_path_AA5!G131","v":3.37},{"$f":"Price_path_AA5!H131","v":3.45},{"$f":"Price_path_AA5!I131","v":3.53},{"$f":"Price_path_AA5!J131","v":3.61}]
[{"$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,{"$f":"Load_Tariffs!AA244","v":355.89158891401246},{"$f":"Load_Tariffs!AB244","v":349.98194998370593},{"$f":"Load_Tariffs!AC244","v":344.6283186707463},null,{"$f":"Load_Tariffs!AE244","v":311.52868921417564},{"$f":"Load_Tariffs!AF244","v":281.83364002925259},{"$f":"Load_Tariffs!AG244","v":254.90815343443356},{"$f":"Load_Tariffs!AH244","v":226.74},{"$f":"Price_path_AA5!F133","v":250.59},{"$f":"Price_path_AA5!G133","v":256.35000000000002},{"$f":"Price_path_AA5!H133","v":262.25},{"$f":"Price_path_AA5!I133","v":268.27999999999997},{"$f":"Price_path_AA5!J133","v":274.45}]
[{"$f":"ROW()","v":87},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA245","v":9.0533538551916113},{"$f":"Load_Tariffs!AB245","v":8.9030214111017116},{"$f":"Load_Tariffs!AC245","v":8.7721143198058051},null,{"$f":"Load_Tariffs!AE245","v":7.9288997729300137},{"$f":"Load_Tariffs!AF245","v":7.1691250882312447},{"$f":"Load_Tariffs!AG245","v":6.4836485280999119},{"$f":"Load_Tariffs!AH245","v":5.77},{"$f":"Price_path_AA5!F134","v":6.35},{"$f":"Price_path_AA5!G134","v":6.5},{"$f":"Price_path_AA5!H134","v":6.65},{"$f":"Price_path_AA5!I134","v":6.8},{"$f":"Price_path_AA5!J134","v":6.96}]
[{"$f":"ROW()","v":88},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA246","v":5.3927920076051103},{"$f":"Load_Tariffs!AB246","v":5.3032438008367597},{"$f":"Load_Tariffs!AC246","v":5.2209665177524407},null,{"$f":"Load_Tariffs!AE246","v":4.7193318222366392},{"$f":"Load_Tariffs!AF246","v":4.2683230294093546},{"$f":"Load_Tariffs!AG246","v":3.8576181980374669},{"$f":"Load_Tariffs!AH246","v":3.44},{"$f":"Price_path_AA5!F135","v":3.81},{"$f":"Price_path_AA5!G135","v":3.9},{"$f":"Price_path_AA5!H135","v":3.99},{"$f":"Price_path_AA5!I135","v":4.08},{"$f":"Price_path_AA5!J135","v":4.17}]
[{"$f":"ROW()","v":89},null,"B3"]
[{"$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":77.3293690302648},{"$f":"Load_Tariffs!AB248","v":76.045302016847117},{"$f":"Load_Tariffs!AC248","v":84.392637891431221},null,{"$f":"Load_Tariffs!AE248","v":86.96451055875437},{"$f":"Load_Tariffs!AF248","v":96.51382849994549},{"$f":"Load_Tariffs!AG248","v":106.6392239072257},{"$f":"Load_Tariffs!AH248","v":116.84},{"$f":"Price_path_AA5!F137","v":116.84},{"$f":"Price_path_AA5!G137","v":116.84},{"$f":"Price_path_AA5!H137","v":116.84},{"$f":"Price_path_AA5!I137","v":116.84},{"$f":"Price_path_AA5!J137","v":116.84}]
[{"$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":15.197868385068947},{"$f":"Load_Tariffs!AB252","v":14.945505256903596},{"$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":15.197868385068947},{"$f":"Load_Tariffs!AB253","v":14.945505256903596},{"$f":"Load_Tariffs!AC253","v":16.67592290744809},null,{"$f":"Load_Tariffs!AE253","v":14.03130199497202},{"$f":"Load_Tariffs!AF253","v":10.836567691170352},{"$f":"Load_Tariffs!AG253","v":7.908626226583408},{"$f":"Load_Tariffs!AH253","v":4.8899999999999997},{"$f":"Price_path_AA5!F139","v":7.16},{"$f":"Price_path_AA5!G139","v":7.32},{"$f":"Price_path_AA5!H139","v":7.49},{"$f":"Price_path_AA5!I139","v":7.66},{"$f":"Price_path_AA5!J139","v":7.84}]
[{"$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":6.5585066435924775},{"$f":"Load_Tariffs!AB254","v":6.4496015517247054},{"$f":"Load_Tariffs!AC254","v":7.2024847270486747},null,{"$f":"Load_Tariffs!AE254","v":6.0496132754845515},{"$f":"Load_Tariffs!AF254","v":4.6723633161738318},{"$f":"Load_Tariffs!AG254","v":3.4097680642283681},{"$f":"Load_Tariffs!AH254","v":2.11},{"$f":"Price_path_AA5!F140","v":5.1100000000000003},{"$f":"Price_path_AA5!G140","v":5.23},{"$f":"Price_path_AA5!H140","v":5.35},{"$f":"Price_path_AA5!I140","v":5.47},{"$f":"Price_path_AA5!J140","v":5.6}]
[{"$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$16","v":0.96574922412737008},{"$f":"AJ$16","v":0.9326715639026173},0.90072683920461349,0.86987624611255387,0.84008230977002807]
[{"$f":"ROW()","v":104},null,"A1",null,null,"PV AA5"]
[{"$f":"ROW()","v":105},null,null,"Fixed",{"$f":"F105/$F$110","v":0.36275623428872039},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI105:AM105)","v":12.266763574006792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI22*AI68/1000000","v":2.6199517499999998},{"$f":"(AJ$9)*AJ22*AJ68/1000000","v":2.68021033},{"$f":"AK$9*AK22*AK68/1000000","v":2.7230753500000002},{"$f":"(AL$9)*AL22*AL68/1000000","v":2.7664941600000001},{"$f":"AM$9*AM22*AM68/1000000","v":2.8301234399999999}]
[{"$f":"ROW()","v":106},null,null,"Demand 1 (<=10km) ",{"$f":"F106/$F$110","v":0.32206246280607209},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI106:AM106)","v":10.890685573056421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI23*AI69/1000000","v":2.5810332723870806},2.6427607052189996,2.4007099796492399,2.1790070631677998,2.23237236977468]
[{"$f":"ROW()","v":107},null,null,"Demand 2 (>10km)",{"$f":"F107/$F$110","v":7.107845861821567E-2},2.4035497247458006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI24*AI70/1000000","v":0.5220939776400001},0.5345174169000001,0.54678933303999999,0.52502913127999995,0.53755503840000007]
[{"$f":"ROW()","v":108},null,null,"Usage 1 (<=10km)",{"$f":"F108/$F$110","v":0.18972863670576734},6.4157583239104703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI25*AI71/1000","v":1.3199020846546299},1.4671050438211877,1.4392396494039057,1.4370526014720999,1.4597582131403004]
[{"$f":"ROW()","v":109},null,null,"Usage 2 (>10km)",{"$f":"F109/$F$110","v":5.4374207581224299E-2},1.8386880386236983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI26*AI72/1000","v":0.38594405874091964},{"$f":"AJ26*AJ72/1000","v":0.4101913046973753},{"$f":"AK26*AK72/1000","v":0.41425526711730032},{"$f":"AL26*AL72/1000","v":0.41401148430806367},{"$f":"AM26*AM72/1000","v":0.41676809572476592}]
[{"$f":"ROW()","v":110},null,null,"Total",{"$f":"F110/$F$110","v":1},33.815445234343187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AI109)","v":7.4289251434226298},{"$f":"SUM(AJ105:AJ109)","v":7.7347848006375628},{"$f":"SUM(AK105:AK109)","v":7.5240695792104466},{"$f":"SUM(AL105:AL109)","v":7.3215944402279636},{"$f":"SUM(AM105:AM109)","v":7.4765771570397455}]
[{"$f":"ROW()","v":111},null,"A2"]
[{"$f":"ROW()","v":112},null,null,"Fixed",{"$f":"F112/$F$118","v":0.45642897033168067},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI112:AM112)","v":9.9681792924194887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI29*AI74/1000000","v":2.0950284950000002},{"$f":"(AJ$9)*AJ29*AJ74/1000000","v":2.1533719800000002},{"$f":"AK$9*AK29*AK74/1000000","v":2.2132904550000001},{"$f":"(AL$9)*AL29*AL74/1000000","v":2.2748264200000001},{"$f":"AM$9*AM29*AM74/1000000","v":2.3380218000000004}]
[{"$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,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Usage 3 (Q>10TJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Usage 1* (Q<=10TJ/year)",0.31936439736923561,6.974757913106723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5071665515752291,1.5235536675218815,1.5472734614004591,1.570490436163102,1.59321857931251]
[{"$f":"ROW()","v":117},null,null,"Usage 2* (Q>10TJ/year)",0.22420663229908386,4.8965601541084123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0650314387697184,1.0751180898231181,1.0849756252612779,1.0946108741840264,1.1139767182353111]
[{"$f":"ROW()","v":118},null,null,"Total",1,21.83949735963462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI112:AI117)","v":4.6672264853449477},4.7520437373449997,4.8455395416617364,4.9399277303471285,5.0452170975478214]
[{"$f":"ROW()","v":119},null,"B1"]
[{"$f":"ROW()","v":120},null,null,"Fixed",{"$f":"F120/$F$124","v":0.18745051529974568},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI120:AM120)","v":8.9330388710666959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI37*AI81/1000000","v":1.7869665584996262},{"$f":"(AJ$9)*AJ37*AJ81/1000000","v":1.8837168014799779},{"$f":"AK$9*AK37*AK81/1000000","v":1.9840853302871615},{"$f":"(AL$9)*AL37*AL81/1000000","v":2.0887191257243747},{"$f":"AM$9*AM37*AM81/1000000","v":2.1978110078799089}]
[{"$f":"ROW()","v":121},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F121/$F$124","v":0.73254783335335794},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI121:AM121)","v":34.909897472392345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38*AI82/1000000","v":7.1135594006745793},7.4584743541212282,7.7902135773410572,8.0954383308718096,8.3620283636283332]
[{"$f":"ROW()","v":122},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F122/$F$124","v":0},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI122:AM122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Usage 2* (Q>5TJ/year)",{"$f":"F123/$F$124","v":8.0001651346896324E-2},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI123:AM123)","v":3.8125147860413469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82052361671743901,0.81842166445392217,0.83858072559307495,0.86603359421432125,0.8905102500982176]
[{"$f":"ROW()","v":124},null,null,"Total",{"$f":"F124/$F$124","v":1},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI124:AM124)","v":47.655451129500392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI120:AI123)","v":9.7210495758916444},10.160612820055128,10.612879633221294,11.050191050810506,11.45034962160646]
[{"$f":"ROW()","v":125},null,"B2"]
[{"$f":"ROW()","v":126},null,null,"Fixed",{"$f":"F126/$F$129","v":0.32354998980154182},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI126:AM126)","v":15.123900387003566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI43*AI86/1000000","v":3.066931639146623},{"$f":"(AJ$9)*AJ43*AJ86/1000000","v":3.2093159639480455},{"$f":"AK$9*AK43*AK86/1000000","v":3.3557492914682774},{"$f":"(AL$9)*AL43*AL86/1000000","v":3.5133289552616827},{"$f":"AM$9*AM43*AM86/1000000","v":3.6782121293685415}]
[{"$f":"ROW()","v":127},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F127/$F$129","v":0.34474420124650518},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI127:AM127)","v":16.114594724133134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44*AI87/1000000","v":3.2439945576261229},3.4095394464657884,3.5910661468832488,3.7672929901551719,3.9163789391909516]
[{"$f":"ROW()","v":128},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F128/$F$129","v":0.33170580895195284},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI128:AM128)","v":15.505132964018609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2861380934120517,3.3629257635681546,3.4486690122355901,3.526044693464558,3.5966846619258606]
[{"$f":"ROW()","v":129},null,null,"Total",{"$f":"F129/$F$129","v":1},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI129:AM129)","v":46.743628075155314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI126:AI128)","v":9.5970642901847967},9.9817811739819895,10.395484450587116,10.806666638881412,11.191275730485355]
[{"$f":"ROW()","v":130},null,"B3"]
[{"$f":"ROW()","v":131},null,null,"Fixed",{"$f":"F131/$F$138","v":0.62599178821539025},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI131:AM131)","v":400.63723161534097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$9*AI48*AI90/1000000","v":86.624253452006599},{"$f":"AJ$9*AJ48*AJ90/1000000","v":87.632805048560826},{"$f":"AK$9*AK48*AK90/1000000","v":88.83364392687696},{"$f":"AL$9*AL48*AL90/1000000","v":90.135520579906057},{"$f":"AM$9*AM48*AM90/1000000","v":91.450211763102146}]
[{"$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,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Usage 3 (Q>45GJ/year)",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",0.22246701026108537,142.37977046126309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.240001219074333,30.842589907147044,31.716068290814491,32.290303570136757,33.036553515112722]
[{"$f":"ROW()","v":137},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",0.15154120152352429,96.986971070548947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.985056421037129,21.734603501445751,21.410535359484228,21.207959965715443,21.129273407970711]
[{"$f":"ROW()","v":138},null,null,"Total",1,640.00397314715303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI131:AI137)","v":138.84931109211806},140.20999845715363,141.96024757717566,143.63378411575826,145.61603868618559]
[{"$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$148","v":4.1959313628144715E-2},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI140:AM140)","v":33.815445234343187},null,null,{"$f":"IF(F162<(F140+F146),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F169>(F140+F146),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI110","v":7.4289251434226298},7.7347848006375628,7.5240695792104466,7.3215944402279636,7.4765771570397455]
[{"$f":"ROW()","v":141},null,null,"A2",2.7099164681802734E-2,21.83949735963462,null,null,{"$f":"IF(F163<F141,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F170>F141,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI118","v":4.6672264853449477},4.7520437373449997,4.8455395416617364,4.9399277303471285,5.0452170975478214]
[{"$f":"ROW()","v":142},null,null,"B1",5.9132446909279004E-2,47.655451129500392,null,null,{"$f":"IF(F164<F142,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F171>F142,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI124","v":9.7210495758916444},10.160612820055128,10.612879633221294,11.050191050810506,11.45034962160646]
[{"$f":"ROW()","v":143},null,null,"B2",5.8001026954713937E-2,46.743628075155314,null,null,{"$f":"IF(F165<F143,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F172>F143,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI129","v":9.5970642901847967},9.9817811739819895,10.395484450587116,10.806666638881412,11.191275730485355]
[{"$f":"ROW()","v":144},null,null,"B3",0.79413792266933914,640.00397314715303,null,null,{"$f":"IF(F166<F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F173>F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI138","v":138.84931109211806},140.20999845715363,141.96024757717566,143.63378411575826,145.61603868618559]
[{"$f":"ROW()","v":145},null,null,"Total Tariff Revenue",0.98032987484327949,790.0579949457865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI140:AI144)","v":170.26357658696207},172.83922098917333,175.33822078185625,177.75216397602526,180.77945829286497]
[{"$f":"ROW()","v":146},null,null,"Revenue from Prudent Discounts",1.3079360351117499E-3,1.0540791910303935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI163","v":0.2314434371316024},{"$f":"Load_Tariffs!AJ163","v":0.23440000000113589},{"$f":"Load_Tariffs!AK163","v":0.23440000000112415},{"$f":"Load_Tariffs!AL163","v":0.23440000000111247},{"$f":"Load_Tariffs!AM163","v":0.23440000000110092}]
[{"$f":"ROW()","v":147},null,null,"Revenue from Ancillary Services",1.8362189121608839E-2,14.798278306628987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI190","v":3.1951828459540419},{"$f":"Load_Tariffs!AJ190","v":3.2358417116427693},{"$f":"Load_Tariffs!AK190","v":3.2833081811164417},{"$f":"Load_Tariffs!AL190","v":3.3313821961576564},{"$f":"Load_Tariffs!AM190","v":3.3797894922586607}]
[{"$f":"ROW()","v":148},null,null,"Total Tariff Revenue",1,805.91035244344584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI145:AI147)","v":173.6902028700477},176.30946270081722,178.85592896297382,181.31794617218401,184.39364778512473]
[{"$f":"ROW()","v":149}]
[{"$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$159","v":4.1959313628144708E-2},{"$f":"SUM(AI151:AM151)","v":33.815445234343187},null,null,{"$f":"IF(F162<(F151+F157),\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F169>(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$103*AI140","v":7.1744786933607161},7.2140138364608299,6.7771314100378115,6.3688810872240458,6.2809402072597793]
[{"$f":"ROW()","v":152},null,null,"A2",2.7099164681802731E-2,21.83949735963462,null,null,{"$f":"IF(F163<F152,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F170>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$103*AI141","v":4.5073703570485959},4.4320960642431997,4.3645075156019475,4.2971257901416688,4.2383976325992112]
[{"$f":"ROW()","v":153},null,null,"B1",5.9132446909278998E-2,47.655451129500392,null,null,{"$f":"IF(F164<F153,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F171>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$103*AI142","v":9.388096085621056},9.4765146490897987,9.5593055268904337,9.6122987101055806,9.6192361577935213]
[{"$f":"ROW()","v":154},null,null,"B2",5.800102695471393E-2,46.743628075155314,null,null,{"$f":"IF(F165<F154,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F172>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$103*AI143","v":9.2683573921464575},9.3097234580714847,9.3634918511780416,9.4004626088199323,9.4015927649393944]
[{"$f":"ROW()","v":155},null,null,"B3",0.79413792266933902,640.00397314715303,null,null,{"$f":"IF(F166<F155,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F173>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$103*AI144","v":134.09361445783284},130.76987853581704,127.86740509289383,124.94361694155677,122.32945811905256]
[{"$f":"ROW()","v":156},null,null,"Total Tariff Revenue",0.98032987484327927,790.0579949457865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI151:AI155)","v":164.43191698600967},161.20222654368234,157.93184139660207,154.622385137848,151.86962488164448]
[{"$f":"ROW()","v":157},null,null,"Revenue from Prudent Discounts",1.3079360351117497E-3,1.0540791910303935,null,null,null,null,null,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$103*AI146","v":0.22351631983921677},0.21861821457983291,0.21113037111057395,0.20389899208975035,0.19691529341101943]
[{"$f":"ROW()","v":158},null,null,"Revenue from Ancillary Services",1.8362189121608835E-2,14.798278306628987,null,null,null,null,null,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$103*AI147","v":3.0857453544251983},3.0179775497391836,2.9573638001116613,2.8978902391598176,2.8393013631931261]
[{"$f":"ROW()","v":159},null,null,"Total Revenue",{"$f":"F159/$F$148","v":1.0000000000000002},805.91035244344596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI156:AI158)","v":167.74117866027407},164.43882230800136,161.10033556782432,157.72417436909757,154.90584153824864]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ 31/12/2019]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":161},null,"Avoidable Costs",null,null,"PV"]
[{"$f":"ROW()","v":162},null,null,"A1",null,{"$f":"SUMPRODUCT($AI162:$AM162,$AI$16:$AM$16)","v":3.059964833713646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1613","v":0.43047123247498975},{"$f":"Input!AJ1613","v":0.58877476407598661},{"$f":"Input!AK1613","v":0.69808381017676857},{"$f":"Input!AL1613","v":0.80208900997513033},{"$f":"Input!AM1613","v":0.91491403297052643}]
[{"$f":"ROW()","v":163},null,null,"A2",null,{"$f":"SUMPRODUCT($AI163:$AM163,$AI$16:$AM$16)","v":1.9980110104468984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1614","v":0.18539983910976462},{"$f":"Input!AJ1614","v":0.32254495895627555},{"$f":"Input!AK1614","v":0.45458748602637267},{"$f":"Input!AL1614","v":0.5832818109209319},{"$f":"Input!AM1614","v":0.71575201601270866}]
[{"$f":"ROW()","v":164},null,null,"B1",null,6.89760997700954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1615","v":0.97671398346677818},{"$f":"Input!AJ1615","v":1.3626006267418973},{"$f":"Input!AK1615","v":1.5814056613417571},{"$f":"Input!AL1615","v":1.7956518792351042},{"$f":"Input!AM1615","v":2.0201364665731862}]
[{"$f":"ROW()","v":165},null,null,"B2",null,6.5884902831909145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1616","v":0.93379257176901342},{"$f":"Input!AJ1616","v":1.2521204320496875},{"$f":"Input!AK1616","v":1.4918934965010449},{"$f":"Input!AL1616","v":1.7339323017728099},{"$f":"Input!AM1616","v":1.9840540091820593}]
[{"$f":"ROW()","v":166},null,null,"B3",null,115.42169106779755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1617","v":18.208548097702806},{"$f":"Input!AJ1617","v":22.405560849599404},{"$f":"Input!AK1617","v":26.046262041082528},{"$f":"Input!AL1617","v":29.690921671726915},{"$f":"Input!AM1617","v":32.915555180575872}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":169},null,null,"A1",null,{"$f":"SUMPRODUCT($AI169:$AM169,$AI$16:$AM$16)","v":174.26527126162637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1627","v":36.485193761660732},{"$f":"Input!AJ1627","v":38.678257561653155},{"$f":"Input!AK1627","v":39.319555457098801},{"$f":"Input!AL1627","v":39.62617123232976},{"$f":"Input!AM1627","v":39.364676955247226}]
[{"$f":"ROW()","v":170},null,null,"A2",null,{"$f":"SUMPRODUCT($AI170:$AM170,$AI$16:$AM$16)","v":268.66136900417672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1628","v":57.666385593322232},{"$f":"Input!AJ1628","v":59.680394110215417},{"$f":"Input!AK1628","v":60.292603088065505},{"$f":"Input!AL1628","v":60.481995762803891},{"$f":"Input!AM1628","v":59.980882260710857}]
[{"$f":"ROW()","v":171},null,null,"B1",null,419.27099154715842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1629","v":89.0776560476925},{"$f":"Input!AJ1629","v":92.17490480147508},{"$f":"Input!AK1629","v":93.748333732384211},{"$f":"Input!AL1629","v":95.031368384060357},{"$f":"Input!AM1629","v":95.429019834804876}]
[{"$f":"ROW()","v":172},null,null,"B2",null,426.47590406492503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1630","v":90.872617153767862},{"$f":"Input!AJ1630","v":93.768913956410245},{"$f":"Input!AK1630","v":95.320121976060136},{"$f":"Input!AL1630","v":96.564708815146844},{"$f":"Input!AM1630","v":96.899322115463406}]
[{"$f":"ROW()","v":173},null,null,"B3",null,739.40511254713567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI1631","v":154.71950743502452},{"$f":"Input!AJ1631","v":163.78930597760652},{"$f":"Input!AK1631","v":165.69544957659463},{"$f":"Input!AL1631","v":167.53375722617949},{"$f":"Input!AM1631","v":169.32062974390925}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":176},null,null,"A1",{"$f":"F176/$F$183","v":0.35868740795196397},{"$f":"SUMPRODUCT($AI$103:$AM$103,AI27:AM27)/1000","v":42646.280225127142}]
[{"$f":"ROW()","v":177},null,null,"A2",6.7706446287255764E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI35:AM35)/1000","v":8049.9845196698889}]
[{"$f":"ROW()","v":178},null,null,"B1",8.2770296478442112E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI41:AM41/1000)","v":9841.0069037305584}]
[{"$f":"ROW()","v":179},null,null,"B2",5.3119837280032965E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI46:AM46)/1000","v":6315.7039135893574}]
[{"$f":"ROW()","v":180},null,null,"B3",0.36186603866478095,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI55:AM55)/1000","v":43024.204771976976}]
[{"$f":"ROW()","v":181},null,null,"Total Tariff Volume",0.92415002666247581,{"$f":"SUM(F176:F180)","v":109877.18033409392}]
[{"$f":"ROW()","v":182},null,null,"Prudent Discount Volume",7.584997333752419E-2,{"$f":"SUMPRODUCT($AI$103:$AM$103,Load_Tariffs!AI72:AM72)","v":9018.2123662776521}]
[{"$f":"ROW()","v":183},null,null,"Total  Volume",1,{"$f":"SUM(F181:F182)","v":118895.39270037158}]
[{"$f":"ROW()","v":184},null,"ATCO's Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated [m$ 31/12/2009]"]
[{"$f":"ROW()","v":185},null,null,"Total Tariff Revenue",null,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI185:AM185)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,57.806741332978469,68.972225348327356,79.695920461928196,148.66814581025557,180.43006741287732,192.08825018703806,204.24109214991481]
[{"$f":"ROW()","v":186},null,null,"Revenue from Prudent Discounts",null,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI186:AM186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6132481803897285,1.7028191418527283,1.5695249499503692,3.2723440918030966,3.286075190279242,3.2503681836650893,3.1605296521476873]
[{"$f":"ROW()","v":187},null,null,"Ancillary Services' Revenue",null,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI187:AM187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.36792079999999999,0,0,0.75459479889598802,0.73932764719999988,0.73932764719999988,0.73932764719999988]
[{"$f":"ROW()","v":188},null,null,"Total Revenue",null,{"$f":"SUMPRODUCT($AI$103:$AM$103,AI188:AM188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T185:T187)","v":59.787910313368194},{"$f":"SUM(U185:U187)","v":70.675044490180085},81.265445411878559,152.69508470095465,184.45547025035657,196.07794601790317,208.14094944926251]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190}]
["Revenue [m$ 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$18","v":0.95356791739813263},{"$f":"AJ$18","v":0.90929177309101195},0.86707146237365162,0.82681152861099627,0.78842094741835422]
[{"$f":"ROW()","v":195},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":196},null,null,"Fixed [$/year]",{"$f":"F196/$F$201","v":0.3627562342887205},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI196:AM196)","v":12.266763574006795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI105*AI$13","v":2.6534201955089816},2.7491241359981462,2.8287715134886104,2.9105878081258991,3.0155675647566511]
[{"$f":"ROW()","v":197},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",0.32206246280607215,10.890685573056423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6140045557069951,2.7107116031393828,2.4938935320242206,2.2925012760107975,2.3786487951746254]
[{"$f":"ROW()","v":198},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",7.1078458618215684E-2,2.4035497247458011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52876344162582045,0.54826097618658665,0.56801295975265187,0.55237542537031781,0.57277838668074355]
[{"$f":"ROW()","v":199},null,null,"Usage 1 (<=10km) [$/GJ*km]",0.1897286367057674,6.4157583239104721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3367631092889405,1.5048273789816506,1.4951037331071662,1.5119019016762718,1.5554090177540156]
[{"$f":"ROW()","v":200},null,null,"Usage 2 (>10km) [$/GJ*km]",5.4374207581224319E-2,1.838688038623699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI109*AI$13","v":0.39087428224579363},{"$f":"AJ109*AJ$13","v":0.42073817994728951},{"$f":"AK109*AK$13","v":0.43033458436397437},{"$f":"AL109*AL$13","v":0.43557539216029179},{"$f":"AM109*AM$13","v":0.44407686736554475}]
[{"$f":"ROW()","v":201},null,null,"Total",1,33.815445234343187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI196:AI200)","v":7.5238255843765307},7.9336622742530558,7.8161163227366242,7.7029418033435775,7.9664806317315806]
[{"$f":"ROW()","v":202},null,"A2"]
[{"$f":"ROW()","v":203},null,null,"Fixed [$/year]",{"$f":"F203/$F$209","v":0.45642897033168062},9.9681792924194887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI112*AI$13","v":2.121791334057884},2.2087396715615664,2.2991993189539337,2.3933114117452847,2.4912209150050231]
[{"$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$118","v":0.31936439736923566},6.9747579131067239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5264197769845731,1.5627274147073746,1.6073308772695318,1.6522898845644591,1.6976143879231207]
[{"$f":"ROW()","v":208},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",{"$f":"F208/$F$118","v":0.22420663229908391},4.8965601541084132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0786366308019062,1.1027616216153293,1.1270889516768592,1.1516239980214018,1.1869701554093566]
[{"$f":"ROW()","v":209},null,null,"Total",{"$f":"F209/$F$209","v":1},21.839497359634624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI203:AI208)","v":4.7268477418443631},4.8742287078842699,5.0336191479003247,5.1972252943311457,5.375805458337501]
[{"$f":"ROW()","v":210},null,"B1"]
[{"$f":"ROW()","v":211},null,null,"Fixed [$/year]",{"$f":"F211/$F$215","v":0.18745051529974568},8.9330388710666977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI120*AI$13","v":1.8097940754145911},1.9321510951470124,2.0610975978490504,2.1975106652431005,2.341822796544796]
[{"$f":"ROW()","v":212},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F212/$F$215","v":0.73254783335335794},34.909897472392352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2044312173698231,7.6502473090005036,8.0925906995465926,8.5170915767523496,8.9099511182214499]
[{"$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$124","v":8.0001651346896338E-2},3.8125147860413477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8310053555337894,0.83946499496330707,0.87113023454099403,0.9111412043420527,0.94886102433734065]
[{"$f":"ROW()","v":215},null,null,"Total",{"$f":"F215/$F$215","v":1},47.655451129500399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI211:AI214)","v":9.8452306483182035},10.421863399110824,11.024818531936637,11.625743446337504,12.200634939103587]
[{"$f":"ROW()","v":216},null,"B2"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",{"$f":"F217/$F$220","v":0.32354998980154193},15.123900387003571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI126*AI$13","v":3.1061100073912105},3.2918341809889706,3.4860026925494552,3.6963217096111114,3.9192273513053086]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",{"$f":"F218/$F$220","v":0.34474420124650534},16.114594724133141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2854348074640609,3.497205827468346,3.7304533711697103,3.9635135346838419,4.1730000654389459]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",{"$f":"F219/$F$220","v":0.3317058089519529},15.50513296401861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3281167037869759,3.449393609416918,3.5825290920660495,3.709699750714444,3.8323577883095323]
[{"$f":"ROW()","v":220},null,null,"Total",{"$f":"F220/$F$220","v":1},46.743628075155314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI217:AI219)","v":9.7196615186422477},10.238433617874234,10.798985155785216,11.369534995009397,11.924585205053788]
[{"$f":"ROW()","v":221},null,"B3"]
[{"$f":"ROW()","v":222},null,null,"Fixed [$/year]",{"$f":"F222/$F$229","v":0.62599178821539037},400.63723161534108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI131*AI$13","v":87.730830741613062},89.886027513452191,92.281721612932969,94.8302552277774,97.442496141771812]
[{"$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$138","v":0.22246701026108537},142.37977046126309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.626300635844942,31.635617317552374,32.947127409058076,33.972153366817238,35.201277026814509]
[{"$f":"ROW()","v":228},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",{"$f":"F228/$F$138","v":0.15154120152352435},96.986971070548975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.265903449170136,22.293445556630747,22.241585240544154,22.312582691818704,22.513771185878628]
[{"$f":"ROW()","v":229},null,null,"Total",{"$f":"F229/$F$229","v":1},640.00397314715315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI222:AI228)","v":140.62303482662813},143.81509038763531,147.47043426253521,151.11499128641333,155.15754435446496]
[{"$f":"ROW()","v":230},null,"Calculated Tariff Revenue",null,null,null,null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)"]
[{"$f":"ROW()","v":231},null,null,"A1",{"$f":"F231/$F$239","v":4.1959313628144708E-2},33.815445234343194,null,null,{"$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$13","v":7.5238255843765307},7.9336622742530558,7.8161163227366242,7.7029418033435784,7.9664806317315797]
[{"$f":"ROW()","v":232},null,null,"A2",2.7099164681802734E-2,21.839497359634628,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,4.726847741844364,4.8742287078842708,5.0336191479003238,5.1972252943311457,5.3758054583375001]
[{"$f":"ROW()","v":233},null,null,"B1",5.9132446909278998E-2,47.655451129500399,null,null,{"$f":"IF(F261<F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F268>F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8452306483182035,10.421863399110823,11.024818531936637,11.625743446337504,12.200634939103587]
[{"$f":"ROW()","v":234},null,null,"B2",5.8001026954713923E-2,46.743628075155314,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,9.7196615186422459,10.238433617874236,10.798985155785214,11.369534995009396,11.924585205053788]
[{"$f":"ROW()","v":235},null,null,"B3",0.79413792266933902,640.00397314715315,null,null,{"$f":"IF(F263<F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F270>F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.62303482662813,143.81509038763531,147.47043426253518,151.11499128641336,155.15754435446496]
[{"$f":"ROW()","v":236},null,null,"Total Tariff Revenue",0.98032987484327949,790.05799494578673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI231:AI235)","v":172.43860031980947},177.2832783867577,182.14397342089399,187.01043682543497,192.62505058869141]
[{"$f":"ROW()","v":237},null,null,"Revenue from Prudent Discounts",1.3079360351117499E-3,1.0540791910303937,null,null,null,null,null,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$13","v":0.2344000000011478},0.24042691361505505,0.24349823546561433,0.24660879176695918,0.24975908371766248]
[{"$f":"ROW()","v":238},null,null,"Ancillary Services' Revenue",1.8362189121608839E-2,14.79827830662899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2359995529682251,3.3190419610638133,3.4107497806648253,3.5048982009577627,3.6012505407045312]
[{"$f":"ROW()","v":239},null,null,"Total Revenue",1,805.91035244344607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI236:AI238)","v":175.90899987277885},180.84274726143659,185.79822143702441,190.76194381815969,196.47606021311361]
[{"$f":"ROW()","v":240}]
[{"$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$250","v":4.1959313628144708E-2},{"$f":"SUM(AI242:AM242)","v":33.815445234343194},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$194","v":7.174478693360717},7.2140138364608317,6.7771314100378133,6.3688810872240484,6.2809402072597811]
[{"$f":"ROW()","v":243},null,null,"A2",2.7099164681802731E-2,21.839497359634628,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$194","v":4.5073703570485959},4.4320960642432006,4.3645075156019484,4.2971257901416697,4.2383976325992121]
[{"$f":"ROW()","v":244},null,null,"B1",5.9132446909278991E-2,47.655451129500399,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$194","v":9.388096085621056},9.4765146490898005,9.5593055268904354,9.6122987101055841,9.6192361577935248]
[{"$f":"ROW()","v":245},null,null,"B2",5.8001026954713916E-2,46.743628075155314,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$194","v":9.2683573921464575},9.3097234580714883,9.3634918511780416,9.4004626088199341,9.4015927649393962]
[{"$f":"ROW()","v":246},null,null,"B3",0.79413792266933891,640.00397314715315,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$194","v":134.09361445783287},130.76987853581707,127.86740509289383,124.94361694155681,122.32945811905257]
[{"$f":"ROW()","v":247},null,null,"Total Tariff Revenue",0.98032987484327938,790.05799494578673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI242:AI246)","v":164.4319169860097},161.2022265436824,157.93184139660207,154.62238513784806,151.86962488164448]
[{"$f":"ROW()","v":248},null,null,"Revenue from Prudent Discounts",1.3079360351117497E-3,1.0540791910303937,null,null,null,null,null,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$194","v":0.2235163198392168},0.21861821457983296,0.21113037111057398,0.2038989920897504,0.19691529341101949]
[{"$f":"ROW()","v":249},null,null,"Ancillary Services' Revenue",1.8362189121608835E-2,14.79827830662899,null,null,null,null,null,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$194","v":3.0857453544251987},3.0179775497391841,2.9573638001116618,2.8978902391598185,2.839301363193127]
[{"$f":"ROW()","v":250},null,null,"Total Revenue",1,805.91035244344619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI247:AI249)","v":167.7411786602741},164.43882230800142,161.10033556782432,157.72417436909763,154.90584153824864]
[{"$f":"ROW()","v":251},null,"Avoidable OPEX"]
[{"$f":"ROW()","v":252},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*AI$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AK$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AL$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AM$13","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":253},null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*AI$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AK$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AL$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AM$13","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":254},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*AI$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AK$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AL$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AM$13","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":255},null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*AI$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AK$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AL$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AM$13","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":256},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*AI$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AK$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AL$13","v":{"$error":"#REF!"}},{"$f":"#REF!*AM$13","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":257},null,null,"Avoidable OPEX plus UAFG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI252:AI256)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":258},null,"Avoidable OPEX, Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":259},null,null,"A1",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI259:AM259)","v":3.0599648337136465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI162*AI$13","v":0.43597026618325307},0.60391339309102243,0.7251799316738089,0.84386604794618003,0.97486386755152166]
[{"$f":"ROW()","v":260},null,null,"A2",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI260:AM260)","v":1.9980110104468989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1877682202880131,0.33083826358180946,0.47223229825785196,0.61366221267138343,0.76265173928141716]
[{"$f":"ROW()","v":261},null,null,"B1",null,6.89760997700954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98919096848511612,1.3976359350507954,1.6427879184735665,1.8891789264937588,2.1525061129419178]
[{"$f":"ROW()","v":262},null,null,"B2",null,6.5884902831909171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94572125931256956,1.2843150637824094,1.5498013391590781,1.824244666996014,2.1140593488794299]
[{"$f":"ROW()","v":263},null,null,"B3",null,115.4216910677976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.441152304938928,22.981654619698766,27.057247642697057,31.237381910739114,35.072350264164577]
[{"$f":"ROW()","v":264},null,null,"Avoidable OPEX including UAFG, Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI259:AI263)","v":20.999803019207882},26.598357275204801,31.447249130261362,36.408333764846446,41.076431332818863]
[{"$f":"ROW()","v":265},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":266},null,null,"A1",null,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI266:AM266)","v":174.26527126162642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI169*AI$13","v":36.951272085162984},39.672756354570687,40.84574391232939,41.690111817018341,41.944051395640585]
[{"$f":"ROW()","v":267},null,null,"A2",null,268.66136900417678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.403042016071254,61.214901702984932,62.63286033917317,63.632217997647714,63.911135639683351]
[{"$f":"ROW()","v":268},null,null,"B1",null,419.27099154715859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.215574208780779,94.544914138535745,97.387175092011987,99.981104680216319,101.68201601494692]
[{"$f":"ROW()","v":269},null,null,"B2",null,426.47590406492509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.033464957728157,96.179908598404964,99.019972292774995,101.59430959094955,103.24866000131014]
[{"$f":"ROW()","v":270},null,null,"B3",null,739.40511254713601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.69596421662962,168.0006711568131,172.12691807333178,176.25980140584943,180.41538113966612]
[{"$f":"ROW()","v":271},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,{"$f":"SUM(AI266:AI270)","v":434.29931748437275},459.61315195130942,472.01266970962126,483.15754549168133,491.20124419124716]
[{"$f":"ROW()","v":272},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":273},null,null,"A1",{"$f":"F273/$F$280","v":0.38818130917719074},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI27:AM27)/1000","v":41111.304609246035}]
[{"$f":"ROW()","v":274},null,null,"A2",{"$f":"F274/$F$280","v":7.3264039353699517E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI35:AM35)/1000","v":7759.2098526280915}]
[{"$f":"ROW()","v":275},null,null,"B1",8.9506304134491552E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI41:AM41/1000)","v":9479.3872005857975}]
[{"$f":"ROW()","v":276},null,null,"B2",5.7451867456070005E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI46:AM46)/1000","v":6084.5825585033299}]
[{"$f":"ROW()","v":277},null,null,"B3",0.3915915034633719,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI55:AM55)/1000","v":41472.469695666798}]
[{"$f":"ROW()","v":278},null,null,"Total Tariff Volume",0.99999502358482373,{"$f":"SUM(F273:F277)","v":105906.95391663005}]
[{"$f":"ROW()","v":279},null,null,"Prudent Discount Volume",4.9764151762849227E-6,{"$f":"SUMPRODUCT($AI$194:$AM$194,Load_Tariffs!AI168:AM168)","v":0.52703959551266732}]
[{"$f":"ROW()","v":280},null,null,"Total  Volume",1,{"$f":"SUM(F278:F279)","v":105907.48095622557}]

{"sheet":"Working_Capital","index":12,"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},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,3,null,null,3,3,3,3,3,4,5,6,7,8]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$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$31","v":1.7841213202497874E-2},{"$f":"Input!AH$31","v":1.7841213202497874E-2},{"$f":"Input!AI$31","v":1.2774451097804285E-2},{"$f":"Input!AJ$31","v":1.2774451097804285E-2},{"$f":"Input!AK$31","v":1.2774451097804285E-2},{"$f":"Input!AL$31","v":1.2774451097804285E-2},{"$f":"Input!AM$31","v":1.2774451097804285E-2}]
[{"$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$35","v":0.82473110359569424},{"$f":"Input!U$35","v":0.8338362116539848},{"$f":"Input!V$35","v":0.85444250883853745},{"$f":"Input!W$35","v":0.85444250883853745},{"$f":"Input!X$35","v":0.86450604932401665},{"$f":"Input!Y$35","v":0.88517153257478987},{"$f":"Input!Z$35","v":0.91186444844037207},{"$f":"Input!AA$35","v":0.91789188105518082},null,null,{"$f":"Input!AD$35","v":0.93339099349326082},{"$f":"Input!AE$35","v":0.94716798232710975},{"$f":"Input!AF$35","v":0.96525028017153636},{"$f":"Input!AG$35","v":0.98247151621384743},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0127744510978043},{"$f":"Input!AJ$35","v":1.0257120887964588},{"$f":"Input!AK$35","v":1.0388149977152157},{"$f":"Input!AL$35","v":1.0520852891031944},{"$f":"Input!AM$35","v":1.0655251011795623}]
[{"$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$41","v":5.8714000000000002E-2},{"$f":"Input!AI$41","v":4.8693E-2},{"$f":"Input!AJ$41","v":4.8693E-2},{"$f":"Input!AK$41","v":4.8693E-2},{"$f":"Input!AL$41","v":4.8693E-2},{"$f":"Input!AM$41","v":4.8693E-2}]
[{"$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$42","v":0.7247558250615399},{"$f":"Input!AI$42","v":0.95356791739813263},{"$f":"Input!AJ$42","v":0.90929177309101195},{"$f":"Input!AK$42","v":0.86707146237365162},{"$f":"Input!AL$42","v":0.82681152861099627},{"$f":"Input!AM$42","v":0.78842094741835422}]
["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$239","v":175.90899987277885},{"$f":"Revenue!AJ$239","v":180.84274726143659},{"$f":"Revenue!AK$239","v":185.79822143702441},{"$f":"Revenue!AL$239","v":190.76194381815969},{"$f":"Revenue!AM$239","v":196.47606021311361}]
[{"$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$1610","v":66.094124878475697},{"$f":"Input!AJ$1610","v":68.926684965407674},{"$f":"Input!AK$1610","v":72.332556699670818},{"$f":"Input!AL$1610","v":74.919274343582742},{"$f":"Input!AM$1610","v":76.513041041900308}]
[{"$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,{"$f":"CoS!AI31","v":96.960366324194425},{"$f":"CoS!AJ31","v":88.55913945084788},{"$f":"CoS!AK31","v":91.882086357836428},{"$f":"CoS!AL31","v":86.510080723341588},{"$f":"CoS!AM31","v":89.813054418531905}]
[{"$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,{"$f":"SUM(AI20:AI21)","v":163.05449120267014},157.48582441625555,164.21464305750726,161.42935506692433,166.32609546043221]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"Input!$AI$1642","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI18/AI$7*$E24","v":29.880432855102161},30.718494055367309,31.560245833138396,32.40339867596137,33.374015707432996]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"Input!$AI$1643","v":8.8999999999999999E-3},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI21*$E25","v":0.86294726028533042},0.78817634111254609,0.81775056858474415,0.76993971843774012,0.79933618432493392]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-Input!$AI$1644","v":-19},"Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI22/AI$7*$E26","v":-8.4877680352074876},-8.197892229887275,-8.5481595016236653,-8.4031719075933218,-8.6580707225978415]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI24:AI26)","v":22.255612080180004},23.308778166592582,23.829836900099473,24.770166486805788,25.51528116916009]
[{"$f":"ROW()","v":28},null,"Working Capital"]
[{"$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,{"$f":"AI27","v":22.255612080180004},{"$f":"AI31","v":22.255612080180004},23.308778166592582,23.829836900099473,24.770166486805788]
[{"$f":"ROW()","v":30},null,null,"Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI27-AI29","v":0},1.0531660864125776,0.5210587335068908,0.94032958670631572,0.745114682354302]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI29:AI30)","v":22.255612080180004},23.308778166592582,23.829836900099473,24.770166486805788,25.51528116916009]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.314184294284367,25.292709104349534,26.179175585821319,26.993826600299045,28.08157026022818]
[{"$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$14","v":4.8693E-2},4.8693E-2,4.8693E-2,4.8693E-2,4.8693E-2]
[{"$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$15)","v":4.9131997100427993},{"$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":1.0836925190202049},1.0836925190202049,1.1349743352658925,1.1603462481765436,1.2061337167420343]

{"sheet":"Tax_CoRE","index":13,"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,null,null,null,null,null,null,null,null,{"$f":"Input!AI31","v":1.2774451097804285E-2},{"$f":"Input!AJ31","v":1.2774451097804285E-2},{"$f":"Input!AK31","v":1.2774451097804285E-2},{"$f":"Input!AL31","v":1.2774451097804285E-2},{"$f":"Input!AM31","v":1.2774451097804285E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Input!D35","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI35","v":1.0127744510978043},{"$f":"Input!AJ35","v":1.0257120887964588},{"$f":"Input!AK35","v":1.0388149977152157},{"$f":"Input!AL35","v":1.0520852891031944},{"$f":"Input!AM35","v":1.0655251011795623}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!AI41","v":4.8693E-2},{"$f":"Input!AJ41","v":4.8693E-2},{"$f":"Input!AK41","v":4.8693E-2},{"$f":"Input!AL41","v":4.8693E-2},{"$f":"Input!AM41","v":4.8693E-2}]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!AI42","v":0.95356791739813263},{"$f":"Input!AJ42","v":0.90929177309101195},{"$f":"Input!AK42","v":0.86707146237365162},{"$f":"Input!AL42","v":0.82681152861099627},{"$f":"Input!AM42","v":0.78842094741835422}]
[{"$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$35","v":1333.8708402887823},{"$f":"Asset!AI$25*Input!AI$35","v":1399.5313459300005},{"$f":"Asset!AJ$25*Input!AJ$35","v":1447.2751922067166},{"$f":"Asset!AK$25*Input!AK$35","v":1496.5777049160347},{"$f":"Asset!AL$25*Input!AL$35","v":1538.814087242436},{"$f":"Asset!AM$25*Input!AM$35","v":1581.6905212681295}]
[{"$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$29","v":22.255612080180004},{"$f":"Working_Capital!AJ$29","v":22.255612080180004},{"$f":"Working_Capital!AK$29","v":23.308778166592582},{"$f":"Working_Capital!AL$29","v":23.829836900099473},{"$f":"Working_Capital!AM$29","v":24.770166486805788},{"$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,{"$f":"SUM(AI20:AI21)","v":1356.1264523689624},{"$f":"SUM(AJ20:AJ21)","v":1421.7869580101806},{"$f":"SUM(AK20:AK21)","v":1470.5839703733093},{"$f":"SUM(AL20:AL21)","v":1520.4075418161342},{"$f":"SUM(AM20:AM21)","v":1563.5842537292417},{"$f":"SUM(AN20:AN21)","v":1581.6905212681295}]
[{"$f":"ROW()","v":23},null,"Equity"]
[{"$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$15","v":610.25690356603309},{"$f":"AJ$22*WACC!AJ$15","v":639.8041311045813},{"$f":"AK$22*WACC!AK$15","v":661.76278666798919},{"$f":"AL$22*WACC!AL$15","v":684.18339381726037},{"$f":"AM$22*WACC!AM$15","v":703.6129141781588},{"$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,{"$f":"SUM(AI24:AI24)","v":610.25690356603309},{"$f":"SUM(AJ24:AJ24)","v":639.8041311045813},{"$f":"SUM(AK24:AK24)","v":661.76278666798919},{"$f":"SUM(AL24:AL24)","v":684.18339381726037},{"$f":"SUM(AM24:AM24)","v":703.6129141781588},{"$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$14","v":745.86954880292944},{"$f":"AJ$22*WACC!AJ$14","v":781.98282690559938},{"$f":"AK$22*WACC!AK$14","v":808.82118370532021},{"$f":"AL$22*WACC!AL$14","v":836.22414799887383},{"$f":"AM$22*WACC!AM$14","v":859.97133955108302},{"$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,{"$f":"SUM(AI27:AI27)","v":745.86954880292944},{"$f":"SUM(AJ27:AJ27)","v":781.98282690559938},{"$f":"SUM(AK27:AK27)","v":808.82118370532021},{"$f":"SUM(AL27:AL27)","v":836.22414799887383},{"$f":"SUM(AM27:AM27)","v":859.97133955108302},{"$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$12","v":172.43860031980947},{"$f":"Revenue!AJ145*AJ$12","v":177.28327838675773},{"$f":"Revenue!AK145*AK$12","v":182.14397342089399},{"$f":"Revenue!AL145*AL$12","v":187.01043682543497},{"$f":"Revenue!AM145*AM$12","v":192.62505058869141}]
[{"$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$12","v":0.2344000000011478},{"$f":"Revenue!AJ146*AJ$12","v":0.24042691361505505},{"$f":"Revenue!AK146*AK$12","v":0.24349823546561433},{"$f":"Revenue!AL146*AL$12","v":0.24660879176695918},{"$f":"Revenue!AM146*AM$12","v":0.24975908371766248}]
[{"$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$12","v":3.2359995529682251},{"$f":"Revenue!AJ147*AJ$12","v":3.3190419610638133},{"$f":"Revenue!AK147*AK$12","v":3.4107497806648253},{"$f":"Revenue!AL147*AL$12","v":3.5048982009577627},{"$f":"Revenue!AM147*AM$12","v":3.6012505407045312}]
[{"$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,{"$f":"SUM(AI33:AI35)","v":175.90899987277885},{"$f":"SUM(AJ33:AJ35)","v":180.84274726143661},{"$f":"SUM(AK33:AK35)","v":185.79822143702441},{"$f":"SUM(AL33:AL35)","v":190.76194381815969},{"$f":"SUM(AM33:AM35)","v":196.47606021311361}]
[{"$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!AI1577","v":-66.094124878475697},{"$f":"-Input!AJ1577","v":-68.926684965407674},{"$f":"-Input!AK1577","v":-72.332556699670818},{"$f":"-Input!AL1577","v":-74.919274343582742},{"$f":"-Input!AM1577","v":-76.513041041900308}]
[{"$f":"ROW()","v":39},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI28*WACC!AI$27*AI$8","v":-31.371273222651212},{"$f":"-Tax_CoRE!AJ28*WACC!AJ$27*AJ$8","v":-32.890197699649512},{"$f":"-Tax_CoRE!AK28*WACC!AK$27*AK$8","v":-34.019018986645769},{"$f":"-Tax_CoRE!AL28*WACC!AL$27*AL$8","v":-35.171587664832636},{"$f":"-Tax_CoRE!AM28*WACC!AM$27*AM$8","v":-36.170394541518554}]
[{"$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,{"$f":"Tax_Asset!AE20","v":-61.203217463052667},{"$f":"Tax_Asset!AF20","v":-65.242657426259186},{"$f":"Tax_Asset!AG20","v":-67.366545336607629},{"$f":"Tax_Asset!AH20","v":-70.156737654577867},{"$f":"Tax_Asset!AI20","v":-73.085047021078935}]
[{"$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,{"$f":"SUM(AI38:AI40)","v":-158.66861556417956},{"$f":"SUM(AJ38:AJ40)","v":-167.05954009131636},{"$f":"SUM(AK38:AK40)","v":-173.71812102292421},{"$f":"SUM(AL38:AL40)","v":-180.24759966299325},{"$f":"SUM(AM38:AM40)","v":-185.76848260449779}]
[{"$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":17.240384308599289},{"$f":"AJ36+AJ41","v":13.783207170120249},{"$f":"AK36+AK41","v":12.080100414100201},{"$f":"AL36+AL41","v":10.514344155166441},{"$f":"AM36+AM41","v":10.707577608615821}]
[{"$f":"ROW()","v":44},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":17.240384308599289},{"$f":"AJ43+AI44","v":13.783207170120249},12.080100414100201,10.514344155166441,10.707577608615821]
[{"$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$23)","v":-5.1721152925797869},{"$f":"-IF(AJ45>0,AJ45*WACC!AJ$23)","v":-4.134962151036075},{"$f":"-IF(AK45>0,AK45*WACC!AK$23)","v":-3.6240301242300603},{"$f":"-IF(AL45>0,AL45*WACC!AL$23)","v":-3.1543032465499321},{"$f":"-IF(AM45>0,AM45*WACC!AM$23)","v":-3.2122732825847464}]
[{"$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$24","v":2.5860576462898934},{"$f":"-AJ46*WACC!AJ$24","v":2.0674810755180375},{"$f":"-AK46*WACC!AK$24","v":1.8120150621150302},{"$f":"-AL46*WACC!AL$24","v":1.5771516232749661},{"$f":"-AM46*WACC!AM$24","v":1.6061366412923732}]
[{"$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,{"$f":"SUM(AI46:AI47)","v":-2.5860576462898934},-2.0674810755180375,-1.8120150621150302,{"$f":"SUM(AL46:AL47)","v":-1.5771516232749661},{"$f":"SUM(AM46:AM47)","v":-1.6061366412923732}]
[{"$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$28","v":1333.8708402887823},{"$f":"CoS!AJ$28","v":1399.5313459300005},{"$f":"CoS!AK$28","v":1447.2751922067166},{"$f":"CoS!AL$28","v":1496.5777049160347},{"$f":"CoS!AM$28","v":1538.814087242436}]
[{"$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":"$F53*AI52","v":600.24187812995206},{"$f":"$F53*AJ52","v":629.78910566850027},{"$f":"$F53*AK52","v":651.27383649302249},{"$f":"$F53*AL52","v":673.45996721221559},{"$f":"$F53*AM52","v":692.46633925909623}]
[{"$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":"$F54*AI52","v":733.6289621588304},{"$f":"$F54*AJ52","v":769.74224026150034},{"$f":"$F54*AK52","v":796.00135571369424},{"$f":"$F54*AL52","v":823.1177377038191},{"$f":"$F54*AM52","v":846.3477479833399}]
[{"$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$30","v":5.6799999999999996E-2},{"$f":"WACC!AJ$30","v":5.6799999999999996E-2},{"$f":"WACC!AK$30","v":5.6799999999999996E-2},{"$f":"WACC!AL$30","v":5.6799999999999996E-2},{"$f":"WACC!AM$30","v":5.6799999999999996E-2}]
[{"$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$27","v":4.206E-2},{"$f":"WACC!AJ$27","v":4.206E-2},{"$f":"WACC!AK$27","v":4.206E-2},{"$f":"WACC!AL$27","v":4.206E-2},{"$f":"WACC!AM$27","v":4.206E-2}]
[{"$f":"ROW()","v":59},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($AI$15:$AM$15,AI59:AM59)","v":159.75078612602724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$53*AI$57","v":34.093738677781275},35.772021201970816,36.992353912803672,38.252526137653845,39.332088069916665]
[{"$f":"ROW()","v":60},null,null,"Return on Debt",null,null,{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI60:$AM60)","v":144.58196148096201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$54*AI$58","v":30.856434148400407},32.375358625398704,33.479817021317977,34.620332047822629,35.597386280179279]
[{"$f":"ROW()","v":61},null,null,null,null,{"$f":"WACC!AA35","v":5.9434000000000001E-2},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI61:$AM61)","v":304.33274760698924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI59:AI60)","v":64.950172826181685},68.147379827369519,70.47217093412165,72.872858185476474,74.929474350095944]
[{"$f":"ROW()","v":62}]
[{"$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":805.91035244344607},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI64:$AM64)","v":805.91035244344607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$36","v":175.90899987277885},180.84274726143661,185.79822143702441,190.76194381815969,196.47606021311361]
[{"$f":"ROW()","v":65},null,null,"Annual Revenue and CoS difference",null,{"$f":"G65","v":-3.0473516371820608E-4},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI65:$AM65)","v":-3.0473516371820608E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI66-AI64","v":-9.8950913198351316},0.19778430001059633,2.5330692426670112,4.0413849792916494,4.7153459297553013]
[{"$f":"ROW()","v":66},null,null,"Net Cost of Service",null,{"$f":"CoS!F59","v":805.91004770828238},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI66:$AM66)","v":805.91004770828238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI$46","v":166.01390855294372},{"$f":"CoS!AJ$46","v":181.04053156144721},{"$f":"CoS!AK$46","v":188.33129067969142},{"$f":"CoS!AL$46","v":194.80332879745134},{"$f":"CoS!AM$46","v":201.19140614286891}]
[{"$f":"ROW()","v":67},null,null,"Less:"]
[{"$f":"ROW()","v":68},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!F51","v":310.68580436346866},{"$f":"SUMPRODUCT($AI$15:$AM$15,$AI68:$AM68)","v":310.68580436346866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI38","v":66.094124878475697},{"$f":"-AJ38","v":68.926684965407674},{"$f":"-AK38","v":72.332556699670818},{"$f":"-AL38","v":74.919274343582742},{"$f":"-AM38","v":76.513041041900308}]
[{"$f":"ROW()","v":69},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G69","v":144.58196148096201},144.58196148096201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI60","v":30.856434148400407},{"$f":"AJ60","v":32.375358625398704},{"$f":"AK60","v":33.479817021317977},{"$f":"AL60","v":34.620332047822629},{"$f":"AM60","v":35.597386280179279}]
[{"$f":"ROW()","v":70},null,null,"Tax Payable",null,{"$f":"CoS!F57","v":16.974781207375194},16.974781207375194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI44","v":5.1721152925797869},{"$f":"CoS!AJ44","v":4.134962151036075},{"$f":"CoS!AK44","v":3.6240301242300603},{"$f":"CoS!AL44","v":3.1543032465499321},{"$f":"CoS!AM44","v":3.2122732825847464}]
[{"$f":"ROW()","v":71},null,null,"Imputation Credits",null,{"$f":"CoS!F58","v":-8.4873906036875972},-8.4873906036875972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI45","v":-2.5860576462898934},{"$f":"CoS!AJ45","v":-2.0674810755180375},{"$f":"CoS!AK45","v":-1.8120150621150302},{"$f":"CoS!AL45","v":-1.5771516232749661},{"$f":"CoS!AM45","v":-1.6061366412923732}]
[{"$f":"ROW()","v":72},null,null,"Depreciation",null,{"$f":"CoS!F52","v":257.33161767772185},257.33161767772185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI39","v":48.339328503032419},{"$f":"CoS!AJ39","v":58.69353791255876},{"$f":"CoS!AK39","v":61.067719816428024},{"$f":"CoS!AL39","v":63.391657102454644},{"$f":"CoS!AM39","v":66.594125698929062}]
[{"$f":"ROW()","v":73},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!F53","v":-79.840712253627785},-79.840712253627785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI40","v":-17.03946782005616},{"$f":"CoS!AJ40","v":-17.878244738427004},{"$f":"CoS!AK40","v":-18.488146167909999},{"$f":"CoS!AL40","v":-19.117958705514056},{"$f":"CoS!AM40","v":-19.657505306090837}]
[{"$f":"ROW()","v":74},null,null,"Return on Working Capital",null,{"$f":"CoS!F56","v":4.9131997100427993},4.9131997100427993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AI43","v":1.0836925190202049},{"$f":"CoS!AJ43","v":1.0836925190202049},{"$f":"CoS!AK43","v":1.1349743352658925},{"$f":"CoS!AL43","v":1.1603462481765436},{"$f":"CoS!AM43","v":1.2061337167420343}]
[{"$f":"ROW()","v":75},null,null,null,null,{"$f":"SUM(F68:F74)","v":646.15926158225511},646.15926158225511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI68:AI74)","v":131.92016987516249},{"$f":"SUM(AJ68:AJ74)","v":145.26851035947638},{"$f":"SUM(AK68:AK74)","v":151.33893676688774},{"$f":"SUM(AL68:AL74)","v":156.55080265979745},{"$f":"SUM(AM68:AM74)","v":161.85931807295222}]
[{"$f":"ROW()","v":76},null,null,"Return on Equity",null,{"$f":"F66-F75","v":159.75078612602726},159.75078612602726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI66-AI75","v":34.093738677781232},{"$f":"AJ66-AJ75","v":35.77202120197083},{"$f":"AK66-AK75","v":36.992353912803679},{"$f":"AL66-AL75","v":38.252526137653888},{"$f":"AM66-AM75","v":39.332088069916693}]
[{"$f":"ROW()","v":77},null,null,"Expected Return on Equity",null,{"$f":"G59","v":159.75078612602724},159.75078612602724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI59","v":34.093738677781275},{"$f":"AJ59","v":35.772021201970816},{"$f":"AK59","v":36.992353912803672},{"$f":"AL59","v":38.252526137653845},{"$f":"AM59","v":39.332088069916665}]
[{"$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!G1650","v":0.03}]
[{"$f":"ROW()","v":85},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,{"$f":"Input!G1651","v":0.01}]
[{"$f":"ROW()","v":86},null,null,"Benchmark DRP take-up",null,null,{"$f":"Input!G1652","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":5.1721152925797869},4.134962151036075,3.6240301242300603,3.1543032465499321,3.2122732825847464]
[{"$f":"ROW()","v":90},null,null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI89/WACC!AI$23*(1-WACC!AI$23)*$G$83)","v":8.4477883112136496},{"$f":"(AJ89/WACC!AJ$23*(1-WACC!AJ$23)*$G$83)","v":6.753771513358922},{"$f":"(AK89/WACC!AK$23*(1-WACC!AK$23)*$G$83)","v":5.9192492029090982},{"$f":"(AL89/WACC!AL$23*(1-WACC!AL$23)*$G$83)","v":5.152028636031555},{"$f":"(AM89/WACC!AM$23*(1-WACC!AM$23)*$G$83)","v":5.2467130282217518}]
[{"$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$86","v":2.1119470778034124},1.6884428783397305,1.4798123007272745,1.2880071590078888,1.3116782570554379]
[{"$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,{"$f":"AI36","v":175.90899987277885},{"$f":"AJ36","v":180.84274726143661},{"$f":"AK36","v":185.79822143702441},{"$f":"AL36","v":190.76194381815969},{"$f":"AM36","v":196.47606021311361}]
[{"$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,{"$f":"AI38","v":-66.094124878475697},-68.926684965407674,-72.332556699670818,-74.919274343582742,-76.513041041900308]
[{"$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,-31.371273222651212,-32.890197699649512,-34.019018986645769,-35.171587664832636,-36.170394541518554]
[{"$f":"ROW()","v":97},null,null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI46","v":-5.1721152925797869},{"$f":"AJ46","v":-4.134962151036075},{"$f":"AK46","v":-3.6240301242300603},{"$f":"AL46","v":-3.1543032465499321},{"$f":"AM46","v":-3.2122732825847464}]
[{"$f":"ROW()","v":98},null,null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI94:AI97)","v":73.271486479072152},{"$f":"SUM(AJ94:AJ97)","v":74.890902445343343},{"$f":"SUM(AK94:AK97)","v":75.82261562647777},{"$f":"SUM(AL94:AL97)","v":77.516778563194393},{"$f":"SUM(AM94:AM97)","v":80.58035134711001}]
[{"$f":"ROW()","v":99},null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI90","v":-8.4477883112136496},{"$f":"-AJ90","v":-6.753771513358922},{"$f":"-AK90","v":-5.9192492029090982},{"$f":"-AL90","v":-5.152028636031555},{"$f":"-AM90","v":-5.2467130282217518}]
[{"$f":"ROW()","v":100},null,null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI91","v":2.1119470778034124},{"$f":"AJ91","v":1.6884428783397305},{"$f":"AK91","v":1.4798123007272745},{"$f":"AL91","v":1.2880071590078888},{"$f":"AM91","v":1.3116782570554379}]
[{"$f":"ROW()","v":101},null,null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI98:AI100)","v":66.935645245661917},{"$f":"SUM(AJ98:AJ100)","v":69.825573810324144},{"$f":"SUM(AK98:AK100)","v":71.383178724295945},{"$f":"SUM(AL98:AL100)","v":73.652757086170723},{"$f":"SUM(AM98:AM100)","v":76.645316575943696}]
[{"$f":"ROW()","v":102}]
[{"$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$35","v":96.960366324194425},{"$f":"(Asset!AJ18+Asset!AJ19+Asset!AJ20)*Input!AJ$35","v":88.55913945084788},{"$f":"(Asset!AK18+Asset!AK19+Asset!AK20)*Input!AK$35","v":91.882086357836428},{"$f":"(Asset!AL18+Asset!AL19+Asset!AL20)*Input!AL$35","v":86.510080723341588},{"$f":"(Asset!AM18+Asset!AM19+Asset!AM20)*Input!AM$35","v":89.813054418531905}]
[{"$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$14","v":36.113278102669987},{"$f":"(AK20-AJ20)*WACC!AJ$14","v":26.259115452193864},{"$f":"(AL20-AK20)*WACC!AK$14","v":27.116381990124946},{"$f":"(AM20-AL20)*WACC!AL$14","v":23.23001027952073},{"$f":"(AN20-AM20)*WACC!AM$14","v":23.582038714131411}]
[{"$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,{"$f":"AI104-AI105","v":60.847088221524437},{"$f":"AJ104-AJ105","v":62.300023998654012},{"$f":"AK104-AK105","v":64.765704367711479},{"$f":"AL104-AL105","v":63.280070443820861},{"$f":"AM104-AM105","v":66.231015704400491}]
[{"$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,{"$f":"AI101","v":66.935645245661917},{"$f":"AJ101","v":69.825573810324144},{"$f":"AK101","v":71.383178724295945},{"$f":"AL101","v":73.652757086170723},{"$f":"AM101","v":76.645316575943696}]
[{"$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,{"$f":"AI106-AI107","v":-6.0885570241374793},{"$f":"AJ106-AJ107","v":-7.5255498116701318},{"$f":"AK106-AK107","v":-6.6174743565844665},{"$f":"AL106-AL107","v":-10.372686642349862},{"$f":"AM106-AM107","v":-10.414300871543205}]
[{"$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$84","v":-0.18265671072412437},{"$f":"AJ108*$G$84","v":-0.22576649435010396},{"$f":"AK108*$G$84","v":-0.198524230697534},{"$f":"AL108*$G$84","v":-0.31118059927049585},{"$f":"AM108*$G$84","v":-0.31242902614629614}]
[{"$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$85","v":2.1119470778034125E-2},{"$f":"AJ91*$G$85","v":1.6884428783397305E-2},{"$f":"AK91*$G$85","v":1.4798123007272746E-2},{"$f":"AL91*$G$85","v":1.2880071590078888E-2},{"$f":"AM91*$G$85","v":1.311678257055438E-2}]
[{"$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,{"$f":"SUM(AI111:AI112)","v":-0.16153723994609026},-0.20888206556670666,-0.18372610769026126,-0.29830052768041698,-0.29931224357574177]
[{"$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":14,"n_rows":4983,"n_cols":39,"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},365,{"$f":"Input!AJ8","v":365},{"$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$34","v":1.681499394021293},{"$f":"Input!J$34","v":1.5892922680734378},{"$f":"Input!K$34","v":1.5411674652735776},{"$f":"Input!L$34","v":1.4958715039286195},{"$f":"Input!M$34","v":1.4613030448042184},{"$f":"Input!N$34","v":1.4243964150037025},{"$f":"Input!O$34","v":1.3856180265474265},{"$f":"Input!P$34","v":1.3419554649391796},{"$f":"Input!Q$34","v":1.3033983435230634},{"$f":"Input!R$34","v":1.2570727397472439},{"$f":"Input!S$34","v":1.2311154855341737},{"$f":"Input!T$34","v":1.2125164137015831},null,null,{"$f":"Input!W$34","v":1.1703537565790378},{"$f":"Input!X$34","v":1.156729904645468},{"$f":"Input!Y$34","v":1.1297245372218385},{"$f":"Input!Z$34","v":1.09665422498966},{"$f":"Input!AA$34","v":1.0894529308293153},null,null,{"$f":"Input!AD$34","v":1.0713623840074262},{"$f":"Input!AE$34","v":1.0557789311491363},{"$f":"Input!AF$34","v":1.0360007352935325},{"$f":"Input!AG$34","v":1.0178412132024979},{"$f":"Input!AH$34","v":1},{"$f":"Input!AI$34","v":0.98738667717776907},{"$f":"Input!AJ$34","v":0.974932450268156},{"$f":"Input!AK$34","v":0.96263531254305534},{"$f":"Input!AL$34","v":0.95049328258587062},{"$f":"Input!AM$34","v":0.93850440397225321}]
[{"$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$35","v":0.59470732107045698},{"$f":"Input!J$35","v":0.62921088844924278},{"$f":"Input!K$35","v":0.6488587532066068},{"$f":"Input!L$35","v":0.66850661796397082},{"$f":"Input!M$35","v":0.68432075301258088},{"$f":"Input!N$35","v":0.70205175291556787},{"$f":"Input!O$35","v":0.72169961767293178},{"$f":"Input!P$35","v":0.74518121213904975},{"$f":"Input!Q$35","v":0.76722515796438495},{"$f":"Input!R$35","v":0.79549891456644528},{"$f":"Input!S$35","v":0.81227148204224398},{"$f":"Input!T$35","v":0.82473110359569424},null,null,{"$f":"Input!W$35","v":0.85444250883853745},{"$f":"Input!X$35","v":0.86450604932401665},{"$f":"Input!Y$35","v":0.88517153257478987},{"$f":"Input!Z$35","v":0.91186444844037207},{"$f":"Input!AA$35","v":0.91789188105518082},null,null,{"$f":"Input!AD$35","v":0.93339099349326082},{"$f":"Input!AE$35","v":0.94716798232710975},{"$f":"Input!AF$35","v":0.96525028017153636},{"$f":"Input!AG$35","v":0.98247151621384743},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0127744510978043},{"$f":"Input!AJ$35","v":1.0257120887964588},{"$f":"Input!AK$35","v":1.0388149977152157},{"$f":"Input!AL$35","v":1.0520852891031944},{"$f":"Input!AM$35","v":1.0655251011795623}]
["Capital Base"]
[{"$f":"ROW()","v":15},null,"Physical Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1127.1842737645595,1167.1522312197071,1214.0646480236383,1257.9147336348594,1300.5103637740012,1333.870840288783,1381.8786052639548,1410.9955493504117,1440.6585467168161,1462.6324530724439]
[{"$f":"ROW()","v":16},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N25","v":946.71421640281699},{"$f":"O25","v":936.74828529216404},940.0494677476039,943.35850419846997,945.78061794909343,{"$f":"S25","v":962.55926736771994},null,null,{"$f":"T25","v":983.08887748803568},999.30372778701906,1009.9225765983894,1062.4532075861862,{"$f":"Z25","v":1102.5793902990079},null,null,{"$f":"AA25","v":1127.1842737645588},1167.1522312197064,1214.0646480236376,1257.9147336348587,1300.5103637740003,{"$f":"AH25","v":1333.8708402887823},1381.8786052639541,1410.9955493504108,1440.6585467168156,1462.6324530724432]
[null,null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O296","v":-8.5714703026255066},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O49","v":33.89050866628628},{"$f":"P49","v":40.833252353820932},42.915172399651141,43.714187530595765,52.24073559710282,30.367787969051331,null,null,45.420466834814405,42.456333188821858,86.956165347622218,77.084871711941645,42.625051531349243,null,null,79.823406512295222,91.32498476436264,91.314594137377867,93.181990635570443,86.537896481965007,{"$f":"AI49","v":95.737373922785594},86.339178818454442,88.448940918183879,82.227250603497595,84.289947105991828]
[{"$f":"ROW()","v":19},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S39","v":0.71382907416888119}]
[{"$f":"ROW()","v":20},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45","v":3.6396787555081191}]
[{"$f":"ROW()","v":21},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O31+O38+O44+O50","v":0},0,0,0,-5.4285010800503271,0,null,null,0,0,0,0,-4.2477368296308354E-2,null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37+O43+O51","v":-35.284969474313698},-37.532069898381089,-39.606135948785088,-41.292073779972299,-43.446961378403032,-13.477856604243691,null,null,-29.205616535830941,-31.837484377451503,-34.425534359825384,-36.958688999119822,-18.038093975461823,null,null,-39.83998244613845,-44.209700694212259,-47.250903998672541,-50.070730473939953,-53.177419967182956,-47.729608947613805,-57.222234731997823,-58.785943551778928,-60.253344247870039,-62.498880247126728]
[null,null,null,"Tariff variation depreciation"]
[{"$f":"ROW()","v":24},null,null,"Over Depreciation including adjustment to 2014 capital contributions due to deducting tax portion",null,null,null,null,null,null,null,null,null,null,{"$f":"O215","v":0},0,0,0,12.699547205808116,0,null,null,0,0,0,2.2204460492503131E-16,6.0403277959649462E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N33+N54","v":946.71421640281699},{"$f":"SUM(O16:O24)","v":936.74828529216404},940.0494677476039,943.35850419846997,945.78061794909343,962.55926736771994,983.08887748803568,null,null,999.30372778701906,1009.9225765983894,1062.4532075861862,1102.5793902990079,1127.1842737645588,null,null,1167.1522312197064,1214.0646480236376,1257.9147336348587,1300.5103637740003,1333.8708402887823,1381.8786052639541,1410.9955493504108,1440.6585467168156,1462.6324530724432,1484.4235199313084]
["Initial Asset, Vines and West net"]
[{"$f":"ROW()","v":27},null," ICB Account [m$ 30/6/2014]"]
[{"$f":"ROW()","v":28},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N33","v":768.77212559042823},735.32139343761855,710.44213158743435,685.56286973725014,660.68360788706593,634.49261548980564,null,null,{"$f":"T33","v":627.1896641321016},612.58376141669351,597.97785870128541,583.37195598587732,568.76605327046923,null,null,{"$f":"AA33","v":561.46310191276518},546.85719919735709,532.251296481949,517.64539376654091,503.03949105113287,488.43358833572483,473.8276856203168,459.22178290490876,444.61588018950073,430.03938034332725]
[null,null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O296","v":-8.5714703026255066},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O336","v":-24.879261850184246},-24.879261850184246,-24.879261850184246,-24.879261850184246,-24.879261850184246,-7.302951357704023,null,null,-14.605902715408046,-14.605902715408046,-14.605902715408046,-14.605902715408046,-7.3029513577040213,null,null,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408044,-14.605902715408057,-14.605902715408053,-14.605902715408053,-14.576499846173473,-14.441932604481606]
[{"$f":"ROW()","v":31},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O356","v":0},{"$f":"P356","v":0},0,0,-5.4285010800503271,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI356","v":0},0,0,0,0]
[null,null,null,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O376","v":0},0,0,0,4.1167705329742148,0,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":"N396","v":768.77212559042823},{"$f":"SUM(O28:O32)","v":735.32139343761855},710.44213158743435,685.56286973725014,660.68360788706593,634.49261548980564,627.1896641321016,null,null,612.58376141669351,597.97785870128541,583.37195598587732,568.76605327046923,561.46310191276518,null,null,546.85719919735709,532.251296481949,517.64539376654091,503.03949105113287,488.43358833572483,473.8276856203168,459.22178290490876,444.61588018950073,430.03938034332725,415.59744773884563]
[{"$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":0.71382907416888119},null,null,{"$f":"T39","v":0.70247504139375261},0.67976697584349544,0.65705891029323826,0.63435084474298109,0.61164277919272392,null,null,{"$f":"AA39","v":0.60028874641759533},0.57758068086733816,0.55487261531708099,0.53216454976682381,0.50945648421656664,{"$f":"AH39","v":0.48674841866630941},0.46404035311605224,0.44133228756579507,0.41862422201553789,0.39591615646528072]
[null,null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S457","v":0.71382907416888119},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":"T477","v":-1.1354032775128602E-2},null,null,-2.2708065550257204E-2,-2.2708065550257204E-2,-2.27080655502572E-2,-2.27080655502572E-2,-1.1354032775128604E-2,null,null,-2.27080655502572E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257193E-2,-2.2708065550257193E-2,-2.2708065550257193E-2,-2.2708065550257193E-2,-2.2708065550257197E-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":"T497","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI497","v":0},0,0,0,0]
[{"$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,{"$f":"SUM(S35:S38)","v":0.71382907416888119},0.70247504139375261,null,null,0.67976697584349544,0.65705891029323826,0.63435084474298109,0.61164277919272392,0.60028874641759533,null,null,0.57758068086733816,0.55487261531708099,0.53216454976682381,0.50945648421656664,0.48674841866630941,0.46404035311605224,0.44133228756579507,0.41862422201553789,0.39591615646528072,0.37320809091502355]
[{"$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":3.6396787555081191},{"$f":"W45","v":2.8981909221507003},2.1567030887932814,1.4152152554358628,0.67372742207844416,null,null,{"$f":"AA45","v":0.49597678684122698},0.25245237295709566,8.9279590729643143E-3,-8.6736173798840355E-16,-8.6736173798840355E-16,{"$f":"AH45","v":-8.6736173798840355E-16},-4.442247414069766E-16,-4.4436027296389058E-16,-4.4449580452080456E-16,-4.4463133607771854E-16]
[null,null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T578","v":3.6396787555081191},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":"W598","v":-0.74148783335741864},-0.74148783335741864,-0.74148783335741864,-0.74148783335741864,-0.17775063523721718,null,null,-0.24352441388413135,-0.24352441388413135,-8.9279590729651817E-3,0,0,4.2313699658142695E-16,-1.3553155691399814E-19,-1.3553155691399817E-19,-1.3553155691399817E-19,-1.3553155691399817E-19]
[{"$f":"ROW()","v":44},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W618","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI618","v":0},0,0,0,0]
[{"$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,{"$f":"SUM(T41:T44)","v":3.6396787555081191},null,null,2.8981909221507003,2.1567030887932814,1.4152152554358628,0.67372742207844416,0.49597678684122698,null,null,0.25245237295709566,8.9279590729643143E-3,-8.6736173798840355E-16,-8.6736173798840355E-16,-8.6736173798840355E-16,-4.442247414069766E-16,-4.4436027296389058E-16,-4.4449580452080456E-16,-4.4463133607771854E-16,-4.4476686763463252E-16]
["Capex"]
[{"$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":177.94209081238876},201.42689185454557,229.60733616016967,257.79563446122,285.09701006202772,318.77004613091174,null,null,{"$f":"T54","v":342.97428288619852},374.5592317994977,400.54817922518379,468.44890882729635,523.94519015443393,null,null,{"$f":"AA54","v":555.98172636774143},610.82181901773163,672.60637101650502,731.09399536775743,788.3182362878573,836.30732358359774,898.9436993397278,942.68925420714277,986.98086235450592,1023.5539766218573]
[{"$f":"ROW()","v":49},null,2,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O699","v":33.89050866628628},{"$f":"P699","v":40.833252353820932},42.915172399651141,43.714187530595765,52.24073559710282,30.367787969051331,null,null,45.420466834814405,42.456333188821858,86.956165347622218,77.084871711941645,42.625051531349243,null,null,79.823406512295222,91.32498476436264,91.314594137377867,93.181990635570443,86.537896481965007,{"$f":"AI699","v":95.737373922785594},86.339178818454442,88.448940918183879,82.227250603497595,84.289947105991828]
[{"$f":"ROW()","v":50},null,3,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O719","v":0},0,0,0,0,0,null,null,0,0,0,0,-4.2477368296308354E-2,null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,4,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O739","v":-10.405707624129452},{"$f":"P739","v":-12.652808048196841},{"$f":"Q739","v":-14.726874098600842},{"$f":"R739","v":-16.412811929788056},{"$f":"S739","v":-18.567699528218789},{"$f":"T739+T759","v":-6.1635512137645403},null,null,-13.835517921515223,-16.467385763135781,-19.055435745509666,-21.588590384804103,-10.546037949745457,null,null,-24.967847251296018,-29.33756549936983,-32.613365258641274,-35.442119692981656,-38.548809186224652,-33.100998166655494,-42.593623951039511,-44.157332770820616,-45.654136336146308,-48.034239577094866]
[{"$f":"ROW()","v":52},null,5,"Depreciation per tariff variation",null,null,null,null,null,null,null,null,null,null,{"$f":"O759","v":0},0,0,0,0,0,null,null,0,0,0,-1.6042088428550087E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,6,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O779","v":0},0,0,0,8.5827766728339014,0,null,null,0,0,0,2.2204460492503131E-16,6.0403277959649462E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N799","v":177.94209081238876},{"$f":"SUM(O48:O51)","v":201.42689185454557},229.60733616016967,257.79563446122,285.09701006202772,318.77004613091174,342.97428288619852,null,null,374.5592317994977,400.54817922518379,468.44890882729635,523.94519015443393,555.98172636774143,null,null,610.82181901773163,672.60637101650502,731.09399536775743,788.3182362878573,836.30732358359774,898.9436993397278,942.68925420714277,986.98086235450592,1023.5539766218573,1059.8096841507543]
[{"$f":"\"Assets Account [m$\"&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":"N218","v":242.69762162369258},240.90916172618481,240.37823985686001,239.91207911096154,241.5316604378508,252.05890038593083,null,null,{"$f":"T218","v":260.46315358857697},261.70445220286467,262.15166479088339,282.01689604882972,284.29967534705366,null,null,{"$f":"AA218","v":283.41178188102299},280.70410505733042,279.9639868805009,283.45947436106485,285.80693711584615,{"$f":"AH218","v":284.97814084120688},284.19189225999691,283.4697772055132,284.19554507247608,283.24688536034438]
[{"$f":"ROW()","v":59},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"N219","v":0},{"$f":"O219","v":0},{"$f":"P219","v":0},{"$f":"Q219","v":0},{"$f":"R219","v":0},0,null,null,0,0,0,0,{"$f":"Z219","v":0},null,null,1.1854607724235358,2.6941382075976978,3.4479405259811466,3.8893870973779117,4.4614388685833051,{"$f":"AH219","v":4.4174661034019289},4.339337778760493,4.261209454119057,4.1830811294776211,4.1049528048361852]
[{"$f":"ROW()","v":60},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N220","v":309.48607369844098},302.79804292213669,295.97785817844635,289.03429358950905,281.98670986339289,276.04591981691954,null,null,235.92358350823869,229.95083455866302,223.97808560908734,218.00533665951167,212.032587709936,null,null,209.04621323514817,203.07346428557253,197.10071533599688,191.12796638642124,185.15521743684559,{"$f":"AH220","v":179.18246848726994},173.20971953769427,167.2369705881186,161.26422163854292,155.29147268896725]
[{"$f":"ROW()","v":61},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N221","v":146.27321126964227},151.8679598794954,158.70313633205777,170.70466619262777,180.75238446906016,187.59760269077657,null,null,227.4431918029743,232.78828372436965,238.90874933162007,257.33655968666,269.11282902372182,null,null,279.2961094863611,307.02034596720671,333.40703702109562,358.89460437898043,386.41831149935445,{"$f":"AH221","v":406.36435215822507},437.28021221643348,460.18673417390949,482.68761305693175,505.85043083688356]
[{"$f":"ROW()","v":62},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N222","v":39.372528418173594},37.103476554431126,35.676419763876083,34.249362973321041,32.822306182765999,31.395249392210957,null,null,30.681720996933436,29.254664206378393,27.827607415823351,26.400550625268309,24.973493834713267,null,null,24.259965439435746,22.832908648880704,21.405851858325661,19.978795067770619,18.551738277215577,{"$f":"AH222","v":17.124681486660535},15.697624696105491,14.270567905550447,12.843511114995403,11.416454324440359]
[{"$f":"ROW()","v":63},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N223","v":13.772081427086121},13.279709023131817,13.62828218607627,13.796659659119799,13.386056347595719,13.683696571531064,null,null,13.634560635345609,13.179803884104734,12.954391757920165,13.57535225792415,13.541338128473694,null,null,14.672174288914055,16.693396264766328,20.245722653625371,24.541982632647741,25.18261312627418,{"$f":"AH223","v":24.979808687586047},24.864065700023311,24.400178397056823,24.134331905732768,23.580755689276462]
[{"$f":"ROW()","v":64},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N224","v":2.6167287231836593},2.4222103504536108,2.2873716820514876,2.1522665855807901,2.0323779353316853,3.9396670239959581,null,null,5.8905615627640771,5.8527285275636451,5.8606526610891718,5.6043068220615302,5.344217636459625,null,null,5.2288025657899588,5.0052169575412604,4.7573040735560372,4.7042468253464484,4.9557514640000351,{"$f":"AH224","v":9.8343229139166297},17.731051504710205,20.65762198719456,26.034420662978729,25.263139890065649]
[{"$f":"ROW()","v":65},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N225","v":2.3187328324092111},2.1897230353363644,2.0602539491293834,1.9817576337884253,1.995210210253004,0.82351414465859207,null,null,0.94716814227902435,2.1698992868108062,2.8991957852583337,7.4318283473924289,17.58261431786476,null,null,17.53205270001245,17.50639814508185,17.389714157842612,18.006262156041341,27.142555546538258,{"$f":"AH225","v":29.178506185345789},31.099916943007916,30.552082297351902,29.948178424070736,29.161576904489969]
[{"$f":"ROW()","v":66},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N226","v":152.96398126406538},161.2169400812227,172.41042642867907,179.44752732637795,183.51987440084972,188.4597277106752,null,null,194.36343775508817,207.63041165683057,217.38376378829921,228.48006340433506,248.45660410242161,null,null,259.80065407570567,278.18885808118483,295.77188074632539,309.91847126444037,320.83279075232036,{"$f":"AH226","v":335.45224206779289},342.87558896262027,349.93364510457997,358.28791506592466,366.53868874714499]
[{"$f":"ROW()","v":67},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N227","v":3.5527535654256845},-4.1167705329742148,-4.1167705329742157,-4.1167705329742157,-4.1167705329742157,0,null,null,3.4976524218056708,3.5815868146145911,4.1014707491950251,7.8004073525089312,12.604093888536834,null,null,12.19631179684586,11.856883294091,10.989449840661115,10.381061974704307,10.191681554734449,{"$f":"AH227","v":10.333395050872285},9.1482873062647752,7.9242481306762258,6.8307231035671698,5.9835268944225675]
[{"$f":"ROW()","v":68},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"N228","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,1.5438070203276444,2.5259851957914479,3.7732963444801455,4.540750155294818,6.0275027557476353,{"$f":"AH228","v":7.2520254393835915},10.757745998633094,14.17055019828182,14.281600007010518,15.31037206162463]
[{"$f":"ROW()","v":69},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N229","v":8.4701167905281203},7.2893700690298822,4.6577123261393307,1.212048689348908,0.28812027061220213,4.5372911309296278,null,null,6.22614857393806,9.1733644247274064,9.8392962091217679,11.784207881602841,10.614237809735178,null,null,14.993242002480077,14.154315459684057,18.538612339616655,20.774763479447383,17.794736802355636,{"$f":"AH229","v":14.087213606130106},18.536225125197831,19.733063735008855,20.043491552826257,19.344807782785253]
[70,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N230","v":0},{"$f":"O230","v":0},{"$f":"P230","v":0},{"$f":"Q230","v":0},{"$f":"R230","v":0},{"$f":"S230","v":0},null,null,{"$f":"T230","v":0},{"$f":"W230","v":0},{"$f":"X230","v":0},{"$f":"Y230","v":0},{"$f":"Z230","v":0},null,null,{"$f":"AA230","v":0},{"$f":"AD230","v":0},{"$f":"AE230","v":0},{"$f":"AF230","v":0},{"$f":"AG230","v":0},{"$f":"AH230","v":0},{"$f":"AI230","v":8.6490879747793667E-2},{"$f":"AJ230","v":0.1556835835460286},{"$f":"AK230","v":0.20757811139470478},{"$f":"AL230","v":0.25047283105282642}]
[{"$f":"ROW()","v":71},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N231","v":0},0,{"$f":"P231","v":0},{"$f":"Q231","v":0},{"$f":"R231","v":0},{"$f":"S231","v":0},null,null,{"$f":"T231","v":0},{"$f":"W231","v":0},{"$f":"X231","v":0},{"$f":"Y231","v":0},{"$f":"Z231","v":0},null,null,{"$f":"AA231","v":0},{"$f":"AD231","v":0},{"$f":"AE231","v":0},{"$f":"AF231","v":0},{"$f":"AG231","v":0},{"$f":"AH231","v":0},1.3888663990994601,3.3862739391767724,5.0740305258912715,6.6612482164458795]
[{"$f":"ROW()","v":72},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N232","v":17.009623032267243},13.607698425813794,10.205773819360346,6.803849212906897,3.4019246064534485,1.2212453270876722E-15,null,null,{"$f":"T232","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,null,null,{"$f":"AA232","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":"AH232","v":1.2212453270876722E-15},{"$f":"AI232","v":1.221001381598863E-15},{"$f":"AJ232","v":1.221001381598863E-15},{"$f":"AK232","v":1.221001381598863E-15},{"$f":"AL232","v":1.221001381598863E-15}]
[{"$f":"ROW()","v":73},null,null,"Land",null,null,null,null,null,null,null,null,null,null,8.1807637579022146,8.1807637579022146,8.1807637579022146,8.1807637579022146,8.1807637579022146,4.0176985000918073,null,null,{"$f":"T233","v":4.0176985000918073},4.0176985000918073,4.0176985000918073,4.0176985000918073,4.0176985000918073,null,null,{"$f":"AA233","v":4.0176985000918073},4.8962156549778975,7.2731362456303019,7.6969678553215184,7.7037949132965409,9.7267899132965407,9.7267899132965407,9.7267899132965407,9.7267899132965407,9.7267899132965407]
[{"$f":"ROW()","v":74},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N234","v":0},0,0,0,0,0,null,null,{"$f":"T234","v":0},0,0,0,0,null,null,{"$f":"AA234","v":0},0,0,0,0.28529366088840813,0.95942734769438998,0.94479004236256359,0.9301527370307372,0.91551543169891081,0.90087812636708442]
[{"$f":"ROW()","v":75},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O58:O74)","v":946.71421640281699},936.74828529216416,940.04946774760401,943.3585041984702,945.78061794909388,{"$f":"SUM(T58:T74)","v":962.55926736772005},null,null,983.08887748803579,999.3037277870194,1009.9225765983896,1062.4532075861866,1102.5793902990085,null,null,1127.1842737645588,1167.1522312197067,1214.0646480236378,1257.9147336348587,1300.5103637740008,{"$f":"SUM(AI58:AI74)","v":1333.8708402887821},1381.8786052639541,1410.9955493504112,1440.6585467168156,1462.6324530724435]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value 1 January 2005 \",A$236)","v":"Adjustments to Opening Asset Value 1 January 2005 ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":77},null,{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",C$236)","v":"Adjustments to Opening Asset Value "}]
[{"$f":"ROW()","v":78},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O279","v":0}]
[{"$f":"ROW()","v":79},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":80},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":81},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":82},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.84199507318742606]
[{"$f":"ROW()","v":83},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":84},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-5.9951131038181532E-2]
[{"$f":"ROW()","v":85},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":86},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":87},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-7.6695240983998989]
[{"$f":"ROW()","v":88},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":89},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Miscellaneous IT Equipment"]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O292","v":0}]
[{"$f":"ROW()","v":92},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":93},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":94},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":95},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O78:O94)","v":-8.5714703026255066},null,null,null,{"$f":"SUM(S78:S94)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z78:Z94)","v":0}]
["Vines and West net assets rolled into asset base"]
[{"$f":"ROW()","v":97},null,"Vines and West net assets rolled into asset base"]
[{"$f":"ROW()","v":98},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O440+O561","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O441+O562","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O442+O563","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O443+O564","v":0},0,0,0,0.52567523228372237,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O444+O565","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O445+O566","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O446+O567","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O447+O568","v":0},0,0,0,0,1.5826022805859704E-2,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O448+O569","v":0},0,0,0,0.18815384188515882,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O449+O570","v":0},0,0,0,0,3.4976524218056664,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O450+O571","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O451+O572","v":0},0,0,0,0,0.12620031089659317,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O453+O574","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]
[{"$f":"ROW()","v":112},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O454+O575","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]
[{"$f":"ROW()","v":113},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O455+O576","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]
[{"$f":"ROW()","v":114},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O456+O577","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]
[{"$f":"ROW()","v":115},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O98:O114)","v":0},0,0,0,0.71382907416888119,{"$f":"SUM(T98:T114)","v":3.6396787555081191},null,null,{"$f":"SUM(W98:W114)","v":0},0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI98:AI114)","v":0},0,0,0,0]
["Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":117},null,"Capex"]
[{"$f":"ROW()","v":118},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O682","v":0.63966363386548675},1.9049943515418515,1.9796009137414048,4.0751884253023292,12.763548542605101,9.705168718471775,null,null,3.9413836104582329,3.1900541646963596,22.679974129827542,5.2069142602509064,0.75177674404673611,null,null,0.5796219511313615,2.6223729599261154,7.0676397869191554,5.9438673295113622,2.7822144787540815,{"$f":"AI682","v":2.7319627915308167},2.8302458531512533,4.3135068477622269,2.6929981042646713,0.56605701967529087]
[{"$f":"ROW()","v":119},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,1.1785074264747741,null,null,1.5303674670033316,0.79650005861972051,0.48414431163303673,0.6147495114416649,0,{"$f":"AI683","v":0},0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O684","v":0},0,0,0,0,0,null,null,0,0,0,0,{"$f":"AA684","v":0},null,null,0,0,0,0,0,{"$f":"AI684","v":0},0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,9.7142005888898861,10.996341784407406,16.206554992827094,14.295554150272018,10.615966932281768,5.6538049678737181,null,null,11.344782717150917,12.357015543759527,24.912913800166503,18.50877945605491,13.720991961069155,null,null,35.05144846793435,34.216948922764153,33.811191108408508,36.3112078885814,29.198916030005527,{"$f":"AI685","v":41.069222771424755},33.744371716882654,33.901134837710323,35.128092648601722,35.956441612933411]
[{"$f":"ROW()","v":122},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,{"$f":"AI686","v":0},0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0.13821539814810579,0.98184488293764804,0.80428368342707079,0.22777273264408157,0.89435427426869829,0.30168262799199541,null,null,0.2674439650482513,0.5048220782237397,1.3582492688548131,0.72753067754168621,1.5206492670653315,null,null,2.8391831743869065,4.44318788078112,5.2271976461900245,1.6108400032073622,0.80680677175023563,{"$f":"AI687","v":1.0854111799672534},0.76440214406268225,0.98155300930668099,0.7183621094071011,0.39493595628207828]
[{"$f":"ROW()","v":124},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,1.5466222439166313E-2,2.0405671992823944,2.0438795885926129,null,null,0.20987262629488179,0.26867843991488799,4.4084673617198391E-3,6.6512078745622886E-4,8.4346351340103751E-3,null,null,2.4324713162444136E-2,0,0.20989256587565894,0.73315315083319277,5.468111979638528,{"$f":"AI688","v":8.0254337793793784},3.5285271361677735,6.0669685078717768,7.0563271871329894E-2,7.1514316924343804E-2]
[{"$f":"ROW()","v":125},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,5.1423601651278829E-2,0.1437951471543403,0.18523509861326073,0.12831890741682228,null,null,1.2863936007995322,0.85626621702652339,4.8655225547110241,10.48367596304926,0.16597588700700422,null,null,0.45078412175007782,0.6893977138279721,1.4397140000623199,9.9709865415713494,2.8711714858730173,{"$f":"AI689","v":1.9107462029319469},0.35705743048316674,0.30991463862008828,0.10556198905141262,0.1063670640997695]
[{"$f":"ROW()","v":126},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,22.885152408775419,26.948652626863055,23.873309208004294,21.752649995876805,23.422903029166545,10.463068648248486,null,null,22.834557768030777,20.380901603530422,22.927404412796033,33.005331813819524,18.018333615241055,null,null,32.541165459815623,33.093952647768795,31.00179825824878,29.147933456684228,34.257425631298432,{"$f":"AI690","v":27.944234772928258},28.696713410977747,31.14079576680178,32.282931317349544,33.037434146896494]
[{"$f":"ROW()","v":127},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.3756507486441136E-15,null,null,0.80391274981451366,1.3197614640313788,4.4988141327648501,5.6035640654788477,0.4055839508010346,null,null,1.2381520798729146,1.0724649841604994,1.052913092401909,1.5914778751582046,2.0288464652031672,{"$f":"AI691","v":0.7923251901521392},0.7923251901521392,0.87928567811070746,0.8811238538973365,0.8811238538973365]
[{"$f":"ROW()","v":128},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,1.5438070203276444,null,null,1.3440743639796098,2.163975979536104,2.0586933405387873,3.3777068754572701,3.5586303377916222,{"$f":"AI692","v":3.3284119452012058},4.7090109077187261,1.8781576075705713,2.9836956142130435,3.1242789720846846]
[{"$f":"ROW()","v":129},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O693","v":0.51327663660738754},1.4187080709741899E-3,0,3.2037608569070213,2.3181605208850491,2.0718645104559177,null,null,{"$f":"W693","v":4.7321197972172966},3.5788336776390159,5.7088785811397278,3.5484103549590622,5.3109910241824965,null,null,{"$f":"AD693","v":3.3457675583725126},9.8492630263257404,8.537578417408481,3.5879472842609705,2.8639838134311724,7.3742680104225862,8.6937399691232393,6.8508605000587597,5.1253714344090406,7.8325885406791862]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,8.6490879747793667E-2,8.6490879747793667E-2,8.6490879747793667E-2,9.4789247506797861E-2,9.4789247506797861E-2]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O695","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI695","v":1.3888663990994601},2.1362941799872588,2.0402726446231716,2.1437610129255971,2.2244163750124355]
[{"$f":"ROW()","v":132},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O696","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI696","v":0},0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O697","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.8785171548860895,2.3769205906524049,0.42383160969121653,6.8270579750223026E-3,2.0229949999999999,{"$f":"AI697","v":0},0,0,0,0]
[{"$f":"ROW()","v":134},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,0,0,0,0.28529366088840813,0.67879448821921573,{"$f":"AI698","v":0},0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O118:O134)","v":33.89050866628628},40.833252353820932,42.915172399651141,43.714187530595765,52.24073559710282,30.367787969051331,null,null,45.420466834814405,42.456333188821858,86.956165347622218,77.084871711941645,42.625051531349243,null,null,79.823406512295222,91.32498476436264,91.314594137377867,93.181990635570443,86.537896481965007,{"$f":"SUM(AI118:AI134)","v":95.737373922785594},86.339178818454442,88.448940918183879,82.227250603497595,84.289947105991828]
["Depreciation"]
[{"$f":"ROW()","v":137},null,"Depreciation"]
[{"$f":"ROW()","v":138},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O319+O460+O581+O722","v":-2.428123531373279},-2.4359162208666736,-2.445761659639877,-2.4556070984130804,-2.4644435352224883,-1.3009155158255923,null,null,-2.7000849961705891,-2.7428415766776215,-2.8147428718812471,-2.9241349620269563,-1.6396702100774054,null,null,-3.2872987748239142,-3.3624911367556942,-3.5721523063552061,-3.5964045747300237,-3.6110107533933853,-3.518211372740828,-3.5523609076349629,-3.5877389807993545,-3.641657816396382,-3.6753202926996904]
[{"$f":"ROW()","v":139},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O320+O461+O582+O723","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,-2.169003182916944E-2,-4.2697740236271806E-2,-4.2697740236271806E-2,-4.2697740236271806E-2,-4.3972765181376321E-2,-7.8128324641435973E-2,-7.8128324641435973E-2,-7.8128324641435973E-2,-7.8128324641435959E-2,-7.8128324641435987E-2]
[{"$f":"ROW()","v":140},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O321+O462+O583+O724","v":-6.688030776304311},-6.820184743690378,-6.9435645889373161,-7.04758372611614,-7.1653056122970016,-2.9863744747878314,null,null,-5.9727489495756627,-5.9727489495756618,-5.9727489495756618,-5.9727489495756618,-2.9863744747878296,null,null,-5.97274894957566,-5.97274894957566,-5.9727489495756592,-5.9727489495756592,-5.9727489495756592,-5.9727489495756645,-5.9727489495756645,-5.9727489495756645,-5.9727489495756636,-5.9727489495756636]
[{"$f":"ROW()","v":141},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O322+O463+O584+O725","v":-4.1194519790367536},-4.1611653318450408,-4.2050251322571093,-4.2478358738396151,-4.2967622752352792,-2.944177689568972,null,null,-5.9996907957555585,-6.2365499365091113,-6.4851034451265521,-6.7325101189930763,-3.5494744697310825,null,null,-7.3272119870887291,-7.8302578688752416,-8.3236237505236765,-8.7875007682074298,-9.252875371134877,-10.153362713216289,-10.837849759406701,-11.400255954688079,-11.965274868649917,-12.550743079459949]
[{"$f":"ROW()","v":142},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O323+O464+O585+O726","v":-1.4270567905550431},-1.4270567905550431,-1.4270567905550431,-1.4270567905550431,-1.4270567905550431,-0.71352839527752143,null,null,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,-0.71352839527752143,null,null,-1.4270567905550429,-1.4270567905550429,-1.4270567905550429,-1.4270567905550431,-1.4270567905550433,-1.4270567905550446,-1.4270567905550446,-1.4270567905550446,-1.4270567905550449,-1.4270567905550449]
[{"$f":"ROW()","v":143},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O324+O465+O586+O727","v":-0.63058780210240994},-0.63327171999319698,-0.63590621038354178,-0.63837604416816163,-0.64141944412188501,-0.3508185641774495,null,null,-0.72220071628912685,-0.73023420440830855,-0.73728876885082784,-0.74550271856359207,-0.38981310662497032,null,null,-0.81796119853463334,-0.89086149192207897,-0.93093766716765547,-0.97020950958092067,-1.0096112104383699,-1.2011541675299882,-1.2282894470291694,-1.2473995006307366,-1.2719383258634038,-1.2898973785985812]
[{"$f":"ROW()","v":144},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O325+O466+O587+O728","v":-0.13456724169186726},-0.13483866840212363,-0.13510509647069752,-0.13535487268827132,-0.1356626541000161,-9.2985049824494598E-2,null,null,-0.24770566149531317,-0.26075430638936165,-0.26075430638936165,-0.26075430638936165,-0.12384970580367669,null,null,-0.24791032141114183,-0.24791288398522338,-0.26294981408524798,-0.48164851217960536,-0.58954052972193183,-0.12870518858580327,-0.60195665368341755,-0.69016983208761173,-0.84184404478440622,-0.70904088488932238]
[{"$f":"ROW()","v":145},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O326+O467+O588+O729","v":-0.1290097970728469},-0.12946908620698097,-0.12991991699223693,-0.13034257068976135,-0.13086337668549153,-2.0490932602249698E-2,null,null,-6.3662456267750467E-2,-0.12696971857899597,-0.33288999257692797,-0.33288999257692797,-0.21653750485931422,null,null,-0.47643867668067835,-0.80608170106721211,-0.82316600186358968,-0.83469315107443298,-0.83522084706548483,1.0664554730177384E-2,-0.90489207613917855,-0.91381851190125785,-0.89216350863218152,-0.89480255835846689]
[{"$f":"ROW()","v":146},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O327+O468+O589+O730","v":-14.632193591618115},-15.755166279406676,-16.836208310305398,-17.680302921405055,-18.671203561226214,-4.5593586038355047,null,null,-9.5675838662883592,-10.627549472061803,-11.831104796760167,-13.028791115732991,-6.7159706026667303,null,null,-14.152961454336408,-15.510929982628275,-16.855207740133768,-18.233613968804182,-19.63797431582589,-20.52088787810089,-21.638657269018015,-22.786525805457124,-24.032157636129195,-25.323474888823178]
[{"$f":"ROW()","v":147},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O328+O469+O590+O731","v":0},-5.3372172244409107E-16,0,0,0,0,null,null,-0.71997835700559332,-0.79987752945094448,-0.79987752945094448,-0.79987752945094448,-0.77466070823908151,null,null,-1.5621139716187356,-1.7370311713710136,-1.6549436745266837,-1.7808582951280625,-1.8871329690653325,-1.9774329347596495,-2.0163643657406882,-1.9728107052197648,-1.7283200630419384,-1.286320126670794]
[{"$f":"ROW()","v":148},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O329+O470+O591+O732","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,-0.36189618851580613,-0.91666483084740635,-1.0839922860719819,-1.3753242525156029,-2.3341076541556651,0.17730861404829595,-1.2962067080700015,-1.7671077988418742,-1.9549235595989314,-2.2532931210202358]
[{"$f":"ROW()","v":149},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O330+O471+O592+O733","v":-1.6940233581056243},-2.6330764509615259,-3.4456636367904228,-4.1276892756437267,-5.1123195225061684,-0.50920737834407737,null,null,-1.7849039464279508,-2.912901893244654,-3.7639669086586558,-4.7183804268267249,-0.92821479739421342,null,null,-4.1846941011685308,-5.4649661463931434,-6.301427277577754,-6.5679739613527186,-6.5715070096567034,-2.9252564913548613,-7.4969013593122131,-6.5404326822413559,-5.824055204450044,-6.1816447454889598]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,-1.7298175949558733E-2,-3.4596351899117465E-2,-5.1894527848676195E-2,-7.0852377350035772E-2]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O332+O473+O594+O735","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,-0.13888663990994601,-0.35251605790867191,-0.55654332237098902,-0.77091942366354871]
[{"$f":"ROW()","v":152},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O333+O474+O595+O736","v":-3.4019246064534485},-3.4019246064534485,-3.4019246064534485,-3.4019246064534485,-3.4019246064534476,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,-2.439454888092385E-19,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O334+O475+O596+O737","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]
[{"$f":"ROW()","v":154},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O335+O476+O597+O738","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,-4.6608014132338404E-3,-1.4637305331826431E-2,-1.4637305331826431E-2,-1.4637305331826427E-2,-1.4637305331826429E-2,-1.4637305331826427E-2]
[{"$f":"ROW()","v":155},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O138:O154)","v":-35.284969474313698},-37.532069898381089,-39.606135948785088,-41.292073779972306,-43.446961378403039,-13.477856604243696,null,null,-29.205616535830945,-31.837484377451506,-34.425534359825392,-36.94264691069128,{"$f":"SUM(AA138:AA154)","v":-18.038093975461827},null,null,-39.83998244613845,-44.209700694212266,-47.250903998672534,-50.07073047393996,-53.177419967182949,{"$f":"SUM(AI138:AI154)","v":-47.729608947613812},-57.222234731997816,-58.785943551778928,-60.253344247870032,-62.498880247126735]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":157},null,"Adjustments, Disposal & Additions"]
[{"$f":"ROW()","v":158},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O339+O480+O601+O702","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O340+O481+O602+O703","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O341+O482+O603+O704","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O342+O483+O604+O705","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O343+O484+O605+O706","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O344+O485+O606+O707","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O345+O486+O607+O708","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O346+O487+O608+O709","v":0},0,0,0,-1.2654358222399198,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O347+O488+O609+O710","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O348+O489+O610+O711","v":0},0,0,0,0,0,null,null,0,0,0,0,-3.8705334252927541E-2,null,null,-1.5466611009039191E-2,-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O349+O490+O611+O712","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O350+O491+O612+O713","v":0},0,0,0,0,0,null,null,0,0,0,0,-3.7720340433808155E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O352+O493+O614+O715","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]
[{"$f":"ROW()","v":172},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O353+O494+O615+O716","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]
[{"$f":"ROW()","v":173},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O354+O495+O616+O717","v":0},0,0,0,-4.1630652578104073,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O355+O496+O617+O718","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]
[{"$f":"ROW()","v":175},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O158:O174)","v":0},0,0,0,-5.4285010800503271,0,null,null,0,0,0,0,{"$f":"SUM(AA158:AA174)","v":-4.2477368296308354E-2},null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AI158:AI174)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":177},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":178},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O742","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O743","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O744","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O745","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O746","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O747","v":0},0,0,0,0,0,null,null,0,0,0,-1.6042088428550087E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O748","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O749","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O750","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O751","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O752","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O753","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O755","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]
[{"$f":"ROW()","v":192},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O756","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]
[{"$f":"ROW()","v":193},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O757","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]
[{"$f":"ROW()","v":194},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O758","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]
[{"$f":"ROW()","v":195},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T178:T194)","v":0},null,null,{"$f":"SUM(W178:W194)","v":0},{"$f":"SUM(X178:X194)","v":0},{"$f":"SUM(Y178:Y194)","v":0},{"$f":"SUM(Z178:Z194)","v":-1.6042088428550087E-2},{"$f":"SUM(AA178:AA194)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":197},null,"Over Depreciation"]
[{"$f":"ROW()","v":198},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O359+O762","v":0},0,0,0,0.22813494069739731,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O360+O763","v":0},0,0,0,0,0,null,null,0,0,0,0,6.9533459487615924E-3,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O361+O764","v":0},0,0,0,1.224515565823596,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O362+O765","v":0},0,0,0,3.3833238619825935E-4,0,null,null,0,0,0,0,1.176297130117228E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O363+O766","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]
[{"$f":"ROW()","v":203},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O364+O767","v":0},0,0,0,4.4705393788531139E-2,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O365+O768","v":0},0,0,0,2.3845434818947292E-3,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O366+O769","v":0},0,0,0,3.9368034717738601E-2,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O367+O770","v":0},0,0,0,0,0,null,null,0,0,0,0,4.1686960709715587E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O368+O771","v":0},0,0,0,4.1167705329742157,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O369+O772","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]
[{"$f":"ROW()","v":209},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O370+O773","v":0},0,0,0,7.0433298619385445,0,null,null,0,0,0,2.2204460492503131E-16,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",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,{"$f":"O372+O775","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O373+O776","v":0},0,0,0,3.3306690738754696E-16,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O374+O777","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O375+O778","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N198:N214)","v":0},null,null,null,null,{"$f":"SUM(S198:S214)","v":12.699547205808116},null,null,null,null,null,null,{"$f":"SUM(Z198:Z214)","v":2.2204460492503131E-16},{"$f":"SUM(AA198:AA214)","v":6.0403277959649462E-2},null,null,{"$f":"SUM(AD198:AD214)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value Total \",A55)","v":"Closing Asset Value Total Assets Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":217},null,"Initial Asset Closing Value"]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N379+N500+N621+N782","v":242.69762162369258},240.90916172618481,240.37823985686001,239.91207911096154,241.5316604378508,252.05890038593083,260.46315358857697,null,null,261.70445220286467,262.15166479088339,282.01689604882972,284.29967534705366,283.41178188102299,null,null,280.70410505733042,279.9639868805009,283.45947436106485,285.80693711584615,284.97814084120688,284.19189225999691,283.4697772055132,284.19554507247608,283.24688536034438,280.13762208731998]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N380+N501+N622+N783","v":0},0,0,0,0,0,0,null,null,0,0,0,0,1.1854607724235358,null,null,2.6941382075976978,3.4479405259811466,3.8893870973779117,4.4614388685833051,4.4174661034019289,4.339337778760493,4.261209454119057,4.1830811294776211,4.1049528048361852,4.0268244801947493]
[{"$f":"ROW()","v":220},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N381+N502+N623+N784","v":309.48607369844098},302.79804292213669,295.97785817844635,289.03429358950905,281.98670986339289,276.04591981691954,235.92358350823869,null,null,229.95083455866302,223.97808560908734,218.00533665951167,212.032587709936,209.04621323514817,null,null,203.07346428557253,197.10071533599688,191.12796638642124,185.15521743684559,179.18246848726994,173.20971953769427,167.2369705881186,161.26422163854292,155.29147268896725,149.31872373939157]
[{"$f":"ROW()","v":221},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N382+N503+N624+N785","v":146.27321126964227},151.8679598794954,158.70313633205777,170.70466619262777,180.75238446906016,187.59760269077657,227.4431918029743,null,null,232.78828372436965,238.90874933162007,257.33655968666,269.11282902372182,279.2961094863611,null,null,307.02034596720671,333.40703702109562,358.89460437898043,386.41831149935445,406.36435215822507,437.28021221643348,460.18673417390949,482.68761305693175,505.85043083688356,529.25612937035703]
[{"$f":"ROW()","v":222},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N383+N504+N625+N786","v":39.372528418173594},37.103476554431126,35.676419763876083,34.249362973321041,32.822306182765999,31.395249392210957,30.681720996933436,null,null,29.254664206378393,27.827607415823351,26.400550625268309,24.973493834713267,24.259965439435746,null,null,22.832908648880704,21.405851858325661,19.978795067770619,18.551738277215577,17.124681486660535,15.697624696105491,14.270567905550447,12.843511114995403,11.416454324440359,9.9893975338853132]
[{"$f":"ROW()","v":223},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N384+N505+N626+N787","v":13.772081427086121},13.279709023131817,13.62828218607627,13.796659659119799,13.386056347595719,13.683696571531064,13.634560635345609,null,null,13.179803884104734,12.954391757920165,13.57535225792415,13.541338128473694,14.672174288914055,null,null,16.693396264766328,20.245722653625371,24.541982632647741,25.18261312627418,24.979808687586047,24.864065700023311,24.400178397056823,24.134331905732768,23.580755689276462,22.685794266959963]
[{"$f":"ROW()","v":224},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N385+N506+N627+N788","v":2.6167287231836593},2.4222103504536108,2.2873716820514876,2.1522665855807901,2.0323779353316853,3.9396670239959581,5.8905615627640771,null,null,5.8527285275636451,5.8606526610891718,5.6043068220615302,5.344217636459625,5.2288025657899588,null,null,5.0052169575412604,4.7573040735560372,4.7042468253464484,4.9557514640000351,9.8343229139166297,17.731051504710205,20.65762198719456,26.034420662978729,25.263139890065649,24.625613322100669]
[{"$f":"ROW()","v":225},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N386+N507+N628+N789","v":2.3187328324092111},2.1897230353363644,2.0602539491293834,1.9817576337884253,1.995210210253004,0.82351414465859207,0.94716814227902435,null,null,2.1698992868108062,2.8991957852583337,7.4318283473924289,17.58261431786476,17.53205270001245,null,null,17.50639814508185,17.389714157842612,18.006262156041341,27.142555546538258,29.178506185345789,31.099916943007916,30.552082297351902,29.948178424070736,29.161576904489969,28.37314141023127]
[{"$f":"ROW()","v":226},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N387+N508+N629+N790","v":152.96398126406538},161.2169400812227,172.41042642867907,179.44752732637795,183.51987440084972,188.4597277106752,194.36343775508817,null,null,207.63041165683057,217.38376378829921,228.48006340433506,248.45660410242161,259.80065407570567,null,null,278.18885808118483,295.77188074632539,309.91847126444037,320.83279075232036,335.45224206779289,342.87558896262027,349.93364510457997,358.28791506592466,366.53868874714499,374.2526480052183]
[{"$f":"ROW()","v":227},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N388+N509+N630+N791","v":3.5527535654256845},-4.1167705329742148,-4.1167705329742157,-4.1167705329742157,-4.1167705329742157,0,3.4976524218056708,null,null,3.5815868146145911,4.1014707491950251,7.8004073525089312,12.604093888536834,12.19631179684586,null,null,11.856883294091,10.989449840661115,10.381061974704307,10.191681554734449,10.333395050872285,9.1482873062647752,7.9242481306762258,6.8307231035671698,5.9835268944225675,5.5783306216491102]
[{"$f":"ROW()","v":228},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N389+N510+N631+N792","v":0},0,0,0,0,0,0,null,null,0,0,0,0,1.5438070203276444,null,null,2.5259851957914479,3.7732963444801455,4.540750155294818,6.0275027557476353,7.2520254393835915,10.757745998633094,14.17055019828182,14.281600007010518,15.31037206162463,16.18135791268908]
[{"$f":"ROW()","v":229},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N390+N511+N632+N793","v":8.4701167905281203},7.2893700690298822,4.6577123261393307,1.212048689348908,0.28812027061220213,4.5372911309296278,6.22614857393806,null,null,9.1733644247274064,9.8392962091217679,11.784207881602841,10.614237809735178,14.993242002480077,null,null,14.154315459684057,18.538612339616655,20.774763479447383,17.794736802355636,14.087213606130106,18.536225125197831,19.733063735008855,20.043491552826257,19.344807782785253,20.995751577975479]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,{"$f":"N391+N512+N633+N794","v":0},0,0,0,0,0,0,null,null,{"$f":"W391+W512+W633+W794","v":0},0,0,0,0,null,null,{"$f":"AD391+AD512+AD633+AD794","v":0},0,0,0,0,8.6490879747793667E-2,0.1556835835460286,0.20757811139470478,0.25047283105282642,0.27440970120958852]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N392+N513+N634+N795","v":0},0,0,0,0,0,0,null,null,{"$f":"W392+W513+W634+W795","v":0},0,0,0,0,null,null,{"$f":"AD392+AD513+AD634+AD795","v":0},0,0,0,0,1.3888663990994601,3.3862739391767724,5.0740305258912715,6.6612482164458795,8.1147451677947675]
[{"$f":"ROW()","v":232},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N393+N514+N635+N796","v":17.009623032267243},13.607698425813794,10.205773819360346,6.803849212906897,3.4019246064534485,1.2212453270876722E-15,1.2212453270876722E-15,null,null,{"$f":"W393+W514+W635+W796","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,null,null,{"$f":"AD393+AD514+AD635+AD796","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15]
[{"$f":"ROW()","v":233},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N394+N515+N636+N797","v":8.1807637579022146},8.1807637579022146,8.1807637579022146,8.1807637579022146,8.1807637579022146,4.0176985000918073,4.0176985000918073,null,null,{"$f":"W394+W515+W636+W797","v":4.0176985000918073},4.0176985000918073,4.0176985000918073,4.0176985000918073,4.0176985000918073,null,null,{"$f":"AD394+AD515+AD636+AD797","v":4.8962156549778975},7.2731362456303019,7.6969678553215184,7.7037949132965409,9.7267899132965407,9.7267899132965407,9.7267899132965407,9.7267899132965407,9.7267899132965407,9.7267899132965407]
[{"$f":"ROW()","v":234},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N395+N516+N637+N798","v":0},0,0,0,0,0,0,null,null,{"$f":"W395+W516+W637+W798","v":0},0,0,0,0,null,null,{"$f":"AD395+AD516+AD637+AD798","v":0},0,0,0.28529366088840813,0.95942734769438998,0.94479004236256359,0.9301527370307372,0.91551543169891081,0.90087812636708442,0.88624082103525803]
[{"$f":"ROW()","v":235},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N218:N234)","v":946.71421640281699},{"$f":"SUM(O218:O234)","v":936.74828529216416},{"$f":"SUM(P218:P234)","v":940.04946774760401},{"$f":"SUM(Q218:Q234)","v":943.3585041984702},{"$f":"SUM(R218:R234)","v":945.78061794909388},{"$f":"SUM(S218:S234)","v":962.55926736772005},{"$f":"SUM(T218:T234)","v":983.08887748803579},null,null,999.3037277870194,1009.9225765983896,1062.4532075861866,1102.5793902990085,1127.1842737645588,null,null,1167.1522312197067,1214.0646480236378,1257.9147336348587,1300.5103637740008,1333.8708402887821,{"$f":"SUM(AI218:AI234)","v":1381.8786052639541},1410.9955493504112,1440.6585467168156,1462.6324530724435,1484.4235199313084]
[{"$f":"\"ICB Account [m$\"&Input!$G$34&\"]\"","v":"ICB Account [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":238},null,"Asset Life"]
[{"$f":"ROW()","v":239},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Input!$F$66","v":106},{"$f":"(I239-I$9)*(I239>J$9)","v":105},{"$f":"(J239-J$9)*(J239>K$9)","v":104},{"$f":"(K239-K$9)*(K239>L$9)","v":103},{"$f":"(L239-L$9)*(L239>M$9)","v":102},{"$f":"(M239-M$9)*(M239>N$9)","v":101},{"$f":"(N239-N$9)*(N239>O$9)","v":100},{"$f":"(O239-O$9)*(O239>P$9)","v":99},{"$f":"(P239-P$9)*(P239>Q$9)","v":98},{"$f":"(Q239-Q$9)*(Q239>R$9)","v":97},{"$f":"(R239-R$9)*(R239>S$9)","v":96},{"$f":"(S239-S$9)*(S239>T$9)","v":95},null,null,{"$f":"(T239-T$9)*(T239>W$9)","v":94.5},{"$f":"(W239-W$9)*(W239>X$9)","v":93.5},{"$f":"(X239-X$9)*(X239>Y$9)","v":92.5},{"$f":"(Y239-Y$9)*(Y239>Z$9)","v":91.5},{"$f":"(Z239-Z$9)*(Z239>AA$9)","v":90.5},null,null,{"$f":"(AA239-AA$9)*(AA239>AD$9)","v":90},{"$f":"(AD239-AD$9)*(AD239>AE$9)","v":89},{"$f":"(AE239-AE$9)*(AE239>AF$9)","v":88},{"$f":"(AF239-AF$9)*(AF239>AG$9)","v":87},{"$f":"(AG239-AG$9)*(AG239>AH$9)","v":86},{"$f":"(AH239-AH$9)*(AH239>AI$9)","v":85},{"$f":"(AI239-AI$9)*(AI239>AJ$9)","v":84},{"$f":"(AJ239-AJ$9)*(AJ239>AK$9)","v":83},{"$f":"(AK239-AK$9)*(AK239>AL$9)","v":82},{"$f":"(AL239-AL$9)*(AL239>AM$9)","v":81}]
[{"$f":"ROW()","v":240},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Input!$F$66","v":106},105,104,103,102,101,100,99,98,97,96,95,null,null,94.5,93.5,92.5,91.5,90.5,null,null,90,89,88,87,86,85,84,83,82,81]
[{"$f":"ROW()","v":241},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Input!$F$68","v":51},50,49,48,47,46,45,44,43,42,41,40,null,null,39.5,38.5,37.5,36.5,35.5,null,null,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":242},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$69","v":41},40,39,38,37,36,35,34,33,32,31,30,null,null,29.5,28.5,27.5,26.5,25.5,null,null,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":243},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$70","v":33},32,31,30,29,28,27,26,25,24,23,22,null,null,21.5,20.5,19.5,18.5,17.5,null,null,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":244},null,null,"Regulators",null,null,null,null,{"$f":"Input!$F$71","v":28},27,26,25,24,23,22,21,20,19,18,17,null,null,16.5,15.5,14.5,13.5,12.5,null,null,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":245},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Input!$F$72","v":25},24,23,22,21,20,19,18,17,16,15,14,null,null,13.5,12.5,11.5,10.5,9.5,null,null,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":246},null,null,"Buildings",null,null,null,null,{"$f":"Input!$F$73","v":24},23,22,21,20,19,18,17,16,15,14,13,null,null,12.5,11.5,10.5,9.5,8.5,null,null,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":247},null,null,"Meter and Services Pipes",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":248},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Input!$F$75","v":11},10,9,8,7,6,5,4,3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Vehicle",null,null,null,null,{"$f":"Input!$F$75","v":11},10,9,8,7,6,5,4,3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Information Technology",null,null,null,null,{"$f":"Input!$F$77","v":6},5,4,3,2,1,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,{"$f":"Input!$F$77","v":6},{"$f":"(I251-I$9)*(I251>J$9)","v":5},{"$f":"(J251-J$9)*(J251>K$9)","v":4},{"$f":"(K251-K$9)*(K251>L$9)","v":3},{"$f":"(L251-L$9)*(L251>M$9)","v":2},{"$f":"(M251-M$9)*(M251>N$9)","v":1},{"$f":"(N251-N$9)*(N251>O$9)","v":0},{"$f":"(O251-O$9)*(O251>P$9)","v":0},{"$f":"(P251-P$9)*(P251>Q$9)","v":0},{"$f":"(Q251-Q$9)*(Q251>R$9)","v":0},{"$f":"(R251-R$9)*(R251>S$9)","v":0},{"$f":"(S251-S$9)*(S251>T$9)","v":0},null,null,{"$f":"(T251-T$9)*(T251>W$9)","v":0},{"$f":"(W251-W$9)*(W251>X$9)","v":0},{"$f":"(X251-X$9)*(X251>Y$9)","v":0},{"$f":"(Y251-Y$9)*(Y251>Z$9)","v":0},{"$f":"(Z251-Z$9)*(Z251>AA$9)","v":0},null,null,{"$f":"(AA251-AA$9)*(AA251>AD$9)","v":0},{"$f":"(AD251-AD$9)*(AD251>AE$9)","v":0},{"$f":"(AE251-AE$9)*(AE251>AF$9)","v":0},{"$f":"(AF251-AF$9)*(AF251>AG$9)","v":0},{"$f":"(AG251-AG$9)*(AG251>AH$9)","v":0},{"$f":"(AH251-AH$9)*(AH251>AI$9)","v":0},{"$f":"(AI251-AI$9)*(AI251>AJ$9)","v":0},{"$f":"(AJ251-AJ$9)*(AJ251>AK$9)","v":0},{"$f":"(AK251-AK$9)*(AK251>AL$9)","v":0},{"$f":"(AL251-AL$9)*(AL251>AM$9)","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"FRC",null,null,null,null,{"$f":"Input!$F$80","v":6},5,4,3,2,1,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Land",null,null,null,null,{"$f":"Input!$F$81","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Input!$F$82","v":66.842397093868115},65.842397093868115,64.842397093868115,63.842397093868115,62.842397093868115,61.842397093868115,60.842397093868115,59.842397093868115,58.842397093868115,57.842397093868115,56.842397093868115,55.842397093868115,null,null,55.342397093868115,54.342397093868115,53.342397093868115,52.342397093868115,51.342397093868115,null,null,50.842397093868115,49.842397093868115,48.842397093868115,47.842397093868115,46.842397093868115,45.842397093868115,44.842397093868115,43.842397093868115,42.842397093868115,41.842397093868115]
[{"$f":"ROW()","v":256}]
[{"$f":"CONCATENATE(\"Opening Asset Value \",A$236)","v":"Opening Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":258},null,"Opening Value"]
[{"$f":"ROW()","v":259},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N379","v":238.96815587921589},{"$f":"O379","v":236.57847432042374},234.18879276163159,231.79911120283944,229.40942964404729,227.01974808525515,null,null,{"$f":"T379","v":225.82490730585906},223.43522574706691,221.04554418827476,218.65586262948261,216.26618107069046,null,null,{"$f":"AA379","v":215.07134029129438},212.68165873250223,210.29197717371008,207.90229561491793,205.51261405612578,{"$f":"AH379","v":203.12293249733364},200.73325093854149,198.34356937974934,195.95388782095719,193.56420626216504]
[{"$f":"ROW()","v":260},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O380","v":0},{"$f":"P380","v":0},{"$f":"Q380","v":0},{"$f":"R380","v":0},0,null,null,0,0,0,0,{"$f":"Z380","v":0},null,null,0,0,0,0,0,{"$f":"AH380","v":0},0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,268.77370273090474,{"$f":"O381","v":262.8009537813291},256.82820483175345,250.85545588217781,244.88270693260216,238.90995798302652,null,null,235.92358350823869,229.95083455866302,223.97808560908734,218.00533665951167,212.032587709936,null,null,209.04621323514817,203.07346428557253,197.10071533599688,191.12796638642124,185.15521743684559,{"$f":"AH381","v":179.18246848726994},173.20971953769427,167.2369705881186,161.26422163854292,155.29147268896725]
[{"$f":"ROW()","v":262},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,141.22841212276441,{"$f":"O382","v":137.19331463354257},133.15821714432073,129.12311965509889,125.08802216587705,121.05292467665521,null,null,119.03537593204429,115.00027844282245,110.96518095360061,106.93008346437877,102.89498597515693,null,null,100.87743723054601,96.842339741324167,92.807242252102327,88.772144762880487,84.737047273658646,{"$f":"AH382","v":80.701949784436806},76.666852295214966,72.631754805993126,68.596657316771285,64.561559827549445]
[{"$f":"ROW()","v":263},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,39.372528418173594,{"$f":"O383","v":37.103476554431126},35.676419763876083,34.249362973321041,32.822306182765999,31.395249392210957,null,null,30.681720996933436,29.254664206378393,27.827607415823351,26.400550625268309,24.973493834713267,null,null,24.259965439435746,22.832908648880704,21.405851858325661,19.978795067770619,18.551738277215577,{"$f":"AH383","v":17.124681486660535},15.697624696105491,14.270567905550447,12.843511114995403,11.416454324440359]
[{"$f":"ROW()","v":264},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,13.581651959411712,{"$f":"O384","v":12.964304143074816},12.346956326737921,11.729608510401025,11.11226069406413,10.494912877727234,null,null,10.186238969558786,9.568891153221891,8.9515433368849955,8.3341955205481,7.7168477042112045,null,null,7.4081737960427567,6.7908259797058612,6.1734781633689657,5.5561303470320702,4.9387825306951747,{"$f":"AH384","v":4.3214347143582792},3.7040868980213819,3.0867390816844851,2.4693912653475882,1.8520434490106912]
[{"$f":"ROW()","v":265},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,2.6167287231836593,{"$f":"O385","v":2.4222103504536108},2.2876431087617437,2.1530758670698766,2.0185086253780096,1.8839413836861423,null,null,1.8166577628402087,1.6820905211483415,1.5475232794564742,1.4129560377646069,1.2783887960727396,null,null,1.2111051752268058,1.0765379335349385,0.94197069184307114,0.80740345015120374,0.67283620845933634,{"$f":"AH385","v":0.53826896676746894},0.4037017250756017,0.26913448338373447,0.13456724169186723,0]
[{"$f":"ROW()","v":266},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,2.2813935539392274,{"$f":"O386","v":2.1546494676092705},2.0279053812793135,1.9011612949493564,1.7744172086193992,0.38223730004952228,null,null,0.36753586543223299,0.33813299619765436,0.30873012696307572,0.27932725772849709,0.24992438849391849,null,null,0.23522295387662917,0.20582008464205051,0.17641721540747185,0.14701434617289319,0.11761147693831454,{"$f":"AH386","v":8.8208607703735897E-2},5.8805738469157265E-2,2.9402869234578632E-2,0,0]
[{"$f":"ROW()","v":267},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,50.880089588404125,{"$f":"O387","v":40.704071670723302},30.528053753042478,20.352035835361654,10.176017917680829,3.5527136788005009E-15,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"AH387","v":3.5527136788005009E-15},0,0,0,0]
[{"$f":"ROW()","v":268},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,3.5527535654256845,{"$f":"O388","v":-4.1167705329742148},-4.1167705329742148,-4.1167705329742148,-4.1167705329742148,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH388","v":0},0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"N389","v":0},{"$f":"O389","v":0},{"$f":"P389","v":0},{"$f":"Q389","v":0},{"$f":"R389","v":0},{"$f":"S389","v":0},null,null,0,0,0,0,{"$f":"Z389","v":0},null,null,0,0,0,0,0,{"$f":"AH389","v":0},0,0,0,0]
[{"$f":"ROW()","v":270},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O390","v":0},0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH390","v":0},0,0,0,0]
[null,null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N391","v":0},{"$f":"O391","v":0},{"$f":"P391","v":0},{"$f":"Q391","v":0},{"$f":"R391","v":0},{"$f":"S391","v":0},null,null,{"$f":"T391","v":0},{"$f":"W391","v":0},{"$f":"X391","v":0},{"$f":"Y391","v":0},{"$f":"Z391","v":0},null,null,{"$f":"AA391","v":0},{"$f":"AD391","v":0},{"$f":"AE391","v":0},{"$f":"AF391","v":0},{"$f":"AG391","v":0},{"$f":"AH391","v":0},{"$f":"AI391","v":0},{"$f":"AJ391","v":0},{"$f":"AK391","v":0},{"$f":"AL391","v":0}]
[null,null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N392","v":0},{"$f":"O392","v":0},{"$f":"P392","v":0},{"$f":"Q392","v":0},{"$f":"R392","v":0},{"$f":"S392","v":0},null,null,{"$f":"T392","v":0},{"$f":"W392","v":0},{"$f":"X392","v":0},{"$f":"Y392","v":0},{"$f":"Z392","v":0},null,null,{"$f":"AA392","v":0},{"$f":"AD392","v":0},{"$f":"AE392","v":0},{"$f":"AF392","v":0},{"$f":"AG392","v":0},{"$f":"AH392","v":0},0,0,0,0]
[{"$f":"ROW()","v":273},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O393","v":0},0,0,0,0,null,null,{"$f":"T393","v":0},0,0,0,0,null,null,{"$f":"AA393","v":0},0,0,0,0,{"$f":"AH393","v":0},{"$f":"AI393","v":0},{"$f":"AJ393","v":0},{"$f":"AK393","v":0},{"$f":"AL393","v":0}]
[{"$f":"ROW()","v":274},null,null,"Land",null,null,null,null,null,null,null,null,null,null,7.5167090490052919,7.5167090490052919,7.5167090490052919,7.5167090490052919,7.5167090490052919,3.3536437911948846,null,null,{"$f":"T394","v":3.3536437911948846},3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,null,null,{"$f":"AA394","v":3.3536437911948846},3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846]
[{"$f":"ROW()","v":275},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O395","v":0},0,0,0,0,null,null,{"$f":"T395","v":0},0,0,0,0,null,null,{"$f":"AA395","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O259:O275)","v":768.77212559042823},735.32139343761867,710.44213158743435,685.56286973725014,660.68360788706605,{"$f":"SUM(T259:T275)","v":634.49261548980564},null,null,{"$f":"SUM(W259:W275)","v":627.18966413210171},612.58376141669351,597.97785870128553,583.37195598587755,{"$f":"SUM(AA259:AA275)","v":568.76605327046946},null,null,561.46310191276541,546.85719919735743,532.25129648194934,517.64539376654147,503.03949105113321,{"$f":"SUM(AI259:AI275)","v":488.43358833572529},473.82768562031725,459.22178290490911,444.61588018950118,430.03938034332765]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",A$236)","v":"Adjustments to Opening Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":278},null,{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value \",C$236)","v":"Adjustments to Opening Asset Value "}]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI66","v":0}]
[{"$f":"ROW()","v":280},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI67","v":0}]
[{"$f":"ROW()","v":281},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI68","v":0}]
[{"$f":"ROW()","v":282},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI69","v":0}]
[{"$f":"ROW()","v":283},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI70","v":-0.84199507318742606}]
[{"$f":"ROW()","v":284},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI71","v":0}]
[{"$f":"ROW()","v":285},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI72","v":-5.9951131038181532E-2}]
[{"$f":"ROW()","v":286},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI73","v":0}]
[{"$f":"ROW()","v":287},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI74","v":0}]
[{"$f":"ROW()","v":288},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI75","v":-7.6695240983998989}]
[{"$f":"ROW()","v":289},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI76","v":0}]
[{"$f":"ROW()","v":290},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI77","v":0}]
[{"$f":"ROW()","v":291},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI78","v":0}]
[{"$f":"ROW()","v":292},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI79","v":0}]
[{"$f":"ROW()","v":293},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI80","v":0}]
[{"$f":"ROW()","v":294},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI81","v":0}]
[{"$f":"ROW()","v":295},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI82","v":0}]
[{"$f":"ROW()","v":296},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O279:O295)","v":-8.5714703026255066},null,null,null,{"$f":"SUM(S279:S295)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z279:Z295)","v":0}]
[{"$f":"CONCATENATE(\"Adjusted opening asset base \",A236)","v":"Adjusted opening asset base ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":298},null,"Over Depreciation"]
[{"$f":"ROW()","v":299},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O259+O279","v":238.96815587921589},236.57847432042374,234.18879276163159,231.79911120283944,229.40942964404729,227.01974808525515,null,null,225.82490730585906,223.43522574706691,221.04554418827476,218.65586262948261,216.26618107069046,null,null,215.07134029129438,212.68165873250223,210.29197717371008,207.90229561491793,205.51261405612578,203.12293249733364,200.73325093854149,198.34356937974934,195.95388782095719,193.56420626216504]
[{"$f":"ROW()","v":300},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O260+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]
[{"$f":"ROW()","v":301},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O261+O281","v":268.77370273090474},262.8009537813291,256.82820483175345,250.85545588217781,244.88270693260216,238.90995798302652,null,null,235.92358350823869,229.95083455866302,223.97808560908734,218.00533665951167,212.032587709936,null,null,209.04621323514817,203.07346428557253,197.10071533599688,191.12796638642124,185.15521743684559,179.18246848726994,173.20971953769427,167.2369705881186,161.26422163854292,155.29147268896725]
[{"$f":"ROW()","v":302},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O262+O282","v":141.22841212276441},137.19331463354257,133.15821714432073,129.12311965509889,125.08802216587705,121.05292467665521,null,null,119.03537593204429,115.00027844282245,110.96518095360061,106.93008346437877,102.89498597515693,null,null,100.87743723054601,96.842339741324167,92.807242252102327,88.772144762880487,84.737047273658646,80.701949784436806,76.666852295214966,72.631754805993126,68.596657316771285,64.561559827549445]
[{"$f":"ROW()","v":303},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O263+O283","v":38.530533344986168},37.103476554431126,35.676419763876083,34.249362973321041,32.822306182765999,31.395249392210957,null,null,30.681720996933436,29.254664206378393,27.827607415823351,26.400550625268309,24.973493834713267,null,null,24.259965439435746,22.832908648880704,21.405851858325661,19.978795067770619,18.551738277215577,17.124681486660535,15.697624696105491,14.270567905550447,12.843511114995403,11.416454324440359]
[{"$f":"ROW()","v":304},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O264+O284","v":13.581651959411712},12.964304143074816,12.346956326737921,11.729608510401025,11.11226069406413,10.494912877727234,null,null,10.186238969558786,9.568891153221891,8.9515433368849955,8.3341955205481,7.7168477042112045,null,null,7.4081737960427567,6.7908259797058612,6.1734781633689657,5.5561303470320702,4.9387825306951747,4.3214347143582792,3.7040868980213819,3.0867390816844851,2.4693912653475882,1.8520434490106912]
[{"$f":"ROW()","v":305},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O265+O285","v":2.5567775921454778},2.4222103504536108,2.2876431087617437,2.1530758670698766,2.0185086253780096,1.8839413836861423,null,null,1.8166577628402087,1.6820905211483415,1.5475232794564742,1.4129560377646069,1.2783887960727396,null,null,1.2111051752268058,1.0765379335349385,0.94197069184307114,0.80740345015120374,0.67283620845933634,0.53826896676746894,0.4037017250756017,0.26913448338373447,0.13456724169186723,0]
[{"$f":"ROW()","v":306},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O266+O286","v":2.2813935539392274},2.1546494676092705,2.0279053812793135,1.9011612949493564,1.7744172086193992,0.38223730004952228,null,null,0.36753586543223299,0.33813299619765436,0.30873012696307572,0.27932725772849709,0.24992438849391849,null,null,0.23522295387662917,0.20582008464205051,0.17641721540747185,0.14701434617289319,0.11761147693831454,8.8208607703735897E-2,5.8805738469157265E-2,2.9402869234578632E-2,0,0]
[{"$f":"ROW()","v":307},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O267+O287","v":50.880089588404125},40.704071670723302,30.528053753042478,20.352035835361654,10.176017917680829,3.5527136788005009E-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]
[{"$f":"ROW()","v":308},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O268+O288","v":-4.1167705329742148},-4.1167705329742148,-4.1167705329742148,-4.1167705329742148,-4.1167705329742148,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O269+O289","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]
[{"$f":"ROW()","v":310},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O270+O290","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]
[{"$f":"ROW()","v":311},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O272+O292","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O273+O293","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O274+O294","v":7.5167090490052919},7.5167090490052919,7.5167090490052919,7.5167090490052919,7.5167090490052919,3.3536437911948846,null,null,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,null,null,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846]
[{"$f":"ROW()","v":315},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O275+O295","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O299:O315)","v":760.20065528780276},735.32139343761867,710.44213158743435,685.56286973725014,660.68360788706605,634.49261548980564,null,null,627.18966413210171,612.58376141669351,597.97785870128553,583.37195598587755,568.76605327046946,null,null,561.46310191276541,546.85719919735743,532.25129648194934,517.64539376654147,503.03949105113321,488.43358833572529,473.82768562031725,459.22178290490911,444.61588018950118,430.03938034332765]
["Depreciation"]
[{"$f":"ROW()","v":318},null,"Depreciation"]
[{"$f":"ROW()","v":319},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O406","v":-2.3896815587921587},{"$f":"Input!P406","v":-2.3896815587921592},{"$f":"Input!Q406","v":-2.3896815587921592},{"$f":"Input!R406","v":-2.3896815587921596},{"$f":"Input!S406","v":-2.3896815587921596},{"$f":"Input!T406","v":-1.1948407793960796},{"$f":"Input!U406","v":0},{"$f":"Input!V406","v":0},{"$f":"Input!W406","v":-2.3896815587921592},{"$f":"Input!X406","v":-2.3896815587921592},{"$f":"Input!Y406","v":-2.3896815587921592},{"$f":"Input!Z406","v":-2.3896815587921592},{"$f":"Input!AA406","v":-1.1948407793960798},{"$f":"Input!AB406","v":0},{"$f":"Input!AC406","v":0},{"$f":"Input!AD406","v":-2.3896815587921596},{"$f":"Input!AE406","v":-2.3896815587921596},{"$f":"Input!AF406","v":-2.3896815587921596},{"$f":"Input!AG406","v":-2.38968155879216},{"$f":"Input!AH406","v":-2.38968155879216},{"$f":"-IF($D319=\"Land\",0,IF(AI239<AI$9,AI299,(AI299/AI239)*AI$9))","v":-2.3896815587921605},{"$f":"-IF($D319=\"Land\",0,IF(AJ239<AJ$9,AJ299,(AJ299/AJ239)*AJ$9))","v":-2.3896815587921605},-2.3896815587921609,-2.3896815587921609,-2.3896815587921609]
[{"$f":"ROW()","v":320},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O407","v":0},{"$f":"Input!P407","v":0},{"$f":"Input!Q407","v":0},{"$f":"Input!R407","v":0},{"$f":"Input!S407","v":0},{"$f":"Input!T407","v":0},{"$f":"Input!U407","v":0},{"$f":"Input!V407","v":0},{"$f":"Input!W407","v":0},{"$f":"Input!X407","v":0},{"$f":"Input!Y407","v":0},{"$f":"Input!Z407","v":0},{"$f":"Input!AA407","v":0},{"$f":"Input!AB407","v":0},{"$f":"Input!AC407","v":0},{"$f":"Input!AD407","v":0},{"$f":"Input!AE407","v":0},{"$f":"Input!AF407","v":0},{"$f":"Input!AG407","v":0},{"$f":"Input!AH407","v":0},0,{"$f":"-IF($D320=\"Land\",0,IF(AJ240<AJ$9,AJ300,(AJ300/AJ240)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":321},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O408","v":-5.9727489495756609},{"$f":"Input!P408","v":-5.97274894957566},{"$f":"Input!Q408","v":-5.97274894957566},{"$f":"Input!R408","v":-5.97274894957566},{"$f":"Input!S408","v":-5.97274894957566},{"$f":"Input!T408","v":-2.9863744747878314},{"$f":"Input!U408","v":0},{"$f":"Input!V408","v":0},{"$f":"Input!W408","v":-5.9727489495756627},{"$f":"Input!X408","v":-5.9727489495756618},{"$f":"Input!Y408","v":-5.9727489495756618},{"$f":"Input!Z408","v":-5.9727489495756618},{"$f":"Input!AA408","v":-2.9863744747878296},{"$f":"Input!AB408","v":0},{"$f":"Input!AC408","v":0},{"$f":"Input!AD408","v":-5.97274894957566},{"$f":"Input!AE408","v":-5.97274894957566},{"$f":"Input!AF408","v":-5.9727489495756592},{"$f":"Input!AG408","v":-5.9727489495756592},{"$f":"Input!AH408","v":-5.9727489495756592},-5.9727489495756645,-5.9727489495756645,-5.9727489495756645,-5.9727489495756636,-5.9727489495756636]
[{"$f":"ROW()","v":322},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O409","v":-4.0350974892218403},{"$f":"Input!P409","v":-4.0350974892218403},{"$f":"Input!Q409","v":-4.0350974892218403},{"$f":"Input!R409","v":-4.0350974892218403},{"$f":"Input!S409","v":-4.0350974892218403},{"$f":"Input!T409","v":-2.0175487446109206},{"$f":"Input!U409","v":0},{"$f":"Input!V409","v":0},{"$f":"Input!W409","v":-4.0350974892218412},{"$f":"Input!X409","v":-4.0350974892218412},{"$f":"Input!Y409","v":-4.0350974892218421},{"$f":"Input!Z409","v":-4.0350974892218421},{"$f":"Input!AA409","v":-2.0175487446109206},{"$f":"Input!AB409","v":0},{"$f":"Input!AC409","v":0},{"$f":"Input!AD409","v":-4.0350974892218412},{"$f":"Input!AE409","v":-4.0350974892218412},{"$f":"Input!AF409","v":-4.0350974892218412},{"$f":"Input!AG409","v":-4.0350974892218412},{"$f":"Input!AH409","v":-4.0350974892218412},-4.0350974892218403,-4.0350974892218403,-4.0350974892218403,-4.0350974892218403,-4.0350974892218403]
[{"$f":"ROW()","v":323},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O410","v":-1.4270567905550431},{"$f":"Input!P410","v":-1.4270567905550431},{"$f":"Input!Q410","v":-1.4270567905550431},{"$f":"Input!R410","v":-1.4270567905550431},{"$f":"Input!S410","v":-1.4270567905550431},{"$f":"Input!T410","v":-0.71352839527752143},{"$f":"Input!U410","v":0},{"$f":"Input!V410","v":0},{"$f":"Input!W410","v":-1.4270567905550429},{"$f":"Input!X410","v":-1.4270567905550429},{"$f":"Input!Y410","v":-1.4270567905550429},{"$f":"Input!Z410","v":-1.4270567905550429},{"$f":"Input!AA410","v":-0.71352839527752143},{"$f":"Input!AB410","v":0},{"$f":"Input!AC410","v":0},{"$f":"Input!AD410","v":-1.4270567905550429},{"$f":"Input!AE410","v":-1.4270567905550429},{"$f":"Input!AF410","v":-1.4270567905550429},{"$f":"Input!AG410","v":-1.4270567905550431},{"$f":"Input!AH410","v":-1.4270567905550433},-1.4270567905550446,-1.4270567905550446,-1.4270567905550446,-1.4270567905550449,-1.4270567905550449]
[{"$f":"ROW()","v":324},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O411","v":-0.61734781633689595},{"$f":"Input!P411","v":-0.61734781633689606},{"$f":"Input!Q411","v":-0.61734781633689606},{"$f":"Input!R411","v":-0.61734781633689606},{"$f":"Input!S411","v":-0.61734781633689606},{"$f":"Input!T411","v":-0.30867390816844792},{"$f":"Input!U411","v":0},{"$f":"Input!V411","v":0},{"$f":"Input!W411","v":-0.61734781633689584},{"$f":"Input!X411","v":-0.61734781633689584},{"$f":"Input!Y411","v":-0.61734781633689584},{"$f":"Input!Z411","v":-0.61734781633689584},{"$f":"Input!AA411","v":-0.30867390816844797},{"$f":"Input!AB411","v":0},{"$f":"Input!AC411","v":0},{"$f":"Input!AD411","v":-0.61734781633689595},{"$f":"Input!AE411","v":-0.61734781633689595},{"$f":"Input!AF411","v":-0.61734781633689595},{"$f":"Input!AG411","v":-0.61734781633689595},{"$f":"Input!AH411","v":-0.61734781633689595},-0.61734781633689706,-0.61734781633689695,-0.61734781633689706,-0.61734781633689706,-0.61734781633689706]
[{"$f":"ROW()","v":325},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O412","v":-0.13456724169186726},{"$f":"Input!P412","v":-0.13456724169186726},{"$f":"Input!Q412","v":-0.13456724169186726},{"$f":"Input!R412","v":-0.13456724169186726},{"$f":"Input!S412","v":-0.13456724169186726},{"$f":"Input!T412","v":-6.7283620845933617E-2},{"$f":"Input!U412","v":0},{"$f":"Input!V412","v":0},{"$f":"Input!W412","v":-0.13456724169186723},{"$f":"Input!X412","v":-0.13456724169186723},{"$f":"Input!Y412","v":-0.13456724169186723},{"$f":"Input!Z412","v":-0.13456724169186723},{"$f":"Input!AA412","v":-6.7283620845933687E-2},{"$f":"Input!AB412","v":0},{"$f":"Input!AC412","v":0},{"$f":"Input!AD412","v":-0.13456724169186737},{"$f":"Input!AE412","v":-0.13456724169186737},{"$f":"Input!AF412","v":-0.13456724169186737},{"$f":"Input!AG412","v":-0.13456724169186737},{"$f":"Input!AH412","v":-0.13456724169186737},-0.13456724169186723,-0.13456724169186723,-0.13456724169186723,-0.13456724169186723,0]
[{"$f":"ROW()","v":326},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O413","v":-0.12674408632995707},{"$f":"Input!P413","v":-0.12674408632995707},{"$f":"Input!Q413","v":-0.12674408632995707},{"$f":"Input!R413","v":-0.12674408632995707},{"$f":"Input!S413","v":-0.12674408632995707},{"$f":"Input!T413","v":-1.4701434617289311E-2},{"$f":"Input!U413","v":0},{"$f":"Input!V413","v":0},{"$f":"Input!W413","v":-2.9402869234578615E-2},{"$f":"Input!X413","v":-2.9402869234578615E-2},{"$f":"Input!Y413","v":-2.9402869234578615E-2},{"$f":"Input!Z413","v":-2.9402869234578615E-2},{"$f":"Input!AA413","v":-1.4701434617289327E-2},{"$f":"Input!AB413","v":0},{"$f":"Input!AC413","v":0},{"$f":"Input!AD413","v":-2.9402869234578653E-2},{"$f":"Input!AE413","v":-2.9402869234578653E-2},{"$f":"Input!AF413","v":-2.9402869234578653E-2},{"$f":"Input!AG413","v":-2.940286923457865E-2},{"$f":"Input!AH413","v":-2.940286923457865E-2},-2.9402869234578632E-2,-2.9402869234578632E-2,-2.9402869234578632E-2,0,0]
[{"$f":"ROW()","v":327},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O414","v":-10.176017917680825},{"$f":"Input!P414","v":-10.176017917680825},{"$f":"Input!Q414","v":-10.176017917680825},{"$f":"Input!R414","v":-10.176017917680825},{"$f":"Input!S414","v":-10.176017917680825},{"$f":"Input!T414","v":0},{"$f":"Input!U414","v":0},{"$f":"Input!V414","v":0},{"$f":"Input!W414","v":0},{"$f":"Input!X414","v":0},{"$f":"Input!Y414","v":0},{"$f":"Input!Z414","v":0},{"$f":"Input!AA414","v":0},{"$f":"Input!AB414","v":0},{"$f":"Input!AC414","v":0},{"$f":"Input!AD414","v":0},{"$f":"Input!AE414","v":0},{"$f":"Input!AF414","v":0},{"$f":"Input!AG414","v":0},{"$f":"Input!AH414","v":0},-3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O415","v":0},{"$f":"Input!P415","v":0},{"$f":"Input!Q415","v":0},{"$f":"Input!R415","v":0},{"$f":"Input!S415","v":0},{"$f":"Input!T415","v":0},{"$f":"Input!U415","v":0},{"$f":"Input!V415","v":0},{"$f":"Input!W415","v":0},{"$f":"Input!X415","v":0},{"$f":"Input!Y415","v":0},{"$f":"Input!Z415","v":0},{"$f":"Input!AA415","v":0},{"$f":"Input!AB415","v":0},{"$f":"Input!AC415","v":0},{"$f":"Input!AD415","v":0},{"$f":"Input!AE415","v":0},{"$f":"Input!AF415","v":0},{"$f":"Input!AG415","v":0},{"$f":"Input!AH415","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O416","v":0},{"$f":"Input!P416","v":0},{"$f":"Input!Q416","v":0},{"$f":"Input!R416","v":0},{"$f":"Input!S416","v":0},{"$f":"Input!T416","v":0},{"$f":"Input!U416","v":0},{"$f":"Input!V416","v":0},{"$f":"Input!W416","v":0},{"$f":"Input!X416","v":0},{"$f":"Input!Y416","v":0},{"$f":"Input!Z416","v":0},{"$f":"Input!AA416","v":0},{"$f":"Input!AB416","v":0},{"$f":"Input!AC416","v":0},{"$f":"Input!AD416","v":0},{"$f":"Input!AE416","v":0},{"$f":"Input!AF416","v":0},{"$f":"Input!AG416","v":0},{"$f":"Input!AH416","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O417","v":0},{"$f":"Input!P417","v":0},{"$f":"Input!Q417","v":0},{"$f":"Input!R417","v":0},{"$f":"Input!S417","v":0},{"$f":"Input!T417","v":0},{"$f":"Input!U417","v":0},{"$f":"Input!V417","v":0},{"$f":"Input!W417","v":0},{"$f":"Input!X417","v":0},{"$f":"Input!Y417","v":0},{"$f":"Input!Z417","v":0},{"$f":"Input!AA417","v":0},{"$f":"Input!AB417","v":0},{"$f":"Input!AC417","v":0},{"$f":"Input!AD417","v":0},{"$f":"Input!AE417","v":0},{"$f":"Input!AF417","v":0},{"$f":"Input!AG417","v":0},{"$f":"Input!AH417","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O418","v":0},{"$f":"Input!P418","v":0},{"$f":"Input!Q418","v":0},{"$f":"Input!R418","v":0},{"$f":"Input!S418","v":0},{"$f":"Input!T418","v":0},{"$f":"Input!U418","v":0},{"$f":"Input!V418","v":0},{"$f":"Input!W418","v":0},{"$f":"Input!X418","v":0},{"$f":"Input!Y418","v":0},{"$f":"Input!Z418","v":0},{"$f":"Input!AA418","v":0},{"$f":"Input!AB418","v":0},{"$f":"Input!AC418","v":0},{"$f":"Input!AD418","v":0},{"$f":"Input!AE418","v":0},{"$f":"Input!AF418","v":0},{"$f":"Input!AG418","v":0},{"$f":"Input!AH418","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":332},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O419","v":0},{"$f":"Input!P419","v":0},{"$f":"Input!Q419","v":0},{"$f":"Input!R419","v":0},{"$f":"Input!S419","v":0},{"$f":"Input!T419","v":0},{"$f":"Input!U419","v":0},{"$f":"Input!V419","v":0},{"$f":"Input!W419","v":0},{"$f":"Input!X419","v":0},{"$f":"Input!Y419","v":0},{"$f":"Input!Z419","v":0},{"$f":"Input!AA419","v":0},{"$f":"Input!AB419","v":0},{"$f":"Input!AC419","v":0},{"$f":"Input!AD419","v":0},{"$f":"Input!AE419","v":0},{"$f":"Input!AF419","v":0},{"$f":"Input!AG419","v":0},{"$f":"Input!AH419","v":0},{"$f":"-IF($D332=\"Land\",0,IF(AI252<AI$9,AI312,(AI312/AI252)*AI$9))","v":0},0,0,0,0]
[{"$f":"ROW()","v":333},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O420","v":0},{"$f":"Input!P420","v":0},{"$f":"Input!Q420","v":0},{"$f":"Input!R420","v":0},{"$f":"Input!S420","v":0},{"$f":"Input!T420","v":0},{"$f":"Input!U420","v":0},{"$f":"Input!V420","v":0},{"$f":"Input!W420","v":0},{"$f":"Input!X420","v":0},{"$f":"Input!Y420","v":0},{"$f":"Input!Z420","v":0},{"$f":"Input!AA420","v":0},{"$f":"Input!AB420","v":0},{"$f":"Input!AC420","v":0},{"$f":"Input!AD420","v":0},{"$f":"Input!AE420","v":0},{"$f":"Input!AF420","v":0},{"$f":"Input!AG420","v":0},{"$f":"Input!AH420","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":334},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O421","v":0},{"$f":"Input!P421","v":0},{"$f":"Input!Q421","v":0},{"$f":"Input!R421","v":0},{"$f":"Input!S421","v":0},{"$f":"Input!T421","v":0},{"$f":"Input!U421","v":0},{"$f":"Input!V421","v":0},{"$f":"Input!W421","v":0},{"$f":"Input!X421","v":0},{"$f":"Input!Y421","v":0},{"$f":"Input!Z421","v":0},{"$f":"Input!AA421","v":0},{"$f":"Input!AB421","v":0},{"$f":"Input!AC421","v":0},{"$f":"Input!AD421","v":0},{"$f":"Input!AE421","v":0},{"$f":"Input!AF421","v":0},{"$f":"Input!AG421","v":0},{"$f":"Input!AH421","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O422","v":0},{"$f":"Input!P422","v":0},{"$f":"Input!Q422","v":0},{"$f":"Input!R422","v":0},{"$f":"Input!S422","v":0},{"$f":"Input!T422","v":0},{"$f":"Input!U422","v":0},{"$f":"Input!V422","v":0},{"$f":"Input!W422","v":0},{"$f":"Input!X422","v":0},{"$f":"Input!Y422","v":0},{"$f":"Input!Z422","v":0},{"$f":"Input!AA422","v":0},{"$f":"Input!AB422","v":0},{"$f":"Input!AC422","v":0},{"$f":"Input!AD422","v":0},{"$f":"Input!AE422","v":0},{"$f":"Input!AF422","v":0},{"$f":"Input!AG422","v":0},{"$f":"Input!AH422","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O335)","v":-24.879261850184246},-24.879261850184246,-24.879261850184246,-24.879261850184246,-24.879261850184246,-7.302951357704023,null,null,-14.605902715408046,-14.605902715408046,-14.605902715408046,-14.605902715408046,{"$f":"SUM(AA319:AA335)","v":-7.3029513577040213},null,null,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408043,-14.605902715408044,-14.605902715408057,-14.605902715408053,-14.605902715408053,-14.576499846173473,-14.441932604481606]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":338},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":339},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O187","v":0},{"$f":"Input!P187","v":0},{"$f":"Input!Q187","v":0},{"$f":"Input!R187","v":0},{"$f":"Input!S187","v":0},{"$f":"Input!T187","v":0},null,null,{"$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}]
[{"$f":"ROW()","v":340},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":341},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":342},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":343},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":344},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":345},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":346},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O194","v":0},{"$f":"Input!P194","v":0},{"$f":"Input!Q194","v":0},{"$f":"Input!R194","v":0},{"$f":"Input!S194","v":-1.2654358222399198},{"$f":"Input!T194","v":0},null,null,{"$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}]
[{"$f":"ROW()","v":347},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":348},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O196","v":0},{"$f":"Input!P196","v":0},{"$f":"Input!Q196","v":0},{"$f":"Input!R196","v":0},{"$f":"Input!S196","v":0},{"$f":"Input!T196","v":0},null,null,{"$f":"Input!W196","v":0},{"$f":"Input!X196","v":0},{"$f":"Input!Y196","v":0},{"$f":"Input!Z196","v":0},{"$f":"Input!AA196","v":0},null,null,{"$f":"Input!AD196","v":0},{"$f":"Input!AE196","v":0},{"$f":"Input!AF196","v":0},{"$f":"Input!AG196","v":0},{"$f":"Input!AH196","v":0},{"$f":"Input!AI196","v":0},{"$f":"Input!AJ196","v":0},{"$f":"Input!AK196","v":0},{"$f":"Input!AL196","v":0},{"$f":"Input!AM196","v":0}]
[{"$f":"ROW()","v":349},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O197","v":0},{"$f":"Input!P197","v":0},{"$f":"Input!Q197","v":0},{"$f":"Input!R197","v":0},{"$f":"Input!S197","v":0},{"$f":"Input!T197","v":0},null,null,{"$f":"Input!W197","v":0},{"$f":"Input!X197","v":0},{"$f":"Input!Y197","v":0},{"$f":"Input!Z197","v":0},{"$f":"Input!AA197","v":0},null,null,{"$f":"Input!AD197","v":0},{"$f":"Input!AE197","v":0},{"$f":"Input!AF197","v":0},{"$f":"Input!AG197","v":0},{"$f":"Input!AH197","v":0},{"$f":"Input!AI197","v":0},{"$f":"Input!AJ197","v":0},{"$f":"Input!AK197","v":0},{"$f":"Input!AL197","v":0},{"$f":"Input!AM197","v":0}]
[{"$f":"ROW()","v":350},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O198","v":0},{"$f":"Input!P198","v":0},{"$f":"Input!Q198","v":0},{"$f":"Input!R198","v":0},{"$f":"Input!S198","v":0},{"$f":"Input!T198","v":0},null,null,{"$f":"Input!W198","v":0},{"$f":"Input!X198","v":0},{"$f":"Input!Y198","v":0},{"$f":"Input!Z198","v":0},{"$f":"Input!AA198","v":0},null,null,{"$f":"Input!AD198","v":0},{"$f":"Input!AE198","v":0},{"$f":"Input!AF198","v":0},{"$f":"Input!AG198","v":0},{"$f":"Input!AH198","v":0},{"$f":"Input!AI198","v":0},{"$f":"Input!AJ198","v":0},{"$f":"Input!AK198","v":0},{"$f":"Input!AL198","v":0},{"$f":"Input!AM198","v":0}]
[{"$f":"ROW()","v":351},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O199","v":0},{"$f":"Input!P199","v":0},{"$f":"Input!Q199","v":0},{"$f":"Input!R199","v":0},{"$f":"Input!S199","v":0},{"$f":"Input!T199","v":0},null,null,{"$f":"Input!W199","v":0},{"$f":"Input!X199","v":0},{"$f":"Input!Y199","v":0},{"$f":"Input!Z199","v":0},{"$f":"Input!AA199","v":0},null,null,{"$f":"Input!AD199","v":0},{"$f":"Input!AE199","v":0},{"$f":"Input!AF199","v":0},{"$f":"Input!AG199","v":0},{"$f":"Input!AH199","v":0},{"$f":"Input!AI199","v":0},{"$f":"Input!AJ199","v":0},{"$f":"Input!AK199","v":0},{"$f":"Input!AL199","v":0},{"$f":"Input!AM199","v":0}]
[{"$f":"ROW()","v":352},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O200","v":0},{"$f":"Input!P200","v":0},{"$f":"Input!Q200","v":0},{"$f":"Input!R200","v":0},{"$f":"Input!S200","v":0},{"$f":"Input!T200","v":0},null,null,{"$f":"Input!W200","v":0},{"$f":"Input!X200","v":0},{"$f":"Input!Y200","v":0},{"$f":"Input!Z200","v":0},{"$f":"Input!AA200","v":0},null,null,{"$f":"Input!AD200","v":0},{"$f":"Input!AE200","v":0},{"$f":"Input!AF200","v":0},{"$f":"Input!AG200","v":0},{"$f":"Input!AH200","v":0},{"$f":"Input!AI200","v":0},{"$f":"Input!AJ200","v":0},{"$f":"Input!AK200","v":0},{"$f":"Input!AL200","v":0},{"$f":"Input!AM200","v":0}]
[{"$f":"ROW()","v":353},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O201","v":0},{"$f":"Input!P201","v":0},{"$f":"Input!Q201","v":0},{"$f":"Input!R201","v":0},{"$f":"Input!S201","v":0},{"$f":"Input!T201","v":0},null,null,{"$f":"Input!W201","v":0},{"$f":"Input!X201","v":0},{"$f":"Input!Y201","v":0},{"$f":"Input!Z201","v":0},{"$f":"Input!AA201","v":0},null,null,{"$f":"Input!AD201","v":0},{"$f":"Input!AE201","v":0},{"$f":"Input!AF201","v":0},{"$f":"Input!AG201","v":0},{"$f":"Input!AH201","v":0},{"$f":"Input!AI201","v":0},{"$f":"Input!AJ201","v":0},{"$f":"Input!AK201","v":0},{"$f":"Input!AL201","v":0},{"$f":"Input!AM201","v":0}]
[{"$f":"ROW()","v":354},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O202","v":0},{"$f":"Input!P202","v":0},{"$f":"Input!Q202","v":0},{"$f":"Input!R202","v":0},{"$f":"Input!S202","v":-4.1630652578104073},{"$f":"Input!T202","v":0},null,null,{"$f":"Input!W202","v":0},{"$f":"Input!X202","v":0},{"$f":"Input!Y202","v":0},{"$f":"Input!Z202","v":0},{"$f":"Input!AA202","v":0},null,null,{"$f":"Input!AD202","v":0},{"$f":"Input!AE202","v":0},{"$f":"Input!AF202","v":0},{"$f":"Input!AG202","v":0},{"$f":"Input!AH202","v":0},{"$f":"Input!AI202","v":0},{"$f":"Input!AJ202","v":0},{"$f":"Input!AK202","v":0},{"$f":"Input!AL202","v":0},{"$f":"Input!AM202","v":0}]
[{"$f":"ROW()","v":355},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O203","v":0},{"$f":"Input!P203","v":0},{"$f":"Input!Q203","v":0},{"$f":"Input!R203","v":0},{"$f":"Input!S203","v":0},{"$f":"Input!T203","v":0},null,null,{"$f":"Input!W203","v":0},{"$f":"Input!X203","v":0},{"$f":"Input!Y203","v":0},{"$f":"Input!Z203","v":0},{"$f":"Input!AA203","v":0},null,null,{"$f":"Input!AD203","v":0},{"$f":"Input!AE203","v":0},{"$f":"Input!AF203","v":0},{"$f":"Input!AG203","v":0},{"$f":"Input!AH203","v":0},{"$f":"Input!AI203","v":0},{"$f":"Input!AJ203","v":0},{"$f":"Input!AK203","v":0},{"$f":"Input!AL203","v":0},{"$f":"Input!AM203","v":0}]
[{"$f":"ROW()","v":356},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O339:O355)","v":0},0,0,0,-5.4285010800503271,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI339:AI355)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":358},null,"Over Depreciation"]
[{"$f":"ROW()","v":359},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R259+R319+R339)*(R259+R319+R339<0)","v":0}]
[{"$f":"ROW()","v":360},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":361},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":362},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":363},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":364},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":365},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":366},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1167705329742148]
[{"$f":"ROW()","v":369},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R271+R331+R351)*(R271+R331+R351<0)","v":0}]
[{"$f":"ROW()","v":372},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R272+R332+R352)*(R272+R332+R352<0)","v":0}]
[{"$f":"ROW()","v":373},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R273+R333+R353)*(R273+R333+R353<0)","v":0}]
[{"$f":"ROW()","v":374},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R274+R334+R354)*(R274+R334+R354<0)","v":0}]
[{"$f":"ROW()","v":375},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R275+R335+R355)*(R275+R335+R355<0)","v":0}]
[{"$f":"ROW()","v":376},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S359:S375)","v":4.1167705329742148},null,null,null,null,null,null,{"$f":"SUM(Z359:Z375)","v":0}]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A236)","v":"Closing Asset Value ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":378},null,"Closing Value"]
[{"$f":"ROW()","v":379},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH66","v":238.96815587921589},{"$f":"O299+O319+O339+O359","v":236.57847432042374},234.18879276163159,231.79911120283944,229.40942964404729,227.01974808525515,225.82490730585906,null,null,223.43522574706691,221.04554418827476,218.65586262948261,216.26618107069046,215.07134029129438,null,null,212.68165873250223,210.29197717371008,207.90229561491793,205.51261405612578,203.12293249733364,200.73325093854149,198.34356937974934,195.95388782095719,193.56420626216504,191.1745247033729]
[{"$f":"ROW()","v":380},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH67","v":0},{"$f":"O300+O320+O340+O360","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]
[{"$f":"ROW()","v":381},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH68","v":268.77370273090474},{"$f":"O301+O321+O341+O361","v":262.8009537813291},256.82820483175345,250.85545588217781,244.88270693260216,238.90995798302652,235.92358350823869,null,null,229.95083455866302,223.97808560908734,218.00533665951167,212.032587709936,209.04621323514817,null,null,203.07346428557253,197.10071533599688,191.12796638642124,185.15521743684559,179.18246848726994,173.20971953769427,167.2369705881186,161.26422163854292,155.29147268896725,149.31872373939157]
[{"$f":"ROW()","v":382},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH69","v":141.22841212276441},{"$f":"O302+O322+O342+O362","v":137.19331463354257},133.15821714432073,129.12311965509889,125.08802216587705,121.05292467665521,119.03537593204429,null,null,115.00027844282245,110.96518095360061,106.93008346437877,102.89498597515693,100.87743723054601,null,null,96.842339741324167,92.807242252102327,88.772144762880487,84.737047273658646,80.701949784436806,76.666852295214966,72.631754805993126,68.596657316771285,64.561559827549445,60.526462338327605]
[{"$f":"ROW()","v":383},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH70","v":39.372528418173594},{"$f":"O303+O323+O343+O363","v":37.103476554431126},35.676419763876083,34.249362973321041,32.822306182765999,31.395249392210957,30.681720996933436,null,null,29.254664206378393,27.827607415823351,26.400550625268309,24.973493834713267,24.259965439435746,null,null,22.832908648880704,21.405851858325661,19.978795067770619,18.551738277215577,17.124681486660535,15.697624696105491,14.270567905550447,12.843511114995403,11.416454324440359,9.9893975338853132]
[{"$f":"ROW()","v":384},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH71","v":13.581651959411712},{"$f":"O304+O324+O344+O364","v":12.964304143074816},12.346956326737921,11.729608510401025,11.11226069406413,10.494912877727234,10.186238969558786,null,null,9.568891153221891,8.9515433368849955,8.3341955205481,7.7168477042112045,7.4081737960427567,null,null,6.7908259797058612,6.1734781633689657,5.5561303470320702,4.9387825306951747,4.3214347143582792,3.7040868980213819,3.0867390816844851,2.4693912653475882,1.8520434490106912,1.2346956326737941]
[{"$f":"ROW()","v":385},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH72","v":2.6167287231836593},{"$f":"O305+O325+O345+O365","v":2.4222103504536108},2.2876431087617437,2.1530758670698766,2.0185086253780096,1.8839413836861423,1.8166577628402087,null,null,1.6820905211483415,1.5475232794564742,1.4129560377646069,1.2783887960727396,1.2111051752268058,null,null,1.0765379335349385,0.94197069184307114,0.80740345015120374,0.67283620845933634,0.53826896676746894,0.4037017250756017,0.26913448338373447,0.13456724169186723,0,0]
[{"$f":"ROW()","v":386},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH73","v":2.2813935539392274},{"$f":"O306+O326+O346+O366","v":2.1546494676092705},2.0279053812793135,1.9011612949493564,1.7744172086193992,0.38223730004952228,0.36753586543223299,null,null,0.33813299619765436,0.30873012696307572,0.27932725772849709,0.24992438849391849,0.23522295387662917,null,null,0.20582008464205051,0.17641721540747185,0.14701434617289319,0.11761147693831454,8.8208607703735897E-2,5.8805738469157265E-2,2.9402869234578632E-2,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH74","v":50.880089588404125},{"$f":"O307+O327+O347+O367","v":40.704071670723302},30.528053753042478,20.352035835361654,10.176017917680829,3.5527136788005009E-15,3.5527136788005009E-15,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,null,null,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH75","v":3.5527535654256845},{"$f":"O308+O328+O348+O368","v":-4.1167705329742148},-4.1167705329742148,-4.1167705329742148,-4.1167705329742148,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH76","v":0},{"$f":"O309+O329+O349+O369","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH77","v":0},{"$f":"O310+O330+O350+O370","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]
[{"$f":"ROW()","v":391},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH79","v":0},{"$f":"O312+O332+O352+O372","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]
[{"$f":"ROW()","v":393},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH80","v":0},{"$f":"O313+O333+O353+O373","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH81","v":7.5167090490052919},{"$f":"O314+O334+O354+O374","v":7.5167090490052919},7.5167090490052919,7.5167090490052919,7.5167090490052919,3.3536437911948846,3.3536437911948846,null,null,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,null,null,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846,3.3536437911948846]
[{"$f":"ROW()","v":395},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!AH82","v":0},{"$f":"O315+O335+O355+O375","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N379:N395)","v":768.77212559042823},{"$f":"SUM(O379:O395)","v":735.32139343761867},{"$f":"SUM(P379:P395)","v":710.44213158743435},{"$f":"SUM(Q379:Q395)","v":685.56286973725014},{"$f":"SUM(R379:R395)","v":660.68360788706605},{"$f":"SUM(S379:S395)","v":634.49261548980564},627.18966413210171,null,null,612.58376141669351,597.97785870128553,583.37195598587755,568.76605327046946,561.46310191276541,null,null,546.85719919735743,532.25129648194934,517.64539376654147,503.03949105113321,488.43358833572529,{"$f":"SUM(AI379:AI395)","v":473.82768562031725},459.22178290490911,444.61588018950118,430.03938034332765,415.59744773884603]
[{"$f":"\"Vines Account [m$\"&Input!$G$34&\"]\"","v":"Vines Account [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":399},null,"Asset Life"]
[{"$f":"ROW()","v":400},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P87","v":0},null,null,{"$f":"(T400-T$9)*(T400>W$9)","v":0},{"$f":"(W400-W$9)*(W400>X$9)","v":0},0,0,0,null,null,{"$f":"(AA400-AA$9)*(AA400>AD$9)","v":0},{"$f":"(AD400-AD$9)*(AD400>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P88","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Medium 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":403},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P90","v":50.34},null,null,49.84,48.84,47.84,46.84,45.84,null,null,45.34,44.34,43.34,42.34,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003]
[{"$f":"ROW()","v":404},null,null,"Low Pressure Mains",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":405},null,null,"Regulators",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":406},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P93","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Buildings",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":408},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P95","v":15.34},null,null,14.84,13.84,12.84,11.84,10.84,null,null,10.34,9.34,8.34,7.34,6.34,5.34,4.34,3.34,2.34,1.3399999999999999]
[{"$f":"ROW()","v":409},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P96","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Vehicle",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":411},null,null,"Information Technology",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":412},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P99","v":0},null,null,{"$f":"(T412-T$9)*(T412>W$9)","v":0},{"$f":"(W412-W$9)*(W412>X$9)","v":0},{"$f":"(X412-X$9)*(X412>Y$9)","v":0},{"$f":"(Y412-Y$9)*(Y412>Z$9)","v":0},{"$f":"(Z412-Z$9)*(Z412>AA$9)","v":0},null,null,{"$f":"(AA412-AA$9)*(AA412>AD$9)","v":0},{"$f":"(AD412-AD$9)*(AD412>AE$9)","v":0},{"$f":"(AE412-AE$9)*(AE412>AF$9)","v":0},{"$f":"(AF412-AF$9)*(AF412>AG$9)","v":0},{"$f":"(AG412-AG$9)*(AG412>AH$9)","v":0},{"$f":"(AH412-AH$9)*(AH412>AI$9)","v":0},{"$f":"(AI412-AI$9)*(AI412>AJ$9)","v":0},{"$f":"(AJ412-AJ$9)*(AJ412>AK$9)","v":0},{"$f":"(AK412-AK$9)*(AK412>AL$9)","v":0},{"$f":"(AL412-AL$9)*(AL412>AM$9)","v":0}]
[{"$f":"ROW()","v":413},null,null,"Telemetry and Monitoring",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":414},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P101","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P102","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P103","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417}]
["Opening Asset Value"]
[{"$f":"ROW()","v":419},null,"Opening Value"]
[{"$f":"ROW()","v":420},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S500","v":0},null,null,{"$f":"T500","v":0},0,0,0,0,null,null,{"$f":"AA500","v":0},0,0,0,0,{"$f":"AH500","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH501","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S502","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH502","v":0},0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0.52567523228372237},null,null,0.52045398444618041,0.51001148877109648,0.4995689930960126,0.48912649742092873,0.47868400174584486,null,null,0.47346275390830289,0.46302025823321902,0.45257776255813514,0.44213526688305127,0.4316927712079674,{"$f":"AH503","v":0.42125027553288352},0.41080777985779965,0.40036528418271577,0.3899227885076319,0.37948029283254803]
[{"$f":"ROW()","v":424},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S504","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH504","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S505","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH505","v":0},0,0,0,0]
[{"$f":"ROW()","v":426},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S506","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH506","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S507","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH507","v":0},0,0,0,0]
[{"$f":"ROW()","v":428},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S508","v":0.18815384188515882},null,null,0.18202105694757215,0.16975548707239882,0.15748991719722549,0.14522434732205217,0.13295877744687884,null,null,0.12682599250929216,0.11456042263411884,0.10229485275894551,9.0029282883772183E-2,7.7763713008598856E-2,{"$f":"AH508","v":6.5498143133425529E-2},5.323257325825221E-2,4.096700338307889E-2,2.870143350790557E-2,1.643586363273225E-2]
[{"$f":"ROW()","v":429},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S509","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH509","v":0},0,0,0,0]
[{"$f":"ROW()","v":430},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S510","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH510","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S511","v":0},null,null,0,{"$f":"W511","v":0},0,0,0,null,null,0,{"$f":"AD511","v":0},0,0,0,{"$f":"AH511","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S512","v":0},null,null,{"$f":"T512","v":0},0,0,0,0,null,null,{"$f":"AA512","v":0},0,0,0,0,{"$f":"AH512","v":0},{"$f":"AI512","v":0},{"$f":"AJ512","v":0},{"$f":"AK512","v":0},{"$f":"AL512","v":0}]
[{"$f":"ROW()","v":433},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S513","v":0},null,null,{"$f":"T513","v":0},0,0,0,0,null,null,{"$f":"AA513","v":0},0,0,0,0,{"$f":"AH513","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S514","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH514","v":0},{"$f":"AI514","v":0},{"$f":"AJ514","v":0},{"$f":"AK514","v":0},{"$f":"AL514","v":0}]
[{"$f":"ROW()","v":435},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":436},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S516","v":0},null,null,0,{"$f":"W516","v":0},{"$f":"X516","v":0},{"$f":"Y516","v":0},{"$f":"Z516","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T436)","v":0.71382907416888119},null,null,{"$f":"SUM(W420:W436)","v":0.70247504139375261},{"$f":"SUM(X420:X436)","v":0.67976697584349532},{"$f":"SUM(Y420:Y436)","v":0.65705891029323804},{"$f":"SUM(Z420:Z436)","v":0.63435084474298087},{"$f":"SUM(AA420:AA436)","v":0.6116427791927237},null,null,0.600288746417595,0.57758068086733783,0.55487261531708065,0.53216454976682348,0.50945648421656631,{"$f":"SUM(AI420:AI436)","v":0.48674841866630902},0.46404035311605185,0.44133228756579468,0.41862422201553745,0.39591615646528028]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":439},null,"Depreciation"]
[{"$f":"ROW()","v":440},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S87","v":0}]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S88","v":0}]
[{"$f":"ROW()","v":442},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S89","v":0}]
[{"$f":"ROW()","v":443},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S90","v":0.52567523228372237}]
[{"$f":"ROW()","v":444},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S91","v":0}]
[{"$f":"ROW()","v":445},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S92","v":0}]
[{"$f":"ROW()","v":446},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S93","v":0}]
[{"$f":"ROW()","v":447},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S94","v":0}]
[{"$f":"ROW()","v":448},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S95","v":0.18815384188515882}]
[{"$f":"ROW()","v":449},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S96","v":0}]
[{"$f":"ROW()","v":450},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S97","v":0}]
[{"$f":"ROW()","v":451},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S98","v":0}]
[{"$f":"ROW()","v":452},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S99","v":0}]
[{"$f":"ROW()","v":453},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S100","v":0}]
[{"$f":"ROW()","v":454},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S101","v":0}]
[{"$f":"ROW()","v":455},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S102","v":0}]
[{"$f":"ROW()","v":456},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S103","v":0}]
[{"$f":"ROW()","v":457},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S440:S456)","v":0.71382907416888119},{"$f":"SUM(T440:T456)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AI440:AI456)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":459},null,"Depreciation"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T643","v":0},{"$f":"Input!U643","v":0},{"$f":"Input!V643","v":0},{"$f":"Input!W643","v":0},{"$f":"Input!X643","v":0},{"$f":"Input!Y643","v":0},{"$f":"Input!Z643","v":0},{"$f":"Input!AA643","v":0},{"$f":"Input!AB643","v":0},{"$f":"Input!AC643","v":0},{"$f":"Input!AD643","v":0},{"$f":"Input!AE643","v":0},{"$f":"Input!AF643","v":0},{"$f":"Input!AG643","v":0},{"$f":"Input!AH643","v":0},{"$f":"-IF($D460=\"Land\",0,IF(AI400<AI$9,AI420,(AI420/AI400)*AI$9))","v":0},{"$f":"-IF($D460=\"Land\",0,IF(AJ400<AJ$9,AJ420,(AJ420/AJ400)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":461},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T644","v":0},{"$f":"Input!U644","v":0},{"$f":"Input!V644","v":0},{"$f":"Input!W644","v":0},{"$f":"Input!X644","v":0},{"$f":"Input!Y644","v":0},{"$f":"Input!Z644","v":0},{"$f":"Input!AA644","v":0},{"$f":"Input!AB644","v":0},{"$f":"Input!AC644","v":0},{"$f":"Input!AD644","v":0},{"$f":"Input!AE644","v":0},{"$f":"Input!AF644","v":0},{"$f":"Input!AG644","v":0},{"$f":"Input!AH644","v":0},{"$f":"-IF($D461=\"Land\",0,IF(AI401<AI$9,AI421,(AI421/AI401)*AI$9))","v":0},{"$f":"-IF($D461=\"Land\",0,IF(AJ401<AJ$9,AJ421,(AJ421/AJ401)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":462},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T645","v":0},{"$f":"Input!U645","v":0},{"$f":"Input!V645","v":0},{"$f":"Input!W645","v":0},{"$f":"Input!X645","v":0},{"$f":"Input!Y645","v":0},{"$f":"Input!Z645","v":0},{"$f":"Input!AA645","v":0},{"$f":"Input!AB645","v":0},{"$f":"Input!AC645","v":0},{"$f":"Input!AD645","v":0},{"$f":"Input!AE645","v":0},{"$f":"Input!AF645","v":0},{"$f":"Input!AG645","v":0},{"$f":"Input!AH645","v":0},{"$f":"-IF($D462=\"Land\",0,IF(AI402<AI$9,AI422,(AI422/AI402)*AI$9))","v":0},{"$f":"-IF($D462=\"Land\",0,IF(AJ402<AJ$9,AJ422,(AJ422/AJ402)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":463},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T646","v":-5.2212478375419386E-3},{"$f":"Input!U646","v":0},{"$f":"Input!V646","v":0},{"$f":"Input!W646","v":-1.0442495675083877E-2},{"$f":"Input!X646","v":-1.0442495675083877E-2},{"$f":"Input!Y646","v":-1.0442495675083874E-2},{"$f":"Input!Z646","v":-1.0442495675083874E-2},{"$f":"Input!AA646","v":-5.2212478375419395E-3},{"$f":"Input!AB646","v":0},{"$f":"Input!AC646","v":0},{"$f":"Input!AD646","v":-1.0442495675083879E-2},{"$f":"Input!AE646","v":-1.0442495675083879E-2},{"$f":"Input!AF646","v":-1.0442495675083879E-2},{"$f":"Input!AG646","v":-1.0442495675083879E-2},{"$f":"Input!AH646","v":-1.0442495675083879E-2},{"$f":"-IF($D463=\"Land\",0,IF(AI403<AI$9,AI423,(AI423/AI403)*AI$9))","v":-1.0442495675083874E-2},{"$f":"-IF($D463=\"Land\",0,IF(AJ403<AJ$9,AJ423,(AJ423/AJ403)*AJ$9))","v":-1.0442495675083874E-2},-1.0442495675083874E-2,-1.0442495675083874E-2,-1.0442495675083874E-2]
[{"$f":"ROW()","v":464},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T647","v":0},{"$f":"Input!U647","v":0},{"$f":"Input!V647","v":0},{"$f":"Input!W647","v":0},{"$f":"Input!X647","v":0},{"$f":"Input!Y647","v":0},{"$f":"Input!Z647","v":0},{"$f":"Input!AA647","v":0},{"$f":"Input!AB647","v":0},{"$f":"Input!AC647","v":0},{"$f":"Input!AD647","v":0},{"$f":"Input!AE647","v":0},{"$f":"Input!AF647","v":0},{"$f":"Input!AG647","v":0},{"$f":"Input!AH647","v":0},{"$f":"-IF($D464=\"Land\",0,IF(AI404<AI$9,AI424,(AI424/AI404)*AI$9))","v":0},{"$f":"-IF($D464=\"Land\",0,IF(AJ404<AJ$9,AJ424,(AJ424/AJ404)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":465},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T648","v":0},{"$f":"Input!U648","v":0},{"$f":"Input!V648","v":0},{"$f":"Input!W648","v":0},{"$f":"Input!X648","v":0},{"$f":"Input!Y648","v":0},{"$f":"Input!Z648","v":0},{"$f":"Input!AA648","v":0},{"$f":"Input!AB648","v":0},{"$f":"Input!AC648","v":0},{"$f":"Input!AD648","v":0},{"$f":"Input!AE648","v":0},{"$f":"Input!AF648","v":0},{"$f":"Input!AG648","v":0},{"$f":"Input!AH648","v":0},{"$f":"-IF($D465=\"Land\",0,IF(AI405<AI$9,AI425,(AI425/AI405)*AI$9))","v":0},{"$f":"-IF($D465=\"Land\",0,IF(AJ405<AJ$9,AJ425,(AJ425/AJ405)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":466},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T649","v":0},{"$f":"Input!U649","v":0},{"$f":"Input!V649","v":0},{"$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($D466=\"Land\",0,IF(AI406<AI$9,AI426,(AI426/AI406)*AI$9))","v":0},{"$f":"-IF($D466=\"Land\",0,IF(AJ406<AJ$9,AJ426,(AJ426/AJ406)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":467},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T650","v":0},{"$f":"Input!U650","v":0},{"$f":"Input!V650","v":0},{"$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($D467=\"Land\",0,IF(AI407<AI$9,AI427,(AI427/AI407)*AI$9))","v":0},{"$f":"-IF($D467=\"Land\",0,IF(AJ407<AJ$9,AJ427,(AJ427/AJ407)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":468},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T651","v":-6.1327849375866633E-3},{"$f":"Input!U651","v":0},{"$f":"Input!V651","v":0},{"$f":"Input!W651","v":-1.2265569875173327E-2},{"$f":"Input!X651","v":-1.2265569875173327E-2},{"$f":"Input!Y651","v":-1.2265569875173327E-2},{"$f":"Input!Z651","v":-1.2265569875173327E-2},{"$f":"Input!AA651","v":-6.1327849375866633E-3},{"$f":"Input!AB651","v":0},{"$f":"Input!AC651","v":0},{"$f":"Input!AD651","v":-1.2265569875173323E-2},{"$f":"Input!AE651","v":-1.2265569875173327E-2},{"$f":"Input!AF651","v":-1.2265569875173327E-2},{"$f":"Input!AG651","v":-1.2265569875173327E-2},{"$f":"Input!AH651","v":-1.2265569875173327E-2},{"$f":"-IF($D468=\"Land\",0,IF(AI408<AI$9,AI428,(AI428/AI408)*AI$9))","v":-1.226556987517332E-2},{"$f":"-IF($D468=\"Land\",0,IF(AJ408<AJ$9,AJ428,(AJ428/AJ408)*AJ$9))","v":-1.2265569875173321E-2},-1.2265569875173321E-2,-1.2265569875173321E-2,-1.2265569875173323E-2]
[{"$f":"ROW()","v":469},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T652","v":0},{"$f":"Input!U652","v":0},{"$f":"Input!V652","v":0},{"$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},{"$f":"Input!AH652","v":0},{"$f":"-IF($D469=\"Land\",0,IF(AI409<AI$9,AI429,(AI429/AI409)*AI$9))","v":0},{"$f":"-IF($D469=\"Land\",0,IF(AJ409<AJ$9,AJ429,(AJ429/AJ409)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":470},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T653","v":0},{"$f":"Input!U653","v":0},{"$f":"Input!V653","v":0},{"$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},{"$f":"Input!AH653","v":0},{"$f":"-IF($D470=\"Land\",0,IF(AI410<AI$9,AI430,(AI430/AI410)*AI$9))","v":0},{"$f":"-IF($D470=\"Land\",0,IF(AJ410<AJ$9,AJ430,(AJ430/AJ410)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":471},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T654","v":0},{"$f":"Input!U654","v":0},{"$f":"Input!V654","v":0},{"$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},{"$f":"Input!AH654","v":0},{"$f":"-IF($D471=\"Land\",0,IF(AI411<AI$9,AI431,(AI431/AI411)*AI$9))","v":0},{"$f":"-IF($D471=\"Land\",0,IF(AJ411<AJ$9,AJ431,(AJ431/AJ411)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":472},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T655","v":0},{"$f":"Input!U655","v":0},{"$f":"Input!V655","v":0},{"$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":473},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T656","v":0},{"$f":"Input!U656","v":0},{"$f":"Input!V656","v":0},{"$f":"Input!W656","v":0},{"$f":"Input!X656","v":0},{"$f":"Input!Y656","v":0},{"$f":"Input!Z656","v":0},{"$f":"Input!AA656","v":0},{"$f":"Input!AB656","v":0},{"$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},{"$f":"Input!AH656","v":0},{"$f":"-IF($D473=\"Land\",0,IF(AI413<AI$9,AI433,(AI433/AI413)*AI$9))","v":0},{"$f":"-IF($D473=\"Land\",0,IF(AJ413<AJ$9,AJ433,(AJ433/AJ413)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":474},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T657","v":0},{"$f":"Input!U657","v":0},{"$f":"Input!V657","v":0},{"$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},{"$f":"Input!AH657","v":0},{"$f":"-IF($D474=\"Land\",0,IF(AI414<AI$9,AI434,(AI434/AI414)*AI$9))","v":0},{"$f":"-IF($D474=\"Land\",0,IF(AJ414<AJ$9,AJ434,(AJ434/AJ414)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":475},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T658","v":0},{"$f":"Input!U658","v":0},{"$f":"Input!V658","v":0},{"$f":"Input!W658","v":0},{"$f":"Input!X658","v":0},{"$f":"Input!Y658","v":0},{"$f":"Input!Z658","v":0},{"$f":"Input!AA658","v":0},{"$f":"Input!AB658","v":0},{"$f":"Input!AC658","v":0},{"$f":"Input!AD658","v":0},{"$f":"Input!AE658","v":0},{"$f":"Input!AF658","v":0},{"$f":"Input!AG658","v":0},{"$f":"Input!AH658","v":0},{"$f":"-IF($D475=\"Land\",0,IF(AI415<AI$9,AI435,(AI435/AI415)*AI$9))","v":0},{"$f":"-IF($D475=\"Land\",0,IF(AJ415<AJ$9,AJ435,(AJ435/AJ415)*AJ$9))","v":0},0,0,0]
[{"$f":"ROW()","v":476},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T659","v":0},{"$f":"Input!U659","v":0},{"$f":"Input!V659","v":0},{"$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},{"$f":"Input!AH659","v":0},{"$f":"-IF($D476=\"Land\",0,IF(AI436<0,AI436,IF(AI416<1,AI436,MAX(MIN(IF(AI416>0,(AI436/AI416)*AI$9,0),AI436*AI$9),0))))","v":0},{"$f":"-IF($D476=\"Land\",0,IF(AJ436<0,AJ436,IF(AJ416<1,AJ436,MAX(MIN(IF(AJ416>0,(AJ436/AJ416)*AJ$9,0),AJ436*AJ$9),0))))","v":0},0,0,0]
[{"$f":"ROW()","v":477},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T460:T476)","v":-1.1354032775128602E-2},null,null,-2.2708065550257204E-2,-2.2708065550257204E-2,-2.27080655502572E-2,-2.27080655502572E-2,-1.1354032775128604E-2,null,null,-2.27080655502572E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,-2.2708065550257207E-2,{"$f":"SUM(AI460:AI476)","v":-2.2708065550257193E-2},-2.2708065550257193E-2,-2.2708065550257193E-2,-2.2708065550257193E-2,-2.2708065550257197E-2]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":479},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":480},null,null,"High Pressure Mains - Steel",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}]
[{"$f":"ROW()","v":481},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":482},null,null,"Medium Pressure Mains",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}]
[{"$f":"ROW()","v":483},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T310","v":0},null,null,{"$f":"Input!W310","v":0},{"$f":"Input!X310","v":0},{"$f":"Input!Y310","v":0},{"$f":"Input!Z310","v":0},{"$f":"Input!AA310","v":0},null,null,{"$f":"Input!AD310","v":0},{"$f":"Input!AE310","v":0},{"$f":"Input!AF310","v":0},{"$f":"Input!AG310","v":0},{"$f":"Input!AH310","v":0},{"$f":"Input!AI310","v":0},{"$f":"Input!AJ310","v":0},{"$f":"Input!AK310","v":0},{"$f":"Input!AL310","v":0},{"$f":"Input!AM310","v":0}]
[{"$f":"ROW()","v":484},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T311","v":0},null,null,{"$f":"Input!W311","v":0},{"$f":"Input!X311","v":0},{"$f":"Input!Y311","v":0},{"$f":"Input!Z311","v":0},{"$f":"Input!AA311","v":0},null,null,{"$f":"Input!AD311","v":0},{"$f":"Input!AE311","v":0},{"$f":"Input!AF311","v":0},{"$f":"Input!AG311","v":0},{"$f":"Input!AH311","v":0},{"$f":"Input!AI311","v":0},{"$f":"Input!AJ311","v":0},{"$f":"Input!AK311","v":0},{"$f":"Input!AL311","v":0},{"$f":"Input!AM311","v":0}]
[{"$f":"ROW()","v":485},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312","v":0},null,null,{"$f":"Input!W312","v":0},{"$f":"Input!X312","v":0},{"$f":"Input!Y312","v":0},{"$f":"Input!Z312","v":0},{"$f":"Input!AA312","v":0},null,null,{"$f":"Input!AD312","v":0},{"$f":"Input!AE312","v":0},{"$f":"Input!AF312","v":0},{"$f":"Input!AG312","v":0},{"$f":"Input!AH312","v":0},{"$f":"Input!AI312","v":0},{"$f":"Input!AJ312","v":0},{"$f":"Input!AK312","v":0},{"$f":"Input!AL312","v":0},{"$f":"Input!AM312","v":0}]
[{"$f":"ROW()","v":486},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313","v":0},null,null,{"$f":"Input!W313","v":0},{"$f":"Input!X313","v":0},{"$f":"Input!Y313","v":0},{"$f":"Input!Z313","v":0},{"$f":"Input!AA313","v":0},null,null,{"$f":"Input!AD313","v":0},{"$f":"Input!AE313","v":0},{"$f":"Input!AF313","v":0},{"$f":"Input!AG313","v":0},{"$f":"Input!AH313","v":0},{"$f":"Input!AI313","v":0},{"$f":"Input!AJ313","v":0},{"$f":"Input!AK313","v":0},{"$f":"Input!AL313","v":0},{"$f":"Input!AM313","v":0}]
[{"$f":"ROW()","v":487},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314","v":0},null,null,{"$f":"Input!W314","v":0},{"$f":"Input!X314","v":0},{"$f":"Input!Y314","v":0},{"$f":"Input!Z314","v":0},{"$f":"Input!AA314","v":0},null,null,{"$f":"Input!AD314","v":0},{"$f":"Input!AE314","v":0},{"$f":"Input!AF314","v":0},{"$f":"Input!AG314","v":0},{"$f":"Input!AH314","v":0},{"$f":"Input!AI314","v":0},{"$f":"Input!AJ314","v":0},{"$f":"Input!AK314","v":0},{"$f":"Input!AL314","v":0},{"$f":"Input!AM314","v":0}]
[{"$f":"ROW()","v":488},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T315","v":0},null,null,{"$f":"Input!W315","v":0},{"$f":"Input!X315","v":0},{"$f":"Input!Y315","v":0},{"$f":"Input!Z315","v":0},{"$f":"Input!AA315","v":0},null,null,{"$f":"Input!AD315","v":0},{"$f":"Input!AE315","v":0},{"$f":"Input!AF315","v":0},{"$f":"Input!AG315","v":0},{"$f":"Input!AH315","v":0},{"$f":"Input!AI315","v":0},{"$f":"Input!AJ315","v":0},{"$f":"Input!AK315","v":0},{"$f":"Input!AL315","v":0},{"$f":"Input!AM315","v":0}]
[{"$f":"ROW()","v":489},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T316","v":0},null,null,{"$f":"Input!W316","v":0},{"$f":"Input!X316","v":0},{"$f":"Input!Y316","v":0},{"$f":"Input!Z316","v":0},{"$f":"Input!AA316","v":0},null,null,{"$f":"Input!AD316","v":0},{"$f":"Input!AE316","v":0},{"$f":"Input!AF316","v":0},{"$f":"Input!AG316","v":0},{"$f":"Input!AH316","v":0},{"$f":"Input!AI316","v":0},{"$f":"Input!AJ316","v":0},{"$f":"Input!AK316","v":0},{"$f":"Input!AL316","v":0},{"$f":"Input!AM316","v":0}]
[{"$f":"ROW()","v":490},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T317","v":0},null,null,{"$f":"Input!W317","v":0},{"$f":"Input!X317","v":0},{"$f":"Input!Y317","v":0},{"$f":"Input!Z317","v":0},{"$f":"Input!AA317","v":0},null,null,{"$f":"Input!AD317","v":0},{"$f":"Input!AE317","v":0},{"$f":"Input!AF317","v":0},{"$f":"Input!AG317","v":0},{"$f":"Input!AH317","v":0},{"$f":"Input!AI317","v":0},{"$f":"Input!AJ317","v":0},{"$f":"Input!AK317","v":0},{"$f":"Input!AL317","v":0},{"$f":"Input!AM317","v":0}]
[{"$f":"ROW()","v":491},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T318","v":0},null,null,{"$f":"Input!W318","v":0},{"$f":"Input!X318","v":0},{"$f":"Input!Y318","v":0},{"$f":"Input!Z318","v":0},{"$f":"Input!AA318","v":0},null,null,{"$f":"Input!AD318","v":0},{"$f":"Input!AE318","v":0},{"$f":"Input!AF318","v":0},{"$f":"Input!AG318","v":0},{"$f":"Input!AH318","v":0},{"$f":"Input!AI318","v":0},{"$f":"Input!AJ318","v":0},{"$f":"Input!AK318","v":0},{"$f":"Input!AL318","v":0},{"$f":"Input!AM318","v":0}]
[{"$f":"ROW()","v":492},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T319","v":0},null,null,{"$f":"Input!W319","v":0},{"$f":"Input!X319","v":0},{"$f":"Input!Y319","v":0},{"$f":"Input!Z319","v":0},{"$f":"Input!AA319","v":0},null,null,{"$f":"Input!AD319","v":0},{"$f":"Input!AE319","v":0},{"$f":"Input!AF319","v":0},{"$f":"Input!AG319","v":0},{"$f":"Input!AH319","v":0},{"$f":"Input!AI319","v":0},{"$f":"Input!AJ319","v":0},{"$f":"Input!AK319","v":0},{"$f":"Input!AL319","v":0},{"$f":"Input!AM319","v":0}]
[{"$f":"ROW()","v":493},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T320","v":0},null,null,{"$f":"Input!W320","v":0},{"$f":"Input!X320","v":0},{"$f":"Input!Y320","v":0},{"$f":"Input!Z320","v":0},{"$f":"Input!AA320","v":0},null,null,{"$f":"Input!AD320","v":0},{"$f":"Input!AE320","v":0},{"$f":"Input!AF320","v":0},{"$f":"Input!AG320","v":0},{"$f":"Input!AH320","v":0},{"$f":"Input!AI320","v":0},{"$f":"Input!AJ320","v":0},{"$f":"Input!AK320","v":0},{"$f":"Input!AL320","v":0},{"$f":"Input!AM320","v":0}]
[{"$f":"ROW()","v":494},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T321","v":0},null,null,{"$f":"Input!W321","v":0},{"$f":"Input!X321","v":0},{"$f":"Input!Y321","v":0},{"$f":"Input!Z321","v":0},{"$f":"Input!AA321","v":0},null,null,{"$f":"Input!AD321","v":0},{"$f":"Input!AE321","v":0},{"$f":"Input!AF321","v":0},{"$f":"Input!AG321","v":0},{"$f":"Input!AH321","v":0},{"$f":"Input!AI321","v":0},{"$f":"Input!AJ321","v":0},{"$f":"Input!AK321","v":0},{"$f":"Input!AL321","v":0},{"$f":"Input!AM321","v":0}]
[{"$f":"ROW()","v":495},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T322","v":0},null,null,{"$f":"Input!W322","v":0},{"$f":"Input!X322","v":0},{"$f":"Input!Y322","v":0},{"$f":"Input!Z322","v":0},{"$f":"Input!AA322","v":0},null,null,{"$f":"Input!AD322","v":0},{"$f":"Input!AE322","v":0},{"$f":"Input!AF322","v":0},{"$f":"Input!AG322","v":0},{"$f":"Input!AH322","v":0},{"$f":"Input!AI322","v":0},{"$f":"Input!AJ322","v":0},{"$f":"Input!AK322","v":0},{"$f":"Input!AL322","v":0},{"$f":"Input!AM322","v":0}]
[{"$f":"ROW()","v":496},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T323","v":0},null,null,{"$f":"Input!W323","v":0},{"$f":"Input!X323","v":0},{"$f":"Input!Y323","v":0},{"$f":"Input!Z323","v":0},{"$f":"Input!AA323","v":0},null,null,{"$f":"Input!AD323","v":0},{"$f":"Input!AE323","v":0},{"$f":"Input!AF323","v":0},{"$f":"Input!AG323","v":0},{"$f":"Input!AH323","v":0},{"$f":"Input!AI323","v":0},{"$f":"Input!AJ323","v":0},{"$f":"Input!AK323","v":0},{"$f":"Input!AL323","v":0},{"$f":"Input!AM323","v":0}]
[{"$f":"ROW()","v":497},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T480:T496)","v":0},null,null,{"$f":"SUM(W480:W496)","v":0},{"$f":"SUM(X480:X496)","v":0},{"$f":"SUM(Y480:Y496)","v":0},{"$f":"SUM(Z480:Z496)","v":0},{"$f":"SUM(AA480:AA496)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI480:AI496)","v":0},0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":499},null,"Closing Value"]
[{"$f":"ROW()","v":500},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S420+S460+S480+S440","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S421+S461+S481+S441","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S422+S462+S482+S442","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S423+S463+S483+S443","v":0.52567523228372237},0.52045398444618041,null,null,0.51001148877109648,0.4995689930960126,0.48912649742092873,0.47868400174584486,0.47346275390830289,null,null,0.46302025823321902,0.45257776255813514,0.44213526688305127,0.4316927712079674,0.42125027553288352,0.41080777985779965,0.40036528418271577,0.3899227885076319,0.37948029283254803,0.36903779715746415]
[{"$f":"ROW()","v":504},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S424+S464+S484+S444","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S425+S465+S485+S445","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S426+S466+S486+S446","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S427+S467+S487+S447","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S428+S468+S488+S448","v":0.18815384188515882},0.18202105694757215,null,null,0.16975548707239882,0.15748991719722549,0.14522434732205217,0.13295877744687884,0.12682599250929216,null,null,0.11456042263411884,0.10229485275894551,9.0029282883772183E-2,7.7763713008598856E-2,6.5498143133425529E-2,5.323257325825221E-2,4.096700338307889E-2,2.870143350790557E-2,1.643586363273225E-2,4.1702937575589273E-3]
[{"$f":"ROW()","v":509},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S429+S469+S489+S449","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S430+S470+S490+S450","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S431+S471+S491+S451","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S433+S473+S493+S453","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S434+S474+S494+S454","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S435+S475+S495+S455","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S436+S476+S496+S456","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S500:S516)","v":0.71382907416888119},0.70247504139375261,null,null,0.67976697584349532,0.65705891029323804,0.63435084474298087,0.6116427791927237,{"$f":"SUM(AA500:AA516)","v":0.600288746417595},null,null,0.57758068086733783,0.55487261531708065,0.53216454976682348,0.50945648421656631,0.48674841866630902,{"$f":"SUM(AI500:AI516)","v":0.46404035311605185},0.44133228756579468,0.41862422201553745,0.39591615646528028,0.37320809091502311]
[{"$f":"\"West Net [m$\"&Input!$G$34&\"]\"","v":"West Net [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":520},null,"Asset Life"]
[{"$f":"ROW()","v":521},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q107","v":0},{"$f":"(W521-W$9)*(W521>X$9)","v":0},0,0,0,null,null,{"$f":"(AA521-AA$9)*(AA521>AD$9)","v":0},{"$f":"(AD521-AD$9)*(AD521>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q108","v":0},{"$f":"(W522-W$9)*(W522>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD522-AD$9)*(AD522>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q109","v":0},{"$f":"(W523-W$9)*(W523>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD523-AD$9)*(AD523>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q110","v":0},{"$f":"(W524-W$9)*(W524>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD524-AD$9)*(AD524>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q111","v":0},{"$f":"(W525-W$9)*(W525>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD525-AD$9)*(AD525>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q112","v":0},{"$f":"(W526-W$9)*(W526>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD526-AD$9)*(AD526>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q113","v":0},{"$f":"(W527-W$9)*(W527>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD527-AD$9)*(AD527>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q114","v":35.098812785388127},{"$f":"(W528-W$9)*(W528>X$9)","v":34.098812785388127},33.098812785388127,32.098812785388127,31.098812785388127,null,null,30.598812785388127,{"$f":"(AD528-AD$9)*(AD528>AE$9)","v":29.598812785388127},28.598812785388127,27.598812785388127,26.598812785388127,25.598812785388127,24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127]
[{"$f":"ROW()","v":529},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q115","v":0},{"$f":"(W529-W$9)*(W529>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD529-AD$9)*(AD529>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q116","v":6.536661453899292},{"$f":"(W530-W$9)*(W530>X$9)","v":5.536661453899292},4.536661453899292,3.536661453899292,2.536661453899292,null,null,2.036661453899292,{"$f":"(AD530-AD$9)*(AD530>AE$9)","v":1.036661453899292},3.6661453899291985E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q117","v":0},{"$f":"(W531-W$9)*(W531>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD531-AD$9)*(AD531>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q118","v":4.0219203272162298},{"$f":"(W532-W$9)*(W532>X$9)","v":3.0219203272162298},2.0219203272162298,1.0219203272162298,2.1920327216229829E-2,null,null,0,{"$f":"(AD532-AD$9)*(AD532>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q119","v":0},{"$f":"(W533-W$9)*(W533>X$9)","v":0},{"$f":"(X533-X$9)*(X533>Y$9)","v":0},{"$f":"(Y533-Y$9)*(Y533>Z$9)","v":0},{"$f":"(Z533-Z$9)*(Z533>AA$9)","v":0},null,null,{"$f":"(AA533-AA$9)*(AA533>AD$9)","v":0},{"$f":"(AD533-AD$9)*(AD533>AE$9)","v":0},{"$f":"(AE533-AE$9)*(AE533>AF$9)","v":0},{"$f":"(AF533-AF$9)*(AF533>AG$9)","v":0},{"$f":"(AG533-AG$9)*(AG533>AH$9)","v":0},{"$f":"(AH533-AH$9)*(AH533>AI$9)","v":0},{"$f":"(AI533-AI$9)*(AI533>AJ$9)","v":0},{"$f":"(AJ533-AJ$9)*(AJ533>AK$9)","v":0},{"$f":"(AK533-AK$9)*(AK533>AL$9)","v":0},{"$f":"(AL533-AL$9)*(AL533>AM$9)","v":0}]
[{"$f":"ROW()","v":534},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q120","v":0},{"$f":"(W534-W$9)*(W534>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD534-AD$9)*(AD534>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q121","v":0},{"$f":"(W535-W$9)*(W535>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD535-AD$9)*(AD535>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q122","v":0},{"$f":"(W536-W$9)*(W536>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD536-AD$9)*(AD536>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q123","v":0},{"$f":"(W537-W$9)*(W537>X$9)","v":0},0,0,0,null,null,0,{"$f":"(AD537-AD$9)*(AD537>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538}]
["Opening Asset Value"]
[{"$f":"ROW()","v":540},null,"Opening Value"]
[{"$f":"ROW()","v":541},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T621","v":0},{"$f":"W621","v":0},0,0,{"$f":"Z621","v":0},null,null,{"$f":"AA621","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z622","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z623","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z624","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z625","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z626","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z627","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5826022805859704E-2,7.107187512731766E-3,-1.6116477803961721E-3,-1.0330483073524108E-2,{"$f":"Z628","v":-1.9049318366652045E-2},null,null,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.3339153950396162E-18,3.1983838381256182E-18,3.0628522812116202E-18,2.9273207242976222E-18]
[{"$f":"ROW()","v":549},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z629","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4976524218056664,2.7776740648000731,2.0576957077944797,1.3377173507888864,{"$f":"Z630","v":0.61773899378329311},null,null,0.49597678684122742,0.25245237295709611,8.9279590729647584E-3,-4.2327252813834093E-16,-4.2327252813834093E-16,-4.2327252813834093E-16,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Z631","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12620031089659317,{"$f":"W632","v":0.11340966983789577},0.10061902877919837,8.7828387720500972E-2,{"$f":"Z632","v":7.5037746661803573E-2},null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T633","v":0},0,0,0,{"$f":"Z633","v":0},null,null,{"$f":"AA633","v":0},{"$f":"AD633","v":0},{"$f":"AE633","v":0},{"$f":"AF633","v":0},{"$f":"AG633","v":0},{"$f":"AH633","v":0},{"$f":"AI633","v":0},{"$f":"AJ633","v":0},{"$f":"AK633","v":0},{"$f":"AL633","v":0}]
[{"$f":"ROW()","v":554},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T634","v":0},{"$f":"W634","v":0},0,0,{"$f":"Z634","v":0},null,null,{"$f":"AA634","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W635","v":0},0,0,{"$f":"Z635","v":0},null,null,{"$f":"AA635","v":0},{"$f":"AD635","v":0},{"$f":"AE635","v":0},{"$f":"AF635","v":0},{"$f":"AG635","v":0},{"$f":"AH635","v":0},{"$f":"AI635","v":0},{"$f":"AJ635","v":0},{"$f":"AK635","v":0},{"$f":"AL635","v":0}]
[{"$f":"ROW()","v":556},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W637","v":0},{"$f":"X637","v":0},{"$f":"Y637","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W541:W557)","v":3.6396787555081191},{"$f":"SUM(X541:X557)","v":2.8981909221507007},{"$f":"SUM(Y541:Y557)","v":2.1567030887932823},{"$f":"SUM(Z541:Z557)","v":1.4152152554358635},{"$f":"SUM(AA541:AA557)","v":0.6737274220784446},null,null,0.49597678684122742,0.25245237295709611,8.9279590729647619E-3,-4.1980308118638732E-16,-4.1980308118638732E-16,{"$f":"SUM(AI541:AI557)","v":-4.1980308118638732E-16},3.3339153950396162E-18,3.1983838381256182E-18,3.0628522812116202E-18,2.9273207242976222E-18]
["Assets rolled into West net asset base"]
[{"$f":"ROW()","v":560},null,"Assets rolled into West net asset base"]
[{"$f":"ROW()","v":561},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T107","v":0}]
[{"$f":"ROW()","v":562},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T108","v":0}]
[{"$f":"ROW()","v":563},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T109","v":0}]
[{"$f":"ROW()","v":564},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T110","v":0}]
[{"$f":"ROW()","v":565},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T111","v":0}]
[{"$f":"ROW()","v":566},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T112","v":0}]
[{"$f":"ROW()","v":567},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T113","v":0}]
[{"$f":"ROW()","v":568},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T114","v":1.5826022805859704E-2}]
[{"$f":"ROW()","v":569},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T115","v":0}]
[{"$f":"ROW()","v":570},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T116","v":3.4976524218056664}]
[{"$f":"ROW()","v":571},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T117","v":0}]
[{"$f":"ROW()","v":572},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T118","v":0.12620031089659317}]
[{"$f":"ROW()","v":573},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T119","v":0}]
[{"$f":"ROW()","v":574},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T120","v":0}]
[{"$f":"ROW()","v":575},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T121","v":0}]
[{"$f":"ROW()","v":576},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T122","v":0}]
[{"$f":"ROW()","v":577},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T123","v":0}]
[{"$f":"ROW()","v":578},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T561:T577)","v":3.6396787555081191},null,null,{"$f":"SUM(W561:W577)","v":0},{"$f":"SUM(X561:X577)","v":0},{"$f":"SUM(Y561:Y577)","v":0},{"$f":"SUM(Z561:Z577)","v":0},{"$f":"SUM(AA561:AA577)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":580},null,"Depreciation"]
[{"$f":"ROW()","v":581},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W681","v":0},{"$f":"Input!X681","v":0},{"$f":"Input!Y681","v":0},{"$f":"Input!Z681","v":0},{"$f":"Input!AA681","v":0},{"$f":"Input!AB681","v":0},{"$f":"Input!AC681","v":0},{"$f":"Input!AD681","v":0},{"$f":"Input!AE681","v":0},{"$f":"Input!AF681","v":0},{"$f":"Input!AG681","v":0},{"$f":"Input!AH681","v":0},{"$f":"-IF($D581=\"Land\",0,IF(AI541<0,AI541,IF(AI521<AI$9,AI541,(AI541/AI521)*AI$9)))","v":0},{"$f":"-IF($D581=\"Land\",0,IF(AJ541<0,AJ541,IF(AJ521<AJ$9,AJ541,(AJ541/AJ521)*AJ$9)))","v":0},0,0,0]
[{"$f":"ROW()","v":582},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W682","v":0},{"$f":"Input!X682","v":0},{"$f":"Input!Y682","v":0},{"$f":"Input!Z682","v":0},{"$f":"Input!AA682","v":0},{"$f":"Input!AB682","v":0},{"$f":"Input!AC682","v":0},{"$f":"Input!AD682","v":0},{"$f":"Input!AE682","v":0},{"$f":"Input!AF682","v":0},{"$f":"Input!AG682","v":0},{"$f":"Input!AH682","v":0},0,{"$f":"-IF($D582=\"Land\",0,IF(AJ542<0,AJ542,IF(AJ522<AJ$9,AJ542,(AJ542/AJ522)*AJ$9)))","v":0},0,0,0]
[{"$f":"ROW()","v":583},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W683","v":0},{"$f":"Input!X683","v":0},{"$f":"Input!Y683","v":0},{"$f":"Input!Z683","v":0},{"$f":"Input!AA683","v":0},{"$f":"Input!AB683","v":0},{"$f":"Input!AC683","v":0},{"$f":"Input!AD683","v":0},{"$f":"Input!AE683","v":0},{"$f":"Input!AF683","v":0},{"$f":"Input!AG683","v":0},{"$f":"Input!AH683","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W684","v":0},{"$f":"Input!X684","v":0},{"$f":"Input!Y684","v":0},{"$f":"Input!Z684","v":0},{"$f":"Input!AA684","v":0},{"$f":"Input!AB684","v":0},{"$f":"Input!AC684","v":0},{"$f":"Input!AD684","v":0},{"$f":"Input!AE684","v":0},{"$f":"Input!AF684","v":0},{"$f":"Input!AG684","v":0},{"$f":"Input!AH684","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W685","v":0},{"$f":"Input!X685","v":0},{"$f":"Input!Y685","v":0},{"$f":"Input!Z685","v":0},{"$f":"Input!AA685","v":0},{"$f":"Input!AB685","v":0},{"$f":"Input!AC685","v":0},{"$f":"Input!AD685","v":0},{"$f":"Input!AE685","v":0},{"$f":"Input!AF685","v":0},{"$f":"Input!AG685","v":0},{"$f":"Input!AH685","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W686","v":0},{"$f":"Input!X686","v":0},{"$f":"Input!Y686","v":0},{"$f":"Input!Z686","v":0},{"$f":"Input!AA686","v":0},{"$f":"Input!AB686","v":0},{"$f":"Input!AC686","v":0},{"$f":"Input!AD686","v":0},{"$f":"Input!AE686","v":0},{"$f":"Input!AF686","v":0},{"$f":"Input!AG686","v":0},{"$f":"Input!AH686","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W687","v":0},{"$f":"Input!X687","v":0},{"$f":"Input!Y687","v":0},{"$f":"Input!Z687","v":0},{"$f":"Input!AA687","v":0},{"$f":"Input!AB687","v":0},{"$f":"Input!AC687","v":0},{"$f":"Input!AD687","v":0},{"$f":"Input!AE687","v":0},{"$f":"Input!AF687","v":0},{"$f":"Input!AG687","v":0},{"$f":"Input!AH687","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W688","v":-8.718835293127938E-3},{"$f":"Input!X688","v":-8.718835293127938E-3},{"$f":"Input!Y688","v":-8.7188352931279363E-3},{"$f":"Input!Z688","v":-8.7188352931279363E-3},{"$f":"Input!AA688","v":1.9049318366652048E-2},{"$f":"Input!AB688","v":0},{"$f":"Input!AC688","v":0},{"$f":"Input!AD688","v":0},{"$f":"Input!AE688","v":0},{"$f":"Input!AF688","v":0},{"$f":"Input!AG688","v":0},{"$f":"Input!AH688","v":0},-1.3553155691399814E-19,-1.3553155691399814E-19,-1.3553155691399817E-19,-1.3553155691399817E-19,-1.3553155691399817E-19]
[{"$f":"ROW()","v":589},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W689","v":0},{"$f":"Input!X689","v":0},{"$f":"Input!Y689","v":0},{"$f":"Input!Z689","v":0},{"$f":"Input!AA689","v":0},{"$f":"Input!AB689","v":0},{"$f":"Input!AC689","v":0},{"$f":"Input!AD689","v":0},{"$f":"Input!AE689","v":0},{"$f":"Input!AF689","v":0},{"$f":"Input!AG689","v":0},{"$f":"Input!AH689","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W690","v":-0.71997835700559332},{"$f":"Input!X690","v":-0.71997835700559332},{"$f":"Input!Y690","v":-0.71997835700559332},{"$f":"Input!Z690","v":-0.71997835700559332},{"$f":"Input!AA690","v":-0.12176220694206567},{"$f":"Input!AB690","v":0},{"$f":"Input!AC690","v":0},{"$f":"Input!AD690","v":-0.24352441388413135},{"$f":"Input!AE690","v":-0.24352441388413135},{"$f":"Input!AF690","v":-8.9279590729651817E-3},{"$f":"Input!AG690","v":0},{"$f":"Input!AH690","v":0},4.2327252813834093E-16,0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W691","v":0},{"$f":"Input!X691","v":0},{"$f":"Input!Y691","v":0},{"$f":"Input!Z691","v":0},{"$f":"Input!AA691","v":0},{"$f":"Input!AB691","v":0},{"$f":"Input!AC691","v":0},{"$f":"Input!AD691","v":0},{"$f":"Input!AE691","v":0},{"$f":"Input!AF691","v":0},{"$f":"Input!AG691","v":0},{"$f":"Input!AH691","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W692","v":-1.2790641058697405E-2},{"$f":"Input!X692","v":-1.2790641058697406E-2},{"$f":"Input!Y692","v":-1.2790641058697406E-2},{"$f":"Input!Z692","v":-1.2790641058697405E-2},{"$f":"Input!AA692","v":-7.5037746661803573E-2},{"$f":"Input!AB692","v":0},{"$f":"Input!AC692","v":0},{"$f":"Input!AD692","v":0},{"$f":"Input!AE692","v":0},{"$f":"Input!AF692","v":0},{"$f":"Input!AG692","v":0},{"$f":"Input!AH692","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W693","v":0},{"$f":"Input!X693","v":0},{"$f":"Input!Y693","v":0},{"$f":"Input!Z693","v":0},{"$f":"Input!AA693","v":0},{"$f":"Input!AB693","v":0},{"$f":"Input!AC693","v":0},{"$f":"Input!AD693","v":0},{"$f":"Input!AE693","v":0},{"$f":"Input!AF693","v":0},{"$f":"Input!AG693","v":0},{"$f":"Input!AH693","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":594},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W694","v":0},{"$f":"Input!X694","v":0},{"$f":"Input!Y694","v":0},{"$f":"Input!Z694","v":0},{"$f":"Input!AA694","v":0},{"$f":"Input!AB694","v":0},{"$f":"Input!AC694","v":0},{"$f":"Input!AD694","v":0},{"$f":"Input!AE694","v":0},{"$f":"Input!AF694","v":0},{"$f":"Input!AG694","v":0},{"$f":"Input!AH694","v":0},{"$f":"-IF($D594=\"Land\",0,IF(AI554<0,AI554,IF(AI534<AI$9,AI554,(AI554/AI534)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":595},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W695","v":0},{"$f":"Input!X695","v":0},{"$f":"Input!Y695","v":0},{"$f":"Input!Z695","v":0},{"$f":"Input!AA695","v":0},{"$f":"Input!AB695","v":0},{"$f":"Input!AC695","v":0},{"$f":"Input!AD695","v":0},{"$f":"Input!AE695","v":0},{"$f":"Input!AF695","v":0},{"$f":"Input!AG695","v":0},{"$f":"Input!AH695","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W696","v":0},{"$f":"Input!X696","v":0},{"$f":"Input!Y696","v":0},{"$f":"Input!Z696","v":0},{"$f":"Input!AA696","v":0},{"$f":"Input!AB696","v":0},{"$f":"Input!AC696","v":0},{"$f":"Input!AD696","v":0},{"$f":"Input!AE696","v":0},{"$f":"Input!AF696","v":0},{"$f":"Input!AG696","v":0},{"$f":"Input!AH696","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W697","v":0},{"$f":"Input!X697","v":0},{"$f":"Input!Y697","v":0},{"$f":"Input!Z697","v":0},{"$f":"Input!AA697","v":0},{"$f":"Input!AB697","v":0},{"$f":"Input!AC697","v":0},{"$f":"Input!AD697","v":0},{"$f":"Input!AE697","v":0},{"$f":"Input!AF697","v":0},{"$f":"Input!AG697","v":0},{"$f":"Input!AH697","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W581:W597)","v":-0.74148783335741864},{"$f":"SUM(X581:X597)","v":-0.74148783335741864},{"$f":"SUM(Y581:Y597)","v":-0.74148783335741864},{"$f":"SUM(Z581:Z597)","v":-0.74148783335741864},{"$f":"SUM(AA581:AA597)","v":-0.17775063523721718},null,null,-0.24352441388413135,-0.24352441388413135,-8.9279590729651817E-3,0,0,{"$f":"SUM(AI581:AI597)","v":4.2313699658142695E-16},-1.3553155691399814E-19,-1.3553155691399817E-19,-1.3553155691399817E-19,-1.3553155691399817E-19]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":600},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":601},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W367","v":0},{"$f":"Input!X367","v":0},{"$f":"Input!Y367","v":0},{"$f":"Input!Z367","v":0},{"$f":"Input!AA367","v":0},null,null,{"$f":"Input!AD367","v":0},{"$f":"Input!AE367","v":0},{"$f":"Input!AF367","v":0},{"$f":"Input!AG367","v":0},{"$f":"Input!AH367","v":0},{"$f":"Input!AI367","v":0},{"$f":"Input!AJ367","v":0},{"$f":"Input!AK367","v":0},{"$f":"Input!AL367","v":0},{"$f":"Input!AM367","v":0}]
[{"$f":"ROW()","v":602},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W368","v":0},{"$f":"Input!X368","v":0},{"$f":"Input!Y368","v":0},{"$f":"Input!Z368","v":0},{"$f":"Input!AA368","v":0},null,null,{"$f":"Input!AD368","v":0},{"$f":"Input!AE368","v":0},{"$f":"Input!AF368","v":0},{"$f":"Input!AG368","v":0},{"$f":"Input!AH368","v":0},{"$f":"Input!AI368","v":0},{"$f":"Input!AJ368","v":0},{"$f":"Input!AK368","v":0},{"$f":"Input!AL368","v":0},{"$f":"Input!AM368","v":0}]
[{"$f":"ROW()","v":603},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W369","v":0},{"$f":"Input!X369","v":0},{"$f":"Input!Y369","v":0},{"$f":"Input!Z369","v":0},{"$f":"Input!AA369","v":0},null,null,{"$f":"Input!AD369","v":0},{"$f":"Input!AE369","v":0},{"$f":"Input!AF369","v":0},{"$f":"Input!AG369","v":0},{"$f":"Input!AH369","v":0},{"$f":"Input!AI369","v":0},{"$f":"Input!AJ369","v":0},{"$f":"Input!AK369","v":0},{"$f":"Input!AL369","v":0},{"$f":"Input!AM369","v":0}]
[{"$f":"ROW()","v":604},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W370","v":0},{"$f":"Input!X370","v":0},{"$f":"Input!Y370","v":0},{"$f":"Input!Z370","v":0},{"$f":"Input!AA370","v":0},null,null,{"$f":"Input!AD370","v":0},{"$f":"Input!AE370","v":0},{"$f":"Input!AF370","v":0},{"$f":"Input!AG370","v":0},{"$f":"Input!AH370","v":0},{"$f":"Input!AI370","v":0},{"$f":"Input!AJ370","v":0},{"$f":"Input!AK370","v":0},{"$f":"Input!AL370","v":0},{"$f":"Input!AM370","v":0}]
[{"$f":"ROW()","v":605},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W371","v":0},{"$f":"Input!X371","v":0},{"$f":"Input!Y371","v":0},{"$f":"Input!Z371","v":0},{"$f":"Input!AA371","v":0},null,null,{"$f":"Input!AD371","v":0},{"$f":"Input!AE371","v":0},{"$f":"Input!AF371","v":0},{"$f":"Input!AG371","v":0},{"$f":"Input!AH371","v":0},{"$f":"Input!AI371","v":0},{"$f":"Input!AJ371","v":0},{"$f":"Input!AK371","v":0},{"$f":"Input!AL371","v":0},{"$f":"Input!AM371","v":0}]
[{"$f":"ROW()","v":606},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W372","v":0},{"$f":"Input!X372","v":0},{"$f":"Input!Y372","v":0},{"$f":"Input!Z372","v":0},{"$f":"Input!AA372","v":0},null,null,{"$f":"Input!AD372","v":0},{"$f":"Input!AE372","v":0},{"$f":"Input!AF372","v":0},{"$f":"Input!AG372","v":0},{"$f":"Input!AH372","v":0},{"$f":"Input!AI372","v":0},{"$f":"Input!AJ372","v":0},{"$f":"Input!AK372","v":0},{"$f":"Input!AL372","v":0},{"$f":"Input!AM372","v":0}]
[{"$f":"ROW()","v":607},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W373","v":0},{"$f":"Input!X373","v":0},{"$f":"Input!Y373","v":0},{"$f":"Input!Z373","v":0},{"$f":"Input!AA373","v":0},null,null,{"$f":"Input!AD373","v":0},{"$f":"Input!AE373","v":0},{"$f":"Input!AF373","v":0},{"$f":"Input!AG373","v":0},{"$f":"Input!AH373","v":0},{"$f":"Input!AI373","v":0},{"$f":"Input!AJ373","v":0},{"$f":"Input!AK373","v":0},{"$f":"Input!AL373","v":0},{"$f":"Input!AM373","v":0}]
[{"$f":"ROW()","v":608},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W374","v":0},{"$f":"Input!X374","v":0},{"$f":"Input!Y374","v":0},{"$f":"Input!Z374","v":0},{"$f":"Input!AA374","v":0},null,null,{"$f":"Input!AD374","v":0},{"$f":"Input!AE374","v":0},{"$f":"Input!AF374","v":0},{"$f":"Input!AG374","v":0},{"$f":"Input!AH374","v":0},{"$f":"Input!AI374","v":0},{"$f":"Input!AJ374","v":0},{"$f":"Input!AK374","v":0},{"$f":"Input!AL374","v":0},{"$f":"Input!AM374","v":0}]
[{"$f":"ROW()","v":609},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W375","v":0},{"$f":"Input!X375","v":0},{"$f":"Input!Y375","v":0},{"$f":"Input!Z375","v":0},{"$f":"Input!AA375","v":0},null,null,{"$f":"Input!AD375","v":0},{"$f":"Input!AE375","v":0},{"$f":"Input!AF375","v":0},{"$f":"Input!AG375","v":0},{"$f":"Input!AH375","v":0},{"$f":"Input!AI375","v":0},{"$f":"Input!AJ375","v":0},{"$f":"Input!AK375","v":0},{"$f":"Input!AL375","v":0},{"$f":"Input!AM375","v":0}]
[{"$f":"ROW()","v":610},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W376","v":0},{"$f":"Input!X376","v":0},{"$f":"Input!Y376","v":0},{"$f":"Input!Z376","v":0},{"$f":"Input!AA376","v":0},null,null,{"$f":"Input!AD376","v":0},{"$f":"Input!AE376","v":0},{"$f":"Input!AF376","v":0},{"$f":"Input!AG376","v":0},{"$f":"Input!AH376","v":0},{"$f":"Input!AI376","v":0},{"$f":"Input!AJ376","v":0},{"$f":"Input!AK376","v":0},{"$f":"Input!AL376","v":0},{"$f":"Input!AM376","v":0}]
[{"$f":"ROW()","v":611},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W377","v":0},{"$f":"Input!X377","v":0},{"$f":"Input!Y377","v":0},{"$f":"Input!Z377","v":0},{"$f":"Input!AA377","v":0},null,null,{"$f":"Input!AD377","v":0},{"$f":"Input!AE377","v":0},{"$f":"Input!AF377","v":0},{"$f":"Input!AG377","v":0},{"$f":"Input!AH377","v":0},{"$f":"Input!AI377","v":0},{"$f":"Input!AJ377","v":0},{"$f":"Input!AK377","v":0},{"$f":"Input!AL377","v":0},{"$f":"Input!AM377","v":0}]
[{"$f":"ROW()","v":612},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W378","v":0},{"$f":"Input!X378","v":0},{"$f":"Input!Y378","v":0},{"$f":"Input!Z378","v":0},{"$f":"Input!AA378","v":0},null,null,{"$f":"Input!AD378","v":0},{"$f":"Input!AE378","v":0},{"$f":"Input!AF378","v":0},{"$f":"Input!AG378","v":0},{"$f":"Input!AH378","v":0},{"$f":"Input!AI378","v":0},{"$f":"Input!AJ378","v":0},{"$f":"Input!AK378","v":0},{"$f":"Input!AL378","v":0},{"$f":"Input!AM378","v":0}]
[{"$f":"ROW()","v":613},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W379","v":0},{"$f":"Input!X379","v":0},{"$f":"Input!Y379","v":0},{"$f":"Input!Z379","v":0},{"$f":"Input!AA379","v":0},null,null,{"$f":"Input!AD379","v":0},{"$f":"Input!AE379","v":0},{"$f":"Input!AF379","v":0},{"$f":"Input!AG379","v":0},{"$f":"Input!AH379","v":0},{"$f":"Input!AI379","v":0},{"$f":"Input!AJ379","v":0},{"$f":"Input!AK379","v":0},{"$f":"Input!AL379","v":0},{"$f":"Input!AM379","v":0}]
[{"$f":"ROW()","v":614},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W380","v":0},{"$f":"Input!X380","v":0},{"$f":"Input!Y380","v":0},{"$f":"Input!Z380","v":0},{"$f":"Input!AA380","v":0},null,null,{"$f":"Input!AD380","v":0},{"$f":"Input!AE380","v":0},{"$f":"Input!AF380","v":0},{"$f":"Input!AG380","v":0},{"$f":"Input!AH380","v":0},{"$f":"Input!AI380","v":0},{"$f":"Input!AJ380","v":0},{"$f":"Input!AK380","v":0},{"$f":"Input!AL380","v":0},{"$f":"Input!AM380","v":0}]
[{"$f":"ROW()","v":615},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W381","v":0},{"$f":"Input!X381","v":0},{"$f":"Input!Y381","v":0},{"$f":"Input!Z381","v":0},{"$f":"Input!AA381","v":0},null,null,{"$f":"Input!AD381","v":0},{"$f":"Input!AE381","v":0},{"$f":"Input!AF381","v":0},{"$f":"Input!AG381","v":0},{"$f":"Input!AH381","v":0},{"$f":"Input!AI381","v":0},{"$f":"Input!AJ381","v":0},{"$f":"Input!AK381","v":0},{"$f":"Input!AL381","v":0},{"$f":"Input!AM381","v":0}]
[{"$f":"ROW()","v":616},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W382","v":0},{"$f":"Input!X382","v":0},{"$f":"Input!Y382","v":0},{"$f":"Input!Z382","v":0},{"$f":"Input!AA382","v":0},null,null,{"$f":"Input!AD382","v":0},{"$f":"Input!AE382","v":0},{"$f":"Input!AF382","v":0},{"$f":"Input!AG382","v":0},{"$f":"Input!AH382","v":0},{"$f":"Input!AI382","v":0},{"$f":"Input!AJ382","v":0},{"$f":"Input!AK382","v":0},{"$f":"Input!AL382","v":0},{"$f":"Input!AM382","v":0}]
[{"$f":"ROW()","v":617},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W383","v":0},{"$f":"Input!X383","v":0},{"$f":"Input!Y383","v":0},{"$f":"Input!Z383","v":0},{"$f":"Input!AA383","v":0},null,null,{"$f":"Input!AD383","v":0},{"$f":"Input!AE383","v":0},{"$f":"Input!AF383","v":0},{"$f":"Input!AG383","v":0},{"$f":"Input!AH383","v":0},{"$f":"Input!AI383","v":0},{"$f":"Input!AJ383","v":0},{"$f":"Input!AK383","v":0},{"$f":"Input!AL383","v":0},{"$f":"Input!AM383","v":0}]
[{"$f":"ROW()","v":618},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W601:W617)","v":0},{"$f":"SUM(X601:X617)","v":0},{"$f":"SUM(Y601:Y617)","v":0},{"$f":"SUM(Z601:Z617)","v":0},{"$f":"SUM(AA601:AA617)","v":0},null,null,0,0,0,0,0,{"$f":"SUM(AI601:AI617)","v":0},0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A518)","v":"Closing Asset Value West Net [m$31/12/2019]"}]
[{"$f":"ROW()","v":620},null,"Closing Value"]
[{"$f":"ROW()","v":621},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T541+T581+T601+T561","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T542+T582+T602+T562","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T543+T583+T603+T563","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":624},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T544+T584+T604+T564","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T545+T585+T605+T565","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T546+T586+T606+T566","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T547+T587+T607+T567","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T548+T588+T608+T568","v":1.5826022805859704E-2},null,null,7.107187512731766E-3,-1.6116477803961721E-3,-1.0330483073524108E-2,-1.9049318366652045E-2,3.4694469519536142E-18,null,null,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.3339153950396162E-18,3.1983838381256182E-18,3.0628522812116202E-18,2.9273207242976222E-18,2.7917891673836242E-18]
[{"$f":"ROW()","v":629},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549+T589+T609+T569","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550+T590+T610+T570","v":3.4976524218056664},null,null,2.7776740648000731,2.0576957077944797,1.3377173507888864,0.61773899378329311,0.49597678684122742,null,null,0.25245237295709611,8.9279590729647584E-3,-4.2327252813834093E-16,-4.2327252813834093E-16,-4.2327252813834093E-16,0,0,0,0,0]
[{"$f":"ROW()","v":631},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T551+T591+T611+T571","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T552+T592+T612+T572","v":0.12620031089659317},null,null,0.11340966983789577,0.10061902877919837,8.7828387720500972E-2,7.5037746661803573E-2,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T554+T594+T614+T574","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555+T595+T615+T575","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T556+T596+T616+T576","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T557+T597+T617+T577","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},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,{"$f":"SUM(T621:T637)","v":3.6396787555081191},null,null,2.8981909221507007,2.1567030887932823,1.4152152554358635,0.6737274220784446,0.49597678684122742,null,null,0.25245237295709611,8.9279590729647619E-3,-4.1980308118638732E-16,-4.1980308118638732E-16,-4.1980308118638732E-16,3.3339153950396162E-18,3.1983838381256182E-18,3.0628522812116202E-18,2.9273207242976222E-18,2.7917891673836242E-18]
[{"$f":"\"Capex Account [m$\"&Input!$G$34&\"]\"","v":"Capex Account [m$31/12/2019]"}]
["Average Asset Life  ( this data is not used in model)"]
[{"$f":"ROW()","v":641},null,"Opening Value"]
[{"$f":"ROW()","v":642},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"IF(J722=0,0,-J662/J722*J$9)","v":0},13.193162493095922,24.049781841044933,19.23334142912676,16.037295856415263,97.015462372717309,93.667547494593492,110.36797369597267,123.06259387139707,162.14433288959864,118.02599348108838,null,null,111.5910525194621,108.36228485017607,96.706332326210244,118.55296090520203,{"$f":"IF(AA722=0,0,-AA662/AA722*AA$9)","v":76.471440044062859},null,null,76.135395321240097,69.923701272787014,58.92070467736967,62.613522530208769,65.743391228715538,72.532605990679244,71.781305313903218,71.053529039656283,70.481893498825542,69.75729396826793]
[{"$f":"ROW()","v":643},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"IF(J723=0,0,-J663/J723*J$9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,54.654634984412084,63.097910865761058,80.752295247983994,91.091169599506586,101.4591384048972,{"$f":"IF(AI723=0,0,-AI663/AI723*AI$9)","v":56.541159991277873},55.541159991277873,54.541159991277873,53.541159991277887,52.541159991277866]
[{"$f":"ROW()","v":644},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"IF(J724=0,0,-J664/J724*J$9)","v":0},20.296476995969517,27.50713459447767,35.978938894077103,50.602676803215488,56.91794401338948,47.197781139975248,40.326558163437802,35.520657258798096,31.112989504516865,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"IF(AI724=0,0,-AI664/AI724*AI$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J725=0,0,-J665/J725*J$9)","v":0},880.73123735308229,1356.6272723376201,1326.7369015463214,1277.988841983306,59.804749669482895,116.40276331065124,150.32821459446208,195.45859865504795,212.73157596499874,55.976830309807553,null,null,55.209332507494246,53.52691059503438,52.240493622136661,55.794200249006437,54.280039625552831,null,null,54.223947238803426,55.410995587128625,56.134295203837098,56.87105749553352,57.851002309287793,{"$f":"IF(AI725=0,0,-AI665/AI725*AI$9)","v":53.249933170170621},53.030937059603957,52.640321621383741,52.236727494545711,51.839960294229087]
[{"$f":"ROW()","v":646},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J726=0,0,-J666/J726*J$9)","v":0},-0.34872704186416709,-0.80870569874338083,-1.2840319668671794,-1.7583438642195286,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"IF(AI726=0,0,-AI666/AI726*AI$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Regulators",null,null,null,null,null,{"$f":"IF(J727=0,0,-J667/J727*J$9)","v":0},3.7114399346880167,5.6783759858792555,4.3332775396844303,3.1325050174117668,14.382905770972814,19.807007556981667,69.042927751064397,98.298875459462394,94.459571817969206,37.831412043353062,null,null,32.88723218297072,31.98714027946891,33.373492015333227,40.897044485312328,35.891964272875384,null,null,36.208952829036271,36.205028007736352,44.874680902383595,53.805365244013124,51.607748517931192,{"$f":"IF(AI727=0,0,-AI667/AI727*AI$9)","v":35.385661582833848},34.635025244596697,33.82808084905033,33.096936672754936,32.307971723593639]
[{"$f":"ROW()","v":648},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"IF(J728=0,0,-J668/J728*J$9)","v":0},0.87993600646156978,0.62329122271023951,-0.37670871825910535,-1.3767085077892049,0,0,-0.50464683208109284,-1.0274881166198799,12.661267893718339,39.992438592122902,null,null,36.008137704251254,33.051232441403457,34.180439904616783,33.215375873468176,35.938750608462762,null,null,35.447222719852796,34.661050434019295,29.718468095671877,11.227466609532639,9.4135532089912175,{"$f":"IF(AI728=0,0,-AI668/AI728*AI$9)","v":-1585.8017283284091},37.072619394184855,36.696170709514718,36.619119004102508,35.630018562341569]
[{"$f":"ROW()","v":649},null,null,"Buildings",null,null,null,null,null,{"$f":"IF(J729=0,0,-J669/J729*J$9)","v":0},-0.33387666693913692,7.6847728425406032,4.7861639821914359,2.9518650994205347,16.48016128588355,12.871034609146184,10.185860422056489,22.397301413713009,53.599766604691879,38.110112980036654,null,null,22.074771321510134,20.536858618439084,8.793609798496437,24.299871672563985,39.277698169701104,null,null,38.692269071133289,22.275073494172304,21.685684601429191,22.177403866175137,33.537281139278441,{"$f":"IF(AI729=0,0,-AI669/AI729*AI$9)","v":-726.0336377809158},35.455732588969809,34.511691059743946,33.568037847665074,32.589957004579269]
[{"$f":"ROW()","v":650},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"IF(J730=0,0,-J670/J730*J$9)","v":0},13.439229560385666,17.274437465678535,24.514775353856813,28.79619499602487,22.908408273200816,21.600584999180771,21.303050560349703,21.200619567628408,20.404952140731012,20.674526298188312,null,null,20.321815629211553,19.543580565661895,18.379662308711744,17.541919174404789,18.504444672927775,null,null,18.363581976792513,17.941823259927922,17.554509355002249,17.003595738269691,16.343614958898829,{"$f":"IF(AI730=0,0,-AI670/AI730*AI$9)","v":16.353450704006608},15.852036768711153,15.36351453271501,14.915105057267994,14.480629837355625]
[{"$f":"ROW()","v":651},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"IF(J731=0,0,-J671/J731*J$9)","v":0},0.42713529340694667,-0.30573066384632441,-1.1147635315756221,-1.7661349669313451,0,0,0,0,0,0,null,null,0,10.061590442183524,25.579426905809729,80.885568697727763,9.1793401814692803,null,null,8.8733715062223997,7.7699219390614829,6.6709702577544387,5.8292464948525282,5.4006165552723244,{"$f":"IF(AI731=0,0,-AI671/AI731*AI$9)","v":5.2256614468334792},{"$f":"IF(AJ731=0,0,-AJ671/AJ731*AJ$9)","v":4.5370209182923427},{"$f":"IF(AK731=0,0,-AK671/AK731*AK$9)","v":4.016730094635963},{"$f":"IF(AL731=0,0,-AL671/AL731*AL$9)","v":3.9522327198729159},{"$f":"IF(AM731=0,0,-AM671/AM731*AM$9)","v":4.6516623431127595}]
[{"$f":"ROW()","v":652},null,null,"Vehicle",null,null,null,null,null,{"$f":"IF(J732=0,0,-J672/J732*J$9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,4.2658836133617291,2.7556257323151727,3.4809254576462747,3.301585169453197,2.5823585064794328,{"$f":"IF(AI732=0,0,-AI672/AI732*AI$9)","v":-40.900581611947281},{"$f":"IF(AJ732=0,0,-AJ672/AJ732*AJ$9)","v":8.2994062070940338},8.019063810124603,7.305451886794236,6.7946650698922246]
[{"$f":"ROW()","v":653},null,null,"Information Technology",null,null,null,null,null,{"$f":"IF(J733=0,0,-J673/J733*J$9)","v":0},0,0,0,0,4.9999999999999991,2.768385272811964,1.3517605945071036,0.29363854893362462,5.635803265891319E-2,4.4552488081424926,null,null,3.4421886256141092,3.1240024837187113,2.59616623842992,2.485635175692074,6.1764437135445664,null,null,3.5828764636089829,2.5900097238526993,2.9419703700433453,3.163039866127709,2.7078624090648633,4.8157191165159929,2.4725182094297153,3.0170884242243261,3.4415009558136447,3.1293949392517386]
[{"$f":"ROW()","v":654},null,null,"Miscellaneous IT Equipment",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,0,0,0,0,0,0,5,4.5,4,3.5351365814502196]
[{"$f":"ROW()","v":655},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"IF(J735=0,0,-J675/J735*J$9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,10,9.6060132955817608,9.1170450204574518,8.6406542784853198]
[{"$f":"ROW()","v":656},null,null,"FRC",null,null,null,null,null,{"$f":"IF(J736=0,0,-J676/J736*J$9)","v":0},0,0,0,0,5,4,3,2,1.0000000000000002,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"IF(AI736=0,0,-AI676/AI736*AI$9)","v":5006.2222222222226},0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"Land",null,null,null,null,null,{"$f":"IF(J737=0,0,-J677/J737*J$9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"IF(AI737=0,0,-AI677/AI737*AI$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"IF(J738=0,0,-J678/J738*J$9)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,61.211288702056194,{"$f":"IF(AI738=0,0,-AI678/AI738*AI$9)","v":65.546719559663202},64.546719559663202,63.546719559663224,62.546719559663217,61.546719559663231]
[{"$f":"ROW()","v":659},null,null,"Total"]
[{"$f":"CONCATENATE(\"Opening Asset Value \",A639)","v":"Opening Asset Value Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":661},null,"Opening Value"]
[{"$f":"ROW()","v":662},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I782","v":0},1.8472499464732453,4.3776477999064305,4.1956233712093169,3.9774801335056744,3.7294657444767036,4.3306874057610703,6.1894470952284077,8.112967908122096,12.122230793803505,25.039152300675674,null,null,{"$f":"T782","v":34.638246282717937},38.269226455797735,41.106120602608634,63.361033419347088,68.0334942763632,null,null,{"$f":"AA782","v":68.340441589728613},68.022446324828209,69.672009706790789,75.557178746146903,80.294323059720398,{"$f":"AH782","v":81.855208343873258},83.458641321455403,85.126207825763856,88.241657251518888,89.682679098179335]
[{"$f":"ROW()","v":663},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I783","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T783","v":0},0,0,0,0,null,null,{"$f":"AA783","v":1.1854607724235358},2.6941382075976978,3.4479405259811466,3.8893870973779117,4.4614388685833051,{"$f":"AH783","v":4.4174661034019289},4.339337778760493,4.261209454119057,4.1830811294776211,4.1049528048361852]
[{"$f":"ROW()","v":664},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I784*(J$6<$T$6)","v":0},7.7380947774665083,12.920456226923086,18.808197208954567,28.280754284771234,40.712370967536252,39.997089140807603,39.149653346692887,38.178837707331233,37.104002930790756,0,null,null,{"$f":"T784*(W$6<$T$6)","v":0},0,0,0,0,null,null,{"$f":"AA784*(AD$6<$T$6)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6>$S$6,I784+I785,I785)","v":0},3.0713564734260621,4.8851254650870279,5.0019312392187762,4.9981611388820859,5.044799146877863,14.674645245952835,25.54491918773704,41.581546537528865,55.664362303183111,103.15496461573063,null,null,{"$f":"IF(W$6>$S$6,T784+T785,T785)","v":107.88736188648383},117.27799379277612,127.44399938492344,149.91734972486032,165.73915904681905,null,null,{"$f":"IF(AD$6>$S$6,AA784+AA785,AA785)","v":177.94520950190679},209.71498596764931,240.14721700643514,269.6803243492169,301.24957145448781,325.24115209825538,360.20255214136074,387.15461408373363,413.70103295165285,440.90939071650155]
[{"$f":"ROW()","v":666},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I786","v":0},-3.4883718243422256E-2,-0.13491530184802794,-0.30174397890281812,-0.53674122717150596,0,{"$f":"O786","v":0},0,0,{"$f":"R786","v":0},{"$f":"S786","v":0},null,null,{"$f":"T786","v":0},{"$f":"W786","v":0},0,0,0,null,null,{"$f":"AA786","v":0},0,0,0,0,{"$f":"AH786","v":0},0,0,0,0]
[{"$f":"ROW()","v":667},null,null,"Regulators",null,null,null,null,null,0,0.21304653373048571,0.39471541864550769,0.34654129040660719,0.26656919371237053,{"$f":"N787","v":0.19042946767440899},0.31540488005700079,1.2813258593383479,2.067051148718773,2.2737956535315891,{"$f":"S787","v":3.1887836938038294},null,null,3.448321665786823,3.610912730882843,4.0028484210351696,5.2411567373760501,5.82449042426249,null,null,7.2640004928712987,9.9025702850604684,14.072244490256404,18.985852285615671,20.243830595579006,{"$f":"AH787","v":20.658373973227768},21.15997880200193,21.313439315372339,21.664940640385179,21.728712240265772]
[{"$f":"ROW()","v":668},null,null,"Secondary Gate Stations",null,null,null,null,null,0,2.2195878817803268E-2,1.5722164530107482E-2,-9.5022634054300059E-3,-3.4726695293662069E-2,0,0,-2.7142671025636974E-4,-8.0928148908663406E-4,1.3869309953675631E-2,{"$f":"S788","v":2.0557256403098161},null,null,4.0739037999238681,4.1706380064153041,4.3131293816326979,4.1913507842969233,4.0658288403868852,null,null,4.0176973905631526,3.9286790240063221,3.815333381712966,3.8968433751952447,4.2829152555406989,{"$f":"AH788","v":9.2960539471491614},17.327349779634602,20.388487503810826,25.89985342128686,25.263139890065649]
[{"$f":"ROW()","v":669},null,null,"Buildings",null,null,null,null,null,0,-2.1440794233309425E-3,8.2062579513887998E-2,7.1383984167567013E-2,5.6469329251192316E-2,{"$f":"N789","v":3.733927846998368E-2},3.5073567727093836E-2,3.2348567850069926E-2,8.0596338839068887E-2,0.22079300163360491,{"$f":"S789","v":0.4412768446090698},null,null,0.56380625404093165,1.82465910310042,2.5920773060756539,7.1628315727374563,17.351739247737495,null,null,17.29682974613582,17.300578060439801,17.213296942435139,17.85924780986845,27.024944069599943,{"$f":"AH789","v":29.090297577642055},31.041111204538758,30.522679428117325,29.948178424070736,29.161576904489969]
[{"$f":"ROW()","v":670},null,null,"Meter and Services Pipes",null,null,null,null,null,0,18.539293887093532,32.525242689868605,58.106589559315935,81.718289613907658,{"$f":"N790","v":102.08389167566126},120.51286841049939,141.88237267563659,159.0954914910163,173.34385648316888,{"$f":"S790","v":188.27157386879003},null,null,194.18141669814059,207.46065616975818,217.22627387110197,228.334839057013,248.32364532497473,null,null,259.67382808319638,278.07429765855073,295.66958589356642,309.82844198155658,320.75502703931176,{"$f":"AH790","v":335.38674392465947},342.82235638936203,349.89267810119691,358.25921363241673,366.52225288351224]
[{"$f":"ROW()","v":671},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.76176994020641764,-0.64665533532549335,-2.7541490762388254,-4.9677959477204965,0,0,-5.3372172244409107E-16,-5.3372172244409107E-16,-5.3372172244409107E-16,{"$f":"S791","v":0},null,null,4.3756507486441136E-15,0.80391274981451799,2.0437750414005458,6.4626900017200448,11.986354894753541,null,null,11.700335010004633,11.604430921133904,10.98052188158815,10.381061974704307,10.191681554734449,{"$f":"AH791","v":10.333395050872285},9.1482873062647752,7.9242481306762258,6.8307231035671698,5.9835268944225675]
[{"$f":"ROW()","v":672},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N792","v":0},0,0,0,0,{"$f":"S792","v":0},null,null,0,0,0,0,0,null,null,1.5438070203276444,2.5259851957914479,3.7732963444801455,4.540750155294818,6.0275027557476353,{"$f":"AH792","v":7.2520254393835915},10.757745998633094,14.17055019828182,14.281600007010518,15.31037206162463]
[{"$f":"ROW()","v":673},null,null,"Information Technology",null,null,null,null,null,{"$f":"I793","v":0},5.0755873762017041,6.0303110064814938,6.5683308548510455,7.0645409690204879,8.4701167905281203,7.2893700690298822,4.6577123261393307,1.212048689348908,0.28812027061220213,4.5372911309296278,null,null,6.0999482630414672,9.0599547548895103,9.7386771803425702,11.69637949388234,10.539200063073373,null,null,14.993242002480077,14.154315459684057,18.538612339616655,20.774763479447383,17.794736802355636,{"$f":"AH793","v":14.087213606130106},18.536225125197831,19.733063735008855,20.043491552826257,19.344807782785253]
[{"$f":"ROW()","v":674},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N794","v":0},{"$f":"O794","v":0},{"$f":"P794","v":0},{"$f":"Q794","v":0},{"$f":"R794","v":0},{"$f":"S794","v":0},null,null,{"$f":"T794","v":0},{"$f":"W794","v":0},{"$f":"X794","v":0},{"$f":"Y794","v":0},{"$f":"Z794","v":0},null,null,{"$f":"AA794","v":0},{"$f":"AD794","v":0},{"$f":"AE794","v":0},{"$f":"AF794","v":0},{"$f":"AG794","v":0},{"$f":"AH794","v":0},{"$f":"AI794","v":8.6490879747793667E-2},{"$f":"AJ794","v":0.1556835835460286},{"$f":"AK794","v":0.20757811139470478},{"$f":"AL794","v":0.25047283105282642}]
[{"$f":"ROW()","v":675},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I795","v":0},{"$f":"J795","v":0},{"$f":"K795","v":0},{"$f":"L795","v":0},{"$f":"M795","v":0},{"$f":"N795","v":0},{"$f":"O795","v":0},{"$f":"P795","v":0},{"$f":"Q795","v":0},{"$f":"R795","v":0},{"$f":"S795","v":0},null,null,{"$f":"T795","v":0},{"$f":"W795","v":0},{"$f":"X795","v":0},{"$f":"Y795","v":0},{"$f":"Z795","v":0},null,null,{"$f":"AA795","v":0},{"$f":"AD795","v":0},{"$f":"AE795","v":0},{"$f":"AF795","v":0},{"$f":"AG795","v":0},{"$f":"AH795","v":0},1.3888663990994601,3.3862739391767724,5.0740305258912715,6.6612482164458795]
[{"$f":"ROW()","v":676},null,null,"FRC",null,null,null,null,null,{"$f":"I796","v":0},1.7323285722000475E-4,6.5582896658484373E-3,2.5650116453096352,7.0341191311435107,17.009623032267243,13.607698425813794,10.205773819360346,6.803849212906897,3.4019246064534485,1.2212453270876722E-15,null,null,{"$f":"T796","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,null,null,{"$f":"AA796","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":"AH796","v":1.2212453270876722E-15},{"$f":"AI796","v":1.221001381598863E-15},{"$f":"AJ796","v":1.221001381598863E-15},{"$f":"AK796","v":1.221001381598863E-15},{"$f":"AL796","v":1.221001381598863E-15}]
[{"$f":"ROW()","v":677},null,null,"Land",null,null,null,null,null,0,0.38123150581894905,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,null,null,{"$f":"T797","v":0.66405470889692275},0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,null,null,{"$f":"AA797","v":0.66405470889692275},1.5425718637830124,3.9194924544354173,4.3433240641266337,4.3501511221016562,6.3731461221016561,6.3731461221016561,6.3731461221016561,6.3731461221016561,6.3731461221016561]
[{"$f":"ROW()","v":678},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I798","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T798","v":0},0,0,0,0,null,null,{"$f":"AA798","v":0},{"$f":"AD798","v":0},{"$f":"AE798","v":0},{"$f":"AF798","v":0},{"$f":"AG798","v":0.28529366088840813},0.95942734769438998,0.94479004236256359,0.9301527370307372,0.91551543169891081,0.90087812636708442]
[{"$f":"ROW()","v":679},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J662:J678)","v":0},37.612971754425175,61.120325712345398,93.262268543783293,128.52117463290548,177.94209081238876,201.42689185454557,229.60733616016967,257.79563446122,285.09701006202772,{"$f":"SUM(T662:T678)","v":327.3528228037456},null,null,351.55705955903244,383.14200847233155,409.13095589801753,477.0316855001301,{"$f":"SUM(AA662:AA678)","v":532.52796682726773},null,null,564.62490631853507,619.46499896852504,681.24955096729832,739.73717531855084,796.96141623865071,{"$f":"SUM(AI662:AI678)","v":844.95050353439103},907.5868792905211,951.33243415793606,995.62404230529944,1032.1971565726506]
["Capex"]
[{"$f":"ROW()","v":681},null,"Capex"]
[{"$f":"ROW()","v":682},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J843+J1003+J1164+J1324+J1485+J1646+J1807+J1968+J2129+J2290+J2451+J2612+J2773+J2934+J3095+J3256+J3417+J3578+J3739+J3900+J4061+J4222+J4383+J4544+J4705+J4866+J5025+J5178+J5331+J5484+J5637","v":1.9426231513904706},2.6704135583439621,0,0,0,0.63966363386548675,1.9049943515418515,1.9796009137414048,4.0751884253023292,12.763548542605101,9.705168718471775,null,null,{"$f":"W843+W1003+W1164+W1324+W1485+W1646+W1807+W1968+W2129+W2290+W2451+W2612+W2773+W2934+W3095+W3256+W3417+W3578+W3739+W3900+W4061+W4222+W4383+W4544+W4705+W4866+W5025+W5178+W5331+W5484+W5637","v":3.9413836104582329},3.1900541646963596,22.679974129827542,5.2069142602509064,0.75177674404673611,null,null,{"$f":"AD843+AD1003+AD1164+AD1324+AD1485+AD1646+AD1807+AD1968+AD2129+AD2290+AD2451+AD2612+AD2773+AD2934+AD3095+AD3256+AD3417+AD3578+AD3739+AD3900+AD4061+AD4222+AD4383+AD4544+AD4705+AD4866+AD5025+AD5178+AD5331+AD5484+AD5637","v":0.5796219511313615},2.6223729599261154,7.0676397869191554,5.9438673295113622,2.7822144787540815,2.7319627915308167,2.8302458531512533,4.3135068477622269,2.6929981042646713,0.56605701967529087]
[{"$f":"ROW()","v":683},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J844+J1004+J1165+J1325+J1486+J1647+J1808+J1969+J2130+J2291+J2452+J2613+J2774+J2935+J3096+J3257+J3418+J3579+J3740+J3901+J4062+J4223+J4384+J4545+J4706+J4867+J5026+J5179+J5332+J5485+J5638","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.1785074264747741,null,null,{"$f":"AD844+AD1004+AD1165+AD1325+AD1486+AD1647+AD1808+AD1969+AD2130+AD2291+AD2452+AD2613+AD2774+AD2935+AD3096+AD3257+AD3418+AD3579+AD3740+AD3901+AD4062+AD4223+AD4384+AD4545+AD4706+AD4867+AD5026+AD5179+AD5332+AD5485+AD5638","v":1.5303674670033316},0.79650005861972051,0.48414431163303673,0.6147495114416649,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J845+J1005+J1166+J1326+J1487+J1648+J1809+J1970+J2131+J2292+J2453+J2614+J2775+J2936+J3097+J3258+J3419+J3580+J3741+J3902+J4063+J4224+J4385+J4546+J4707+J4868+J5027+J5180+J5333+J5486+J5639","v":8.010033031090126},5.5636145496376157,6.3574538916966326,9.9953128264608537,12.990495304833766,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD845+AD1005+AD1166+AD1326+AD1487+AD1648+AD1809+AD1970+AD2131+AD2292+AD2453+AD2614+AD2775+AD2936+AD3097+AD3258+AD3419+AD3580+AD3741+AD3902+AD4063+AD4224+AD4385+AD4546+AD4707+AD4868+AD5027+AD5180+AD5333+AD5486+AD5639","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J846+J1006+J1167+J1327+J1488+J1649+J1810+J1971+J2132+J2293+J2454+J2615+J2776+J2937+J3098+J3259+J3420+J3581+J3742+J3903+J4064+J4225+J4386+J4547+J4708+J4869+J5028+J5181+J5334+J5487+J5640","v":3.0730574425579631},1.8172562717109579,0.12040670827533879,0,5.0548966350566757E-2,9.7142005888898861,10.996341784407406,16.206554992827094,14.295554150272018,10.615966932281768,5.6538049678737181,null,null,11.344782717150917,12.357015543759527,24.912913800166503,18.50877945605491,13.720991961069155,null,null,{"$f":"AD846+AD1006+AD1167+AD1327+AD1488+AD1649+AD1810+AD1971+AD2132+AD2293+AD2454+AD2615+AD2776+AD2937+AD3098+AD3259+AD3420+AD3581+AD3742+AD3903+AD4064+AD4225+AD4386+AD4547+AD4708+AD4869+AD5028+AD5181+AD5334+AD5487+AD5640","v":35.05144846793435},34.216948922764153,33.811191108408508,36.3112078885814,29.198916030005527,41.069222771424755,33.744371716882654,33.901134837710323,35.128092648601722,35.956441612933411]
[{"$f":"ROW()","v":686},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J847+J1007+J1168+J1328+J1489+J1650+J1811+J1972+J2133+J2294+J2455+J2616+J2777+J2938+J3099+J3260+J3421+J3582+J3743+J3904+J4065+J4226+J4387+J4548+J4709+J4870+J5029+J5182+J5335+J5488+J5641","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD847+AD1007+AD1168+AD1328+AD1489+AD1650+AD1811+AD1972+AD2133+AD2294+AD2455+AD2616+AD2777+AD2938+AD3099+AD3260+AD3421+AD3582+AD3743+AD3904+AD4065+AD4226+AD4387+AD4548+AD4709+AD4870+AD5029+AD5182+AD5335+AD5488+AD5641","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Regulators",null,null,null,null,null,{"$f":"J848+J1008+J1169+J1329+J1490+J1651+J1812+J1973+J2134+J2295+J2456+J2617+J2778+J2939+J3100+J3261+J3422+J3583+J3744+J3905+J4066+J4227+J4388+J4549+J4710+J4871+J5030+J5183+J5336+J5489+J5642","v":0.26023194092858698},0.23907154735320432,2.1337897669047385E-2,0,8.9580446697206922E-3,0.13821539814810579,0.98184488293764804,0.80428368342707079,0.22777273264408157,0.89435427426869829,0.30168262799199541,null,null,0.2674439650482513,0.5048220782237397,1.3582492688548131,0.72753067754168621,1.5206492670653315,null,null,{"$f":"AD848+AD1008+AD1169+AD1329+AD1490+AD1651+AD1812+AD1973+AD2134+AD2295+AD2456+AD2617+AD2778+AD2939+AD3100+AD3261+AD3422+AD3583+AD3744+AD3905+AD4066+AD4227+AD4388+AD4549+AD4710+AD4871+AD5030+AD5183+AD5336+AD5489+AD5642","v":2.8391831743869065},4.44318788078112,5.2271976461900245,1.6108400032073622,0.80680677175023563,1.0854111799672534,0.76440214406268225,0.98155300930668099,0.7183621094071011,0.39493595628207828]
[{"$f":"ROW()","v":688},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J849+J1009+J1170+J1330+J1491+J1652+J1813+J1974+J2135+J2296+J2457+J2618+J2779+J2940+J3101+J3262+J3423+J3584+J3745+J3906+J4067+J4228+J4389+J4550+J4711+J4872+J5031+J5184+J5337+J5490+J5643","v":3.4808094009556222E-2},1.875070959632975E-2,0,0,0,0,0,0,1.5466222439166313E-2,2.0405671992823944,2.0438795885926129,null,null,0.20987262629488179,0.26867843991488799,4.4084673617198391E-3,6.6512078745622886E-4,8.4346351340103751E-3,null,null,{"$f":"AD849+AD1009+AD1170+AD1330+AD1491+AD1652+AD1813+AD1974+AD2135+AD2296+AD2457+AD2618+AD2779+AD2940+AD3101+AD3262+AD3423+AD3584+AD3745+AD3906+AD4067+AD4228+AD4389+AD4550+AD4711+AD4872+AD5031+AD5184+AD5337+AD5490+AD5643","v":2.4324713162444136E-2},0,0.20989256587565894,0.73315315083319277,5.468111979638528,8.0254337793793784,3.5285271361677735,6.0669685078717768,7.0563271871329894E-2,7.1514316924343804E-2]
[{"$f":"ROW()","v":689},null,null,"Buildings",null,null,null,null,null,{"$f":"J850+J1010+J1171+J1331+J1492+J1653+J1814+J1975+J2136+J2297+J2458+J2619+J2780+J2941+J3102+J3263+J3424+J3585+J3746+J3907+J4068+J4229+J4390+J4551+J4712+J4873+J5032+J5185+J5338+J5491+J5644","v":0},9.0628429715593803E-2,0,0,0,0,0,5.1423601651278829E-2,0.1437951471543403,0.18523509861326073,0.12831890741682228,null,null,1.2863936007995322,0.85626621702652339,4.8655225547110241,10.48367596304926,0.16597588700700422,null,null,{"$f":"AD850+AD1010+AD1171+AD1331+AD1492+AD1653+AD1814+AD1975+AD2136+AD2297+AD2458+AD2619+AD2780+AD2941+AD3102+AD3263+AD3424+AD3585+AD3746+AD3907+AD4068+AD4229+AD4390+AD4551+AD4712+AD4873+AD5032+AD5185+AD5338+AD5491+AD5644","v":0.45078412175007782},0.6893977138279721,1.4397140000623199,9.9709865415713494,2.8711714858730173,1.9107462029319469,0.35705743048316674,0.30991463862008828,0.10556198905141262,0.1063670640997695]
[{"$f":"ROW()","v":690},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J851+J1011+J1172+J1332+J1493+J1654+J1815+J1976+J2137+J2298+J2459+J2620+J2781+J2942+J3103+J3264+J3425+J3586+J3747+J3908+J4069+J4230+J4391+J4552+J4713+J4874+J5033+J5186+J5339+J5492+J5645","v":19.389365670495941},15.365439628777569,27.464200812129455,25.981968136619003,23.203417600410312,22.885152408775419,26.948652626863055,23.873309208004294,21.752649995876805,23.422903029166545,10.463068648248486,null,null,22.834557768030777,20.380901603530422,22.927404412796033,33.005331813819524,18.018333615241055,null,null,{"$f":"AD851+AD1011+AD1172+AD1332+AD1493+AD1654+AD1815+AD1976+AD2137+AD2298+AD2459+AD2620+AD2781+AD2942+AD3103+AD3264+AD3425+AD3586+AD3747+AD3908+AD4069+AD4230+AD4391+AD4552+AD4713+AD4874+AD5033+AD5186+AD5339+AD5492+AD5645","v":32.541165459815623},33.093952647768795,31.00179825824878,29.147933456684228,34.257425631298432,27.944234772928258,28.696713410977747,31.14079576680178,32.282931317349544,33.037434146896494]
[{"$f":"ROW()","v":691},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J852+J1012+J1173+J1333+J1494+J1655+J1816+J1977+J2138+J2299+J2460+J2621+J2782+J2943+J3104+J3265+J3426+J3587+J3748+J3909+J4070+J4231+J4392+J4553+J4714+J4875+J5034+J5187+J5340+J5493+J5646","v":1.7495211060517426},0.37501419192659502,7.6206777389454944E-3,0.25696595198060418,0.11107836792547472,0,0,0,0,0,4.3756507486441136E-15,null,null,0.80391274981451366,1.3197614640313788,4.4988141327648501,5.6035640654788477,0.4055839508010346,null,null,{"$f":"AD852+AD1012+AD1173+AD1333+AD1494+AD1655+AD1816+AD1977+AD2138+AD2299+AD2460+AD2621+AD2782+AD2943+AD3104+AD3265+AD3426+AD3587+AD3748+AD3909+AD4070+AD4231+AD4392+AD4553+AD4714+AD4875+AD5034+AD5187+AD5340+AD5493+AD5646","v":1.2381520798729146},1.0724649841604994,1.052913092401909,1.5914778751582046,2.0288464652031672,0.7923251901521392,0.7923251901521392,0.87928567811070746,0.8811238538973365,0.8811238538973365]
[{"$f":"ROW()","v":692},null,null,"Vehicle",null,null,null,null,null,{"$f":"J853+J1013+J1174+J1334+J1495+J1656+J1817+J1978+J2139+J2300+J2461+J2622+J2783+J2944+J3105+J3266+J3427+J3588+J3749+J3910+J4071+J4232+J4393+J4554+J4715+J4876+J5035+J5188+J5341+J5494+J5647","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.5438070203276444,null,null,{"$f":"AD853+AD1013+AD1174+AD1334+AD1495+AD1656+AD1817+AD1978+AD2139+AD2300+AD2461+AD2622+AD2783+AD2944+AD3105+AD3266+AD3427+AD3588+AD3749+AD3910+AD4071+AD4232+AD4393+AD4554+AD4715+AD4876+AD5035+AD5188+AD5341+AD5494+AD5647","v":1.3440743639796098},2.163975979536104,2.0586933405387873,3.3777068754572701,3.5586303377916222,3.3284119452012058,4.7090109077187261,1.8781576075705713,2.9836956142130435,3.1242789720846846]
[{"$f":"ROW()","v":693},null,null,"Information Technology",null,null,null,null,null,{"$f":"J854+J1014+J1175+J1335+J1496+J1657+J1818+J1979+J2140+J2301+J2462+J2623+J2784+J2945+J3106+J3267+J3428+J3589+J3750+J3911+J4072+J4233+J4394+J4555+J4716+J4877+J5036+J5189+J5342+J5495+J5648","v":5.0755873762017041},0.95472363027978979,0.53801984836955175,0.49621011416944261,1.4055758215076322,0.51327663660738754,1.4187080709741899E-3,0,3.2037608569070213,2.3181605208850491,2.0718645104559177,null,null,4.7321197972172966,3.5788336776390159,5.7088785811397278,3.5484103549590622,5.3109910241824965,null,null,{"$f":"AD854+AD1014+AD1175+AD1335+AD1496+AD1657+AD1818+AD1979+AD2140+AD2301+AD2462+AD2623+AD2784+AD2945+AD3106+AD3267+AD3428+AD3589+AD3750+AD3911+AD4072+AD4233+AD4394+AD4555+AD4716+AD4877+AD5036+AD5189+AD5342+AD5495+AD5648","v":3.3457675583725126},9.8492630263257404,8.537578417408481,3.5879472842609705,2.8639838134311724,7.3742680104225862,8.6937399691232393,6.8508605000587597,5.1253714344090406,7.8325885406791862]
[{"$f":"ROW()","v":694},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O855+O1015+O1176+O1336+O1497+O1658+O1819+O1980+O2141+O2302+O2463+O2624+O2785+O2946+O3107+O3268+O3429+O3590+O3751+O3912+O4073+O4234+O4395+O4556+O4717+O4878+O5037+O5190+O5343+O5496+O5649","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD855+AD1015+AD1176+AD1336+AD1497+AD1658+AD1819+AD1980+AD2141+AD2302+AD2463+AD2624+AD2785+AD2946+AD3107+AD3268+AD3429+AD3590+AD3751+AD3912+AD4073+AD4234+AD4395+AD4556+AD4717+AD4878+AD5037+AD5190+AD5343+AD5496+AD5649","v":0},0,0,0,0,8.6490879747793667E-2,8.6490879747793667E-2,8.6490879747793667E-2,9.4789247506797861E-2,9.4789247506797861E-2]
[{"$f":"ROW()","v":695},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J856+J1016+J1177+J1337+J1498+J1659+J1820+J1981+J2142+J2303+J2464+J2625+J2786+J2947+J3108+J3269+J3430+J3591+J3752+J3913+J4074+J4235+J4396+J4557+J4718+J4879+J5037+J5190+J5343+J5496+J5649","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W856+W1016+W1177+W1337+W1498+W1659+W1820+W1981+W2142+W2303+W2464+W2625+W2786+W2947+W3108+W3269+W3430+W3591+W3752+W3913+W4074+W4235+W4396+W4557+W4718+W4879+W5037+W5190+W5343+W5496+W5649","v":0},0,0,0,0,null,null,{"$f":"AD856+AD1016+AD1177+AD1337+AD1498+AD1659+AD1820+AD1981+AD2142+AD2303+AD2464+AD2625+AD2786+AD2947+AD3108+AD3269+AD3430+AD3591+AD3752+AD3913+AD4074+AD4235+AD4396+AD4557+AD4718+AD4879+AD5037+AD5190+AD5343+AD5496+AD5649","v":0},0,0,0,0,1.3888663990994601,2.1362941799872588,2.0402726446231716,2.1437610129255971,2.2244163750124355]
[{"$f":"ROW()","v":696},null,null,"FRC",null,null,null,null,null,{"$f":"J857+J1017+J1178+J1338+J1499+J1660+J1821+J1982+J2143+J2304+J2465+J2626+J2787+J2948+J3109+J3270+J3431+J3592+J3753+J3914+J4075+J4236+J4397+J4558+J4719+J4880+J5038+J5191+J5344+J5497+J5650","v":1.7323285722000475E-4},6.3850568086284325E-3,2.558453355643787,4.4691074858338755,9.9755039011237301,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD857+AD1017+AD1178+AD1338+AD1499+AD1660+AD1821+AD1982+AD2143+AD2304+AD2465+AD2626+AD2787+AD2948+AD3109+AD3270+AD3431+AD3592+AD3753+AD3914+AD4075+AD4236+AD4397+AD4558+AD4719+AD4880+AD5038+AD5191+AD5344+AD5497+AD5650","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":697},null,null,"Land",null,null,null,null,null,{"$f":"J858+J1018+J1179+J1339+J1500+J1661+J1822+J1983+J2144+J2305+J2466+J2627+J2788+J2949+J3110+J3271+J3432+J3593+J3754+J3915+J4076+J4237+J4398+J4559+J4720+J4881+J5039+J5192+J5345+J5498+J5651","v":0.38123150581894905},0.28282320307797371,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD858+AD1018+AD1179+AD1339+AD1500+AD1661+AD1822+AD1983+AD2144+AD2305+AD2466+AD2627+AD2788+AD2949+AD3110+AD3271+AD3432+AD3593+AD3754+AD3915+AD4076+AD4237+AD4398+AD4559+AD4720+AD4881+AD5039+AD5192+AD5345+AD5498+AD5651","v":0.8785171548860895},2.3769205906524049,0.42383160969121653,6.8270579750223026E-3,2.0229949999999999,0,0,0,0,0]
[{"$f":"ROW()","v":698},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J859+J1019+J1180+J1340+J1501+J1662+J1823+J1984+J2145+J2306+J2467+J2628+J2789+J2950+J3111+J3272+J3433+J3594+J3755+J3916+J4077+J4238+J4399+J4560+J4721+J4882+J5040+J5193+J5346+J5499+J5652","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD859+AD1019+AD1180+AD1340+AD1501+AD1662+AD1823+AD1984+AD2145+AD2306+AD2467+AD2628+AD2789+AD2950+AD3111+AD3272+AD3433+AD3594+AD3755+AD3916+AD4077+AD4238+AD4399+AD4560+AD4721+AD4882+AD5040+AD5193+AD5346+AD5499+AD5652","v":0},0,0,0.28529366088840813,0.67879448821921573,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J682:J698)","v":39.916632551402259},{"$f":"SUM(K682:K698)","v":27.384120777228219},{"$f":"SUM(L682:L698)","v":37.067493191522757},{"$f":"SUM(M682:M698)","v":41.199564515063777},{"$f":"SUM(N682:N698)","v":47.745578006821198},{"$f":"SUM(O682:O698)","v":33.89050866628628},40.833252353820932,42.915172399651141,43.714187530595765,52.24073559710282,30.367787969051331,null,null,45.420466834814405,42.456333188821858,86.956165347622218,77.084871711941645,42.625051531349243,null,null,79.823406512295222,91.32498476436264,91.314594137377867,93.181990635570443,86.537896481965007,{"$f":"SUM(AI682:AI698)","v":95.737373922785594},86.339178818454442,88.448940918183879,82.227250603497595,84.289947105991828]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":701},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":702},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J863+J1023+J1184+J1344+J1505+J1666+J1827+J1988+J2149+J2310+J2471+J2632+J2793+J2954+J3115+J3276+J3437+J3598+J3759+J3920+J4081+J4242+J4403+J4564+J4725+J4886+J5044+J5197+J5350+J5503+J5656","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W863+W1023+W1184+W1344+W1505+W1666+W1827+W1988+W2149+W2310+W2471+W2632+W2793+W2954+W3115+W3276+W3437+W3598+W3759+W3920+W4081+W4242+W4403+W4564+W4725+W4886+W5044+W5197+W5350+W5503+W5656","v":0},0,0,0,0,null,null,{"$f":"AD863+AD1023+AD1184+AD1344+AD1505+AD1666+AD1827+AD1988+AD2149+AD2310+AD2471+AD2632+AD2793+AD2954+AD3115+AD3276+AD3437+AD3598+AD3759+AD3920+AD4081+AD4242+AD4403+AD4564+AD4725+AD4886+AD5044+AD5197+AD5350+AD5503+AD5656","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J864+J1024+J1185+J1345+J1506+J1667+J1828+J1989+J2150+J2311+J2472+J2633+J2794+J2955+J3116+J3277+J3438+J3599+J3760+J3921+J4082+J4243+J4404+J4565+J4726+J4887+J5045+J5198+J5351+J5504+J5657","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD864+AD1024+AD1185+AD1345+AD1506+AD1667+AD1828+AD1989+AD2150+AD2311+AD2472+AD2633+AD2794+AD2955+AD3116+AD3277+AD3438+AD3599+AD3760+AD3921+AD4082+AD4243+AD4404+AD4565+AD4726+AD4887+AD5045+AD5198+AD5351+AD5504+AD5657","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J865+J1025+J1186+J1346+J1507+J1668+J1829+J1990+J2151+J2312+J2473+J2634+J2795+J2956+J3117+J3278+J3439+J3600+J3761+J3922+J4083+J4244+J4405+J4566+J4727+J4888+J5046+J5199+J5352+J5505+J5658","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD865+AD1025+AD1186+AD1346+AD1507+AD1668+AD1829+AD1990+AD2151+AD2312+AD2473+AD2634+AD2795+AD2956+AD3117+AD3278+AD3439+AD3600+AD3761+AD3922+AD4083+AD4244+AD4405+AD4566+AD4727+AD4888+AD5046+AD5199+AD5352+AD5505+AD5658","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J866+J1026+J1187+J1347+J1508+J1669+J1830+J1991+J2152+J2313+J2474+J2635+J2796+J2957+J3118+J3279+J3440+J3601+J3762+J3923+J4084+J4245+J4406+J4567+J4728+J4889+J5047+J5200+J5353+J5506+J5659","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD866+AD1026+AD1187+AD1347+AD1508+AD1669+AD1830+AD1991+AD2152+AD2313+AD2474+AD2635+AD2796+AD2957+AD3118+AD3279+AD3440+AD3601+AD3762+AD3923+AD4084+AD4245+AD4406+AD4567+AD4728+AD4889+AD5047+AD5200+AD5353+AD5506+AD5659","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":706},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J867+J1027+J1188+J1348+J1509+J1670+J1831+J1992+J2153+J2314+J2475+J2636+J2797+J2958+J3119+J3280+J3441+J3602+J3763+J3924+J4085+J4246+J4407+J4568+J4729+J4890+J5048+J5201+J5354+J5507+J5660","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD867+AD1027+AD1188+AD1348+AD1509+AD1670+AD1831+AD1992+AD2153+AD2314+AD2475+AD2636+AD2797+AD2958+AD3119+AD3280+AD3441+AD3602+AD3763+AD3924+AD4085+AD4246+AD4407+AD4568+AD4729+AD4890+AD5048+AD5201+AD5354+AD5507+AD5660","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,null,"Regulators",null,null,null,null,null,{"$f":"J868+J1028+J1189+J1349+J1510+J1671+J1832+J1993+J2154+J2315+J2476+J2637+J2798+J2959+J3120+J3281+J3442+J3603+J3764+J3925+J4086+J4247+J4408+J4569+J4730+J4891+J5049+J5202+J5355+J5508+J5661","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD868+AD1028+AD1189+AD1349+AD1510+AD1671+AD1832+AD1993+AD2154+AD2315+AD2476+AD2637+AD2798+AD2959+AD3120+AD3281+AD3442+AD3603+AD3764+AD3925+AD4086+AD4247+AD4408+AD4569+AD4730+AD4891+AD5049+AD5202+AD5355+AD5508+AD5661","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J869+J1029+J1190+J1350+J1511+J1672+J1833+J1994+J2155+J2316+J2477+J2638+J2799+J2960+J3121+J3282+J3443+J3604+J3765+J3926+J4087+J4248+J4409+J4570+J4731+J4892+J5050+J5203+J5356+J5509+J5662","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD869+AD1029+AD1190+AD1350+AD1511+AD1672+AD1833+AD1994+AD2155+AD2316+AD2477+AD2638+AD2799+AD2960+AD3121+AD3282+AD3443+AD3604+AD3765+AD3926+AD4087+AD4248+AD4409+AD4570+AD4731+AD4892+AD5050+AD5203+AD5356+AD5509+AD5662","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,null,"Buildings",null,null,null,null,null,{"$f":"J870+J1030+J1191+J1351+J1512+J1673+J1834+J1995+J2156+J2317+J2478+J2639+J2800+J2961+J3122+J3283+J3444+J3605+J3766+J3927+J4088+J4249+J4410+J4571+J4732+J4893+J5051+J5204+J5357+J5510+J5663","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD870+AD1030+AD1191+AD1351+AD1512+AD1673+AD1834+AD1995+AD2156+AD2317+AD2478+AD2639+AD2800+AD2961+AD3122+AD3283+AD3444+AD3605+AD3766+AD3927+AD4088+AD4249+AD4410+AD4571+AD4732+AD4893+AD5051+AD5204+AD5357+AD5510+AD5663","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J871+J1031+J1192+J1352+J1513+J1674+J1835+J1996+J2157+J2318+J2479+J2640+J2801+J2962+J3123+J3284+J3445+J3606+J3767+J3928+J4089+J4250+J4411+J4572+J4733+J4894+J5052+J5205+J5358+J5511+J5664","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD871+AD1031+AD1192+AD1352+AD1513+AD1674+AD1835+AD1996+AD2157+AD2318+AD2479+AD2640+AD2801+AD2962+AD3123+AD3284+AD3445+AD3606+AD3767+AD3928+AD4089+AD4250+AD4411+AD4572+AD4733+AD4894+AD5052+AD5205+AD5358+AD5511+AD5664","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J872+J1032+J1193+J1353+J1514+J1675+J1836+J1997+J2158+J2319+J2480+J2641+J2802+J2963+J3124+J3285+J3446+J3607+J3768+J3929+J4090+J4251+J4412+J4573+J4734+J4895+J5053+J5206+J5359+J5512+J5665","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.8705334252927541E-2,null,null,{"$f":"AD872+AD1032+AD1193+AD1353+AD1514+AD1675+AD1836+AD1997+AD2158+AD2319+AD2480+AD2641+AD2802+AD2963+AD3124+AD3285+AD3446+AD3607+AD3768+AD3929+AD4090+AD4251+AD4412+AD4573+AD4734+AD4895+AD5053+AD5206+AD5359+AD5512+AD5665","v":-1.5466611009039191E-2},-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Vehicle",null,null,null,null,null,{"$f":"J873+J1033+J1194+J1354+J1515+J1676+J1837+J1998+J2159+J2320+J2481+J2642+J2803+J2964+J3125+J3286+J3447+J3608+J3769+J3930+J4091+J4252+J4413+J4574+J4735+J4896+J5054+J5207+J5360+J5513+J5666","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD873+AD1033+AD1194+AD1354+AD1515+AD1676+AD1837+AD1998+AD2159+AD2320+AD2481+AD2642+AD2803+AD2964+AD3125+AD3286+AD3447+AD3608+AD3769+AD3930+AD4091+AD4252+AD4413+AD4574+AD4735+AD4896+AD5054+AD5207+AD5360+AD5513+AD5666","v":0},0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":713},null,null,"Information Technology",null,null,null,null,null,{"$f":"J874+J1034+J1195+J1355+J1516+J1677+J1838+J1999+J2160+J2321+J2482+J2643+J2804+J2965+J3126+J3287+J3448+J3609+J3770+J3931+J4092+J4253+J4414+J4575+J4736+J4897+J5055+J5208+J5361+J5514+J5667","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,-3.7720340433808155E-3,null,null,{"$f":"AD874+AD1034+AD1195+AD1355+AD1516+AD1677+AD1838+AD1999+AD2160+AD2321+AD2482+AD2643+AD2804+AD2965+AD3126+AD3287+AD3448+AD3609+AD3770+AD3931+AD4092+AD4253+AD4414+AD4575+AD4736+AD4897+AD5055+AD5208+AD5361+AD5514+AD5667","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O875+O1035+O1196+O1356+O1517+O1678+O1839+O2000+O2161+O2322+O2483+O2644+O2805+O2966+O3127+O3288+O3449+O3610+O3771+O3932+O4093+O4254+O4415+O4576+O4737+O4898+O5056+O5209+O5362+O5515+O5668","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD875+AD1035+AD1196+AD1356+AD1517+AD1678+AD1839+AD2000+AD2161+AD2322+AD2483+AD2644+AD2805+AD2966+AD3127+AD3288+AD3449+AD3610+AD3771+AD3932+AD4093+AD4254+AD4415+AD4576+AD4737+AD4898+AD5056+AD5209+AD5362+AD5515+AD5668","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J876+J1036+J1197+J1357+J1518+J1679+J1840+J2001+J2162+J2323+J2484+J2645+J2806+J2967+J3128+J3289+J3450+J3611+J3772+J3933+J4094+J4255+J4416+J4577+J4738+J4899+J5056+J5209+J5362+J5515+J5668","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W876+W1036+W1197+W1357+W1518+W1679+W1840+W2001+W2162+W2323+W2484+W2645+W2806+W2967+W3128+W3289+W3450+W3611+W3772+W3933+W4094+W4255+W4416+W4577+W4738+W4899+W5056+W5209+W5362+W5515+W5668","v":0},0,0,0,0,null,null,{"$f":"AD876+AD1036+AD1197+AD1357+AD1518+AD1679+AD1840+AD2001+AD2162+AD2323+AD2484+AD2645+AD2806+AD2967+AD3128+AD3289+AD3450+AD3611+AD3772+AD3933+AD4094+AD4255+AD4416+AD4577+AD4738+AD4899+AD5056+AD5209+AD5362+AD5515+AD5668","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,null,"FRC",null,null,null,null,null,{"$f":"J877+J1037+J1198+J1358+J1519+J1680+J1841+J2002+J2163+J2324+J2485+J2646+J2807+J2968+J3129+J3290+J3451+J3612+J3773+J3934+J4095+J4256+J4417+J4578+J4739+J4900+J5057+J5210+J5363+J5516+J5669","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD877+AD1037+AD1198+AD1358+AD1519+AD1680+AD1841+AD2002+AD2163+AD2324+AD2485+AD2646+AD2807+AD2968+AD3129+AD3290+AD3451+AD3612+AD3773+AD3934+AD4095+AD4256+AD4417+AD4578+AD4739+AD4900+AD5057+AD5210+AD5363+AD5516+AD5669","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"Land",null,null,null,null,null,{"$f":"J878+J1038+J1199+J1359+J1520+J1681+J1842+J2003+J2164+J2325+J2486+J2647+J2808+J2969+J3130+J3291+J3452+J3613+J3774+J3935+J4096+J4257+J4418+J4579+J4740+J4901+J5058+J5211+J5364+J5517+J5670","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD878+AD1038+AD1199+AD1359+AD1520+AD1681+AD1842+AD2003+AD2164+AD2325+AD2486+AD2647+AD2808+AD2969+AD3130+AD3291+AD3452+AD3613+AD3774+AD3935+AD4096+AD4257+AD4418+AD4579+AD4740+AD4901+AD5058+AD5211+AD5364+AD5517+AD5670","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J879+J1039+J1200+J1360+J1521+J1682+J1843+J2004+J2165+J2326+J2487+J2648+J2809+J2970+J3131+J3292+J3453+J3614+J3775+J3936+J4097+J4258+J4419+J4580+J4741+J4902+J5059+J5212+J5365+J5518+J5671","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD879+AD1039+AD1200+AD1360+AD1521+AD1682+AD1843+AD2004+AD2165+AD2326+AD2487+AD2648+AD2809+AD2970+AD3131+AD3292+AD3453+AD3614+AD3775+AD3936+AD4097+AD4258+AD4419+AD4580+AD4741+AD4902+AD5059+AD5212+AD5365+AD5518+AD5671","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J702:J718)","v":0},{"$f":"SUM(K702:K718)","v":0},{"$f":"SUM(L702:L718)","v":0},{"$f":"SUM(M702:M718)","v":0},{"$f":"SUM(N702:N718)","v":0},{"$f":"SUM(O702:O718)","v":0},0,0,0,0,0,null,null,0,0,0,0,-4.2477368296308354E-2,null,null,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AI702:AI718)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":721},null,"Depreciation"]
[{"$f":"ROW()","v":722},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J883+J1043+J1204+J1364+J1525+J1686+J1847+J2008+J2169+J2330+J2491+J2652+J2813+J2974+J3135+J3296+J3457+J3618+J3779+J3940+J4101+J4262+J4423+J4584+J4745+J4906+J5063+J5216+J5369+J5522+J5675","v":-9.5373204917225424E-2},-0.14001570491077667,-0.18202442869711399,-0.21814323770364263,-0.24801438902897069,-3.8441972581120268E-2,-4.6234662074514529E-2,-5.6080100847717758E-2,-6.5925539620920987E-2,-7.4761976430328461E-2,-0.10607473642951273,null,null,{"$f":"W883+W1043+W1204+W1364+W1525+W1686+W1847+W2008+W2169+W2330+W2491+W2652+W2813+W2974+W3135+W3296+W3457+W3618+W3779+W3940+W4101+W4262+W4423+W4584+W4745+W4906+W5063+W5216+W5369+W5522+W5675","v":-0.3104034373784299},-0.35316001788546225,-0.4250613130890879,-0.53445340323479718,-0.44482943068132552,null,null,{"$f":"AD883+AD1043+AD1204+AD1364+AD1525+AD1686+AD1847+AD2008+AD2169+AD2330+AD2491+AD2652+AD2813+AD2974+AD3135+AD3296+AD3457+AD3618+AD3779+AD3940+AD4101+AD4262+AD4423+AD4584+AD4745+AD4906+AD5063+AD5216+AD5369+AD5522+AD5675","v":-0.89761721603175471},-0.97280957796353473,-1.1824707475630463,-1.2067230159378637,-1.221329194601225,-1.1285298139486675,-1.1626793488428027,-1.1980574220071933,-1.2519762576042213,-1.2856387339075297]
[{"$f":"ROW()","v":723},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J884+J1044+J1205+J1365+J1526+J1687+J1848+J2009+J2170+J2331+J2492+J2653+J2814+J2975+J3136+J3297+J3458+J3619+J3780+J3941+J4102+J4263+J4424+J4585+J4746+J4907+J5064+J5217+J5370+J5523+J5676","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD884+AD1044+AD1205+AD1365+AD1526+AD1687+AD1848+AD2009+AD2170+AD2331+AD2492+AD2653+AD2814+AD2975+AD3136+AD3297+AD3458+AD3619+AD3780+AD3941+AD4102+AD4263+AD4424+AD4585+AD4746+AD4907+AD5064+AD5217+AD5370+AD5523+AD5676","v":-2.169003182916944E-2},-4.2697740236271806E-2,-4.2697740236271806E-2,-4.2697740236271806E-2,-4.3972765181376321E-2,-7.8128324641435973E-2,-7.8128324641435973E-2,-7.8128324641435973E-2,-7.8128324641435959E-2,-7.8128324641435987E-2]
[{"$f":"ROW()","v":724},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J885+J1045+J1206+J1366+J1527+J1688+J1849+J2010+J2171+J2332+J2493+J2654+J2815+J2976+J3137+J3298+J3459+J3620+J3781+J3942+J4103+J4264+J4425+J4586+J4747+J4908+J5065+J5218+J5371+J5524+J5677","v":-0.27193825362361795},-0.38125310018103842,-0.46971290966515272,-0.52275575064418578,-0.55887862206874728,-0.71528182672864993,-0.84743579411471837,-0.97081563936165616,-1.07483477654048,-1.1925566627213415,0,null,null,0,0,0,0,0,null,null,{"$f":"AD885+AD1045+AD1206+AD1366+AD1527+AD1688+AD1849+AD2010+AD2171+AD2332+AD2493+AD2654+AD2815+AD2976+AD3137+AD3298+AD3459+AD3620+AD3781+AD3942+AD4103+AD4264+AD4425+AD4586+AD4747+AD4908+AD5065+AD5218+AD5371+AD5524+AD5677","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J886+J1046+J1207+J1367+J1528+J1689+J1850+J2011+J2172+J2333+J2494+J2655+J2816+J2977+J3138+J3299+J3460+J3621+J3782+J3943+J4104+J4265+J4426+J4587+J4748+J4909+J5066+J5219+J5372+J5525+J5678","v":-1.700969131901085E-3},-3.4872800499918741E-3,-3.6009341435908272E-3,-3.7701003366899569E-3,-3.9109583547892787E-3,-8.435448981491378E-2,-0.12606784262320048,-0.1699276430352688,-0.21273838461777478,-0.26166478601343934,-0.92140769712050952,null,null,-1.9541508108586343,-2.1910099516121866,-2.4395634602296266,-2.6869701340961507,-1.5267044772826199,null,null,{"$f":"AD886+AD1046+AD1207+AD1367+AD1528+AD1689+AD1850+AD2011+AD2172+AD2333+AD2494+AD2655+AD2816+AD2977+AD3138+AD3299+AD3460+AD3621+AD3782+AD3943+AD4104+AD4265+AD4426+AD4587+AD4748+AD4909+AD5066+AD5219+AD5372+AD5525+AD5678","v":-3.281672002191804},-3.7847178839783169,-4.2780837656267519,-4.7419607833105051,-5.2073353862379523,-6.1078227283193653,-6.7923097745097776,-7.3547159697911555,-7.9197348837529944,-8.5052030945630239]
[{"$f":"ROW()","v":726},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J887+J1047+J1208+J1368+J1529+J1690+J1851+J2012+J2173+J2334+J2495+J2656+J2817+J2978+J3139+J3300+J3461+J3622+J3783+J3944+J4105+J4266+J4427+J4588+J4749+J4910+J5067+J5220+J5373+J5526+J5679","v":-3.4883718243422256E-2},-0.10003158360460568,-0.16682867705479021,-0.23499724826868784,-0.30525384601592015,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD887+AD1047+AD1208+AD1368+AD1529+AD1690+AD1851+AD2012+AD2173+AD2334+AD2495+AD2656+AD2817+AD2978+AD3139+AD3300+AD3461+AD3622+AD3783+AD3944+AD4105+AD4266+AD4427+AD4588+AD4749+AD4910+AD5067+AD5220+AD5373+AD5526+AD5679","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,null,"Regulators",null,null,null,null,null,{"$f":"J888+J1048+J1209+J1369+J1530+J1691+J1852+J2013+J2174+J2335+J2496+J2657+J2818+J2979+J3140+J3301+J3462+J3623+J3784+J3945+J4106+J4267+J4428+J4589+J4750+J4911+J5068+J5221+J5374+J5527+J5680","v":-4.7185407198101284E-2},-5.7402662438182331E-2,-6.9512025907947847E-2,-7.9972096694236661E-2,-8.5097770707682194E-2,-1.3239985765513985E-2,-1.5923903656300944E-2,-1.8558394046645773E-2,-2.1028227831265546E-2,-2.4071627784988975E-2,-4.2144656009001587E-2,null,null,-0.10485289995223107,-0.11288638807141267,-0.11994095251393196,-0.12815490222669629,-8.113919845652233E-2,null,null,{"$f":"AD888+AD1048+AD1209+AD1369+AD1530+AD1691+AD1852+AD2013+AD2174+AD2335+AD2496+AD2657+AD2818+AD2979+AD3140+AD3301+AD3462+AD3623+AD3784+AD3945+AD4106+AD4267+AD4428+AD4589+AD4750+AD4911+AD5068+AD5221+AD5374+AD5527+AD5680","v":-0.20061338219773742},-0.27351367558518308,-0.31358985083075952,-0.35286169324402478,-0.39226339410147404,-0.5838063511930911,-0.61094163069227247,-0.63005168429383951,-0.65459050952650666,-0.67254956226168416]
[{"$f":"ROW()","v":728},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J889+J1049+J1210+J1370+J1531+J1692+J1853+J2014+J2175+J2336+J2497+J2658+J2819+J2980+J3141+J3302+J3463+J3624+J3785+J3946+J4107+J4268+J4429+J4590+J4751+J4912+J5069+J5222+J5375+J5528+J5681","v":-1.2612215191752953E-2},-2.5224423884025536E-2,-2.5224427935537488E-2,-2.5224431888232066E-2,-2.522443574451946E-2,0,-2.7142671025636974E-4,-5.3785477883026432E-4,-7.8763099640404737E-4,-1.0954124081488427E-3,-2.5701428978560981E-2,null,null,-0.11313841980344594,-0.12618706469749441,-0.12618706469749441,-0.12618706469749441,-5.6566084957742999E-2,null,null,{"$f":"AD889+AD1049+AD1210+AD1370+AD1531+AD1692+AD1853+AD2014+AD2175+AD2336+AD2497+AD2658+AD2819+AD2980+AD3141+AD3302+AD3463+AD3624+AD3785+AD3946+AD4107+AD4268+AD4429+AD4590+AD4751+AD4912+AD5069+AD5222+AD5375+AD5528+AD5681","v":-0.11334307971927447},-0.11334564229335599,-0.12838257239338058,-0.34708127048773801,-0.45497328803006443,5.8620531060639691E-3,-0.46738941199155026,-0.55560259039574456,-0.70727680309253893,-0.70904088488932238]
[{"$f":"ROW()","v":729},null,null,"Buildings",null,null,null,null,null,{"$f":"J890+J1050+J1211+J1371+J1532+J1693+J1854+J2015+J2176+J2337+J2498+J2659+J2820+J2981+J3142+J3303+J3464+J3625+J3786+J3947+J4108+J4269+J4430+J4591+J4752+J4913+J5070+J5223+J5376+J5529+J5682","v":-2.1440794233309425E-3},-6.4217707783748518E-3,-1.0678595346320988E-2,-1.4914654916374699E-2,-1.9130050781208639E-2,-2.2657107428898449E-3,-2.7249998770239097E-3,-3.1758306622798652E-3,-3.5984843598042947E-3,-4.1192903555344529E-3,-5.7894979849603869E-3,null,null,-2.5540751740043922E-2,-8.884801405128942E-2,-0.29476828804922145,-0.29476828804922139,-0.22088538860867693,null,null,{"$f":"AD890+AD1050+AD1211+AD1371+AD1532+AD1693+AD1854+AD2015+AD2176+AD2337+AD2498+AD2659+AD2820+AD2981+AD3142+AD3303+AD3464+AD3625+AD3786+AD3947+AD4108+AD4269+AD4430+AD4591+AD4752+AD4913+AD5070+AD5223+AD5376+AD5529+AD5682","v":-0.44703580744609972},-0.77667883183263342,-0.79376313262901099,-0.80529028183985429,-0.80581797783090614,4.0067423964756016E-2,-0.87548920690459997,-0.88441564266667916,-0.89216350863218152,-0.89480255835846689]
[{"$f":"ROW()","v":730},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J891+J1051+J1212+J1372+J1533+J1694+J1855+J2016+J2177+J2338+J2499+J2660+J2821+J2982+J3143+J3304+J3465+J3626+J3787+J3948+J4109+J4270+J4431+J4592+J4753+J4914+J5071+J5224+J5377+J5530+J5683","v":-0.85007178340240952},-1.3794908260024921,-1.8828539426821227,-2.3702680820272848,-2.8378155386566992,-4.4561756739372909,-5.579148361725851,-6.660190392624572,-7.5042850037242292,-8.4951856435453905,-4.5532258188979178,null,null,-9.5553182964131853,-10.615283902186629,-11.818839226884993,-13.016525545857817,-6.7098378177291433,null,null,{"$f":"AD891+AD1051+AD1212+AD1372+AD1533+AD1694+AD1855+AD2016+AD2177+AD2338+AD2499+AD2660+AD2821+AD2982+AD3143+AD3304+AD3465+AD3626+AD3787+AD3948+AD4109+AD4270+AD4431+AD4592+AD4753+AD4914+AD5071+AD5224+AD5377+AD5530+AD5683","v":-14.140695884461234},-15.498664412753101,-16.842942170258596,-18.22134839892901,-19.625708745950718,-20.508622308225714,-21.626391699142843,-22.774260235581952,-24.019892066254023,-25.311209318948006]
[{"$f":"ROW()","v":731},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J892+J1052+J1213+J1373+J1534+J1695+J1856+J2017+J2178+J2339+J2500+J2661+J2822+J2983+J3144+J3305+J3466+J3627+J3788+J3949+J4110+J4271+J4432+J4593+J4754+J4915+J5072+J5225+J5378+J5531+J5684","v":-0.98775116584532496},-1.7834394674585059,-2.1151144186522775,-2.4706128234622757,-2.812806518604877,0,-5.3372172244409107E-16,0,0,0,0,null,null,0,-7.9899172445351122E-2,-7.9899172445351122E-2,-7.9899172445351122E-2,-0.65289850129701588,null,null,{"$f":"AD892+AD1052+AD1213+AD1373+AD1534+AD1695+AD1856+AD2017+AD2178+AD2339+AD2500+AD2661+AD2822+AD2983+AD3144+AD3305+AD3466+AD3627+AD3788+AD3949+AD4110+AD4271+AD4432+AD4593+AD4754+AD4915+AD5072+AD5225+AD5378+AD5531+AD5684","v":-1.3185895577346043},-1.4935067574868823,-1.6460157154537185,-1.7808582951280625,-1.8871329690653325,-1.97743293475965,-2.0163643657406882,-1.9728107052197648,-1.7283200630419384,-1.286320126670794]
[{"$f":"ROW()","v":732},null,null,"Vehicle",null,null,null,null,null,{"$f":"J893+J1053+J1214+J1374+J1535+J1696+J1857+J2018+J2179+J2340+J2501+J2662+J2823+J2984+J3145+J3306+J3467+J3628+J3789+J3950+J4111+J4272+J4433+J4594+J4755+J4916+J5073+J5226+J5379+J5532+J5685","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD893+AD1053+AD1214+AD1374+AD1535+AD1696+AD1857+AD2018+AD2179+AD2340+AD2501+AD2662+AD2823+AD2984+AD3145+AD3306+AD3467+AD3628+AD3789+AD3950+AD4111+AD4272+AD4433+AD4594+AD4755+AD4916+AD5073+AD5226+AD5379+AD5532+AD5685","v":-0.36189618851580613},-0.91666483084740635,-1.0839922860719819,-1.3753242525156029,-2.3341076541556651,0.17730861404829595,-1.2962067080700015,-1.7671077988418742,-1.9549235595989314,-2.2532931210202358]
[{"$f":"ROW()","v":733},null,null,"Information Technology",null,null,null,null,null,{"$f":"J894+J1054+J1215+J1375+J1536+J1697+J1858+J2019+J2180+J2341+J2502+J2663+J2824+J2985+J3146+J3307+J3468+J3629+J3790+J3951+J4112+J4273+J4434+J4595+J4756+J4917+J5074+J5227+J5380+J5533+J5686","v":0},0,0,0,0,-1.6940233581056243,-2.6330764509615259,-3.4456636367904228,-4.1276892756437267,-5.1123195225061684,-0.50920737834407737,null,null,-1.7721133053692535,-2.9001112521859564,-3.7511762675999583,-4.7055897857680273,-0.8531770507324099,null,null,{"$f":"AD894+AD1054+AD1215+AD1375+AD1536+AD1697+AD1858+AD2019+AD2180+AD2341+AD2502+AD2663+AD2824+AD2985+AD3146+AD3307+AD3468+AD3629+AD3790+AD3951+AD4112+AD4273+AD4434+AD4595+AD4756+AD4917+AD5074+AD5227+AD5380+AD5533+AD5686","v":-4.1846941011685308},-5.4649661463931434,-6.301427277577754,-6.5679739613527186,-6.5715070096567034,-2.9252564913548613,-7.4969013593122131,-6.5404326822413559,-5.824055204450044,-6.1816447454889598]
[{"$f":"ROW()","v":734},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O895+O1055+O1216+O1376+O1537+O1698+O1859+O2020+O2181+O2342+O2503+O2664+O2825+O2986+O3147+O3308+O3469+O3630+O3791+O3952+O4113+O4274+O4435+O4596+O4757+O4918+O5075+O5228+O5381+O5534+O5687","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD895+AD1055+AD1216+AD1376+AD1537+AD1698+AD1859+AD2020+AD2181+AD2342+AD2503+AD2664+AD2825+AD2986+AD3147+AD3308+AD3469+AD3630+AD3791+AD3952+AD4113+AD4274+AD4435+AD4596+AD4757+AD4918+AD5075+AD5228+AD5381+AD5534+AD5687","v":0},0,0,0,0,0,-1.7298175949558733E-2,-3.4596351899117465E-2,-5.1894527848676195E-2,-7.0852377350035772E-2]
[{"$f":"ROW()","v":735},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J896+J1056+J1217+J1377+J1538+J1699+J1860+J2021+J2182+J2343+J2504+J2665+J2826+J2987+J3148+J3309+J3470+J3631+J3792+J3953+J4114+J4275+J4436+J4597+J4758+J4919+J5075+J5228+J5381+J5534+J5687","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W896+W1056+W1217+W1377+W1538+W1699+W1860+W2021+W2182+W2343+W2504+W2665+W2826+W2987+W3148+W3309+W3470+W3631+W3792+W3953+W4114+W4275+W4436+W4597+W4758+W4919+W5075+W5228+W5381+W5534+W5687","v":0},0,0,0,0,null,null,{"$f":"AD896+AD1056+AD1217+AD1377+AD1538+AD1699+AD1860+AD2021+AD2182+AD2343+AD2504+AD2665+AD2826+AD2987+AD3148+AD3309+AD3470+AD3631+AD3792+AD3953+AD4114+AD4275+AD4436+AD4597+AD4758+AD4919+AD5075+AD5228+AD5381+AD5534+AD5687","v":0},0,0,0,0,0,-0.13888663990994601,-0.35251605790867191,-0.55654332237098902,-0.77091942366354871]
[{"$f":"ROW()","v":736},null,null,"FRC",null,null,null,null,null,{"$f":"J897+J1057+J1218+J1378+J1539+J1700+J1861+J2022+J2183+J2344+J2505+J2666+J2827+J2988+J3149+J3310+J3471+J3632+J3793+J3954+J4115+J4276+J4437+J4598+J4759+J4920+J5076+J5229+J5382+J5535+J5688","v":0},0,0,0,0,-3.4019246064534485,-3.4019246064534485,-3.4019246064534485,-3.4019246064534485,-3.4019246064534476,0,null,null,0,0,0,0,0,null,null,{"$f":"AD897+AD1057+AD1218+AD1378+AD1539+AD1700+AD1861+AD2022+AD2183+AD2344+AD2505+AD2666+AD2827+AD2988+AD3149+AD3310+AD3471+AD3632+AD3793+AD3954+AD4115+AD4276+AD4437+AD4598+AD4759+AD4920+AD5076+AD5229+AD5382+AD5535+AD5688","v":0},0,0,0,0,-2.439454888092385E-19,0,0,0,0]
[{"$f":"ROW()","v":737},null,null,"Land",null,null,null,null,null,{"$f":"J898+J1058+J1219+J1379+J1540+J1701+J1862+J2023+J2184+J2345+J2506+J2667+J2828+J2989+J3150+J3311+J3472+J3633+J3794+J3955+J4116+J4277+J4438+J4599+J4760+J4921+J5077+J5230+J5383+J5536+J5689","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD898+AD1058+AD1219+AD1379+AD1540+AD1701+AD1862+AD2023+AD2184+AD2345+AD2506+AD2667+AD2828+AD2989+AD3150+AD3311+AD3472+AD3633+AD3794+AD3955+AD4116+AD4277+AD4438+AD4599+AD4760+AD4921+AD5077+AD5230+AD5383+AD5536+AD5689","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J899+J1059+J1220+J1380+J1541+J1702+J1863+J2024+J2185+J2346+J2507+J2668+J2829+J2990+J3151+J3312+J3473+J3634+J3795+J3956+J4117+J4278+J4439+J4600+J4761+J4922+J5078+J5231+J5384+J5537+J5690","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD899+AD1059+AD1220+AD1380+AD1541+AD1702+AD1863+AD2024+AD2185+AD2346+AD2507+AD2668+AD2829+AD2990+AD3151+AD3312+AD3473+AD3634+AD3795+AD3956+AD4117+AD4278+AD4439+AD4600+AD4761+AD4922+AD5078+AD5231+AD5384+AD5537+AD5690","v":0},0,0,0,-4.6608014132338404E-3,-1.4637305331826431E-2,-1.4637305331826431E-2,-1.4637305331826427E-2,-1.4637305331826429E-2,-1.4637305331826427E-2]
[{"$f":"ROW()","v":739},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J722:J738)","v":-2.3036607969770864},{"$f":"SUM(K722:K738)","v":-3.8767668193079938},{"$f":"SUM(L722:L738)","v":-4.9255503600848538},{"$f":"SUM(M722:M738)","v":-5.94065842594161},{"$f":"SUM(N722:N738)","v":-6.896132129963414},{"$f":"SUM(O722:O738)","v":-10.405707624129452},-12.652808048196841,-14.726874098600842,-16.412811929788056,-18.567699528218789,-6.1635512137645403,null,null,-13.835517921515223,-16.467385763135781,-19.055435745509666,-21.572548296375555,-10.546037949745457,null,null,-24.967847251296018,-29.33756549936983,-32.613365258641274,-35.442119692981656,-38.548809186224652,{"$f":"SUM(AI722:AI738)","v":-33.100998166655494},-42.593623951039511,-44.157332770820616,-45.654136336146308,-48.034239577094866]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":741},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":742},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J903+J1063+J1224+J1384+J1545+J1706+J1867+J2028+J2189+J2350+J2511+J2672+J2833+J2994+J3155+J3316+J3477+J3638+J3799+J3960+J4121+J4282+J4443+J4604+J4765+J4926+J5082+J5235+J5388+J5541+J5694","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W903+W1063+W1224+W1384+W1545+W1706+W1867+W2028+W2189+W2350+W2511+W2672+W2833+W2994+W3155+W3316+W3477+W3638+W3799+W3960+W4121+W4282+W4443+W4604+W4765+W4926+W5082+W5235+W5388+W5541+W5694","v":0},0,0,0,0,null,null,{"$f":"AD903+AD1063+AD1224+AD1384+AD1545+AD1706+AD1867+AD2028+AD2189+AD2350+AD2511+AD2672+AD2833+AD2994+AD3155+AD3316+AD3477+AD3638+AD3799+AD3960+AD4121+AD4282+AD4443+AD4604+AD4765+AD4926+AD5082+AD5235+AD5388+AD5541+AD5694","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J904+J1064+J1225+J1385+J1546+J1707+J1868+J2029+J2190+J2351+J2512+J2673+J2834+J2995+J3156+J3317+J3478+J3639+J3800+J3961+J4122+J4283+J4444+J4605+J4766+J4927+J5083+J5236+J5389+J5542+J5695","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD904+AD1064+AD1225+AD1385+AD1546+AD1707+AD1868+AD2029+AD2190+AD2351+AD2512+AD2673+AD2834+AD2995+AD3156+AD3317+AD3478+AD3639+AD3800+AD3961+AD4122+AD4283+AD4444+AD4605+AD4766+AD4927+AD5083+AD5236+AD5389+AD5542+AD5695","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J905+J1065+J1226+J1386+J1547+J1708+J1869+J2030+J2191+J2352+J2513+J2674+J2835+J2996+J3157+J3318+J3479+J3640+J3801+J3962+J4123+J4284+J4445+J4606+J4767+J4928+J5084+J5237+J5390+J5543+J5696","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD905+AD1065+AD1226+AD1386+AD1547+AD1708+AD1869+AD2030+AD2191+AD2352+AD2513+AD2674+AD2835+AD2996+AD3157+AD3318+AD3479+AD3640+AD3801+AD3962+AD4123+AD4284+AD4445+AD4606+AD4767+AD4928+AD5084+AD5237+AD5390+AD5543+AD5696","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J906+J1066+J1227+J1387+J1548+J1709+J1870+J2031+J2192+J2353+J2514+J2675+J2836+J2997+J3158+J3319+J3480+J3641+J3802+J3963+J4124+J4285+J4446+J4607+J4768+J4929+J5085+J5238+J5391+J5544+J5697","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD906+AD1066+AD1227+AD1387+AD1548+AD1709+AD1870+AD2031+AD2192+AD2353+AD2514+AD2675+AD2836+AD2997+AD3158+AD3319+AD3480+AD3641+AD3802+AD3963+AD4124+AD4285+AD4446+AD4607+AD4768+AD4929+AD5085+AD5238+AD5391+AD5544+AD5697","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J907+J1067+J1228+J1388+J1549+J1710+J1871+J2032+J2193+J2354+J2515+J2676+J2837+J2998+J3159+J3320+J3481+J3642+J3803+J3964+J4125+J4286+J4447+J4608+J4769+J4930+J5086+J5239+J5392+J5545+J5698","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD907+AD1067+AD1228+AD1388+AD1549+AD1710+AD1871+AD2032+AD2193+AD2354+AD2515+AD2676+AD2837+AD2998+AD3159+AD3320+AD3481+AD3642+AD3803+AD3964+AD4125+AD4286+AD4447+AD4608+AD4769+AD4930+AD5086+AD5239+AD5392+AD5545+AD5698","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,null,"Regulators",null,null,null,null,null,{"$f":"J908+J1068+J1229+J1389+J1550+J1711+J1872+J2033+J2194+J2355+J2516+J2677+J2838+J2999+J3160+J3321+J3482+J3643+J3804+J3965+J4126+J4287+J4448+J4609+J4770+J4931+J5087+J5240+J5393+J5546+J5699","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,-1.6042088428550087E-2,0,null,null,{"$f":"AD908+AD1068+AD1229+AD1389+AD1550+AD1711+AD1872+AD2033+AD2194+AD2355+AD2516+AD2677+AD2838+AD2999+AD3160+AD3321+AD3482+AD3643+AD3804+AD3965+AD4126+AD4287+AD4448+AD4609+AD4770+AD4931+AD5087+AD5240+AD5393+AD5546+AD5699","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J909+J1069+J1230+J1390+J1551+J1712+J1873+J2034+J2195+J2356+J2517+J2678+J2839+J3000+J3161+J3322+J3483+J3644+J3805+J3966+J4127+J4288+J4449+J4610+J4771+J4932+J5088+J5241+J5394+J5547+J5700","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD909+AD1069+AD1230+AD1390+AD1551+AD1712+AD1873+AD2034+AD2195+AD2356+AD2517+AD2678+AD2839+AD3000+AD3161+AD3322+AD3483+AD3644+AD3805+AD3966+AD4127+AD4288+AD4449+AD4610+AD4771+AD4932+AD5088+AD5241+AD5394+AD5547+AD5700","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":749},null,null,"Buildings",null,null,null,null,null,{"$f":"J910+J1070+J1231+J1391+J1552+J1713+J1874+J2035+J2196+J2357+J2518+J2679+J2840+J3001+J3162+J3323+J3484+J3645+J3806+J3967+J4128+J4289+J4450+J4611+J4772+J4933+J5089+J5242+J5395+J5548+J5701","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD910+AD1070+AD1231+AD1391+AD1552+AD1713+AD1874+AD2035+AD2196+AD2357+AD2518+AD2679+AD2840+AD3001+AD3162+AD3323+AD3484+AD3645+AD3806+AD3967+AD4128+AD4289+AD4450+AD4611+AD4772+AD4933+AD5089+AD5242+AD5395+AD5548+AD5701","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J911+J1071+J1232+J1392+J1553+J1714+J1875+J2036+J2197+J2358+J2519+J2680+J2841+J3002+J3163+J3324+J3485+J3646+J3807+J3968+J4129+J4290+J4451+J4612+J4773+J4934+J5090+J5243+J5396+J5549+J5702","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD911+AD1071+AD1232+AD1392+AD1553+AD1714+AD1875+AD2036+AD2197+AD2358+AD2519+AD2680+AD2841+AD3002+AD3163+AD3324+AD3485+AD3646+AD3807+AD3968+AD4129+AD4290+AD4451+AD4612+AD4773+AD4934+AD5090+AD5243+AD5396+AD5549+AD5702","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J912+J1072+J1233+J1393+J1554+J1715+J1876+J2037+J2198+J2359+J2520+J2681+J2842+J3003+J3164+J3325+J3486+J3647+J3808+J3969+J4130+J4291+J4452+J4613+J4774+J4935+J5091+J5244+J5397+J5550+J5703","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD912+AD1072+AD1233+AD1393+AD1554+AD1715+AD1876+AD2037+AD2198+AD2359+AD2520+AD2681+AD2842+AD3003+AD3164+AD3325+AD3486+AD3647+AD3808+AD3969+AD4130+AD4291+AD4452+AD4613+AD4774+AD4935+AD5091+AD5244+AD5397+AD5550+AD5703","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":752},null,null,"Vehicle",null,null,null,null,null,{"$f":"J913+J1073+J1234+J1394+J1555+J1716+J1877+J2038+J2199+J2360+J2521+J2682+J2843+J3004+J3165+J3326+J3487+J3648+J3809+J3970+J4131+J4292+J4453+J4614+J4775+J4936+J5092+J5245+J5398+J5551+J5704","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD913+AD1073+AD1234+AD1394+AD1555+AD1716+AD1877+AD2038+AD2199+AD2360+AD2521+AD2682+AD2843+AD3004+AD3165+AD3326+AD3487+AD3648+AD3809+AD3970+AD4131+AD4292+AD4453+AD4614+AD4775+AD4936+AD5092+AD5245+AD5398+AD5551+AD5704","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Information Technology",null,null,null,null,null,{"$f":"J914+J1074+J1235+J1395+J1556+J1717+J1878+J2039+J2200+J2361+J2522+J2683+J2844+J3005+J3166+J3327+J3488+J3649+J3810+J3971+J4132+J4293+J4454+J4615+J4776+J4937+J5093+J5246+J5399+J5552+J5705","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD914+AD1074+AD1235+AD1395+AD1556+AD1717+AD1878+AD2039+AD2200+AD2361+AD2522+AD2683+AD2844+AD3005+AD3166+AD3327+AD3488+AD3649+AD3810+AD3971+AD4132+AD4293+AD4454+AD4615+AD4776+AD4937+AD5093+AD5246+AD5399+AD5552+AD5705","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O915+O1075+O1236+O1396+O1557+O1718+O1879+O2040+O2201+O2362+O2523+O2684+O2845+O3006+O3167+O3328+O3489+O3650+O3811+O3972+O4133+O4294+O4455+O4616+O4777+O4938+O5094+O5247+O5400+O5553+O5706","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD915+AD1075+AD1236+AD1396+AD1557+AD1718+AD1879+AD2040+AD2201+AD2362+AD2523+AD2684+AD2845+AD3006+AD3167+AD3328+AD3489+AD3650+AD3811+AD3972+AD4133+AD4294+AD4455+AD4616+AD4777+AD4938+AD5094+AD5247+AD5400+AD5553+AD5706","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J915+J1076+J1236+J1397+J1558+J1719+J1880+J2041+J2202+J2363+J2524+J2685+J2846+J3007+J3168+J3329+J3490+J3651+J3812+J3973+J4134+J4295+J4456+J4617+J4778+J4939+J5094+J5247+J5400+J5553+J5706","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W915+W1076+W1236+W1397+W1558+W1719+W1880+W2041+W2202+W2363+W2524+W2685+W2846+W3007+W3168+W3329+W3490+W3651+W3812+W3973+W4134+W4295+W4456+W4617+W4778+W4939+W5094+W5247+W5400+W5553+W5706","v":0},0,0,0,0,null,null,{"$f":"AD915+AD1076+AD1236+AD1397+AD1558+AD1719+AD1880+AD2041+AD2202+AD2363+AD2524+AD2685+AD2846+AD3007+AD3168+AD3329+AD3490+AD3651+AD3812+AD3973+AD4134+AD4295+AD4456+AD4617+AD4778+AD4939+AD5094+AD5247+AD5400+AD5553+AD5706","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"FRC",null,null,null,null,null,{"$f":"J916+J1077+J1237+J1398+J1559+J1720+J1881+J2042+J2203+J2364+J2525+J2686+J2847+J3008+J3169+J3330+J3491+J3652+J3813+J3974+J4135+J4296+J4457+J4618+J4779+J4940+J5095+J5248+J5401+J5554+J5707","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD916+AD1077+AD1237+AD1398+AD1559+AD1720+AD1881+AD2042+AD2203+AD2364+AD2525+AD2686+AD2847+AD3008+AD3169+AD3330+AD3491+AD3652+AD3813+AD3974+AD4135+AD4296+AD4457+AD4618+AD4779+AD4940+AD5095+AD5248+AD5401+AD5554+AD5707","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Land",null,null,null,null,null,{"$f":"J917+J1078+J1238+J1399+J1560+J1721+J1882+J2043+J2204+J2365+J2526+J2687+J2848+J3009+J3170+J3331+J3492+J3653+J3814+J3975+J4136+J4297+J4458+J4619+J4780+J4941+J5096+J5249+J5402+J5555+J5708","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD917+AD1078+AD1238+AD1399+AD1560+AD1721+AD1882+AD2043+AD2204+AD2365+AD2526+AD2687+AD2848+AD3009+AD3170+AD3331+AD3492+AD3653+AD3814+AD3975+AD4136+AD4297+AD4458+AD4619+AD4780+AD4941+AD5096+AD5249+AD5402+AD5555+AD5708","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J918+J1079+J1239+J1400+J1561+J1722+J1883+J2044+J2205+J2366+J2527+J2688+J2849+J3010+J3171+J3332+J3493+J3654+J3815+J3976+J4137+J4298+J4459+J4620+J4781+J4942+J5097+J5250+J5403+J5556+J5709","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD918+AD1079+AD1239+AD1400+AD1561+AD1722+AD1883+AD2044+AD2205+AD2366+AD2527+AD2688+AD2849+AD3010+AD3171+AD3332+AD3493+AD3654+AD3815+AD3976+AD4137+AD4298+AD4459+AD4620+AD4781+AD4942+AD5097+AD5250+AD5403+AD5556+AD5709","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J742:J758)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T742:T758)","v":0},null,null,0,0,0,-1.6042088428550087E-2,0,null,null,0,0,0,0,0,{"$f":"SUM(AI742:AI758)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":761},null,"Over Depreciation"]
[{"$f":"ROW()","v":762},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J922+J1083+J1243+J1404+J1565+J1726+J1887+J2048+J2209+J2370+J2531+J2692+J2853+J3014+J3175+J3336+J3497+J3658+J3819+J3980+J4141+J4302+J4463+J4624+J4785+J4946+J5101+J5254+J5407+J5560+J5713","v":0},0,0,0,0,0,0,0,0,0.22813494069739731,0,null,null,{"$f":"W922+W1083+W1243+W1404+W1565+W1726+W1887+W2048+W2209+W2370+W2531+W2692+W2853+W3014+W3175+W3336+W3497+W3658+W3819+W3980+W4141+W4302+W4463+W4624+W4785+W4946+W5101+W5254+W5407+W5560+W5713","v":0},0,0,0,0,null,null,{"$f":"AD922+AD1083+AD1243+AD1404+AD1565+AD1726+AD1887+AD2048+AD2209+AD2370+AD2531+AD2692+AD2853+AD3014+AD3175+AD3336+AD3497+AD3658+AD3819+AD3980+AD4141+AD4302+AD4463+AD4624+AD4785+AD4946+AD5101+AD5254+AD5407+AD5560+AD5713","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J923+J1084+J1244+J1405+J1566+J1727+J1888+J2049+J2210+J2371+J2532+J2693+J2854+J3015+J3176+J3337+J3498+J3659+J3820+J3981+J4142+J4303+J4464+J4625+J4786+J4947+J5102+J5255+J5408+J5561+J5714","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,6.9533459487615924E-3,null,null,{"$f":"AD923+AD1084+AD1244+AD1405+AD1566+AD1727+AD1888+AD2049+AD2210+AD2371+AD2532+AD2693+AD2854+AD3015+AD3176+AD3337+AD3498+AD3659+AD3820+AD3981+AD4142+AD4303+AD4464+AD4625+AD4786+AD4947+AD5102+AD5255+AD5408+AD5561+AD5714","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J924+J1085+J1245+J1406+J1567+J1728+J1889+J2050+J2211+J2372+J2533+J2694+J2855+J3016+J3177+J3338+J3499+J3660+J3821+J3982+J4143+J4304+J4465+J4626+J4787+J4948+J5103+J5256+J5409+J5562+J5715","v":0},0,0,0,0,0,0,0,0,1.224515565823596,0,null,null,0,0,0,0,0,null,null,{"$f":"AD924+AD1085+AD1245+AD1406+AD1567+AD1728+AD1889+AD2050+AD2211+AD2372+AD2533+AD2694+AD2855+AD3016+AD3177+AD3338+AD3499+AD3660+AD3821+AD3982+AD4143+AD4304+AD4465+AD4626+AD4787+AD4948+AD5103+AD5256+AD5409+AD5562+AD5715","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J925+J1086+J1246+J1407+J1568+J1729+J1890+J2051+J2212+J2373+J2534+J2695+J2856+J3017+J3178+J3339+J3500+J3661+J3822+J3983+J4144+J4305+J4466+J4627+J4788+J4949+J5104+J5257+J5410+J5563+J5716","v":0},0,0,0,0,0,0,0,0,3.3833238619825935E-4,0,null,null,0,0,0,0,1.176297130117228E-2,null,null,{"$f":"AD925+AD1086+AD1246+AD1407+AD1568+AD1729+AD1890+AD2051+AD2212+AD2373+AD2534+AD2695+AD2856+AD3017+AD3178+AD3339+AD3500+AD3661+AD3822+AD3983+AD4144+AD4305+AD4466+AD4627+AD4788+AD4949+AD5104+AD5257+AD5410+AD5563+AD5716","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J926+J1087+J1247+J1408+J1569+J1730+J1891+J2052+J2213+J2374+J2535+J2696+J2857+J3018+J3179+J3340+J3501+J3662+J3823+J3984+J4145+J4306+J4467+J4628+J4789+J4950+J5105+J5258+J5411+J5564+J5717","v":0},0,0,0,0.84199507318742617,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD926+AD1087+AD1247+AD1408+AD1569+AD1730+AD1891+AD2052+AD2213+AD2374+AD2535+AD2696+AD2857+AD3018+AD3179+AD3340+AD3501+AD3662+AD3823+AD3984+AD4145+AD4306+AD4467+AD4628+AD4789+AD4950+AD5105+AD5258+AD5411+AD5564+AD5717","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,null,"Regulators",null,null,null,null,null,{"$f":"J927+J1088+J1248+J1409+J1570+J1731+J1892+J2053+J2214+J2375+J2536+J2697+J2858+J3019+J3180+J3341+J3502+J3663+J3824+J3985+J4146+J4307+J4468+J4629+J4790+J4951+J5106+J5259+J5412+J5565+J5718","v":0},0,0,0,0,0,0,0,0,4.4705393788531139E-2,0,null,null,0,0,0,0,0,null,null,{"$f":"AD927+AD1088+AD1248+AD1409+AD1570+AD1731+AD1892+AD2053+AD2214+AD2375+AD2536+AD2697+AD2858+AD3019+AD3180+AD3341+AD3502+AD3663+AD3824+AD3985+AD4146+AD4307+AD4468+AD4629+AD4790+AD4951+AD5106+AD5259+AD5412+AD5565+AD5718","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J928+J1089+J1249+J1410+J1571+J1732+J1893+J2054+J2215+J2376+J2537+J2698+J2859+J3020+J3181+J3342+J3503+J3664+J3825+J3986+J4147+J4308+J4469+J4630+J4791+J4952+J5107+J5260+J5413+J5566+J5719","v":0},0,0,0,5.9951131038181539E-2,0,0,0,0,2.3845434818947292E-3,0,null,null,0,0,0,0,0,null,null,{"$f":"AD928+AD1089+AD1249+AD1410+AD1571+AD1732+AD1893+AD2054+AD2215+AD2376+AD2537+AD2698+AD2859+AD3020+AD3181+AD3342+AD3503+AD3664+AD3825+AD3986+AD4147+AD4308+AD4469+AD4630+AD4791+AD4952+AD5107+AD5260+AD5413+AD5566+AD5719","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},null,null,"Buildings",null,null,null,null,null,{"$f":"J929+J1090+J1250+J1411+J1572+J1733+J1894+J2055+J2216+J2377+J2538+J2699+J2860+J3021+J3182+J3343+J3504+J3665+J3826+J3987+J4148+J4309+J4470+J4631+J4792+J4953+J5108+J5261+J5414+J5567+J5720","v":0},0,0,0,0,0,0,0,0,3.9368034717738601E-2,0,null,null,0,0,0,0,0,null,null,{"$f":"AD929+AD1090+AD1250+AD1411+AD1572+AD1733+AD1894+AD2055+AD2216+AD2377+AD2538+AD2699+AD2860+AD3021+AD3182+AD3343+AD3504+AD3665+AD3826+AD3987+AD4148+AD4309+AD4470+AD4631+AD4792+AD4953+AD5108+AD5261+AD5414+AD5567+AD5720","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J930+J1091+J1251+J1412+J1573+J1734+J1895+J2056+J2217+J2378+J2539+J2700+J2861+J3022+J3183+J3344+J3505+J3666+J3827+J3988+J4149+J4310+J4471+J4632+J4793+J4954+J5109+J5262+J5415+J5568+J5721","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,4.1686960709715587E-2,null,null,{"$f":"AD930+AD1091+AD1251+AD1412+AD1573+AD1734+AD1895+AD2056+AD2217+AD2378+AD2539+AD2700+AD2861+AD3022+AD3183+AD3344+AD3505+AD3666+AD3827+AD3988+AD4149+AD4310+AD4471+AD4632+AD4793+AD4954+AD5109+AD5262+AD5415+AD5568+AD5721","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J931+J1092+J1252+J1413+J1574+J1735+J1896+J2057+J2218+J2379+J2540+J2701+J2862+J3023+J3184+J3345+J3506+J3667+J3828+J3989+J4150+J4311+J4472+J4633+J4794+J4955+J5110+J5263+J5416+J5569+J5722","v":0},0,0,0,7.6695240983998989,0,0,0,0,5.3372172244409107E-16,0,null,null,0,0,0,0,0,null,null,{"$f":"AD931+AD1092+AD1252+AD1413+AD1574+AD1735+AD1896+AD2057+AD2218+AD2379+AD2540+AD2701+AD2862+AD3023+AD3184+AD3345+AD3506+AD3667+AD3828+AD3989+AD4150+AD4311+AD4472+AD4633+AD4794+AD4955+AD5110+AD5263+AD5416+AD5569+AD5722","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Vehicle",null,null,null,null,null,{"$f":"J932+J1093+J1253+J1414+J1575+J1736+J1897+J2058+J2219+J2380+J2541+J2702+J2863+J3024+J3185+J3346+J3507+J3668+J3829+J3990+J4151+J4312+J4473+J4634+J4795+J4956+J5111+J5264+J5417+J5570+J5723","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD932+AD1093+AD1253+AD1414+AD1575+AD1736+AD1897+AD2058+AD2219+AD2380+AD2541+AD2702+AD2863+AD3024+AD3185+AD3346+AD3507+AD3668+AD3829+AD3990+AD4151+AD4312+AD4473+AD4634+AD4795+AD4956+AD5111+AD5264+AD5417+AD5570+AD5723","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Information Technology",null,null,null,null,null,{"$f":"J933+J1094+J1254+J1415+J1576+J1737+J1898+J2059+J2220+J2381+J2542+J2703+J2864+J3025+J3186+J3347+J3508+J3669+J3830+J3991+J4152+J4313+J4474+J4635+J4796+J4957+J5112+J5265+J5418+J5571+J5724","v":0},0,0,0,0,0,0,0,0,7.0433298619385445,0,null,null,0,0,0,2.2204460492503131E-16,0,null,null,{"$f":"AD933+AD1094+AD1254+AD1415+AD1576+AD1737+AD1898+AD2059+AD2220+AD2381+AD2542+AD2703+AD2864+AD3025+AD3186+AD3347+AD3508+AD3669+AD3830+AD3991+AD4152+AD4313+AD4474+AD4635+AD4796+AD4957+AD5112+AD5265+AD5418+AD5571+AD5724","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O934+O1095+O1255+O1416+O1577+O1738+O1899+O2060+O2221+O2382+O2543+O2704+O2865+O3026+O3187+O3348+O3509+O3670+O3831+O3992+O4153+O4314+O4475+O4636+O4797+O4958+O5113+O5266+O5419+O5572+O5725","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD934+AD1095+AD1255+AD1416+AD1577+AD1738+AD1899+AD2060+AD2221+AD2382+AD2543+AD2704+AD2865+AD3026+AD3187+AD3348+AD3509+AD3670+AD3831+AD3992+AD4153+AD4314+AD4475+AD4636+AD4797+AD4958+AD5113+AD5266+AD5419+AD5572+AD5725","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J935+J1096+J1256+J1417+J1578+J1739+J1900+J2061+J2222+J2383+J2544+J2705+J2866+J3027+J3188+J3349+J3510+J3671+J3832+J3993+J4154+J4315+J4476+J4637+J4798+J4959+J5113+J5266+J5419+J5572+J5725","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W935+W1096+W1256+W1417+W1578+W1739+W1900+W2061+W2222+W2383+W2544+W2705+W2866+W3027+W3188+W3349+W3510+W3671+W3832+W3993+W4154+W4315+W4476+W4637+W4798+W4959+W5113+W5266+W5419+W5572+W5725","v":0},0,0,0,0,null,null,{"$f":"AD935+AD1096+AD1256+AD1417+AD1578+AD1739+AD1900+AD2061+AD2222+AD2383+AD2544+AD2705+AD2866+AD3027+AD3188+AD3349+AD3510+AD3671+AD3832+AD3993+AD4154+AD4315+AD4476+AD4637+AD4798+AD4959+AD5113+AD5266+AD5419+AD5572+AD5725","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"FRC",null,null,null,null,null,{"$f":"J936+J1097+J1257+J1418+J1579+J1740+J1901+J2062+J2223+J2384+J2545+J2706+J2867+J3028+J3189+J3350+J3511+J3672+J3833+J3994+J4155+J4316+J4477+J4638+J4799+J4960+J5114+J5267+J5420+J5573+J5726","v":0},0,0,0,0,0,0,0,0,3.3306690738754696E-16,0,null,null,0,0,0,0,0,null,null,{"$f":"AD936+AD1097+AD1257+AD1418+AD1579+AD1740+AD1901+AD2062+AD2223+AD2384+AD2545+AD2706+AD2867+AD3028+AD3189+AD3350+AD3511+AD3672+AD3833+AD3994+AD4155+AD4316+AD4477+AD4638+AD4799+AD4960+AD5114+AD5267+AD5420+AD5573+AD5726","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Land",null,null,null,null,null,{"$f":"J937+J1098+J1258+J1419+J1580+J1741+J1902+J2063+J2224+J2385+J2546+J2707+J2868+J3029+J3190+J3351+J3512+J3673+J3834+J3995+J4156+J4317+J4478+J4639+J4800+J4961+J5115+J5268+J5421+J5574+J5727","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD937+AD1098+AD1258+AD1419+AD1580+AD1741+AD1902+AD2063+AD2224+AD2385+AD2546+AD2707+AD2868+AD3029+AD3190+AD3351+AD3512+AD3673+AD3834+AD3995+AD4156+AD4317+AD4478+AD4639+AD4800+AD4961+AD5115+AD5268+AD5421+AD5574+AD5727","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J938+J1099+J1259+J1420+J1581+J1742+J1903+J2064+J2225+J2386+J2547+J2708+J2869+J3030+J3191+J3352+J3513+J3674+J3835+J3996+J4157+J4318+J4479+J4640+J4801+J4962+J5116+J5269+J5422+J5575+J5728","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD938+AD1099+AD1259+AD1420+AD1581+AD1742+AD1903+AD2064+AD2225+AD2386+AD2547+AD2708+AD2869+AD3030+AD3191+AD3352+AD3513+AD3674+AD3835+AD3996+AD4157+AD4318+AD4479+AD4640+AD4801+AD4962+AD5116+AD5269+AD5422+AD5575+AD5728","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N762:N778)","v":8.5714703026255066},{"$f":"SUM(O762:O778)","v":0},0,0,0,8.5827766728339014,0,null,null,0,0,0,2.2204460492503131E-16,6.0403277959649462E-2,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A639)","v":"Closing Asset Value Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":781},null,"Closing Value"]
[{"$f":"ROW()","v":782},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J662+J682+J702+J722+J742+J762","v":1.8472499464732453},4.3776477999064305,4.1956233712093169,3.9774801335056744,3.7294657444767036,4.3306874057610703,6.1894470952284077,8.112967908122096,12.122230793803505,25.039152300675674,34.638246282717937,null,null,38.269226455797735,41.106120602608634,63.361033419347088,68.0334942763632,68.340441589728613,null,null,68.022446324828209,69.672009706790789,75.557178746146903,80.294323059720398,81.855208343873258,83.458641321455403,85.126207825763856,88.241657251518888,89.682679098179335,88.963097383947087]
[{"$f":"ROW()","v":783},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J663+J683+J703+J723+J743+J763","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.1854607724235358,null,null,2.6941382075976978,3.4479405259811466,3.8893870973779117,4.4614388685833051,4.4174661034019289,4.339337778760493,4.261209454119057,4.1830811294776211,4.1049528048361852,4.0268244801947493]
[{"$f":"ROW()","v":784},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J664+J684+J704+J724+J744+J764","v":7.7380947774665083},12.920456226923086,18.808197208954567,28.280754284771234,40.712370967536252,39.997089140807603,39.149653346692887,38.178837707331233,37.104002930790756,37.135961833893006,{"$f":"T664+T684+T704+T724+T744+T764","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J665+J685+J705+J725+J745+J765","v":3.0713564734260621},4.8851254650870279,5.0019312392187762,4.9981611388820859,5.044799146877863,14.674645245952835,25.54491918773704,41.581546537528865,55.664362303183111,66.019002781837628,107.88736188648383,null,null,117.27799379277612,127.44399938492344,149.91734972486032,165.73915904681905,177.94520950190679,null,null,209.71498596764931,240.14721700643514,269.6803243492169,301.24957145448781,325.24115209825538,360.20255214136074,387.15461408373363,413.70103295165285,440.90939071650155,468.36062923487196]
[{"$f":"ROW()","v":786},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J666+J686+J706+J726+J746+J766","v":-3.4883718243422256E-2},-0.13491530184802794,-0.30174397890281812,-0.53674122717150596,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Regulators",null,null,null,null,null,{"$f":"J667+J687+J707+J727+J747+J767","v":0.21304653373048571},0.39471541864550769,0.34654129040660719,0.26656919371237053,0.19042946767440899,0.31540488005700079,1.2813258593383479,2.067051148718773,2.2737956535315891,3.1887836938038294,3.448321665786823,null,null,3.610912730882843,4.0028484210351696,5.2411567373760501,5.82449042426249,7.2640004928712987,null,null,9.9025702850604684,14.072244490256404,18.985852285615671,20.243830595579006,20.658373973227768,21.15997880200193,21.313439315372339,21.664940640385179,21.728712240265772,21.451098634286168]
[{"$f":"ROW()","v":788},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J668+J688+J708+J728+J748+J768","v":2.2195878817803268E-2},1.5722164530107482E-2,-9.5022634054300059E-3,-3.4726695293662069E-2,0,0,-2.7142671025636974E-4,-8.0928148908663406E-4,1.3869309953675631E-2,2.0557256403098161,4.0739037999238681,null,null,4.1706380064153041,4.3131293816326979,4.1913507842969233,4.0658288403868852,4.0176973905631526,null,null,3.9286790240063221,3.815333381712966,3.8968433751952447,4.2829152555406989,9.2960539471491614,17.327349779634602,20.388487503810826,25.89985342128686,25.263139890065649,24.625613322100669]
[{"$f":"ROW()","v":789},null,null,"Buildings",null,null,null,null,null,{"$f":"J669+J689+J709+J729+J749+J769","v":-2.1440794233309425E-3},8.2062579513887998E-2,7.1383984167567013E-2,5.6469329251192316E-2,3.733927846998368E-2,3.5073567727093836E-2,3.2348567850069926E-2,8.0596338839068887E-2,0.22079300163360491,0.4412768446090698,0.56380625404093165,null,null,1.82465910310042,2.5920773060756539,7.1628315727374563,17.351739247737495,17.29682974613582,null,null,17.300578060439801,17.213296942435139,17.85924780986845,27.024944069599943,29.090297577642055,31.041111204538758,30.522679428117325,29.948178424070736,29.161576904489969,28.37314141023127]
[{"$f":"ROW()","v":790},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J670+J690+J710+J730+J750+J770","v":18.539293887093532},32.525242689868605,58.106589559315935,81.718289613907658,102.08389167566126,120.51286841049939,141.88237267563659,159.0954914910163,173.34385648316888,188.27157386879003,194.18141669814059,null,null,207.46065616975818,217.22627387110197,228.334839057013,248.32364532497473,259.67382808319638,null,null,278.07429765855073,295.66958589356642,309.82844198155658,320.75502703931176,335.38674392465947,342.82235638936203,349.89267810119691,358.25921363241673,366.52225288351224,374.24847771146074]
[{"$f":"ROW()","v":791},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J671+J691+J711+J731+J751+J771","v":0.76176994020641764},-0.64665533532549335,-2.7541490762388254,-4.9677959477204965,0,0,-5.3372172244409107E-16,-5.3372172244409107E-16,-5.3372172244409107E-16,0,4.3756507486441136E-15,null,null,0.80391274981451799,2.0437750414005458,6.4626900017200448,11.986354894753541,11.700335010004633,null,null,11.604430921133904,10.98052188158815,10.381061974704307,10.191681554734449,10.333395050872285,9.1482873062647752,7.9242481306762258,6.8307231035671698,5.9835268944225675,5.5783306216491102]
[{"$f":"ROW()","v":792},null,null,"Vehicle",null,null,null,null,null,{"$f":"J672+J692+J712+J732+J752+J772","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.5438070203276444,null,null,2.5259851957914479,3.7732963444801455,4.540750155294818,6.0275027557476353,7.2520254393835915,10.757745998633094,14.17055019828182,14.281600007010518,15.31037206162463,16.18135791268908]
[{"$f":"ROW()","v":793},null,null,"Information Technology",null,null,null,null,null,{"$f":"J673+J693+J713+J733+J753+J773","v":5.0755873762017041},6.0303110064814938,6.5683308548510455,7.0645409690204879,8.4701167905281203,7.2893700690298822,4.6577123261393307,1.212048689348908,0.28812027061220213,4.5372911309296278,6.0999482630414672,null,null,9.0599547548895103,9.7386771803425702,11.69637949388234,10.539200063073373,14.993242002480077,null,null,14.154315459684057,18.538612339616655,20.774763479447383,17.794736802355636,14.087213606130106,18.536225125197831,19.733063735008855,20.043491552826257,19.344807782785253,20.995751577975479]
[{"$f":"ROW()","v":794},null,null,"Miscellaneous IT Equipment",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,0,0,0,0,0,8.6490879747793667E-2,0.1556835835460286,0.20757811139470478,0.25047283105282642,0.27440970120958852]
[{"$f":"ROW()","v":795},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J675+J695+J715+J735+J755+J775","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,1.3888663990994601,3.3862739391767724,5.0740305258912715,6.6612482164458795,8.1147451677947675]
[{"$f":"ROW()","v":796},null,null,"FRC",null,null,null,null,null,{"$f":"J676+J696+J716+J736+J756+J776","v":1.7323285722000475E-4},6.5582896658484373E-3,2.5650116453096352,7.0341191311435107,17.009623032267243,13.607698425813794,10.205773819360346,6.803849212906897,3.4019246064534485,1.2212453270876722E-15,1.2212453270876722E-15,null,null,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,null,null,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15,1.221001381598863E-15]
[{"$f":"ROW()","v":797},null,null,"Land",null,null,null,null,null,{"$f":"J677+J697+J717+J737+J757+J777","v":0.38123150581894905},0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,null,null,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,0.66405470889692275,null,null,1.5425718637830124,3.9194924544354173,4.3433240641266337,4.3501511221016562,6.3731461221016561,6.3731461221016561,6.3731461221016561,6.3731461221016561,6.3731461221016561,6.3731461221016561]
[{"$f":"ROW()","v":798},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J678+J698+J718+J738+J758+J778","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0.28529366088840813,0.95942734769438998,0.94479004236256359,0.9301527370307372,0.91551543169891081,0.90087812636708442,0.88624082103525803]
[{"$f":"ROW()","v":799},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J782:J798)","v":37.612971754425175},61.120325712345398,93.262268543783293,128.52117463290548,177.94209081238876,201.42689185454557,229.60733616016967,257.79563446122,285.09701006202772,327.3528228037456,351.55705955903244,null,null,383.14200847233155,409.13095589801753,477.0316855001301,532.52796682726773,{"$f":"SUM(AA782:AA798)","v":564.62490631853507},null,null,619.46499896852504,681.24955096729832,739.73717531855084,796.96141623865071,844.95050353439103,{"$f":"SUM(AI782:AI798)","v":907.5868792905211},951.33243415793606,995.62404230529944,1032.1971565726506,1068.4528641015474]
[{"$f":"\"2000 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2000 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":802},null,"Life"]
[{"$f":"ROW()","v":803},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(K803-K$9)*(K803>L$9)-IF(AND(L$6=$AA$6,L$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(L803-L$9)*(L803>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(M803-M$9)*(M803>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(N803-N$9)*(N803>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(O803-O$9)*(O803>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(P803-P$9)*(P803>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(Q803-Q$9)*(Q803>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(R803-R$9)*(R803>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},{"$f":"(S803-S$9)*(S803>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111},null,null,{"$f":"(T803-T$9)*(T803>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(W803-W$9)*(W803>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(X803-X$9)*(X803>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Y803-Y$9)*(Y803>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":107.5},{"$f":"(Z803-Z$9)*(Z803>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":"(AA803-AA$9)*(AA803>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AD803-AD$9)*(AD803>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AE803-AE$9)*(AE803>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AF803-AF$9)*(AF803>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AG803-AG$9)*(AG803>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AH803-AH$9)*(AH803>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AI803-AI$9)*(AI803>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AJ803-AJ$9)*(AJ803>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AK803-AK$9)*(AK803>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58},{"$f":"(AL803-AL$9)*(AL803>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":57}]
[{"$f":"ROW()","v":804},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(K804-K$9)*(K804>L$9)-IF(AND(L$6=$AA$6,L$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(L804-L$9)*(L804>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(M804-M$9)*(M804>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(N804-N$9)*(N804>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(O804-O$9)*(O804>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(P804-P$9)*(P804>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(Q804-Q$9)*(Q804>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(R804-R$9)*(R804>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},{"$f":"(S804-S$9)*(S804>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111},null,null,{"$f":"(T804-T$9)*(T804>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(W804-W$9)*(W804>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(X804-X$9)*(X804>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Y804-Y$9)*(Y804>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":107.5},{"$f":"(Z804-Z$9)*(Z804>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":"(AA804-AA$9)*(AA804>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AD804-AD$9)*(AD804>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AE804-AE$9)*(AE804>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AF804-AF$9)*(AF804>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AG804-AG$9)*(AG804>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AH804-AH$9)*(AH804>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AI804-AI$9)*(AI804>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AJ804-AJ$9)*(AJ804>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AK804-AK$9)*(AK804>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58},{"$f":"(AL804-AL$9)*(AL804>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":57}]
[{"$f":"ROW()","v":805},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(K805-K$9)*(K805>L$9)","v":59},{"$f":"(L805-L$9)*(L805>M$9)","v":58},{"$f":"(M805-M$9)*(M805>N$9)","v":57},{"$f":"(N805-N$9)*(N805>O$9)","v":56},{"$f":"(O805-O$9)*(O805>P$9)","v":55},{"$f":"(P805-P$9)*(P805>Q$9)","v":54},{"$f":"(Q805-Q$9)*(Q805>R$9)","v":53},{"$f":"(R805-R$9)*(R805>S$9)","v":52},{"$f":"(S805-S$9)*(S805>T$9)","v":51},null,null,{"$f":"(T805-T$9)*(T805>W$9)","v":50.5},{"$f":"(W805-W$9)*(W805>X$9)","v":49.5},{"$f":"(X805-X$9)*(X805>Y$9)","v":48.5},{"$f":"(Y805-Y$9)*(Y805>Z$9)","v":47.5},{"$f":"(Z805-Z$9)*(Z805>AA$9)","v":46.5},null,null,{"$f":"(AA805-AA$9)*(AA805>AD$9)","v":46},{"$f":"(AD805-AD$9)*(AD805>AE$9)","v":45},{"$f":"(AE805-AE$9)*(AE805>AF$9)","v":44},{"$f":"(AF805-AF$9)*(AF805>AG$9)","v":43},{"$f":"(AG805-AG$9)*(AG805>AH$9)","v":42},{"$f":"(AH805-AH$9)*(AH805>AI$9)","v":41},{"$f":"(AI805-AI$9)*(AI805>AJ$9)","v":40},{"$f":"(AJ805-AJ$9)*(AJ805>AK$9)","v":39},{"$f":"(AK805-AK$9)*(AK805>AL$9)","v":38},{"$f":"(AL805-AL$9)*(AL805>AM$9)","v":37}]
[{"$f":"ROW()","v":806},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(K806-K$9)*(K806>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":807},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(K807-K$9)*(K807>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":808},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(K808-K$9)*(K808>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":809},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(K809-K$9)*(K809>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":810},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(K810-K$9)*(K810>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":811},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(K811-K$9)*(K811>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":812},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(K812-K$9)*(K812>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":813},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(K813-K$9)*(K813>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":814},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(K814-K$9)*(K814>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":815},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(K815-K$9)*(K815>L$9)","v":4},{"$f":"(L815-L$9)*(L815>M$9)","v":3},{"$f":"(M815-M$9)*(M815>N$9)","v":2},{"$f":"(N815-N$9)*(N815>O$9)","v":1},{"$f":"(O815-O$9)*(O815>P$9)","v":0},{"$f":"(P815-P$9)*(P815>Q$9)","v":0},{"$f":"(Q815-Q$9)*(Q815>R$9)","v":0},{"$f":"(R815-R$9)*(R815>S$9)","v":0},{"$f":"(S815-S$9)*(S815>T$9)","v":0},null,null,{"$f":"(T815-T$9)*(T815>W$9)","v":0},{"$f":"(W815-W$9)*(W815>X$9)","v":0},{"$f":"(X815-X$9)*(X815>Y$9)","v":0},{"$f":"(Y815-Y$9)*(Y815>Z$9)","v":0},{"$f":"(Z815-Z$9)*(Z815>AA$9)","v":0},null,null,{"$f":"(AA815-AA$9)*(AA815>AD$9)","v":0},{"$f":"(AD815-AD$9)*(AD815>AE$9)","v":0},{"$f":"(AE815-AE$9)*(AE815>AF$9)","v":0},{"$f":"(AF815-AF$9)*(AF815>AG$9)","v":0},{"$f":"(AG815-AG$9)*(AG815>AH$9)","v":0},{"$f":"(AH815-AH$9)*(AH815>AI$9)","v":0},{"$f":"(AI815-AI$9)*(AI815>AJ$9)","v":0},{"$f":"(AJ815-AJ$9)*(AJ815>AK$9)","v":0},{"$f":"(AK815-AK$9)*(AK815>AL$9)","v":0},{"$f":"(AL815-AL$9)*(AL815>AM$9)","v":0}]
[{"$f":"ROW()","v":816},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$J$60","v":10},{"$f":"(K816-K$9)*(K816>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":817},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(K817-K$9)*(K817>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":818},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$J$62","v":0},{"$f":"(K818-K$9)*(K818>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":819},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$J$63","v":65.8},{"$f":"(K819-K$9)*(K819>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":820}]
["Opening Asset Value"]
[{"$f":"ROW()","v":822},null,"Opening Value"]
[{"$f":"ROW()","v":823},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I942","v":0},1.8472499464732453,1.7518767415560199,1.6565035366387946,1.5611303317215692,1.4657571268043439,1.4495686005427566,1.4333800742811693,1.417191548019582,1.4010030217579947,1.3848144954964074,null,null,{"$f":"T942","v":1.3785765923635407},1.3661007860978074,1.3536249798320741,1.3411491735663408,1.3286733673006075,null,null,{"$f":"AA942","v":1.3186833419825579},1.2987032913464585,1.278723240710359,1.2587431900742596,1.2387631394381602,{"$f":"AH942","v":1.2187830888020608},1.1988030381659613,1.1788229875298619,1.1588429368937625,1.1388628862576631]
[{"$f":"ROW()","v":824},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I943","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T943","v":0},0,0,0,0,null,null,{"$f":"AA943","v":0},0,0,0,0,{"$f":"AH943","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I944*(J$6<2010)","v":0},7.7380947774665083,7.4661565238428906,7.194218270219273,6.9222800165956553,6.6503417629720376,6.516841212453869,6.3833406619357005,6.2498401114175319,6.1163395608993634,0,null,null,{"$f":"T944*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA944*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I945,I945+I944)","v":0},3.0713564734260621,3.0696555042941611,3.0679545351622601,3.0662535660303591,3.0645525968984582,3.0133349728558256,2.9621173488131931,2.9108997247705606,2.8596821007279281,8.7913034870664895,null,null,{"$f":"IF(W$6<$T$6,T945,T945+T944)","v":8.705114237193289},8.5327357374468864,8.3603572377004838,8.1879787379540812,8.0156002382076785,null,null,{"$f":"IF(AD$6<$T$6,AA945,AA945+AA944)","v":7.9294109883344772},7.7570324885880755,7.5846539888416737,7.412275489095272,7.2398969893488703,7.0675184896024685,6.8951399898560668,6.7227614901096651,6.5503829903632633,6.3780044906168616]
[{"$f":"ROW()","v":827},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I946","v":0},-3.4883718243422256E-2,-6.9767436486844511E-2,-0.10465115473026676,-0.13953487297368902,0,0,0,0,0,{"$f":"S946","v":0},null,null,{"$f":"T946","v":0},0,0,0,0,null,null,{"$f":"AA946","v":0},0,0,0,0,{"$f":"AH946","v":0},0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Regulators",null,null,null,null,null,{"$f":"I947","v":0},0.21304653373048571,0.16586112653238444,0.11867571933428316,7.1490312136181872E-2,2.4304904938080588E-2,1.7684912055323597E-2,1.1064919172566605E-2,4.4449262898096122E-3,-2.1750665929473802E-3,{"$f":"S947","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH947","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I948","v":0},2.2195878817803268E-2,9.583663626050315E-3,-3.0285515657026384E-3,-1.5640766757455592E-2,0,0,-4.941867800408251E-18,-4.941867800408251E-18,-4.941867800408251E-18,{"$f":"S948","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH948","v":0},0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Buildings",null,null,null,null,null,{"$f":"I949","v":0},-2.1440794233309425E-3,-4.2881588466618849E-3,-6.4322382699928274E-3,-8.5763176933237699E-3,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,{"$f":"S949","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH949","v":0},0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I950","v":0},18.539293887093532,17.689222103691122,16.839150320288713,15.989078536886304,15.139006753483894,14.363432126664057,13.587857499844219,12.812282873024381,12.036708246204544,{"$f":"S950","v":11.261133619384706},null,null,10.909223193778935,10.205402342567391,9.5015814913558465,8.7977606401443023,8.093939788932758,null,null,7.7420293633269859,7.0382085121154407,6.3343876609038965,5.6305668096923513,4.9267459584808062,{"$f":"AH950","v":4.2229251072692611},3.5191042560577177,2.8152834048461743,2.111462553634631,1.4076417024230872]
[{"$f":"ROW()","v":832},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I951","v":0},0.76176994020641764,-0.22598122563890732,-1.2137323914842324,-2.2014835573295573,0,0,0,0,0,{"$f":"S951","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH951","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S952","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH952","v":0},0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Information Technology",null,null,null,null,null,{"$f":"I953","v":0},5.0755873762017041,5.0755873762017041,5.0755873762017041,5.0755873762017041,5.0755873762017041,4.0604699009613636,3.0453524257210227,2.0302349504806818,1.0151174752403409,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH953","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N954","v":0},{"$f":"O954","v":0},{"$f":"P954","v":0},{"$f":"Q954","v":0},{"$f":"R954","v":0},{"$f":"S954","v":0},null,null,{"$f":"T954","v":0},{"$f":"W954","v":0},{"$f":"X954","v":0},{"$f":"Y954","v":0},{"$f":"Z954","v":0},null,null,{"$f":"AA954","v":0},{"$f":"AD954","v":0},{"$f":"AE954","v":0},{"$f":"AF954","v":0},{"$f":"AG954","v":0},{"$f":"AH954","v":0},{"$f":"AI954","v":0},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":836},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I955","v":0},{"$f":"J955","v":0},{"$f":"K955","v":0},{"$f":"L955","v":0},{"$f":"M955","v":0},{"$f":"N955","v":0},{"$f":"O955","v":0},{"$f":"P955","v":0},{"$f":"Q955","v":0},{"$f":"R955","v":0},{"$f":"S955","v":0},null,null,{"$f":"T955","v":0},{"$f":"W955","v":0},{"$f":"X955","v":0},{"$f":"Y955","v":0},{"$f":"Z955","v":0},null,null,{"$f":"AA955","v":0},{"$f":"AD955","v":0},{"$f":"AE955","v":0},{"$f":"AF955","v":0},{"$f":"AG955","v":0},{"$f":"AH955","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},null,null,"FRC",null,null,null,null,null,{"$f":"I956","v":0},1.7323285722000475E-4,1.7323285722000475E-4,1.7323285722000475E-4,1.7323285722000475E-4,1.7323285722000475E-4,1.385862857760038E-4,1.0393971433200286E-4,6.9293142888001916E-5,3.4646571444000971E-5,2.7105054312137611E-20,null,null,{"$f":"T956","v":2.7105054312137611E-20},2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,null,null,{"$f":"AA956","v":2.7105054312137611E-20},2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,{"$f":"AH956","v":2.7105054312137611E-20},{"$f":"AI956","v":0},{"$f":"AJ956","v":0},{"$f":"AK956","v":0},{"$f":"AL956","v":0}]
[{"$f":"ROW()","v":838},null,null,"Land",null,null,null,null,null,0,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,null,null,{"$f":"T957","v":0.38123150581894905},0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,null,null,{"$f":"AA957","v":0.38123150581894905},0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905]
[{"$f":"ROW()","v":839},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I958","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T958","v":0},0,0,0,0,null,null,{"$f":"AA958","v":0},{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J823:J839)","v":0},37.612971754425175,35.309310957448091,33.005650160471006,30.701989363493919,31.790234862858032,29.79198142052126,27.793727978184499,25.795474535847731,23.797221093510963,{"$f":"SUM(T823:T839)","v":21.81848310776655},null,null,21.374145529154713,20.485470371931033,19.596795214707353,18.708120057483672,17.819444900259992,null,null,17.371355199462968,16.475175797868925,15.578996396274878,14.682816994680831,13.786637593086786,{"$f":"SUM(AI823:AI839)","v":12.890458191492741},11.994278789898695,11.09809938830465,10.201919986710607,9.3057405851165615]
["Capex"]
[{"$f":"ROW()","v":842},null,"Capex"]
[{"$f":"ROW()","v":843},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J524","v":1.9426231513904706}]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J525","v":0}]
[{"$f":"ROW()","v":845},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J526","v":8.010033031090126}]
[{"$f":"ROW()","v":846},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J527","v":3.0730574425579631}]
[{"$f":"ROW()","v":847},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J528","v":0}]
[{"$f":"ROW()","v":848},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J529","v":0.26023194092858698}]
[{"$f":"ROW()","v":849},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J530","v":3.4808094009556222E-2}]
[{"$f":"ROW()","v":850},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J531","v":0}]
[{"$f":"ROW()","v":851},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J532","v":19.389365670495941}]
[{"$f":"ROW()","v":852},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J533","v":1.7495211060517426}]
[{"$f":"ROW()","v":853},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J534","v":0}]
[{"$f":"ROW()","v":854},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J535","v":5.0755873762017041}]
[{"$f":"ROW()","v":855},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,{"$f":"Input!J536","v":0}]
[{"$f":"ROW()","v":856},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J537","v":0}]
[{"$f":"ROW()","v":857},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J538","v":1.7323285722000475E-4}]
[{"$f":"ROW()","v":858},null,null,"Land",null,null,null,null,null,{"$f":"Input!J539","v":0.38123150581894905}]
[{"$f":"ROW()","v":859},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J540","v":0}]
[{"$f":"ROW()","v":860},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J843:J859)","v":39.916632551402259}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":862},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":863},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":864},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":865},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":866},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":867},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":868},null,null,"Regulators"]
[{"$f":"ROW()","v":869},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":870},null,null,"Buildings"]
[{"$f":"ROW()","v":871},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":872},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":873},null,null,"Vehicle"]
[{"$f":"ROW()","v":874},null,null,"Information Technology"]
[{"$f":"ROW()","v":875},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":876},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":877},null,null,"FRC"]
[{"$f":"ROW()","v":878},null,null,"Land"]
[{"$f":"ROW()","v":879},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":880},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J863:J879)","v":0},{"$f":"SUM(K863:K879)","v":0},{"$f":"SUM(L863:L879)","v":0},{"$f":"SUM(M863:M879)","v":0},{"$f":"SUM(N863:N879)","v":0},{"$f":"SUM(O863:O879)","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"]
[{"$f":"ROW()","v":882},null,"Depreciation"]
[{"$f":"ROW()","v":883},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J758","v":-9.5373204917225424E-2},{"$f":"Input!K758","v":-9.5373204917225424E-2},{"$f":"Input!L758","v":-9.5373204917225424E-2},{"$f":"Input!M758","v":-9.5373204917225424E-2},{"$f":"Input!N758","v":-9.5373204917225424E-2},{"$f":"Input!O758","v":-1.6188526261587257E-2},{"$f":"Input!P758","v":-1.6188526261587257E-2},{"$f":"Input!Q758","v":-1.6188526261587257E-2},{"$f":"Input!R758","v":-1.6188526261587257E-2},{"$f":"Input!S758","v":-1.6188526261587257E-2},{"$f":"Input!T758","v":-6.2379031328667007E-3},{"$f":"Input!U758","v":0},{"$f":"Input!V758","v":0},{"$f":"Input!W758","v":-1.2475806265733401E-2},{"$f":"Input!X758","v":-1.24758062657334E-2},{"$f":"Input!Y758","v":-1.24758062657334E-2},{"$f":"Input!Z758","v":-1.24758062657334E-2},{"$f":"Input!AA758","v":-9.990025318049673E-3},{"$f":"Input!AB758","v":0},{"$f":"Input!AC758","v":0},{"$f":"Input!AD758","v":-1.9980050636099349E-2},{"$f":"Input!AE758","v":-1.9980050636099349E-2},{"$f":"Input!AF758","v":-1.9980050636099349E-2},{"$f":"Input!AG758","v":-1.9980050636099349E-2},{"$f":"Input!AH758","v":-1.9980050636099349E-2},{"$f":"-IF($D883=\"Land\",0,IF(AI823<0,AI823,IF(AI803<AI$9,AI823,(AI823/AI803)*AI$9)))","v":-1.9980050636099356E-2},-1.9980050636099356E-2,-1.9980050636099353E-2,-1.9980050636099353E-2,-1.9980050636099353E-2]
[{"$f":"ROW()","v":884},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J759","v":0},{"$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($D884=\"Land\",0,IF(AI824<0,AI824,IF(AI804<AI$9,AI824,(AI824/AI804)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J760","v":-0.27193825362361795},{"$f":"Input!K760","v":-0.27193825362361795},{"$f":"Input!L760","v":-0.27193825362361795},{"$f":"Input!M760","v":-0.27193825362361795},{"$f":"Input!N760","v":-0.27193825362361795},{"$f":"Input!O760","v":-0.13350055051816878},{"$f":"Input!P760","v":-0.13350055051816878},{"$f":"Input!Q760","v":-0.13350055051816878},{"$f":"Input!R760","v":-0.13350055051816878},{"$f":"Input!S760","v":-0.13350055051816878},{"$f":"Input!T760","v":0},{"$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($D885=\"Land\",0,IF(AI825<0,AI825,IF(AI805<AI$9,AI825,(AI825/AI805)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J761","v":-1.700969131901085E-3},{"$f":"Input!K761","v":-1.700969131901085E-3},{"$f":"Input!L761","v":-1.700969131901085E-3},{"$f":"Input!M761","v":-1.700969131901085E-3},{"$f":"Input!N761","v":-1.700969131901085E-3},{"$f":"Input!O761","v":-5.121762404263272E-2},{"$f":"Input!P761","v":-5.121762404263272E-2},{"$f":"Input!Q761","v":-5.121762404263272E-2},{"$f":"Input!R761","v":-5.121762404263272E-2},{"$f":"Input!S761","v":-5.121762404263272E-2},{"$f":"Input!T761","v":-8.618924987320091E-2},{"$f":"Input!U761","v":0},{"$f":"Input!V761","v":0},{"$f":"Input!W761","v":-0.17237849974640182},{"$f":"Input!X761","v":-0.17237849974640179},{"$f":"Input!Y761","v":-0.17237849974640179},{"$f":"Input!Z761","v":-0.17237849974640179},{"$f":"Input!AA761","v":-8.6189249873200882E-2},{"$f":"Input!AB761","v":0},{"$f":"Input!AC761","v":0},{"$f":"Input!AD761","v":-0.17237849974640176},{"$f":"Input!AE761","v":-0.17237849974640176},{"$f":"Input!AF761","v":-0.17237849974640176},{"$f":"Input!AG761","v":-0.17237849974640176},{"$f":"Input!AH761","v":-0.17237849974640179},{"$f":"-IF($D886=\"Land\",0,IF(AI826<0,AI826,IF(AI806<AI$9,AI826,(AI826/AI806)*AI$9)))","v":-0.17237849974640168},-0.17237849974640168,-0.17237849974640168,-0.17237849974640165,-0.17237849974640165]
[{"$f":"ROW()","v":887},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J762","v":-3.4883718243422256E-2},{"$f":"Input!K762","v":-3.4883718243422256E-2},{"$f":"Input!L762","v":-3.4883718243422256E-2},{"$f":"Input!M762","v":-3.4883718243422256E-2},{"$f":"Input!N762","v":-3.4883718243422256E-2},{"$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($D887=\"Land\",0,IF(AI827<0,AI827,IF(AI807<AI$9,AI827,(AI827/AI807)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J763","v":-4.7185407198101284E-2},{"$f":"Input!K763","v":-4.7185407198101284E-2},{"$f":"Input!L763","v":-4.7185407198101284E-2},{"$f":"Input!M763","v":-4.7185407198101284E-2},{"$f":"Input!N763","v":-4.7185407198101284E-2},{"$f":"Input!O763","v":-6.6199928827569924E-3},{"$f":"Input!P763","v":-6.6199928827569924E-3},{"$f":"Input!Q763","v":-6.6199928827569924E-3},{"$f":"Input!R763","v":-6.6199928827569924E-3},{"$f":"Input!S763","v":-6.6199928827569924E-3},{"$f":"Input!T763","v":0},{"$f":"Input!U763","v":0},{"$f":"Input!V763","v":0},{"$f":"Input!W763","v":0},{"$f":"Input!X763","v":0},{"$f":"Input!Y763","v":0},{"$f":"Input!Z763","v":0},{"$f":"Input!AA763","v":0},{"$f":"Input!AB763","v":0},{"$f":"Input!AC763","v":0},{"$f":"Input!AD763","v":0},{"$f":"Input!AE763","v":0},{"$f":"Input!AF763","v":0},{"$f":"Input!AG763","v":0},{"$f":"Input!AH763","v":0},{"$f":"-IF($D888=\"Land\",0,IF(AI828<0,AI828,IF(AI808<AI$9,AI828,(AI828/AI808)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J764","v":-1.2612215191752953E-2},{"$f":"Input!K764","v":-1.2612215191752953E-2},{"$f":"Input!L764","v":-1.2612215191752953E-2},{"$f":"Input!M764","v":-1.2612215191752953E-2},{"$f":"Input!N764","v":-1.2612215191752953E-2},{"$f":"Input!O764","v":0},{"$f":"Input!P764","v":-4.941867800408251E-18},{"$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($D889=\"Land\",0,IF(AI829<0,AI829,IF(AI809<AI$9,AI829,(AI829/AI809)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J765","v":-2.1440794233309425E-3},{"$f":"Input!K765","v":-2.1440794233309425E-3},{"$f":"Input!L765","v":-2.1440794233309425E-3},{"$f":"Input!M765","v":-2.1440794233309425E-3},{"$f":"Input!N765","v":-2.1440794233309425E-3},{"$f":"Input!O765","v":0},{"$f":"Input!P765","v":0},{"$f":"Input!Q765","v":0},{"$f":"Input!R765","v":0},{"$f":"Input!S765","v":0},{"$f":"Input!T765","v":0},{"$f":"Input!U765","v":0},{"$f":"Input!V765","v":0},{"$f":"Input!W765","v":0},{"$f":"Input!X765","v":0},{"$f":"Input!Y765","v":0},{"$f":"Input!Z765","v":0},{"$f":"Input!AA765","v":0},{"$f":"Input!AB765","v":0},{"$f":"Input!AC765","v":0},{"$f":"Input!AD765","v":0},{"$f":"Input!AE765","v":0},{"$f":"Input!AF765","v":0},{"$f":"Input!AG765","v":0},{"$f":"Input!AH765","v":0},{"$f":"-IF($D890=\"Land\",0,IF(AI830<0,AI830,IF(AI810<AI$9,AI830,(AI830/AI810)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J766","v":-0.85007178340240952},{"$f":"Input!K766","v":-0.85007178340240952},{"$f":"Input!L766","v":-0.85007178340240952},{"$f":"Input!M766","v":-0.85007178340240952},{"$f":"Input!N766","v":-0.85007178340240952},{"$f":"Input!O766","v":-0.77557462681983769},{"$f":"Input!P766","v":-0.77557462681983769},{"$f":"Input!Q766","v":-0.77557462681983769},{"$f":"Input!R766","v":-0.77557462681983769},{"$f":"Input!S766","v":-0.77557462681983769},{"$f":"Input!T766","v":-0.35191042560577207},{"$f":"Input!U766","v":0},{"$f":"Input!V766","v":0},{"$f":"Input!W766","v":-0.70382085121154414},{"$f":"Input!X766","v":-0.70382085121154403},{"$f":"Input!Y766","v":-0.70382085121154403},{"$f":"Input!Z766","v":-0.70382085121154403},{"$f":"Input!AA766","v":-0.35191042560577235},{"$f":"Input!AB766","v":0},{"$f":"Input!AC766","v":0},{"$f":"Input!AD766","v":-0.7038208512115447},{"$f":"Input!AE766","v":-0.7038208512115447},{"$f":"Input!AF766","v":-0.70382085121154492},{"$f":"Input!AG766","v":-0.70382085121154492},{"$f":"Input!AH766","v":-0.70382085121154492},{"$f":"-IF($D891=\"Land\",0,IF(AI831<0,AI831,IF(AI811<AI$9,AI831,(AI831/AI811)*AI$9)))","v":-0.70382085121154347},-0.70382085121154359,-0.70382085121154359,-0.7038208512115437,-0.70382085121154359]
[{"$f":"ROW()","v":892},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J767","v":-0.98775116584532496},{"$f":"Input!K767","v":-0.98775116584532496},{"$f":"Input!L767","v":-0.98775116584532496},{"$f":"Input!M767","v":-0.98775116584532496},{"$f":"Input!N767","v":-0.98775116584532496},{"$f":"Input!O767","v":0},{"$f":"Input!P767","v":0},{"$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($D892=\"Land\",0,IF(AI832<0,AI832,IF(AI812<AI$9,AI832,(AI832/AI812)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J768","v":0},{"$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($D893=\"Land\",0,IF(AI833<0,AI833,IF(AI813<AI$9,AI833,(AI833/AI813)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J769","v":0},{"$f":"Input!K769","v":0},{"$f":"Input!L769","v":0},{"$f":"Input!M769","v":0},{"$f":"Input!N769","v":0},{"$f":"Input!O769","v":-1.0151174752403409},{"$f":"Input!P769","v":-1.0151174752403409},{"$f":"Input!Q769","v":-1.0151174752403409},{"$f":"Input!R769","v":-1.0151174752403409},{"$f":"Input!S769","v":-1.0151174752403409},{"$f":"Input!T769","v":0},{"$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($D894=\"Land\",0,IF(AI834<0,AI834,IF(AI814<AI$9,AI834,(AI834/AI814)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,{"$f":"Input!J770","v":0},{"$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},{"$f":"Input!AH770","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J771","v":0},{"$f":"Input!K771","v":0},{"$f":"Input!L771","v":0},{"$f":"Input!M771","v":0},{"$f":"Input!N771","v":0},{"$f":"Input!O771","v":0},{"$f":"Input!P771","v":0},{"$f":"Input!Q771","v":0},{"$f":"Input!R771","v":0},{"$f":"Input!S771","v":0},{"$f":"Input!T771","v":0},{"$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($D896=\"Land\",0,IF(AI836<0,AI836,IF(AI816<AI$9,AI836,(AI836/AI816)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J772","v":0},{"$f":"Input!K772","v":0},{"$f":"Input!L772","v":0},{"$f":"Input!M772","v":0},{"$f":"Input!N772","v":0},{"$f":"Input!O772","v":-3.4646571444000944E-5},{"$f":"Input!P772","v":-3.4646571444000944E-5},{"$f":"Input!Q772","v":-3.4646571444000944E-5},{"$f":"Input!R772","v":-3.4646571444000944E-5},{"$f":"Input!S772","v":-3.4646571444000944E-5},{"$f":"Input!T772","v":0},{"$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($D897=\"Land\",0,IF(AI837<0,AI837,IF(AI817<AI$9,AI837,(AI837/AI817)*AI$9)))","v":-2.7105054312137611E-20},0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Land",null,null,null,null,null,{"$f":"Input!J773","v":0},{"$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($D898=\"Land\",0,IF(AI838<0,AI838,IF(AI818<AI$9,AI838,(AI838/AI818)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J774","v":0},{"$f":"Input!K774","v":0},{"$f":"Input!L774","v":0},{"$f":"Input!M774","v":0},{"$f":"Input!N774","v":0},{"$f":"Input!O774","v":0},{"$f":"Input!P774","v":0},{"$f":"Input!Q774","v":0},{"$f":"Input!R774","v":0},{"$f":"Input!S774","v":0},{"$f":"Input!T774","v":0},{"$f":"Input!U774","v":0},{"$f":"Input!V774","v":0},{"$f":"Input!W774","v":0},{"$f":"Input!X774","v":0},{"$f":"Input!Y774","v":0},{"$f":"Input!Z774","v":0},{"$f":"Input!AA774","v":0},{"$f":"Input!AB774","v":0},{"$f":"Input!AC774","v":0},{"$f":"Input!AD774","v":0},{"$f":"Input!AE774","v":0},{"$f":"Input!AF774","v":0},{"$f":"Input!AG774","v":0},{"$f":"Input!AH774","v":0},{"$f":"-IF($D899=\"Land\",0,IF(AI839<0,AI839,IF(AI819<AI$9,AI839,(AI839/AI819)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J883:J899)","v":-2.3036607969770864},{"$f":"SUM(K883:K899)","v":-2.3036607969770864},{"$f":"SUM(L883:L899)","v":-2.3036607969770864},{"$f":"SUM(M883:M899)","v":-2.3036607969770864},{"$f":"SUM(N883:N899)","v":-2.3036607969770864},{"$f":"SUM(O883:O899)","v":-1.9982534423367684},-1.9982534423367684,-1.9982534423367684,-1.9982534423367684,-1.9982534423367684,-0.4443375786118397,null,null,-0.8886751572236794,-0.88867515722367929,-0.88867515722367929,-0.88867515722367929,{"$f":"SUM(AA883:AA899)","v":-0.44808970079702293},null,null,-0.89617940159404585,-0.89617940159404585,-0.89617940159404608,-0.89617940159404608,-0.89617940159404608,{"$f":"SUM(AI883:AI899)","v":-0.89617940159404452},-0.89617940159404463,-0.89617940159404463,-0.89617940159404474,-0.89617940159404452]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":902},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":903},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":904},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":905},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":906},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":907},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":908},null,null,"Regulators"]
[{"$f":"ROW()","v":909},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":910},null,null,"Buildings"]
[{"$f":"ROW()","v":911},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":912},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":913},null,null,"Vehicle"]
[{"$f":"ROW()","v":914},null,null,"Information Technology"]
[null,null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":916},null,null,"FRC"]
[{"$f":"ROW()","v":917},null,null,"Land"]
[{"$f":"ROW()","v":918},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":919},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":921},null,"Over Depreciation"]
[{"$f":"ROW()","v":922},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$247,(-(N823+N843+N883)*(N823+N843+N883<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$247,(-(S823+S843+S883)*(S823+S843+S883<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$247,(-(Z823+Z843+Z883)*(Z823+Z843+Z883<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH823+AH843+AH883)*(AH823+AH843+AH883<0)","v":0},null,null,null,null,{"$f":"-(AM823+AM843+AM883)*(AM823+AM843+AM883<0)","v":0}]
[{"$f":"ROW()","v":923},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$248,(-(N824+N844+N884)*(N824+N844+N884<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$248,(-(S824+S844+S884)*(S824+S844+S884<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$248,(-(Z824+Z844+Z884)*(Z824+Z844+Z884<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH824+AH844+AH884)*(AH824+AH844+AH884<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":924},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$249,(-(N825+N845+N885)*(N825+N845+N885<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$249,(-(S825+S845+S885)*(S825+S845+S885<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$249,(-(Z825+Z845+Z885)*(Z825+Z845+Z885<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH825+AH845+AH885)*(AH825+AH845+AH885<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":925},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$250,(-(N826+N846+N886)*(N826+N846+N886<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$250,(-(S826+S846+S886)*(S826+S846+S886<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$250,(-(Z826+Z846+Z886)*(Z826+Z846+Z886<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH826+AH846+AH886)*(AH826+AH846+AH886<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":926},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$251,(-(N827+N847+N887)*(N827+N847+N887<0)))","v":0.17441859121711129},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$251,(-(S827+S847+S887)*(S827+S847+S887<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$251,(-(Z827+Z847+Z887)*(Z827+Z847+Z887<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH827+AH847+AH887)*(AH827+AH847+AH887<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":927},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$252,(-(N828+N848+N888)*(N828+N848+N888<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$252,(-(S828+S848+S888)*(S828+S848+S888<0)))","v":8.7950594757043726E-3},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$252,(-(Z828+Z848+Z888)*(Z828+Z848+Z888<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH828+AH848+AH888)*(AH828+AH848+AH888<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":928},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$253,(-(N829+N849+N889)*(N829+N849+N889<0)))","v":2.8252981949208552E-2},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$253,(-(S829+S849+S889)*(S829+S849+S889<0)))","v":4.941867800408251E-18},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$253,(-(Z829+Z849+Z889)*(Z829+Z849+Z889<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH829+AH849+AH889)*(AH829+AH849+AH889<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":929},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$254,(-(N830+N850+N890)*(N830+N850+N890<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$254,(-(S830+S850+S890)*(S830+S850+S890<0)))","v":1.0720397116654713E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$254,(-(Z830+Z850+Z890)*(Z830+Z850+Z890<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH830+AH850+AH890)*(AH830+AH850+AH890<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":930},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$255,(-(N831+N851+N891)*(N831+N851+N891<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$255,(-(S831+S851+S891)*(S831+S851+S891<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$255,(-(Z831+Z851+Z891)*(Z831+Z851+Z891<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH831+AH851+AH891)*(AH831+AH851+AH891<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":931},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$256,(-(N832+N852+N892)*(N832+N852+N892<0)))","v":3.189234723174883},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$256,(-(S832+S852+S892)*(S832+S852+S892<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$256,(-(Z832+Z852+Z892)*(Z832+Z852+Z892<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH832+AH852+AH892)*(AH832+AH852+AH892<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":932},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$257,(-(N833+N853+N893)*(N833+N853+N893<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$257,(-(S833+S853+S893)*(S833+S853+S893<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$257,(-(Z833+Z853+Z893)*(Z833+Z853+Z893<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH833+AH853+AH893)*(AH833+AH853+AH893<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":933},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$258,(-(N834+N854+N894)*(N834+N854+N894<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$258,(-(S834+S854+S894)*(S834+S854+S894<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$258,(-(Z834+Z854+Z894)*(Z834+Z854+Z894<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH834+AH854+AH894)*(AH834+AH854+AH894<0)","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":934},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$258,(-(N835+N855+N895)*(N835+N855+N895<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$258,(-(S835+S855+S895)*(S835+S855+S895<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$258,(-(Z835+Z855+Z895)*(Z835+Z855+Z895<0)))","v":0},null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":935},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$260,(-(N836+N856+N896)*(N836+N856+N896<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$260,(-(S836+S856+S896)*(S836+S856+S896<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$260,(-(Z836+Z856+Z896)*(Z836+Z856+Z896<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH836+AH856+AH896)*(AH836+AH856+AH896<0)","v":0},null,null,null,null,{"$f":"-(AM836+AM856+AM896)*(AM836+AM856+AM896<0)","v":0}]
[{"$f":"ROW()","v":936},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$261,(-(N837+N857+N897)*(N837+N857+N897<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$261,(-(S837+S857+S897)*(S837+S857+S897<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$261,(-(Z837+Z857+Z897)*(Z837+Z857+Z897<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH837+AH857+AH897)*(AH837+AH857+AH897<0)","v":0},null,null,null,null,{"$f":"-(AM837+AM857+AM897)*(AM837+AM857+AM897<0)","v":0}]
[{"$f":"ROW()","v":937},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J$262,(-(N838+N858+N898)*(N838+N858+N898<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J$262,(-(S838+S858+S898)*(S838+S858+S898<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J$262,(-(Z838+Z858+Z898)*(Z838+Z858+Z898<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH838+AH858+AH898)*(AH838+AH858+AH898<0)","v":0},null,null,null,null,{"$f":"-(AM838+AM858+AM898)*(AM838+AM858+AM898<0)","v":0}]
[{"$f":"ROW()","v":938},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$J263,(-(N839+N859+N899)*(N839+N859+N899<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$J263,(-(S839+S859+S899)*(S839+S859+S899<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$J263,(-(Z839+Z859+Z899)*(Z839+Z859+Z899<0)))","v":0},null,null,null,null,null,null,null,{"$f":"-(AH839+AH859+AH899)*(AH839+AH859+AH899<0)","v":0},null,null,null,null,{"$f":"-(AM839+AM859+AM899)*(AM839+AM859+AM899<0)","v":0}]
[{"$f":"ROW()","v":939},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N922:N938)","v":3.3919062963412028},null,null,null,null,{"$f":"SUM(S922:S938)","v":1.9515456592359093E-2},null,null,null,null,null,null,{"$f":"SUM(Z922:Z938)","v":0}]
[{"$f":"CONCATENATE(\"Closing Asset Value \",A800)","v":"Closing Asset Value 2000 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":941},null,"Closing Value"]
[{"$f":"ROW()","v":942},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J823+J843+J863+J883+J903+J922","v":1.8472499464732453},1.7518767415560199,1.6565035366387946,1.5611303317215692,1.4657571268043439,1.4495686005427566,1.4333800742811693,1.417191548019582,1.4010030217579947,1.3848144954964074,1.3785765923635407,null,null,1.3661007860978074,1.3536249798320741,1.3411491735663408,1.3286733673006075,1.3186833419825579,null,null,1.2987032913464585,1.278723240710359,1.2587431900742596,1.2387631394381602,1.2187830888020608,1.1988030381659613,1.1788229875298619,1.1588429368937625,1.1388628862576631,1.1188828356215637]
[{"$f":"ROW()","v":943},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J824+J844+J864+J884+J904+J923","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]
[{"$f":"ROW()","v":944},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J825+J845+J865+J885+J905+J924","v":7.7380947774665083},7.4661565238428906,7.194218270219273,6.9222800165956553,6.6503417629720376,6.516841212453869,6.3833406619357005,6.2498401114175319,6.1163395608993634,5.9828390103811948,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J826+J846+J866+J886+J906+J925","v":3.0713564734260621},3.0696555042941611,3.0679545351622601,3.0662535660303591,3.0645525968984582,3.0133349728558256,2.9621173488131931,2.9108997247705606,2.8596821007279281,2.8084644766852955,8.705114237193289,null,null,8.5327357374468864,8.3603572377004838,8.1879787379540812,8.0156002382076785,7.9294109883344772,null,null,7.7570324885880755,7.5846539888416737,7.412275489095272,7.2398969893488703,7.0675184896024685,6.8951399898560668,6.7227614901096651,6.5503829903632633,6.3780044906168616,6.2056259908704599]
[{"$f":"ROW()","v":946},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J827+J847+J867+J887+J907+J926","v":-3.4883718243422256E-2},-6.9767436486844511E-2,-0.10465115473026676,-0.13953487297368902,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Regulators",null,null,null,null,null,{"$f":"J828+J848+J868+J888+J908+J927","v":0.21304653373048571},0.16586112653238444,0.11867571933428316,7.1490312136181872E-2,2.4304904938080588E-2,1.7684912055323597E-2,1.1064919172566605E-2,4.4449262898096122E-3,-2.1750665929473802E-3,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J829+J849+J869+J889+J909+J928","v":2.2195878817803268E-2},9.583663626050315E-3,-3.0285515657026384E-3,-1.5640766757455592E-2,{"$f":"N829+N849+N869+N889+N909+N928","v":0},0,-4.941867800408251E-18,-4.941867800408251E-18,-4.941867800408251E-18,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Buildings",null,null,null,null,null,{"$f":"J830+J850+J870+J890+J910+J929","v":-2.1440794233309425E-3},-4.2881588466618849E-3,-6.4322382699928274E-3,-8.5763176933237699E-3,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,-1.0720397116654713E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J831+J851+J871+J891+J911+J930","v":18.539293887093532},17.689222103691122,16.839150320288713,15.989078536886304,15.139006753483894,14.363432126664057,13.587857499844219,12.812282873024381,12.036708246204544,11.261133619384706,10.909223193778935,null,null,10.205402342567391,9.5015814913558465,8.7977606401443023,8.093939788932758,7.7420293633269859,null,null,7.0382085121154407,6.3343876609038965,5.6305668096923513,4.9267459584808062,4.2229251072692611,3.5191042560577177,2.8152834048461743,2.111462553634631,1.4076417024230872,0.70382085121154359]
[{"$f":"ROW()","v":951},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J832+J852+J872+J892+J912+J931","v":0.76176994020641764},-0.22598122563890732,-1.2137323914842324,-2.2014835573295573,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Vehicle",null,null,null,null,null,{"$f":"J833+J853+J873+J893+J913+J932","v":0},0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Information Technology",null,null,null,null,null,{"$f":"J834+J854+J874+J894+J914+J933","v":5.0755873762017041},5.0755873762017041,5.0755873762017041,5.0755873762017041,5.0755873762017041,4.0604699009613636,3.0453524257210227,2.0302349504806818,1.0151174752403409,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":955},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J836+J856+J876+J896+J915+J935","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]
[{"$f":"ROW()","v":956},null,null,"FRC",null,null,null,null,null,{"$f":"J837+J857+J877+J897+J916+J936","v":1.7323285722000475E-4},1.7323285722000475E-4,1.7323285722000475E-4,1.7323285722000475E-4,1.7323285722000475E-4,1.385862857760038E-4,1.0393971433200286E-4,6.9293142888001916E-5,3.4646571444000971E-5,2.7105054312137611E-20,2.7105054312137611E-20,null,null,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,null,null,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,2.7105054312137611E-20,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,null,"Land",null,null,null,null,null,{"$f":"J838+J858+J878+J898+J917+J937","v":0.38123150581894905},0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,null,null,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,null,null,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905,0.38123150581894905]
[{"$f":"ROW()","v":958},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J839+J859+J879+J899+J918+J938","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]
[{"$f":"ROW()","v":959},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J942:J958)","v":37.612971754425175},{"$f":"SUM(K942:K958)","v":35.309310957448091},{"$f":"SUM(L942:L958)","v":33.005650160471006},{"$f":"SUM(M942:M958)","v":30.701989363493919},{"$f":"SUM(N942:N958)","v":31.790234862858032},{"$f":"SUM(O942:O958)","v":29.79198142052126},27.793727978184499,25.795474535847731,23.797221093510963,21.81848310776655,21.374145529154713,null,null,20.485470371931033,19.596795214707353,18.708120057483672,17.819444900259992,17.371355199462968,null,null,16.475175797868925,15.578996396274878,14.682816994680831,13.786637593086786,12.890458191492741,{"$f":"SUM(AI942:AI958)","v":11.994278789898695},11.09809938830465,10.201919986710607,9.3057405851165615,8.4095611835225164]
[{"$f":"\"2001 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2001 Capex Account [m$31/12/2019]"},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Life"]
[{"$f":"ROW()","v":962},null,"Life"]
[{"$f":"ROW()","v":963},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(L963-L$9)*(L963>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(M963-M$9)*(M963>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(N963-N$9)*(N963>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(O963-O$9)*(O963>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(P963-P$9)*(P963>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(Q963-Q$9)*(Q963>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(R963-R$9)*(R963>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(S963-S$9)*(S963>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},null,null,{"$f":"(T963-T$9)*(T963>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(W963-W$9)*(W963>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(X963-X$9)*(X963>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Y963-Y$9)*(Y963>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Z963-Z$9)*(Z963>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":"(AA963-AA$9)*(AA963>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AD963-AD$9)*(AD963>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AE963-AE$9)*(AE963>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AF963-AF$9)*(AF963>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AG963-AG$9)*(AG963>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AH963-AH$9)*(AH963>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AI963-AI$9)*(AI963>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AJ963-AJ$9)*(AJ963>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AK963-AK$9)*(AK963>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AL963-AL$9)*(AL963>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58}]
[{"$f":"ROW()","v":964},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(L964-L$9)*(L964>M$9)-IF(AND(M$6=$AA$6,M$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(M964-M$9)*(M964>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(N964-N$9)*(N964>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(O964-O$9)*(O964>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(P964-P$9)*(P964>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(Q964-Q$9)*(Q964>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(R964-R$9)*(R964>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},{"$f":"(S964-S$9)*(S964>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112},null,null,{"$f":"(T964-T$9)*(T964>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(W964-W$9)*(W964>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(X964-X$9)*(X964>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Y964-Y$9)*(Y964>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":108.5},{"$f":"(Z964-Z$9)*(Z964>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":"(AA964-AA$9)*(AA964>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AD964-AD$9)*(AD964>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AE964-AE$9)*(AE964>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AF964-AF$9)*(AF964>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AG964-AG$9)*(AG964>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AH964-AH$9)*(AH964>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AI964-AI$9)*(AI964>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AJ964-AJ$9)*(AJ964>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AK964-AK$9)*(AK964>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59},{"$f":"(AL964-AL$9)*(AL964>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":58}]
[{"$f":"ROW()","v":965},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(L965-L$9)*(L965>M$9)","v":59},58,57,56,{"$f":"(P965-P$9)*(P965>Q$9)","v":55},54,53,52,null,null,{"$f":"(T965-T$9)*(T965>W$9)","v":51.5},50.5,49.5,48.5,47.5,null,null,{"$f":"(AA965-AA$9)*(AA965>AD$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":966},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(L966-L$9)*(L966>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":967},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(L967-L$9)*(L967>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":968},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(L968-L$9)*(L968>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":969},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(L969-L$9)*(L969>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":970},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(L970-L$9)*(L970>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":971},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(L971-L$9)*(L971>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":972},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(L972-L$9)*(L972>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":973},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$J$57","v":10},{"$f":"(L973-L$9)*(L973>M$9)","v":9},8,7,6,5,4,{"$f":"(R973-R$9)*(R973>S$9)","v":3},{"$f":"(S973-S$9)*(S973>T$9)","v":2},null,null,1.5,{"$f":"(W973-W$9)*(W973>X$9)","v":0.5},{"$f":"(X973-X$9)*(X973>Y$9)","v":0},{"$f":"(Y973-Y$9)*(Y973>Z$9)","v":0},{"$f":"(Z973-Z$9)*(Z973>AA$9)","v":0},null,null,0,{"$f":"(AD973-AD$9)*(AD973>AE$9)","v":0},{"$f":"(AE973-AE$9)*(AE973>AF$9)","v":0},{"$f":"(AF973-AF$9)*(AF973>AG$9)","v":0},{"$f":"(AG973-AG$9)*(AG973>AH$9)","v":0},{"$f":"(AH973-AH$9)*(AH973>AI$9)","v":0},{"$f":"(AI973-AI$9)*(AI973>AJ$9)","v":0},{"$f":"(AJ973-AJ$9)*(AJ973>AK$9)","v":0},{"$f":"(AK973-AK$9)*(AK973>AL$9)","v":0},{"$f":"(AL973-AL$9)*(AL973>AM$9)","v":0}]
[{"$f":"ROW()","v":974},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(L974-L$9)*(L974>M$9)","v":4},3,2,1,{"$f":"(P974-P$9)*(P974>Q$9)","v":0},{"$f":"(Q974-Q$9)*(Q974>R$9)","v":0},0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":975},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(L975-L$9)*(L975>M$9)","v":4},{"$f":"(M975-M$9)*(M975>N$9)","v":3},{"$f":"(N975-N$9)*(N975>O$9)","v":2},{"$f":"(O975-O$9)*(O975>P$9)","v":1},{"$f":"(P975-P$9)*(P975>Q$9)","v":0},{"$f":"(Q975-Q$9)*(Q975>R$9)","v":0},{"$f":"(R975-R$9)*(R975>S$9)","v":0},{"$f":"(S975-S$9)*(S975>T$9)","v":0},null,null,{"$f":"(T975-T$9)*(T975>W$9)","v":0},{"$f":"(W975-W$9)*(W975>X$9)","v":0},{"$f":"(X975-X$9)*(X975>Y$9)","v":0},{"$f":"(Y975-Y$9)*(Y975>Z$9)","v":0},{"$f":"(Z975-Z$9)*(Z975>AA$9)","v":0},null,null,{"$f":"(AA975-AA$9)*(AA975>AD$9)","v":0},{"$f":"(AD975-AD$9)*(AD975>AE$9)","v":0},{"$f":"(AE975-AE$9)*(AE975>AF$9)","v":0},{"$f":"(AF975-AF$9)*(AF975>AG$9)","v":0},{"$f":"(AG975-AG$9)*(AG975>AH$9)","v":0},{"$f":"(AH975-AH$9)*(AH975>AI$9)","v":0},{"$f":"(AI975-AI$9)*(AI975>AJ$9)","v":0},{"$f":"(AJ975-AJ$9)*(AJ975>AK$9)","v":0},{"$f":"(AK975-AK$9)*(AK975>AL$9)","v":0},{"$f":"(AL975-AL$9)*(AL975>AM$9)","v":0}]
[{"$f":"ROW()","v":976},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":10},{"$f":"(L976-L$9)*(L976>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":977},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(L977-L$9)*(L977>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":978},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":0},{"$f":"(L978-L$9)*(L978>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":979},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":65.8},{"$f":"(L979-L$9)*(L979>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":980}]
["Opening Asset Value"]
[{"$f":"ROW()","v":982},null,"Opening Value"]
[{"$f":"ROW()","v":983},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1103","v":0},2.625771058350411,2.5811285583568599,2.5364860583633089,2.4918435583697578,2.4695901120502248,2.4473366657306919,2.4250832194111589,2.4028297730916259,2.380576326772093,null,null,{"$f":"T1103","v":2.3699487538847177},2.3486936081099667,2.3274384623352158,2.3061833165604648,2.2849281707857139,null,null,{"$f":"AA1103","v":2.268002776928042},2.2341519892126982,2.2003012014973544,2.1664504137820106,2.1325996260666669,{"$f":"AH1103","v":2.0987488383513231},2.0648980506359793,2.0310472629206355,1.9971964752052915,1.9633456874899475]
[{"$f":"ROW()","v":984},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1104","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"T1104","v":0},0,0,0,0,null,null,{"$f":"AA1104","v":0},0,0,0,0,{"$f":"AH1104","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1105*(J$6<2010)","v":0},0,5.4542997030801956,5.3449848565227756,5.2356700099653555,5.1263551634079354,5.0336282542473088,4.9409013450866821,4.8481744359260555,4.7554475267654288,0,null,null,{"$f":"T1105*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA1105*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1106,I1106+I1105)","v":0},0,1.815469960792867,1.8136836498747761,1.8118973389566853,1.8101110280385944,1.7798234235100785,1.7495358189815626,1.7192482144530468,1.6889606099245309,6.3213936230008176,null,null,{"$f":"IF(W$6<$T$6,T1106,T1106+T1105)","v":6.2606109920104256},6.1390457300296406,6.0174804680488556,5.8959152060680706,5.7743499440872856,null,null,{"$f":"IF(AD$6<$T$6,AA1106,AA1106+AA1105)","v":5.7135673130968936},5.5920020511161086,5.4704367891353236,5.3488715271545386,5.2273062651737536,5.1057410031929686,4.9841757412121837,4.8626104792313987,4.7410452172506137,4.6194799552698287]
[{"$f":"ROW()","v":987},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1107","v":0},-6.514786536118343E-2,-0.13029573072236686,-0.19544359608355028,0,0,0,0,0,{"$f":"S1107","v":0},null,null,{"$f":"T1107","v":0},{"$f":"W1107","v":0},0,0,0,null,null,{"$f":"AA1107","v":0},0,0,0,0,{"$f":"AH1107","v":0},0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1108","v":0},0.22885429211312328,0.21863703687304223,0.20841978163296118,0.19820252639288014,0.19158253351012314,0.18496254062736614,0.17834254774460914,0.17172255486185214,0.16510256197909515,null,null,0.16252283444817178,{"$f":"W1108","v":0.15736337938632505},0.15220392432447832,0.14704446926263159,0.14188501420078486,null,null,0.1393052866698615,0.13414583160801477,0.12898637654616804,0.12382692148432131,0.11866746642247458,{"$f":"AH1108","v":0.11350801136062785},0.10834855629878114,0.10318910123693442,9.8029646175087706E-2,9.2870191113240991E-2]
[{"$f":"ROW()","v":989},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1109","v":0},6.1385009040571675E-3,-6.4737077882154152E-3,-1.9085916480487998E-2,0,0,0,0,0,0,null,null,0,{"$f":"W1109","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1109","v":0},0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1110","v":0},8.6350738360549892E-2,8.2073047005505981E-2,7.779535565046207E-2,7.3517664295418159E-2,7.1251953552528308E-2,6.8986242809638457E-2,6.6720532066748606E-2,6.4454821323858755E-2,6.2189110580968911E-2,null,null,6.1217405728141272E-2,{"$f":"W1110","v":5.9273996022485995E-2},5.7330586316830717E-2,5.538717661117544E-2,5.3443766905520163E-2,null,null,5.2472062052692524E-2,5.0528652347037246E-2,4.8585242641381969E-2,4.6641832935726692E-2,4.4698423230071414E-2,{"$f":"AH1110","v":4.2755013524416137E-2},4.081160381876086E-2,3.8868194113105582E-2,3.6924784407450305E-2,3.4981374701795027E-2]
[{"$f":"ROW()","v":991},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1111","v":0},14.836020586177487,14.306601543577404,13.777182500977322,13.247763458377239,12.633145873226136,12.018528288075032,11.403910702923929,10.789293117772825,10.174675532621722,null,null,9.8754203698975527,{"$f":"W1111","v":9.2769100444492167},8.6783997190008808,8.0798893935525449,7.4813790681042089,null,null,7.1821239053800401,6.5836135799317033,5.9851032544833664,5.3865929290350296,4.7880826035866928,{"$f":"AH1111","v":4.189572278138356},3.5910619526900192,2.9925516272416828,2.3940413017933464,1.7955309763450098]
[{"$f":"ROW()","v":992},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1112","v":0},-0.42067410968658592,-1.2163624112997669,-2.0120507129129477,0,0,-3.9534942403266006E-16,-3.9534942403266006E-16,-3.9534942403266006E-16,0,null,null,0,{"$f":"W1112","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1112","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"S1113","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1113","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1114","v":0},0.95472363027978979,0.95472363027978979,0.95472363027978979,0.95472363027978979,0.76377890422383188,0.57283417816787396,0.38188945211191605,0.19094472605595811,1.6653345369377348E-16,null,null,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,null,null,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,{"$f":"AH1114","v":1.6653345369377348E-16},0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N1115","v":0},{"$f":"O1115","v":0},{"$f":"P1115","v":0},{"$f":"Q1115","v":0},{"$f":"R1115","v":0},{"$f":"S1115","v":0},null,null,{"$f":"T1115","v":0},{"$f":"W1115","v":0},{"$f":"X1115","v":0},{"$f":"Y1115","v":0},{"$f":"Z1115","v":0},null,null,{"$f":"AA1115","v":0},{"$f":"AD1115","v":0},{"$f":"AE1115","v":0},{"$f":"AF1115","v":0},{"$f":"AG1115","v":0},{"$f":"AH1115","v":0},{"$f":"AI1115","v":0},{"$f":"AJ1115","v":0},{"$f":"AK1115","v":0},{"$f":"AL1115","v":0}]
[{"$f":"ROW()","v":996},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1116","v":0},{"$f":"K1116","v":0},{"$f":"L1116","v":0},{"$f":"M1116","v":0},{"$f":"N1116","v":0},{"$f":"O1116","v":0},{"$f":"P1116","v":0},{"$f":"Q1116","v":0},{"$f":"R1116","v":0},{"$f":"S1116","v":0},null,null,{"$f":"T1116","v":0},{"$f":"W1116","v":0},{"$f":"X1116","v":0},{"$f":"Y1116","v":0},{"$f":"Z1116","v":0},null,null,{"$f":"AA1116","v":0},{"$f":"AD1116","v":0},{"$f":"AE1116","v":0},{"$f":"AF1116","v":0},{"$f":"AG1116","v":0},{"$f":"AH1116","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1117","v":0},6.3850568086284325E-3,6.3850568086284325E-3,6.3850568086284325E-3,6.3850568086284325E-3,5.108045446902746E-3,3.8310340851770595E-3,2.554022723451373E-3,1.2770113617256865E-3,2.1684043449710089E-19,null,null,{"$f":"T1117","v":2.1684043449710089E-19},2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,null,null,{"$f":"AA1117","v":2.1684043449710089E-19},2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,{"$f":"AH1117","v":2.1684043449710089E-19},{"$f":"AI1117","v":0},{"$f":"AJ1117","v":0},{"$f":"AK1117","v":0},{"$f":"AL1117","v":0}]
[{"$f":"ROW()","v":998},null,null,"Land",null,null,null,null,null,null,0,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,null,null,{"$f":"T1118","v":0.28282320307797371},0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,null,null,{"$f":"AA1118","v":0.28282320307797371},0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371,0.28282320307797371]
[{"$f":"ROW()","v":999},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1119","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"T1119","v":0},0,0,0,0,null,null,{"$f":"AA1119","v":0},{"$f":"AD1119","v":0},{"$f":"AE1119","v":0},{"$f":"AF1119","v":0},{"$f":"AG1119","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K983:K999)","v":0},{"$f":"SUM(L983:L999)","v":25.811014754897315},{"$f":"SUM(M983:M999)","v":24.23790873256641},{"$f":"SUM(N983:N999)","v":22.664802710235502},{"$f":"SUM(O983:O999)","v":24.191725289048218},23.230732302845109,22.269739316641999,21.30874633043889,20.347753344235777,19.386760358032671,null,null,19.012543559046982,18.264109961075611,17.515676363104234,16.767242765132863,16.018809167161486,null,null,15.638294547205504,14.877265307293538,14.116236067381568,13.355206827469601,12.594177587557635,{"$f":"SUM(AI983:AI999)","v":11.833148347645665},11.072119107733698,10.311089867821732,9.5500606279097653,8.789031387997797]
["Capex"]
[{"$f":"ROW()","v":1006},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K527","v":1.8172562717109579}]
[{"$f":"ROW()","v":1011},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!K532","v":15.365439628777569}]
[{"$f":"ROW()","v":1014},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!K535","v":0.95472363027978979}]
[{"$f":"ROW()","v":1016},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!K537","v":0}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1026},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1027},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1031},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1036},null,null,"Telemetry and Monitoring"]
["Depreciation"]
[{"$f":"ROW()","v":1044},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!K797","v":0},{"$f":"Input!L797","v":0},{"$f":"Input!M797","v":0},{"$f":"Input!N797","v":0},{"$f":"Input!O797","v":0},{"$f":"Input!P797","v":0},{"$f":"Input!Q797","v":0},{"$f":"Input!R797","v":0},{"$f":"Input!S797","v":0},{"$f":"Input!T797","v":0},{"$f":"Input!U797","v":0},{"$f":"Input!V797","v":0},{"$f":"Input!W797","v":0},{"$f":"Input!X797","v":0},{"$f":"Input!Y797","v":0},{"$f":"Input!Z797","v":0},{"$f":"Input!AA797","v":0},{"$f":"Input!AB797","v":0},{"$f":"Input!AC797","v":0},{"$f":"Input!AD797","v":0},{"$f":"Input!AE797","v":0},{"$f":"Input!AF797","v":0},{"$f":"Input!AG797","v":0},{"$f":"Input!AH797","v":0},{"$f":"-IF($D1044=\"Land\",0,IF(AI984<0,AI984,IF(AI964<AI$9,AI984,(AI984/AI964)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!K799","v":-1.7863109180907891E-3},{"$f":"Input!L799","v":-1.7863109180907891E-3},{"$f":"Input!M799","v":-1.7863109180907891E-3},{"$f":"Input!N799","v":-1.7863109180907891E-3},{"$f":"Input!O799","v":-3.0287604528515966E-2},{"$f":"Input!P799","v":-3.0287604528515966E-2},{"$f":"Input!Q799","v":-3.0287604528515966E-2},{"$f":"Input!R799","v":-3.0287604528515966E-2},{"$f":"Input!S799","v":-3.0287604528515966E-2},{"$f":"Input!T799","v":-6.0782630990392432E-2},{"$f":"Input!U799","v":0},{"$f":"Input!V799","v":0},{"$f":"Input!W799","v":-0.12156526198078485},{"$f":"Input!X799","v":-0.12156526198078485},{"$f":"Input!Y799","v":-0.12156526198078485},{"$f":"Input!Z799","v":-0.12156526198078485},{"$f":"Input!AA799","v":-6.0782630990392453E-2},{"$f":"Input!AB799","v":0},{"$f":"Input!AC799","v":0},{"$f":"Input!AD799","v":-0.12156526198078492},{"$f":"Input!AE799","v":-0.12156526198078492},{"$f":"Input!AF799","v":-0.12156526198078492},{"$f":"Input!AG799","v":-0.12156526198078492},{"$f":"Input!AH799","v":-0.12156526198078492},{"$f":"-IF($D1046=\"Land\",0,IF(AI986<0,AI986,IF(AI966<AI$9,AI986,(AI986/AI966)*AI$9)))","v":-0.12156526198078496},-0.12156526198078496,-0.12156526198078496,-0.12156526198078496,-0.12156526198078496]
[{"$f":"ROW()","v":1051},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!K804","v":-0.52941904260008255},{"$f":"Input!L804","v":-0.52941904260008255},{"$f":"Input!M804","v":-0.52941904260008255},{"$f":"Input!N804","v":-0.52941904260008255},{"$f":"Input!O804","v":-0.61461758515110276},{"$f":"Input!P804","v":-0.61461758515110276},{"$f":"Input!Q804","v":-0.61461758515110276},{"$f":"Input!R804","v":-0.61461758515110276},{"$f":"Input!S804","v":-0.61461758515110276},{"$f":"Input!T804","v":-0.29925516272416819},{"$f":"Input!U804","v":0},{"$f":"Input!V804","v":0},{"$f":"Input!W804","v":-0.59851032544833627},{"$f":"Input!X804","v":-0.59851032544833638},{"$f":"Input!Y804","v":-0.59851032544833638},{"$f":"Input!Z804","v":-0.59851032544833638},{"$f":"Input!AA804","v":-0.29925516272416841},{"$f":"Input!AB804","v":0},{"$f":"Input!AC804","v":0},{"$f":"Input!AD804","v":-0.59851032544833682},{"$f":"Input!AE804","v":-0.59851032544833682},{"$f":"Input!AF804","v":-0.59851032544833671},{"$f":"Input!AG804","v":-0.59851032544833682},{"$f":"Input!AH804","v":-0.59851032544833682},{"$f":"-IF($D1051=\"Land\",0,IF(AI991<0,AI991,IF(AI971<AI$9,AI991,(AI991/AI971)*AI$9)))","v":-0.5985103254483366},-0.59851032544833649,-0.5985103254483366,-0.5985103254483366,-0.5985103254483366]
[{"$f":"ROW()","v":1053},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!K806","v":0},{"$f":"Input!L806","v":0},{"$f":"Input!M806","v":0},{"$f":"Input!N806","v":0},{"$f":"Input!O806","v":0},{"$f":"Input!P806","v":0},{"$f":"Input!Q806","v":0},{"$f":"Input!R806","v":0},{"$f":"Input!S806","v":0},{"$f":"Input!T806","v":0},{"$f":"Input!U806","v":0},{"$f":"Input!V806","v":0},{"$f":"Input!W806","v":0},{"$f":"Input!X806","v":0},{"$f":"Input!Y806","v":0},{"$f":"Input!Z806","v":0},{"$f":"Input!AA806","v":0},{"$f":"Input!AB806","v":0},{"$f":"Input!AC806","v":0},{"$f":"Input!AD806","v":0},{"$f":"Input!AE806","v":0},{"$f":"Input!AF806","v":0},{"$f":"Input!AG806","v":0},{"$f":"Input!AH806","v":0},{"$f":"-IF($D1053=\"Land\",0,IF(AI993<0,AI993,IF(AI973<AI$9,AI993,(AI993/AI973)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1056},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!K809","v":0},{"$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},{"$f":"-IF($D1056=\"Land\",0,IF(AI996<0,AI996,IF(AI976<AI$9,AI996,(AI996/AI976)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1066},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1069},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1071},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1076},null,null,"Telemetry and Monitoring"]
["Over Depreciation"]
[{"$f":"ROW()","v":1083},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$247,(-(N983+N1003+N1043)*(N983+N1003+N1043<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$247,(-(S983+S1003+S1043)*(S983+S1003+S1043<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$247,(-(Z983+Z1003+Z1043)*(Z983+Z1003+Z1043<0)))","v":0}]
[{"$f":"ROW()","v":1086},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$250,(-(N986+N1006+N1046)*(N986+N1006+N1046<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$250,(-(S986+S1006+S1046)*(S986+S1006+S1046<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$250,(-(Z986+Z1006+Z1046)*(Z986+Z1006+Z1046<0)))","v":0}]
[{"$f":"ROW()","v":1091},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$255,(-(N991+N1011+N1051)*(N991+N1011+N1051<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$255,(-(S991+S1011+S1051)*(S991+S1011+S1051<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$255,(-(Z991+Z1011+Z1051)*(Z991+Z1011+Z1051<0)))","v":0}]
[{"$f":"ROW()","v":1096},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K$260,(-(N996+N1016+N1056)*(N996+N1016+N1056<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K$260,(-(S996+S1016+S1056)*(S996+S1016+S1056<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K$260,(-(Z996+Z1016+Z1056)*(Z996+Z1016+Z1056<0)))","v":0}]
[{"$f":"ROW()","v":1099},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$K424,(-(N999+N1019+N1059)*(N999+N1019+N1059<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$K424,(-(S999+S1019+S1059)*(S999+S1019+S1059<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$K424,(-(Z999+Z1019+Z1059)*(Z999+Z1019+Z1059<0)))","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1106},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K986+K1006+K1026+K1046+K1066+K1086","v":1.815469960792867},1.8136836498747761,1.8118973389566853,1.8101110280385944,1.7798234235100785,1.7495358189815626,1.7192482144530468,1.6889606099245309,1.658673005396015,6.2606109920104256,null,null,6.1390457300296406,6.0174804680488556,5.8959152060680706,5.7743499440872856,5.7135673130968936,null,null,5.5920020511161086,5.4704367891353236,5.3488715271545386,5.2273062651737536,5.1057410031929686,4.9841757412121837,4.8626104792313987,4.7410452172506137,4.6194799552698287,4.4979146932890437]
[{"$f":"ROW()","v":1109},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K989+K1009+K1029+K1049+K1069+K1089","v":6.1385009040571675E-3},-6.4737077882154152E-3,-1.9085916480487998E-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]
[{"$f":"ROW()","v":1115},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K996+K1016+K1036+K1056+K1076+K1096","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2002 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2002 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":1125},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(M1125-M$9)*(M1125>N$9)-IF(AND(N$6=$AA$6,N$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(N1125-N$9)*(N1125>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(O1125-O$9)*(O1125>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(P1125-P$9)*(P1125>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(Q1125-Q$9)*(Q1125>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(R1125-R$9)*(R1125>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},{"$f":"(S1125-S$9)*(S1125>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113},null,null,{"$f":"(T1125-T$9)*(T1125>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112.5},{"$f":"(W1125-W$9)*(W1125>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(X1125-X$9)*(X1125>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(Y1125-Y$9)*(Y1125>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":109.5},{"$f":"(Z1125-Z$9)*(Z1125>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":"(AA1125-AA$9)*(AA1125>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AD1125-AD$9)*(AD1125>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AE1125-AE$9)*(AE1125>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AF1125-AF$9)*(AF1125>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AG1125-AG$9)*(AG1125>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AH1125-AH$9)*(AH1125>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AI1125-AI$9)*(AI1125>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AJ1125-AJ$9)*(AJ1125>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AK1125-AK$9)*(AK1125>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60},{"$f":"(AL1125-AL$9)*(AL1125>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":59}]
[{"$f":"ROW()","v":1130},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(M1130-M$9)*(M1130>N$9)","v":39},{"$f":"(N1130-N$9)*(N1130>O$9)","v":38},37,36,35,34,33,null,null,32.5,31.5,30.5,29.5,28.5,null,null,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1131},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(M1131-M$9)*(M1131>N$9)","v":39},{"$f":"(N1131-N$9)*(N1131>O$9)","v":38},37,36,35,34,33,null,null,32.5,31.5,30.5,29.5,28.5,null,null,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1136},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(M1136-M$9)*(M1136>N$9)","v":4},{"$f":"(N1136-N$9)*(N1136>O$9)","v":3},{"$f":"(O1136-O$9)*(O1136>P$9)","v":2},{"$f":"(P1136-P$9)*(P1136>Q$9)","v":1},{"$f":"(Q1136-Q$9)*(Q1136>R$9)","v":0},{"$f":"(R1136-R$9)*(R1136>S$9)","v":0},{"$f":"(S1136-S$9)*(S1136>T$9)","v":0},null,null,{"$f":"(T1136-T$9)*(T1136>W$9)","v":0},{"$f":"(W1136-W$9)*(W1136>X$9)","v":0},{"$f":"(X1136-X$9)*(X1136>Y$9)","v":0},{"$f":"(Y1136-Y$9)*(Y1136>Z$9)","v":0},{"$f":"(Z1136-Z$9)*(Z1136>AA$9)","v":0},null,null,{"$f":"(AA1136-AA$9)*(AA1136>AD$9)","v":0},{"$f":"(AD1136-AD$9)*(AD1136>AE$9)","v":0},{"$f":"(AE1136-AE$9)*(AE1136>AF$9)","v":0},{"$f":"(AF1136-AF$9)*(AF1136>AG$9)","v":0},{"$f":"(AG1136-AG$9)*(AG1136>AH$9)","v":0},{"$f":"(AH1136-AH$9)*(AH1136>AI$9)","v":0},{"$f":"(AI1136-AI$9)*(AI1136>AJ$9)","v":0},{"$f":"(AJ1136-AJ$9)*(AJ1136>AK$9)","v":0},{"$f":"(AK1136-AK$9)*(AK1136>AL$9)","v":0},{"$f":"(AL1136-AL$9)*(AL1136>AM$9)","v":0}]
[{"$f":"ROW()","v":1139},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":0},{"$f":"(M1139-M$9)*(M1139>N$9)","v":0},{"$f":"(N1139-N$9)*(N1139>O$9)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1145},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"K1264","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"T1264","v":0},0,0,0,0,null,null,{"$f":"AA1264","v":0},0,0,0,0,{"$f":"AH1264","v":0},0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"H1265*(I$6<2010)","v":0},0,0,0,6.2689940822125179,6.1805342727284032,6.0920744632442885,5.9861168983826776,5.8801593335210667,5.7742017686594558,5.6682442037978449,0,null,null,{"$f":"T1265*(W$6<2010)","v":0},0,0,0,0,null,null,{"$f":"AA1265*(AD$6<2010)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"Buildings",null,null,null,null,null,null,null,0,-4.2568245679461356E-3,-8.5136491358922713E-3,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,0,null,null,0,{"$f":"W1270","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1270","v":0},0,0,0,0]
[{"$f":"ROW()","v":1155},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"K1274","v":0},0.53801984836955175,0.53801984836955175,0.53801984836955175,0.43041587869564141,0.32281190902173107,0.21520793934782073,0.10760396967391038,2.7755575615628914E-17,null,null,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,null,null,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,{"$f":"AH1274","v":2.7755575615628914E-17},0,0,0,0]
[{"$f":"ROW()","v":1160},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"K1279","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"T1279","v":0},0,0,0,0,null,null,{"$f":"AA1279","v":0},0,{"$f":"AE1279","v":0},{"$f":"AF1279","v":0},{"$f":"AG1279","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1144:L1160)","v":0},{"$f":"SUM(M1144:M1160)","v":36.01870965074589},{"$f":"SUM(N1144:N1160)","v":34.969926109969037},{"$f":"SUM(O1144:O1160)","v":35.10893803753963},33.283111020918923,31.457284004298209,29.631456987677495,27.805629971056781,{"$f":"SUM(T1144:T1160)","v":26.133589792239167},null,null,{"$f":"SUM(W1144:W1160)","v":25.511708706417068},{"$f":"SUM(X1144:X1160)","v":24.267946534772868},{"$f":"SUM(Y1144:Y1160)","v":23.024184363128665},21.780422191484465,{"$f":"SUM(AA1144:AA1160)","v":20.536660019840266},null,null,19.914778934018162,18.671016762373959,17.42725459072976,16.183492419085557,14.939730247441354,{"$f":"SUM(AI1144:AI1160)","v":13.695968075797152},12.452205904152951,11.208443732508748,9.9646815608645447,8.7209193892203434]
[{"$f":"ROW()","v":1167},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!L527","v":0.12040670827533879}]
[{"$f":"ROW()","v":1170},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!L530","v":0}]
[{"$f":"ROW()","v":1175},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!L535","v":0.53801984836955175}]
[{"$f":"ROW()","v":1176},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1181},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1164:L1180)","v":37.067493191522757}]
[{"$f":"ROW()","v":1185},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1190},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1191},null,null,"Buildings"]
[{"$f":"ROW()","v":1197},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1200},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1205},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!L835","v":0},{"$f":"Input!M835","v":0},{"$f":"Input!N835","v":0},{"$f":"Input!O835","v":0},{"$f":"Input!P835","v":0},{"$f":"Input!Q835","v":0},{"$f":"Input!R835","v":0},{"$f":"Input!S835","v":0},{"$f":"Input!T835","v":0},{"$f":"Input!U835","v":0},{"$f":"Input!V835","v":0},{"$f":"Input!W835","v":0},{"$f":"Input!X835","v":0},{"$f":"Input!Y835","v":0},{"$f":"Input!Z835","v":0},{"$f":"Input!AA835","v":0},{"$f":"Input!AB835","v":0},{"$f":"Input!AC835","v":0},{"$f":"Input!AD835","v":0},{"$f":"Input!AE835","v":0},{"$f":"Input!AF835","v":0},{"$f":"Input!AG835","v":0},{"$f":"Input!AH835","v":0},{"$f":"-IF($D1205=\"Land\",0,IF(AI1145<0,AI1145,IF(AI1125<AI$9,AI1145,(AI1145/AI1125)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!L836","v":-8.8459809484114318E-2},{"$f":"Input!M836","v":-8.8459809484114318E-2},{"$f":"Input!N836","v":-8.8459809484114318E-2},{"$f":"Input!O836","v":-0.10595756486161054},{"$f":"Input!P836","v":-0.10595756486161054},{"$f":"Input!Q836","v":-0.10595756486161054},{"$f":"Input!R836","v":-0.10595756486161054},{"$f":"Input!S836","v":-0.10595756486161054},{"$f":"Input!T836","v":0},{"$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($D1206=\"Land\",0,IF(AI1146<0,AI1146,IF(AI1126<AI$9,AI1146,(AI1146/AI1126)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1211},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!L841","v":-4.2568245679461356E-3},{"$f":"Input!M841","v":-4.2568245679461356E-3},{"$f":"Input!N841","v":-4.2568245679461356E-3},{"$f":"Input!O841","v":0},{"$f":"Input!P841","v":0},{"$f":"Input!Q841","v":0},{"$f":"Input!R841","v":0},{"$f":"Input!S841","v":0},{"$f":"Input!T841","v":0},{"$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($D1211=\"Land\",0,IF(AI1151<0,AI1151,IF(AI1131<AI$9,AI1151,(AI1151/AI1131)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!L845","v":0},{"$f":"Input!M845","v":0},{"$f":"Input!N845","v":0},{"$f":"Input!O845","v":-0.10760396967391035},{"$f":"Input!P845","v":-0.10760396967391035},{"$f":"Input!Q845","v":-0.10760396967391035},{"$f":"Input!R845","v":-0.10760396967391035},{"$f":"Input!S845","v":-0.10760396967391035},{"$f":"Input!T845","v":0},{"$f":"Input!U845","v":0},{"$f":"Input!V845","v":0},{"$f":"Input!W845","v":0},{"$f":"Input!X845","v":0},{"$f":"Input!Y845","v":0},{"$f":"Input!Z845","v":0},{"$f":"Input!AA845","v":0},{"$f":"Input!AB845","v":0},{"$f":"Input!AC845","v":0},{"$f":"Input!AD845","v":0},{"$f":"Input!AE845","v":0},{"$f":"Input!AF845","v":0},{"$f":"Input!AG845","v":0},{"$f":"Input!AH845","v":0},{"$f":"-IF($D1215=\"Land\",0,IF(AI1155<0,AI1155,IF(AI1135<AI$9,AI1155,(AI1155/AI1135)*AI$9)))","v":-2.7755575615628914E-17},0,0,0,0]
[{"$f":"ROW()","v":1220},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!L850","v":0},{"$f":"Input!M850","v":0},{"$f":"Input!N850","v":0},{"$f":"Input!O850","v":0},{"$f":"Input!P850","v":0},{"$f":"Input!Q850","v":0},{"$f":"Input!R850","v":0},{"$f":"Input!S850","v":0},{"$f":"Input!T850","v":0},{"$f":"Input!U850","v":0},{"$f":"Input!V850","v":0},{"$f":"Input!W850","v":0},{"$f":"Input!X850","v":0},{"$f":"Input!Y850","v":0},{"$f":"Input!Z850","v":0},{"$f":"Input!AA850","v":0},{"$f":"Input!AB850","v":0},{"$f":"Input!AC850","v":0},{"$f":"Input!AD850","v":0},{"$f":"Input!AE850","v":0},{"$f":"Input!AF850","v":0},{"$f":"Input!AG850","v":0},{"$f":"Input!AH850","v":0},{"$f":"-IF($D1220=\"Land\",0,IF(AI1160<0,AI1160,IF(AI1140<AI$9,AI1160,(AI1160/AI1140)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1223},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1225},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1230},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1235},null,null,"Information Technology"]
[{"$f":"ROW()","v":1237},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1240},null,null,"Total"]
[{"$f":"ROW()","v":1245},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$249,(-(N1146+N1166+N1206)*(N1146+N1166+N1206<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$249,(-(S1146+S1166+S1206)*(S1146+S1166+S1206<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$249,(-(Z1146+Z1166+Z1206)*(Z1146+Z1166+Z1206<0)))","v":0}]
[{"$f":"ROW()","v":1250},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$254,(-(N1151+N1171+N1211)*(N1151+N1171+N1211<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$254,(-(S1151+S1171+S1211)*(S1151+S1171+S1211<0)))","v":1.2770473703838407E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$254,(-(Z1151+Z1171+Z1211)*(Z1151+Z1171+Z1211<0)))","v":0}]
[{"$f":"ROW()","v":1253},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$257,(-(N1154+N1174+N1214)*(N1154+N1174+N1214<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$257,(-(S1154+S1174+S1214)*(S1154+S1174+S1214<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$257,(-(Z1154+Z1174+Z1214)*(Z1154+Z1174+Z1214<0)))","v":0}]
[{"$f":"ROW()","v":1255},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$L$258,(-(N1156+N1176+N1216)*(N1156+N1176+N1216<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$L$258,(-(S1156+S1176+S1216)*(S1156+S1176+S1216<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$L$258,(-(Z1156+Z1176+Z1216)*(Z1156+Z1176+Z1216<0)))","v":0}]
[{"$f":"ROW()","v":1260},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1243:N1259)","v":1.1877954683474585},null,null,null,null,{"$f":"SUM(S1243:S1259)","v":0.15378683780309957},null,null,null,null,null,null,{"$f":"SUM(Z1243:Z1259)","v":0}]
[{"$f":"ROW()","v":1265},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K1146+K1166+K1186+K1206+K1226+K1245","v":0},6.2689940822125179,6.1805342727284032,6.0920744632442885,5.9861168983826776,5.8801593335210667,5.7742017686594558,5.6682442037978449,5.562286638936234,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K1148+K1168+K1188+K1208+K1228+K1247","v":0},-6.679709345018453E-2,-0.13359418690036906,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1270},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K1151+K1171+K1191+K1211+K1231+K1250","v":0},-4.2568245679461356E-3,-8.5136491358922713E-3,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,-1.2770473703838407E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":1279},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K1160+K1180+K1200+K1220+K1239+K1259","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]
[{"$f":"ROW()","v":1280},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1263:K1279)","v":0},{"$f":"SUM(L1263:L1279)","v":36.01870965074589},{"$f":"SUM(M1263:M1279)","v":34.969926109969037},{"$f":"SUM(N1263:N1279)","v":35.10893803753963},{"$f":"SUM(O1263:O1279)","v":33.283111020918923},{"$f":"SUM(P1263:P1279)","v":31.457284004298209},29.631456987677495,27.805629971056781,26.133589792239167,25.511708706417068,null,null,24.267946534772868,23.024184363128665,21.780422191484465,20.536660019840266,19.914778934018162,null,null,18.671016762373959,17.42725459072976,16.183492419085557,14.939730247441354,13.695968075797152,12.452205904152951,11.208443732508748,9.9646815608645447,8.7209193892203434,7.4771572175761412]
[{"$f":"ROW()","v":1285},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(N1285-N$9)*(N1285>O$9)-IF(AND(O$6=$AA$6,O$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(O1285-O$9)*(O1285>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(P1285-P$9)*(P1285>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},{"$f":"(Q1285-Q$9)*(Q1285>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116},{"$f":"(R1285-R$9)*(R1285>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115},{"$f":"(S1285-S$9)*(S1285>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114},null,null,{"$f":"(T1285-T$9)*(T1285>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113.5},{"$f":"(W1285-W$9)*(W1285>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112.5},{"$f":"(X1285-X$9)*(X1285>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(Y1285-Y$9)*(Y1285>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":110.5},{"$f":"(Z1285-Z$9)*(Z1285>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69.5},null,null,{"$f":"(AA1285-AA$9)*(AA1285>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AD1285-AD$9)*(AD1285>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AE1285-AE$9)*(AE1285>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AF1285-AF$9)*(AF1285>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AG1285-AG$9)*(AG1285>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AH1285-AH$9)*(AH1285>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AI1285-AI$9)*(AI1285>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AJ1285-AJ$9)*(AJ1285>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AK1285-AK$9)*(AK1285>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61},{"$f":"(AL1285-AL$9)*(AL1285>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":60}]
[{"$f":"ROW()","v":1290},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(N1290-N$9)*(N1290>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":1292},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$55","v":25},{"$f":"(N1292-N$9)*(N1292>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":1295},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(N1295-N$9)*(N1295>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":1300},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":65.8},{"$f":"(N1300-N$9)*(N1300>O$9)","v":64.8},63.8,62.8,61.8,60.8,59.8,null,null,59.3,58.3,57.3,56.3,55.3,null,null,54.8,53.8,52.8,51.8,50.8,49.8,48.8,47.8,46.8,45.8]
[{"$f":"ROW()","v":1305},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"S1425","v":0},null,null,{"$f":"T1425","v":0},{"$f":"W1425","v":0},{"$f":"X1425","v":0},{"$f":"Y1425","v":0},0,null,null,{"$f":"AA1425","v":0},0,0,0,0,{"$f":"AH1425","v":0},0,0,0,0]
[{"$f":"ROW()","v":1309},null,null,"Regulators",null,null,null,null,null,null,null,null,0,-1.0460070786288809E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,0,null,null,0,{"$f":"W1429","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1429","v":0},0,0,0,0]
[{"$f":"ROW()","v":1310},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,-3.9526945769303456E-9,0,0,0,0,0,0,null,null,0,{"$f":"W1430","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1430","v":0},0,0,0,0]
[{"$f":"ROW()","v":1315},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"L1435","v":0},0.49621011416944261,0.49621011416944261,0.39696809133555411,0.29772606850166561,0.19848404566777708,9.9242022833888555E-2,4.163336342344337E-17,null,null,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,null,null,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,{"$f":"AH1435","v":4.163336342344337E-17},0,0,0,0]
[{"$f":"ROW()","v":1320},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"L1440","v":0},0,0,0,0,0,0,0,null,null,{"$f":"T1440","v":0},0,0,0,0,null,null,{"$f":"AA1440","v":0},0,{"$f":"AE1440","v":0},{"$f":"AF1440","v":0},{"$f":"AG1440","v":0},0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1325},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!M525","v":0}]
[{"$f":"ROW()","v":1330},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!M530","v":0}]
[{"$f":"ROW()","v":1334},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!M534","v":0}]
[{"$f":"ROW()","v":1339},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!M539","v":0}]
[{"$f":"ROW()","v":1340},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Input!M540","v":0}]
[{"$f":"ROW()","v":1345},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1348},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1354},null,null,"Vehicle"]
[{"$f":"ROW()","v":1355},null,null,"Information Technology"]
[{"$f":"ROW()","v":1360},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1365},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!M873","v":0},{"$f":"Input!N873","v":0},{"$f":"Input!O873","v":0},{"$f":"Input!P873","v":0},{"$f":"Input!Q873","v":0},{"$f":"Input!R873","v":0},{"$f":"Input!S873","v":0},{"$f":"Input!T873","v":0},{"$f":"Input!U873","v":0},{"$f":"Input!V873","v":0},{"$f":"Input!W873","v":0},{"$f":"Input!X873","v":0},{"$f":"Input!Y873","v":0},{"$f":"Input!Z873","v":0},{"$f":"Input!AA873","v":0},{"$f":"Input!AB873","v":0},{"$f":"Input!AC873","v":0},{"$f":"Input!AD873","v":0},{"$f":"Input!AE873","v":0},{"$f":"Input!AF873","v":0},{"$f":"Input!AG873","v":0},{"$f":"Input!AH873","v":0},{"$f":"-IF($D1365=\"Land\",0,IF(AI1305<0,AI1305,IF(AI1285<AI$9,AI1305,(AI1305/AI1285)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1369},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"Input!M877","v":-1.0460070786288809E-2},{"$f":"Input!N877","v":-1.0460070786288809E-2},{"$f":"Input!O877","v":0},{"$f":"Input!P877","v":0},{"$f":"Input!Q877","v":0},{"$f":"Input!R877","v":0},{"$f":"Input!S877","v":0},{"$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},{"$f":"-IF($D1369=\"Land\",0,IF(AI1309<0,AI1309,IF(AI1289<AI$9,AI1309,(AI1309/AI1289)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1370},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!M878","v":-3.9526945769303456E-9},{"$f":"Input!N878","v":-3.9526945769303456E-9},{"$f":"Input!O878","v":0},{"$f":"Input!P878","v":0},{"$f":"Input!Q878","v":0},{"$f":"Input!R878","v":0},{"$f":"Input!S878","v":0},{"$f":"Input!T878","v":0},{"$f":"Input!U878","v":0},{"$f":"Input!V878","v":0},{"$f":"Input!W878","v":0},{"$f":"Input!X878","v":0},{"$f":"Input!Y878","v":0},{"$f":"Input!Z878","v":0},{"$f":"Input!AA878","v":0},{"$f":"Input!AB878","v":0},{"$f":"Input!AC878","v":0},{"$f":"Input!AD878","v":0},{"$f":"Input!AE878","v":0},{"$f":"Input!AF878","v":0},{"$f":"Input!AG878","v":0},{"$f":"Input!AH878","v":0},{"$f":"-IF($D1370=\"Land\",0,IF(AI1310<0,AI1310,IF(AI1290<AI$9,AI1310,(AI1310/AI1290)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!M883","v":0},{"$f":"Input!N883","v":0},{"$f":"Input!O883","v":-9.9242022833888527E-2},{"$f":"Input!P883","v":-9.9242022833888527E-2},{"$f":"Input!Q883","v":-9.9242022833888527E-2},{"$f":"Input!R883","v":-9.9242022833888527E-2},{"$f":"Input!S883","v":-9.9242022833888513E-2},{"$f":"Input!T883","v":0},{"$f":"Input!U883","v":0},{"$f":"Input!V883","v":0},{"$f":"Input!W883","v":0},{"$f":"Input!X883","v":0},{"$f":"Input!Y883","v":0},{"$f":"Input!Z883","v":0},{"$f":"Input!AA883","v":0},{"$f":"Input!AB883","v":0},{"$f":"Input!AC883","v":0},{"$f":"Input!AD883","v":0},{"$f":"Input!AE883","v":0},{"$f":"Input!AF883","v":0},{"$f":"Input!AG883","v":0},{"$f":"Input!AH883","v":0},{"$f":"-IF($D1375=\"Land\",0,IF(AI1315<0,AI1315,IF(AI1295<AI$9,AI1315,(AI1315/AI1295)*AI$9)))","v":-4.163336342344337E-17},0,0,0,0]
[{"$f":"ROW()","v":1378},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!M886","v":0},{"$f":"Input!N886","v":0},{"$f":"Input!O886","v":-0.89382149716677517},{"$f":"Input!P886","v":-0.89382149716677517},{"$f":"Input!Q886","v":-0.89382149716677517},{"$f":"Input!R886","v":-0.89382149716677517},{"$f":"Input!S886","v":-0.89382149716677484},{"$f":"Input!T886","v":0},{"$f":"Input!U886","v":0},{"$f":"Input!V886","v":0},{"$f":"Input!W886","v":0},{"$f":"Input!X886","v":0},{"$f":"Input!Y886","v":0},{"$f":"Input!Z886","v":0},{"$f":"Input!AA886","v":0},{"$f":"Input!AB886","v":0},{"$f":"Input!AC886","v":0},{"$f":"Input!AD886","v":0},{"$f":"Input!AE886","v":0},{"$f":"Input!AF886","v":0},{"$f":"Input!AG886","v":0},{"$f":"Input!AH886","v":0},{"$f":"-IF($D1378=\"Land\",0,IF(AI1318<0,AI1318,IF(AI1298<AI$9,AI1318,(AI1318/AI1298)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1385},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1390},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1394},null,null,"Vehicle"]
[{"$f":"ROW()","v":1399},null,null,"Land"]
[{"$f":"ROW()","v":1400},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1404},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$247,(-(N1304+N1324+N1364)*(N1304+N1324+N1364<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$247,(-(S1304+S1324+S1364)*(S1304+S1324+S1364<0)))","v":7.2237618013057253E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$247,(-(Z1304+Z1324+Z1364)*(Z1304+Z1324+Z1364<0)))","v":0}]
[{"$f":"ROW()","v":1409},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$252,(-(N1309+N1329+N1369)*(N1309+N1329+N1369<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$252,(-(S1309+S1329+S1369)*(S1309+S1329+S1369<0)))","v":2.0920141572577617E-2},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$252,(-(Z1309+Z1329+Z1369)*(Z1309+Z1329+Z1369<0)))","v":0}]
[{"$f":"ROW()","v":1414},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$257,(-(N1314+N1334+N1374)*(N1314+N1334+N1374<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$257,(-(S1314+S1334+S1374)*(S1314+S1334+S1374<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$257,(-(Z1314+Z1334+Z1374)*(Z1314+Z1334+Z1374<0)))","v":0}]
[{"$f":"ROW()","v":1415},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$258,(-(N1315+N1335+N1375)*(N1315+N1335+N1375<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$258,(-(S1315+S1335+S1375)*(S1315+S1335+S1375<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$258,(-(Z1315+Z1335+Z1375)*(Z1315+Z1335+Z1375<0)))","v":0}]
[{"$f":"ROW()","v":1420},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$M$262,(-(N1320+N1340+N1380)*(N1320+N1340+N1380<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$M$262,(-(S1320+S1340+S1380)*(S1320+S1340+S1380<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$M$262,(-(Z1320+Z1340+Z1380)*(Z1320+Z1340+Z1380<0)))","v":0}]
[{"$f":"ROW()","v":1424},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M1304+M1324+M1344+M1364+M1384+M1404","v":-3.6118809006528627E-2},{"$f":"N1304+N1324+N1344+N1364+N1384+N1404","v":-7.2237618013057253E-2},-7.2237618013057253E-2,-7.2237618013057253E-2,-7.2237618013057253E-2,-7.2237618013057253E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M1309+M1329+M1349+M1369+M1389+M1409","v":-1.0460070786288809E-2},-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,-2.0920141572577617E-2,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"M1310+M1330+M1350+M1370+M1390+M1410","v":-3.9526945769303456E-9},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]
[{"$f":"ROW()","v":1434},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M1314+M1334+M1354+M1374+M1394+M1414","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]
[{"$f":"ROW()","v":1439},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"M1319+M1339+M1359+M1379+M1399+M1419","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]
[{"$f":"ROW()","v":1444},null,"Life"]
[{"$f":"ROW()","v":1446},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(O1446-O$9)*(O1446>P$9)-IF(AND(P$6=$AA$6,P$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":119},{"$f":"(P1446-P$9)*(P1446>Q$9)-IF(AND(Q$6=$AA$6,Q$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":118},117,116,115,null,null,114.5,{"$f":"(W1446-W$9)*(W1446>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113.5},{"$f":"(X1446-X$9)*(X1446>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":112.5},{"$f":"(Y1446-Y$9)*(Y1446>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":111.5},{"$f":"(Z1446-Z$9)*(Z1446>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":"(AA1446-AA$9)*(AA1446>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70},{"$f":"(AD1446-AD$9)*(AD1446>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AE1446-AE$9)*(AE1446>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AF1446-AF$9)*(AF1446>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AG1446-AG$9)*(AG1446>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AH1446-AH$9)*(AH1446>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AI1446-AI$9)*(AI1446>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AJ1446-AJ$9)*(AJ1446>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63},{"$f":"(AK1446-AK$9)*(AK1446>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":62},{"$f":"(AL1446-AL$9)*(AL1446>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":61}]
[{"$f":"ROW()","v":1449},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(O1449-O$9)*(O1449>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":1454},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(O1454-O$9)*(O1454>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":1459},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(O1459-O$9)*(O1459>P$9)","v":4},3,2,1,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1462}]
[{"$f":"ROW()","v":1464},null,"Opening Value"]
[{"$f":"ROW()","v":1469},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"M1589","v":0},0,0,0,0,0,{"$f":"S1589","v":0},null,null,{"$f":"T1589","v":0},{"$f":"W1589","v":0},0,0,0,null,null,{"$f":"AA1589","v":0},0,0,0,0,{"$f":"AH1589","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,-1.3837229841143103E-16,-1.3837229841143103E-16,-1.3837229841143103E-16,0,null,null,0,{"$f":"W1594","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH1594","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"M1596","v":0},1.4055758215076322,1.1244606572061058,0.84334549290457939,0.562230328603053,0.28111516430152661,2.2204460492503131E-16,null,null,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,null,null,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"AH1596","v":2.2204460492503131E-16},0,0,0,0]
[{"$f":"ROW()","v":1479},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M1599","v":0},9.9755039011237301,7.9804031208989841,5.9853023406742381,3.990201560449492,1.9951007802247458,0,null,null,{"$f":"T1599","v":0},0,0,0,0,null,null,{"$f":"AA1599","v":0},0,0,0,0,{"$f":"AH1599","v":0},{"$f":"AI1599","v":0},{"$f":"AJ1599","v":0},{"$f":"AK1599","v":0},{"$f":"AL1599","v":0}]
[{"$f":"ROW()","v":1484},null,"Capex"]
[{"$f":"ROW()","v":1489},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!N528","v":0}]
[{"$f":"ROW()","v":1490},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!N529","v":8.9580446697206922E-3}]
[{"$f":"ROW()","v":1494},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!N533","v":0.11107836792547472}]
[{"$f":"ROW()","v":1499},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!N538","v":9.9755039011237301}]
[{"$f":"ROW()","v":1502},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1485:N1501)","v":47.745578006821198}]
[{"$f":"ROW()","v":1504},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1509},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1514},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1518},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1519},null,null,"FRC"]
[{"$f":"ROW()","v":1524},null,"Depreciation"]
[{"$f":"ROW()","v":1529},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!N914","v":-7.0256597747232294E-2},{"$f":"Input!O914","v":0},{"$f":"Input!P914","v":0},{"$f":"Input!Q914","v":0},{"$f":"Input!R914","v":0},{"$f":"Input!S914","v":0},{"$f":"Input!T914","v":0},{"$f":"Input!U914","v":0},{"$f":"Input!V914","v":0},{"$f":"Input!W914","v":0},{"$f":"Input!X914","v":0},{"$f":"Input!Y914","v":0},{"$f":"Input!Z914","v":0},{"$f":"Input!AA914","v":0},{"$f":"Input!AB914","v":0},{"$f":"Input!AC914","v":0},{"$f":"Input!AD914","v":0},{"$f":"Input!AE914","v":0},{"$f":"Input!AF914","v":0},{"$f":"Input!AG914","v":0},{"$f":"Input!AH914","v":0},{"$f":"-IF($D1529=\"Land\",0,IF(AI1469<0,AI1469,IF(AI1449<AI$9,AI1469,(AI1469/AI1449)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1532},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!N917","v":-4.21539586483394E-3},{"$f":"Input!O917","v":0},{"$f":"Input!P917","v":0},{"$f":"Input!Q917","v":0},{"$f":"Input!R917","v":0},{"$f":"Input!S917","v":0},{"$f":"Input!T917","v":0},{"$f":"Input!U917","v":0},{"$f":"Input!V917","v":0},{"$f":"Input!W917","v":0},{"$f":"Input!X917","v":0},{"$f":"Input!Y917","v":0},{"$f":"Input!Z917","v":0},{"$f":"Input!AA917","v":0},{"$f":"Input!AB917","v":0},{"$f":"Input!AC917","v":0},{"$f":"Input!AD917","v":0},{"$f":"Input!AE917","v":0},{"$f":"Input!AF917","v":0},{"$f":"Input!AG917","v":0},{"$f":"Input!AH917","v":0},{"$f":"-IF($D1532=\"Land\",0,IF(AI1472<0,AI1472,IF(AI1452<AI$9,AI1472,(AI1472/AI1452)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!N919","v":-0.34219369514260106},{"$f":"Input!O919","v":0},{"$f":"Input!P919","v":-1.3837229841143103E-16},{"$f":"Input!Q919","v":0},{"$f":"Input!R919","v":0},{"$f":"Input!S919","v":0},{"$f":"Input!T919","v":0},{"$f":"Input!U919","v":0},{"$f":"Input!V919","v":0},{"$f":"Input!W919","v":0},{"$f":"Input!X919","v":0},{"$f":"Input!Y919","v":0},{"$f":"Input!Z919","v":0},{"$f":"Input!AA919","v":0},{"$f":"Input!AB919","v":0},{"$f":"Input!AC919","v":0},{"$f":"Input!AD919","v":0},{"$f":"Input!AE919","v":0},{"$f":"Input!AF919","v":0},{"$f":"Input!AG919","v":0},{"$f":"Input!AH919","v":0},{"$f":"-IF($D1534=\"Land\",0,IF(AI1474<0,AI1474,IF(AI1454<AI$9,AI1474,(AI1474/AI1454)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!N924","v":0},{"$f":"Input!O924","v":-1.9951007802247462},{"$f":"Input!P924","v":-1.9951007802247462},{"$f":"Input!Q924","v":-1.9951007802247462},{"$f":"Input!R924","v":-1.9951007802247462},{"$f":"Input!S924","v":-1.9951007802247458},{"$f":"Input!T924","v":0},{"$f":"Input!U924","v":0},{"$f":"Input!V924","v":0},{"$f":"Input!W924","v":0},{"$f":"Input!X924","v":0},{"$f":"Input!Y924","v":0},{"$f":"Input!Z924","v":0},{"$f":"Input!AA924","v":0},{"$f":"Input!AB924","v":0},{"$f":"Input!AC924","v":0},{"$f":"Input!AD924","v":0},{"$f":"Input!AE924","v":0},{"$f":"Input!AF924","v":0},{"$f":"Input!AG924","v":0},{"$f":"Input!AH924","v":0},{"$f":"-IF($D1539=\"Land\",0,IF(AI1479<0,AI1479,IF(AI1459<AI$9,AI1479,(AI1479/AI1459)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1544},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1548},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1549},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1554},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1557},null,null,"Miscellaneous IT Equipment"]
["Over Depreciation"]
[{"$f":"ROW()","v":1564},null,"Over Depreciation"]
[{"$f":"ROW()","v":1569},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$251,(-(N1469+N1489+N1529)*(N1469+N1489+N1529<0)))","v":7.0256597747232308E-2},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$251,(-(S1469+S1489+S1529)*(S1469+S1489+S1529<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$251,(-(Z1469+Z1489+Z1529)*(Z1469+Z1489+Z1529<0)))","v":0}]
[{"$f":"ROW()","v":1574},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$256,(-(N1474+N1494+N1534)*(N1474+N1494+N1534<0)))","v":0.23111532721712641},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$256,(-(S1474+S1494+S1534)*(S1474+S1494+S1534<0)))","v":1.3837229841143103E-16},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$256,(-(Z1474+Z1494+Z1534)*(Z1474+Z1494+Z1534<0)))","v":0}]
[{"$f":"ROW()","v":1578},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$260,(-(N1478+N1498+N1538)*(N1478+N1498+N1538<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$260,(-(S1478+S1498+S1538)*(S1478+S1498+S1538<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$260,(-(Z1478+Z1498+Z1538)*(Z1478+Z1498+Z1538<0)))","v":0}]
[{"$f":"ROW()","v":1579},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"IF(N$6=$N$6,-Input!$N$261,(-(N1479+N1499+N1539)*(N1479+N1499+N1539<0)))","v":0},null,null,null,null,{"$f":"IF(S$6=$N$6,-Input!$N$261,(-(S1479+S1499+S1539)*(S1479+S1499+S1539<0)))","v":0},null,null,null,null,null,null,{"$f":"IF(Z$6=$N$6,-Input!$N$261,(-(Z1479+Z1499+Z1539)*(Z1479+Z1499+Z1539<0)))","v":0}]
[{"$f":"ROW()","v":1584},null,"Closing Value"]
[{"$f":"ROW()","v":1587},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1467+N1487+N1507+N1527+N1547+N1567","v":12.954372433409205},12.737864178328643,12.52135592324808,12.304847668167518,12.088339413086956,11.871831158006394,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1473+N1493+N1513+N1533+N1553+N1573","v":22.735870143780897},21.807733439764483,20.87959673574807,19.951460031731656,19.023323327715243,18.095186623698829,17.642806958106359,null,null,16.738047626921418,15.833288295736477,14.928528964551536,14.023769633366594,13.571389967774124,null,null,12.666630636589181,11.761871305404238,10.857111974219295,9.9523526430343523,9.0475933118494094,8.1428339806644683,7.2380746494795272,6.333315318294586,5.4285559871096449,4.5237966559247038]
[{"$f":"ROW()","v":1594},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N1474+N1494+N1514+N1534+N1554+N1574","v":0},0,-1.3837229841143103E-16,-1.3837229841143103E-16,-1.3837229841143103E-16,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1479+N1499+N1519+N1539+N1559+N1579","v":9.9755039011237301},7.9804031208989841,5.9853023406742381,3.990201560449492,1.9951007802247458,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1608},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(P1608-P$9)*(P1608>Q$9)","v":59},58,57,56,null,null,{"$f":"(T1608-T$9)*(T1608>W$9)","v":55.5},54.5,53.5,52.5,51.5,null,null,{"$f":"(AA1608-AA$9)*(AA1608>AD$9)","v":51},50,49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":1609},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(P1609-P$9)*(P1609>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":1613},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(P1613-P$9)*(P1613>Q$9)","v":39},38,37,36,null,null,35.5,34.5,33.5,32.5,31.5,null,null,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1618},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(P1618-P$9)*(P1618>Q$9)","v":4},{"$f":"(Q1618-Q$9)*(Q1618>R$9)","v":3},{"$f":"(R1618-R$9)*(R1618>S$9)","v":2},{"$f":"(S1618-S$9)*(S1618>T$9)","v":1},null,null,{"$f":"(T1618-T$9)*(T1618>W$9)","v":0},{"$f":"(W1618-W$9)*(W1618>X$9)","v":0},{"$f":"(X1618-X$9)*(X1618>Y$9)","v":0},{"$f":"(Y1618-Y$9)*(Y1618>Z$9)","v":0},{"$f":"(Z1618-Z$9)*(Z1618>AA$9)","v":0},null,null,{"$f":"(AA1618-AA$9)*(AA1618>AD$9)","v":0},{"$f":"(AD1618-AD$9)*(AD1618>AE$9)","v":0},{"$f":"(AE1618-AE$9)*(AE1618>AF$9)","v":0},{"$f":"(AF1618-AF$9)*(AF1618>AG$9)","v":0},{"$f":"(AG1618-AG$9)*(AG1618>AH$9)","v":0},{"$f":"(AH1618-AH$9)*(AH1618>AI$9)","v":0},{"$f":"(AI1618-AI$9)*(AI1618>AJ$9)","v":0},{"$f":"(AJ1618-AJ$9)*(AJ1618>AK$9)","v":0},{"$f":"(AK1618-AK$9)*(AK1618>AL$9)","v":0},{"$f":"(AL1618-AL$9)*(AL1618>AM$9)","v":0}]
[{"$f":"ROW()","v":1623}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1630},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1750","v":0},0,0,0,0,0,null,null,{"$f":"T1750","v":0},0,0,0,0,null,null,{"$f":"AA1750","v":0},0,0,0,0,{"$f":"AH1750","v":0},0,0,0,0]
[{"$f":"ROW()","v":1633},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1753","v":0},0,-4.5928913413406484E-4,-9.1857826826812969E-4,-1.3778674024021945E-3,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1753","v":0},0,0,0,0]
[{"$f":"ROW()","v":1638},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N1758","v":0},{"$f":"O1758","v":0},{"$f":"P1758","v":0},{"$f":"Q1758","v":0},{"$f":"R1758","v":0},{"$f":"S1758","v":0},null,null,{"$f":"T1758","v":0},{"$f":"W1758","v":0},{"$f":"X1758","v":0},{"$f":"Y1758","v":0},{"$f":"Z1758","v":0},null,null,{"$f":"AA1758","v":0},{"$f":"AD1758","v":0},{"$f":"AE1758","v":0},{"$f":"AF1758","v":0},{"$f":"AG1758","v":0},{"$f":"AH1758","v":0},{"$f":"AI1758","v":0},{"$f":"AJ1758","v":0},{"$f":"AK1758","v":0},{"$f":"AL1758","v":0}]
[{"$f":"ROW()","v":1639},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N1759","v":0},{"$f":"O1759","v":0},{"$f":"P1759","v":0},{"$f":"Q1759","v":0},{"$f":"R1759","v":0},{"$f":"S1759","v":0},null,null,{"$f":"T1759","v":0},{"$f":"W1759","v":0},{"$f":"X1759","v":0},{"$f":"Y1759","v":0},{"$f":"Z1759","v":0},null,null,{"$f":"AA1759","v":0},{"$f":"AD1759","v":0},{"$f":"AE1759","v":0},{"$f":"AF1759","v":0},{"$f":"AG1759","v":0},{"$f":"AH1759","v":0},0,0,0,0]
[{"$f":"ROW()","v":1643},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1626:O1642)","v":0},33.89050866628628,31.643408242218896,29.396307818151502,27.149207394084115,{"$f":"SUM(T1626:T1642)","v":28.676581437754781},null,null,28.149009099275418,27.093864422316699,26.03871974535798,24.983575068399265,{"$f":"SUM(AA1626:AA1642)","v":23.928430391440543},null,null,23.39939074436246,22.341311450206291,21.283232156050115,20.225152861893946,19.167073567737773,{"$f":"SUM(AI1626:AI1642)","v":18.108994273581601},17.050914979425432,15.992835685269263,14.934756391113091,13.876677096956922]
[{"$f":"ROW()","v":1648},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O526","v":0}]
[{"$f":"ROW()","v":1653},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O531","v":0}]
[{"$f":"ROW()","v":1654},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O532","v":22.885152408775419}]
[{"$f":"ROW()","v":1660},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O538","v":0}]
[{"$f":"ROW()","v":1663},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1646:O1662)","v":33.89050866628628}]
[{"$f":"ROW()","v":1668},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1669},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1673},null,null,"Buildings"]
[{"$f":"ROW()","v":1678},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1683},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1666:J1682)","v":0},{"$f":"SUM(K1666:K1682)","v":0},{"$f":"SUM(L1666:L1682)","v":0},{"$f":"SUM(M1666:M1682)","v":0},{"$f":"SUM(N1666:N1682)","v":0},{"$f":"SUM(O1666:O1682)","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]
[{"$f":"ROW()","v":1685},null,"Depreciation"]
[{"$f":"ROW()","v":1688},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O950","v":0},{"$f":"Input!P950","v":-0.13215396738606841},{"$f":"Input!Q950","v":-0.13215396738606841},{"$f":"Input!R950","v":-0.13215396738606841},{"$f":"Input!S950","v":-0.13215396738606841},{"$f":"Input!T950","v":0},{"$f":"Input!U950","v":0},{"$f":"Input!V950","v":0},{"$f":"Input!W950","v":0},{"$f":"Input!X950","v":0},{"$f":"Input!Y950","v":0},{"$f":"Input!Z950","v":0},{"$f":"Input!AA950","v":0},{"$f":"Input!AB950","v":0},{"$f":"Input!AC950","v":0},{"$f":"Input!AD950","v":0},{"$f":"Input!AE950","v":0},{"$f":"Input!AF950","v":0},{"$f":"Input!AG950","v":0},{"$f":"Input!AH950","v":0},{"$f":"-IF($D1688=\"Land\",0,IF(AI1628<0,AI1628,IF(AI1608<AI$9,AI1628,(AI1628/AI1608)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1693},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O955","v":0},{"$f":"Input!P955","v":-4.5928913413406484E-4},{"$f":"Input!Q955","v":-4.5928913413406484E-4},{"$f":"Input!R955","v":-4.5928913413406484E-4},{"$f":"Input!S955","v":-4.5928913413406484E-4},{"$f":"Input!T955","v":0},{"$f":"Input!U955","v":0},{"$f":"Input!V955","v":0},{"$f":"Input!W955","v":0},{"$f":"Input!X955","v":0},{"$f":"Input!Y955","v":0},{"$f":"Input!Z955","v":0},{"$f":"Input!AA955","v":0},{"$f":"Input!AB955","v":0},{"$f":"Input!AC955","v":0},{"$f":"Input!AD955","v":0},{"$f":"Input!AE955","v":0},{"$f":"Input!AF955","v":0},{"$f":"Input!AG955","v":0},{"$f":"Input!AH955","v":0},{"$f":"-IF($D1693=\"Land\",0,IF(AI1633<0,AI1633,IF(AI1613<AI$9,AI1633,(AI1633/AI1613)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1698},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O960","v":0},{"$f":"Input!P960","v":0},{"$f":"Input!Q960","v":0},{"$f":"Input!R960","v":0},{"$f":"Input!S960","v":0},{"$f":"Input!T960","v":0},{"$f":"Input!U960","v":0},{"$f":"Input!V960","v":0},{"$f":"Input!W960","v":0},{"$f":"Input!X960","v":0},{"$f":"Input!Y960","v":0},{"$f":"Input!Z960","v":0},{"$f":"Input!AA960","v":0},{"$f":"Input!AB960","v":0},{"$f":"Input!AC960","v":0},{"$f":"Input!AD960","v":0},{"$f":"Input!AE960","v":0},{"$f":"Input!AF960","v":0},{"$f":"Input!AG960","v":0},{"$f":"Input!AH960","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1699},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O961","v":0},{"$f":"Input!P961","v":0},{"$f":"Input!Q961","v":0},{"$f":"Input!R961","v":0},{"$f":"Input!S961","v":0},{"$f":"Input!T961","v":0},{"$f":"Input!U961","v":0},{"$f":"Input!V961","v":0},{"$f":"Input!W961","v":0},{"$f":"Input!X961","v":0},{"$f":"Input!Y961","v":0},{"$f":"Input!Z961","v":0},{"$f":"Input!AA961","v":0},{"$f":"Input!AB961","v":0},{"$f":"Input!AC961","v":0},{"$f":"Input!AD961","v":0},{"$f":"Input!AE961","v":0},{"$f":"Input!AF961","v":0},{"$f":"Input!AG961","v":0},{"$f":"Input!AH961","v":0},{"$f":"-IF($D1699=\"Land\",0,IF(AI1639<0,AI1639,IF(AI1619<AI$9,AI1639,(AI1639/AI1619)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1703},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1686:O1702)","v":0},-2.2471004240673889,-2.2471004240673889,-2.2471004240673889,-2.2471004240673889,-0.52757233847935914,null,null,-1.0551446769587183,-1.0551446769587183,-1.0551446769587183,-1.0551446769587183,{"$f":"SUM(AA1686:AA1702)","v":-0.52903964707808537},null,null,-1.0580792941561707,-1.0580792941561707,-1.0580792941561707,-1.0580792941561707,-1.0580792941561705,{"$f":"SUM(AI1686:AI1702)","v":-1.0580792941561707},-1.058079294156171,-1.058079294156171,-1.058079294156171,-1.058079294156171]
[{"$f":"ROW()","v":1708},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1713},null,null,"Buildings"]
[{"$f":"ROW()","v":1715},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1718},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1723},null,null,"Total"]
[{"$f":"ROW()","v":1725},null,"Over Depreciation"]
[{"$f":"ROW()","v":1728},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52861586954427364,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1733},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8371565365362594E-3,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1738},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1741},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1641+S1661+S1701+S1681+S1721)*(S1641+S1661+S1681+S1721+S1701<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1641+Z1661+Z1701+Z1681+Z1721)*(Z1641+Z1661+Z1681+Z1721+Z1701<0)","v":0}]
[{"$f":"ROW()","v":1743},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1726:S1742)","v":3.7744744677380546},null,null,null,null,null,null,{"$f":"SUM(Z1726:Z1742)","v":0}]
[{"$f":"ROW()","v":1748},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1628+N1648+N1668+N1688+N1708+N1728","v":0},0,-0.13215396738606841,-0.26430793477213682,-0.3964619021582052,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N1633+N1653+N1673+N1693+N1713+N1733","v":0},0,-4.5928913413406484E-4,-9.1857826826812969E-4,-1.3778674024021945E-3,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1755},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N1635+N1655+N1675+N1695+N1715+N1735","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]
[{"$f":"ROW()","v":1758},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1763},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1746:O1762)","v":33.89050866628628},31.643408242218896,29.396307818151502,27.149207394084115,{"$f":"SUM(S1746:S1762)","v":28.676581437754781},28.149009099275418,null,null,27.093864422316699,26.03871974535798,24.983575068399265,23.928430391440543,{"$f":"SUM(AA1746:AA1762)","v":23.39939074436246},null,null,22.341311450206291,21.283232156050115,20.225152861893946,19.167073567737773,18.108994273581601,{"$f":"SUM(AI1746:AI1762)","v":17.050914979425432},15.992835685269263,14.934756391113091,13.876677096956922,12.818597802800751]
[{"$f":"ROW()","v":1767},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},{"$f":"(Q1767-Q$9)*(Q1767>R$9)-IF(AND(R$6=$AA$6,R$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119},{"$f":"(R1767-R$9)*(R1767>S$9)-IF(AND(S$6=$AA$6,S$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118},{"$f":"(S1767-S$9)*(S1767>T$9)-IF(AND(T$6=$AA$6,T$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117},null,null,{"$f":"(T1767-T$9)*(T1767>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116.5},{"$f":"(W1767-W$9)*(W1767>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":115.5},{"$f":"(X1767-X$9)*(X1767>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":114.5},{"$f":"(Y1767-Y$9)*(Y1767>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":113.5},{"$f":"(Z1767-Z$9)*(Z1767>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":72.5},null,null,{"$f":"(AA1767-AA$9)*(AA1767>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":72},{"$f":"(AD1767-AD$9)*(AD1767>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":71},{"$f":"(AE1767-AE$9)*(AE1767>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70},{"$f":"(AF1767-AF$9)*(AF1767>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AG1767-AG$9)*(AG1767>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AH1767-AH$9)*(AH1767>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AI1767-AI$9)*(AI1767>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66},{"$f":"(AJ1767-AJ$9)*(AJ1767>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":65},{"$f":"(AK1767-AK$9)*(AK1767>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":64},{"$f":"(AL1767-AL$9)*(AL1767>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":63}]
[{"$f":"ROW()","v":1772},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$52","v":40},{"$f":"(Q1772-Q$9)*(Q1772>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":1773},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(Q1773-Q$9)*(Q1773>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":1778},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(Q1778-Q$9)*(Q1778>R$9)","v":4},3,2,null,null,1.5,0.5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1783},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":65.8},{"$f":"(Q1783-Q$9)*(Q1783>R$9)","v":64.8},63.8,62.8,null,null,62.3,61.3,60.3,59.3,58.3,null,null,57.8,56.8,55.8,54.8,53.8,52.8,51.8,50.8,49.8,48.8]
[{"$f":"ROW()","v":1787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1907","v":0},1.9049943515418515,1.8951489127686483,1.8853034739954451,1.8754580352222419,null,null,{"$f":"T1907","v":1.8674432572939417},1.8514137014373413,1.8353841455807409,1.8193545897241405,1.8033250338675402,null,null,{"$f":"AA1907","v":1.7908883094960399},1.7660148607530395,1.741141412010039,1.7162679632670386,1.6913945145240381,{"$f":"AH1907","v":1.6665210657810376},1.6416476170380372,1.6167741682950367,1.5919007195520363,1.5670272708090358]
[{"$f":"ROW()","v":1788},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"T1908","v":0},0,0,0,{"$f":"Z1908","v":0},null,null,{"$f":"AA1908","v":0},0,0,0,0,{"$f":"AH1908","v":0},0,0,0,0]
[{"$f":"ROW()","v":1793},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1913","v":0},0,-2.6642806857389957E-4,-5.3285613714779915E-4,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH1913","v":0},0,0,0,0]
[{"$f":"ROW()","v":1797},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,0,0,0,{"$f":"Z1917","v":0},null,null,0,0,0,0,0,{"$f":"AH1917","v":0},0,0,0,0]
[{"$f":"ROW()","v":1802},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"T1922","v":0},0,0,0,0,null,null,{"$f":"AA1922","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1803},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1923","v":0},0,0,0,0,null,null,{"$f":"T1923","v":0},0,0,0,{"$f":"Z1923","v":0},null,null,{"$f":"AA1923","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1808},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P525","v":0}]
[{"$f":"ROW()","v":1813},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P530","v":0}]
[{"$f":"ROW()","v":1817},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P534","v":0}]
[{"$f":"ROW()","v":1818},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P535","v":1.4187080709741899E-3}]
[{"$f":"ROW()","v":1823},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P540","v":0}]
[{"$f":"ROW()","v":1827},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1832},null,null,"Regulators"]
[{"$f":"ROW()","v":1833},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1839},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1842},null,null,"Land"]
[{"$f":"ROW()","v":1847},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P986","v":0},{"$f":"Input!Q986","v":-9.8454387732032286E-3},{"$f":"Input!R986","v":-9.8454387732032286E-3},{"$f":"Input!S986","v":-9.8454387732032286E-3},{"$f":"Input!T986","v":-8.0147779283001788E-3},null,null,{"$f":"Input!W986","v":-1.6029555856600358E-2},{"$f":"Input!X986","v":-1.6029555856600358E-2},{"$f":"Input!Y986","v":-1.6029555856600358E-2},{"$f":"Input!Z986","v":-1.6029555856600358E-2},{"$f":"Input!AA986","v":-1.2436724371500278E-2},null,null,{"$f":"Input!AD986","v":-2.4873448743000556E-2},{"$f":"Input!AE986","v":-2.4873448743000556E-2},{"$f":"Input!AF986","v":-2.4873448743000553E-2},{"$f":"Input!AG986","v":-2.4873448743000553E-2},{"$f":"Input!AH986","v":-2.4873448743000553E-2},{"$f":"-IF($D1847=\"Land\",0,IF(AI1787<0,AI1787,IF(AI1767<AI$9,AI1787,(AI1787/AI1767)*AI$9)))","v":-2.4873448743000563E-2},-2.4873448743000563E-2,-2.4873448743000567E-2,-2.4873448743000567E-2,-2.4873448743000567E-2]
[{"$f":"ROW()","v":1848},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P987","v":0},{"$f":"Input!Q987","v":0},{"$f":"Input!R987","v":0},{"$f":"Input!S987","v":0},{"$f":"Input!T987","v":0},null,null,{"$f":"Input!W987","v":0},{"$f":"Input!X987","v":0},{"$f":"Input!Y987","v":0},{"$f":"Input!Z987","v":0},{"$f":"Input!AA987","v":0},null,null,{"$f":"Input!AD987","v":0},{"$f":"Input!AE987","v":0},{"$f":"Input!AF987","v":0},{"$f":"Input!AG987","v":0},{"$f":"Input!AH987","v":0},{"$f":"-IF($D1848=\"Land\",0,IF(AI1788<0,AI1788,IF(AI1768<AI$9,AI1788,(AI1788/AI1768)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1853},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P992","v":0},{"$f":"Input!Q992","v":-2.6642806857389957E-4},{"$f":"Input!R992","v":-2.6642806857389957E-4},{"$f":"Input!S992","v":-2.6642806857389957E-4},{"$f":"Input!T992","v":0},null,null,{"$f":"Input!W992","v":0},{"$f":"Input!X992","v":0},{"$f":"Input!Y992","v":0},{"$f":"Input!Z992","v":0},{"$f":"Input!AA992","v":0},null,null,{"$f":"Input!AD992","v":0},{"$f":"Input!AE992","v":0},{"$f":"Input!AF992","v":0},{"$f":"Input!AG992","v":0},{"$f":"Input!AH992","v":0},{"$f":"-IF($D1853=\"Land\",0,IF(AI1793<0,AI1793,IF(AI1773<AI$9,AI1793,(AI1793/AI1773)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1857},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P996","v":0},{"$f":"Input!Q996","v":0},{"$f":"Input!R996","v":0},{"$f":"Input!S996","v":0},{"$f":"Input!T996","v":0},null,null,{"$f":"Input!W996","v":0},{"$f":"Input!X996","v":0},{"$f":"Input!Y996","v":0},{"$f":"Input!Z996","v":0},{"$f":"Input!AA996","v":0},null,null,{"$f":"Input!AD996","v":0},{"$f":"Input!AE996","v":0},{"$f":"Input!AF996","v":0},{"$f":"Input!AG996","v":0},{"$f":"Input!AH996","v":0},{"$f":"-IF($D1857=\"Land\",0,IF(AI1797<0,AI1797,IF(AI1777<AI$9,AI1797,(AI1797/AI1777)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1862},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P1001","v":0},{"$f":"Input!Q1001","v":0},{"$f":"Input!R1001","v":0},{"$f":"Input!S1001","v":0},{"$f":"Input!T1001","v":0},null,null,{"$f":"Input!W1001","v":0},{"$f":"Input!X1001","v":0},{"$f":"Input!Y1001","v":0},{"$f":"Input!Z1001","v":0},{"$f":"Input!AA1001","v":0},null,null,{"$f":"Input!AD1001","v":0},{"$f":"Input!AE1001","v":0},{"$f":"Input!AF1001","v":0},{"$f":"Input!AG1001","v":0},{"$f":"Input!AH1001","v":0},{"$f":"-IF($D1862=\"Land\",0,IF(AI1802<0,AI1802,IF(AI1782<AI$9,AI1802,(AI1802/AI1782)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1863},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P1002","v":0},{"$f":"Input!Q1002","v":0},{"$f":"Input!R1002","v":0},{"$f":"Input!S1002","v":0},{"$f":"Input!T1002","v":0},null,null,{"$f":"Input!W1002","v":0},{"$f":"Input!X1002","v":0},{"$f":"Input!Y1002","v":0},{"$f":"Input!Z1002","v":0},{"$f":"Input!AA1002","v":0},null,null,{"$f":"Input!AD1002","v":0},{"$f":"Input!AE1002","v":0},{"$f":"Input!AF1002","v":0},{"$f":"Input!AG1002","v":0},{"$f":"Input!AH1002","v":0},{"$f":"-IF($D1863=\"Land\",0,IF(AI1803<0,AI1803,IF(AI1783<AI$9,AI1803,(AI1803/AI1783)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1869},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1872},null,null,"Regulators"]
[{"$f":"ROW()","v":1877},null,null,"Vehicle"]
[{"$f":"ROW()","v":1878},null,null,"Information Technology"]
[{"$f":"ROW()","v":1882},null,null,"Land"]
[{"$f":"ROW()","v":1887},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1787+S1807+S1847+S1827+S1867)*(S1787+S1807+S1827+S1867+S1847<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1787+Z1807+Z1847+Z1827+Z1867)*(Z1787+Z1807+Z1827+Z1867+Z1847<0)","v":0}]
[{"$f":"ROW()","v":1892},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1895},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1897},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]
[{"$f":"ROW()","v":1902},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1802+S1822+S1862+S1842+S1882)*(S1802+S1822+S1842+S1882+S1862<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1802+Z1822+Z1862+Z1842+Z1882)*(Z1802+Z1822+Z1842+Z1882+Z1862<0)","v":0}]
[{"$f":"ROW()","v":1907},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N1787+N1807+N1827+N1847+N1867+N1887","v":0},0,1.9049943515418515,1.8951489127686483,1.8853034739954451,1.8754580352222419,1.8674432572939417,null,null,1.8514137014373413,1.8353841455807409,1.8193545897241405,1.8033250338675402,1.7908883094960399,null,null,1.7660148607530395,1.741141412010039,1.7162679632670386,1.6913945145240381,1.6665210657810376,1.6416476170380372,1.6167741682950367,1.5919007195520363,1.5670272708090358,1.5421538220660354]
[{"$f":"ROW()","v":1908},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N1788+N1808+N1828+N1848+N1868+N1888","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1912},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1792+N1812+N1832+N1852+N1872+N1892","v":0},0,0.98184488293764804,0.97921039254730324,0.97657590215695844,0.97394141176661364,0.96078004133733508,null,null,0.93445730047877795,0.90813455962022083,0.8818118187616637,0.85548907790310658,0.84232770747382801,null,null,0.81600496661527089,0.78968222575671376,0.76335948489815664,0.73703674403959951,0.71071400318104239,0.68439126232248526,0.65806852146392814,0.63174578060537101,0.60542303974681388,0.57910029888825676]
[{"$f":"ROW()","v":1917},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N1797+N1817+N1837+N1857+N1877+N1897","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1922},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N1802+N1822+N1842+N1862+N1882+N1902","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2007 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2007 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":1927},null,"Life"]
[{"$f":"ROW()","v":1932},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(R1932-R$9)*(R1932>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":1934},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},{"$f":"(R1934-R$9)*(R1934>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":1937},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},{"$f":"(R1937-R$9)*(R1937>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":1942},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(R1942-R$9)*(R1942>S$9)","v":4},3,null,null,2.5,1.5,0.5,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Opening Value"]
[{"$f":"ROW()","v":1951},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I2071,I2071+I2070)","v":0},0,0,0,0,0,0,0,16.206554992827094,16.163744251244587,16.12093350966208,null,null,{"$f":"IF(W$6<$T$6,T2071,T2071+T2070)","v":15.981959944923615},15.704012815446681,15.426065685969748,15.148118556492815,14.870171427015881,null,null,{"$f":"IF(AD$6<$T$6,AA2071,AA2071+AA2070)","v":14.731197862277416},14.453250732800482,14.175303603323549,13.897356473846616,13.619409344369682,13.341462214892749,13.063515085415817,12.785567955938886,12.507620826461954,12.229673696985023]
[{"$f":"ROW()","v":1952},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2072","v":0},0,0,0,null,null,{"$f":"T2072","v":0},0,0,0,0,null,null,{"$f":"AA2072","v":0},0,0,0,0,{"$f":"AH2072","v":0},0,0,0,0]
[{"$f":"ROW()","v":1957},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2077","v":0},0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH2077","v":0},0,0,0,0]
[{"$f":"ROW()","v":1962},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2082","v":0},0,0,0,null,null,{"$f":"T2082","v":0},0,0,0,0,null,null,{"$f":"AA2082","v":0},0,0,0,0,{"$f":"AH2082","v":0},{"$f":"AI2082","v":0},{"$f":"AJ2082","v":0},{"$f":"AK2082","v":0},{"$f":"AL2082","v":0}]
[{"$f":"ROW()","v":1964},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2084","v":0},0,0,0,null,null,{"$f":"T2084","v":0},0,0,0,{"$f":"Z2084","v":0},null,null,{"$f":"AA2084","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1967},null,"Capex"]
[{"$f":"ROW()","v":1972},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q528","v":0}]
[{"$f":"ROW()","v":1977},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q533","v":0}]
[{"$f":"ROW()","v":1981},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q537","v":0}]
[{"$f":"ROW()","v":1982},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q538","v":0}]
[{"$f":"ROW()","v":1987},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":1990},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1996},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1997},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2002},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":2011},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q1027","v":0},{"$f":"Input!R1027","v":-4.281074158250596E-2},{"$f":"Input!S1027","v":-4.281074158250596E-2},{"$f":"Input!T1027","v":-0.13897356473846623},{"$f":"Input!U1027","v":0},{"$f":"Input!V1027","v":0},{"$f":"Input!W1027","v":-0.27794712947693245},{"$f":"Input!X1027","v":-0.27794712947693251},{"$f":"Input!Y1027","v":-0.27794712947693251},{"$f":"Input!Z1027","v":-0.27794712947693251},{"$f":"Input!AA1027","v":-0.13897356473846628},{"$f":"Input!AB1027","v":0},{"$f":"Input!AC1027","v":0},{"$f":"Input!AD1027","v":-0.27794712947693256},{"$f":"Input!AE1027","v":-0.27794712947693256},{"$f":"Input!AF1027","v":-0.27794712947693256},{"$f":"Input!AG1027","v":-0.27794712947693256},{"$f":"Input!AH1027","v":-0.27794712947693256},{"$f":"-IF($D2011=\"Land\",0,IF(AI1951<0,AI1951,IF(AI1931<AI$9,AI1951,(AI1951/AI1931)*AI$9)))","v":-0.27794712947693229},-0.27794712947693229,-0.27794712947693229,-0.27794712947693234,-0.27794712947693234]
[{"$f":"ROW()","v":2012},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q1028","v":0},{"$f":"Input!R1028","v":0},{"$f":"Input!S1028","v":0},{"$f":"Input!T1028","v":0},{"$f":"Input!U1028","v":0},{"$f":"Input!V1028","v":0},{"$f":"Input!W1028","v":0},{"$f":"Input!X1028","v":0},{"$f":"Input!Y1028","v":0},{"$f":"Input!Z1028","v":0},{"$f":"Input!AA1028","v":0},{"$f":"Input!AB1028","v":0},{"$f":"Input!AC1028","v":0},{"$f":"Input!AD1028","v":0},{"$f":"Input!AE1028","v":0},{"$f":"Input!AF1028","v":0},{"$f":"Input!AG1028","v":0},{"$f":"Input!AH1028","v":0},{"$f":"-IF($D2012=\"Land\",0,IF(AI1952<0,AI1952,IF(AI1932<AI$9,AI1952,(AI1952/AI1932)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2017},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q1033","v":0},{"$f":"Input!R1033","v":0},{"$f":"Input!S1033","v":0},{"$f":"Input!T1033","v":0},{"$f":"Input!U1033","v":0},{"$f":"Input!V1033","v":0},{"$f":"Input!W1033","v":0},{"$f":"Input!X1033","v":0},{"$f":"Input!Y1033","v":0},{"$f":"Input!Z1033","v":0},{"$f":"Input!AA1033","v":0},{"$f":"Input!AB1033","v":0},{"$f":"Input!AC1033","v":0},{"$f":"Input!AD1033","v":0},{"$f":"Input!AE1033","v":0},{"$f":"Input!AF1033","v":0},{"$f":"Input!AG1033","v":0},{"$f":"Input!AH1033","v":0},{"$f":"-IF($D2017=\"Land\",0,IF(AI1957<0,AI1957,IF(AI1937<AI$9,AI1957,(AI1957/AI1937)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2020},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q1036","v":0},{"$f":"Input!R1036","v":0},{"$f":"Input!S1036","v":0},{"$f":"Input!T1036","v":0},{"$f":"Input!U1036","v":0},{"$f":"Input!V1036","v":0},{"$f":"Input!W1036","v":0},{"$f":"Input!X1036","v":0},{"$f":"Input!Y1036","v":0},{"$f":"Input!Z1036","v":0},{"$f":"Input!AA1036","v":0},{"$f":"Input!AB1036","v":0},{"$f":"Input!AC1036","v":0},{"$f":"Input!AD1036","v":0},{"$f":"Input!AE1036","v":0},{"$f":"Input!AF1036","v":0},{"$f":"Input!AG1036","v":0},{"$f":"Input!AH1036","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2027},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2032},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2036},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2041},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2042},null,null,"FRC"]
[{"$f":"ROW()","v":2048},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1948+S1968+S2008+S1988+S2028)*(S1948+S1968+S1988+S2028+S2008<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1948+Z1968+Z2008+Z1988+Z2028)*(Z1948+Z1968+Z1988+Z2028+Z2008<0)","v":0}]
[{"$f":"ROW()","v":2051},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2056},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]
[{"$f":"ROW()","v":2057},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2062},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1962+S1982+S2022+S2002+S2042)*(S1962+S1982+S2002+S2042+S2022<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z1962+Z1982+Z2022+Z2002+Z2042)*(Z1962+Z1982+Z2002+Z2042+Z2022<0)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2071},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1951+N1971+N1991+N2011+N2031+N2051","v":0},0,0,16.206554992827094,16.163744251244587,16.12093350966208,15.981959944923615,null,null,15.704012815446681,15.426065685969748,15.148118556492815,14.870171427015881,14.731197862277416,null,null,14.453250732800482,14.175303603323549,13.897356473846616,13.619409344369682,13.341462214892749,13.063515085415817,12.785567955938886,12.507620826461954,12.229673696985023,11.951726567508091]
[{"$f":"ROW()","v":2072},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1952+N1972+N1992+N2012+N2032+N2052","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]
[{"$f":"ROW()","v":2076},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1956+N1976+N1996+N2016+N2036+N2056","v":0},0,0,23.873309208004294,23.029214596904637,22.185119985804981,21.702834768722266,null,null,20.738264334556831,19.773693900391397,18.809123466225962,17.844553032060528,17.362267814977812,null,null,16.397697380812378,15.433126946646944,14.468556512481509,13.503986078316075,12.53941564415064,11.574845209985206,10.610274775819772,9.6457043416543371,8.6811339074889027,7.7165634733234691]
[{"$f":"ROW()","v":2081},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N1961+N1981+N2001+N2021+N2041+N2061","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$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":2092},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$50","v":60},{"$f":"(S2092-S$9)*(S2092>T$9)","v":59},null,null,58.5,57.5,56.5,55.5,54.5,null,null,54,53,52,51,50,49,48,47,46,45]
[{"$f":"ROW()","v":2096},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$54","v":40},{"$f":"(S2096-S$9)*(S2096>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":2101},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(S2101-S$9)*(S2101>T$9)","v":4},null,null,{"$f":"(T2101-T$9)*(T2101>W$9)","v":3.5},{"$f":"(W2101-W$9)*(W2101>X$9)","v":2.5},{"$f":"(X2101-X$9)*(X2101>Y$9)","v":1.5},{"$f":"(Y2101-Y$9)*(Y2101>Z$9)","v":0.5},{"$f":"(Z2101-Z$9)*(Z2101>AA$9)","v":0},null,null,{"$f":"(AA2101-AA$9)*(AA2101>AD$9)","v":0},{"$f":"(AD2101-AD$9)*(AD2101>AE$9)","v":0},{"$f":"(AE2101-AE$9)*(AE2101>AF$9)","v":0},{"$f":"(AF2101-AF$9)*(AF2101>AG$9)","v":0},{"$f":"(AG2101-AG$9)*(AG2101>AH$9)","v":0},{"$f":"(AH2101-AH$9)*(AH2101>AI$9)","v":0},{"$f":"(AI2101-AI$9)*(AI2101>AJ$9)","v":0},{"$f":"(AJ2101-AJ$9)*(AJ2101>AK$9)","v":0},{"$f":"(AK2101-AK$9)*(AK2101>AL$9)","v":0},{"$f":"(AL2101-AL$9)*(AL2101>AM$9)","v":0}]
[{"$f":"ROW()","v":2104},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":0},{"$f":"(S2104-S$9)*(S2104>T$9)","v":0},null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2106}]
[{"$f":"ROW()","v":2111},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2231","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH2231","v":0},0,0,0,0]
[{"$f":"ROW()","v":2116},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2236","v":0.1437951471543403},0.14327434115861015,null,null,0.14143749063093566,0.13776378957558669,0.13409008852023771,0.13041638746488873,0.12674268640953976,null,null,0.12490583588186527,0.12123213482651629,0.11755843377116731,0.11388473271581834,0.11021103166046936,{"$f":"AH2236","v":0.10653733060512038},0.10286362954977141,9.918992849442243E-2,9.5516227439073453E-2,9.1842526383724477E-2]
[{"$f":"ROW()","v":2118},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2238","v":0},0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AH2238","v":0},0,0,0,0]
[{"$f":"ROW()","v":2121},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2241","v":0},{"$f":"S2241","v":0},null,null,{"$f":"T2241","v":0},{"$f":"W2241","v":0},{"$f":"X2241","v":0},{"$f":"Y2241","v":0},{"$f":"Z2241","v":0},null,null,{"$f":"AA2241","v":0},{"$f":"AD2241","v":0},{"$f":"AE2241","v":0},{"$f":"AF2241","v":0},{"$f":"AG2241","v":0},{"$f":"AH2241","v":0},{"$f":"AI2241","v":0},{"$f":"AJ2241","v":0},{"$f":"AK2241","v":0},{"$f":"AL2241","v":0}]
[{"$f":"ROW()","v":2126},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2109:S2125)","v":43.714187530595765},{"$f":"SUM(T2109:T2125)","v":41.677021818345885},null,null,40.824362066344634,39.119042562342131,37.413723058339627,35.708403554337117,{"$f":"SUM(AA2109:AA2125)","v":34.280475376590189},null,null,33.696033521283866,32.527149810671219,31.358266100058582,30.189382389445935,29.020498678833295,{"$f":"SUM(AI2109:AI2125)","v":27.851614968220655},26.682731257608012,25.513847546995372,24.344963836382732,23.176080125770088]
[{"$f":"ROW()","v":2131},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R526","v":0}]
[{"$f":"ROW()","v":2134},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R529","v":0.22777273264408157}]
[{"$f":"ROW()","v":2136},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R531","v":0.1437951471543403}]
[{"$f":"ROW()","v":2141},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R536","v":0}]
[{"$f":"ROW()","v":2146},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2129:R2145)","v":43.714187530595765}]
[{"$f":"ROW()","v":2148},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2151},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2156},null,null,"Buildings"]
[{"$f":"ROW()","v":2160},null,null,"Information Technology"]
[{"$f":"ROW()","v":2161},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2166},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2149:J2165)","v":0},{"$f":"SUM(K2149:K2165)","v":0},{"$f":"SUM(L2149:L2165)","v":0},{"$f":"SUM(M2149:M2165)","v":0},{"$f":"SUM(N2149:N2165)","v":0},{"$f":"SUM(O2149:O2165)","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]
[{"$f":"ROW()","v":2171},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1064","v":-0.1177218861808615},{"$f":"Input!T1064","v":0},{"$f":"Input!U1064","v":0},{"$f":"Input!V1064","v":0},{"$f":"Input!W1064","v":0},{"$f":"Input!X1064","v":0},{"$f":"Input!Y1064","v":0},{"$f":"Input!Z1064","v":0},{"$f":"Input!AA1064","v":0},{"$f":"Input!AB1064","v":0},{"$f":"Input!AC1064","v":0},{"$f":"Input!AD1064","v":0},{"$f":"Input!AE1064","v":0},{"$f":"Input!AF1064","v":0},{"$f":"Input!AG1064","v":0},{"$f":"Input!AH1064","v":0},{"$f":"-IF($D2171=\"Land\",0,IF(AI2111<0,AI2111,IF(AI2091<AI$9,AI2111,(AI2111/AI2091)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2173},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1066","v":0},{"$f":"Input!T1066","v":0},{"$f":"Input!U1066","v":0},{"$f":"Input!V1066","v":0},{"$f":"Input!W1066","v":0},{"$f":"Input!X1066","v":0},{"$f":"Input!Y1066","v":0},{"$f":"Input!Z1066","v":0},{"$f":"Input!AA1066","v":0},{"$f":"Input!AB1066","v":0},{"$f":"Input!AC1066","v":0},{"$f":"Input!AD1066","v":0},{"$f":"Input!AE1066","v":0},{"$f":"Input!AF1066","v":0},{"$f":"Input!AG1066","v":0},{"$f":"Input!AH1066","v":0},{"$f":"-IF($D2173=\"Land\",0,IF(AI2113<0,AI2113,IF(AI2093<AI$9,AI2113,(AI2113/AI2093)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2176},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1069","v":-5.2080599573015788E-4},{"$f":"Input!T1069","v":-1.8368505276744886E-3},{"$f":"Input!U1069","v":0},{"$f":"Input!V1069","v":0},{"$f":"Input!W1069","v":-3.6737010553489773E-3},{"$f":"Input!X1069","v":-3.6737010553489781E-3},{"$f":"Input!Y1069","v":-3.6737010553489781E-3},{"$f":"Input!Z1069","v":-3.6737010553489781E-3},{"$f":"Input!AA1069","v":-1.8368505276744891E-3},{"$f":"Input!AB1069","v":0},{"$f":"Input!AC1069","v":0},{"$f":"Input!AD1069","v":-3.6737010553489781E-3},{"$f":"Input!AE1069","v":-3.6737010553489786E-3},{"$f":"Input!AF1069","v":-3.6737010553489786E-3},{"$f":"Input!AG1069","v":-3.6737010553489786E-3},{"$f":"Input!AH1069","v":-3.673701055348979E-3},{"$f":"-IF($D2176=\"Land\",0,IF(AI2116<0,AI2116,IF(AI2096<AI$9,AI2116,(AI2116/AI2096)*AI$9)))","v":-3.6737010553489786E-3},-3.673701055348979E-3,-3.673701055348979E-3,-3.673701055348979E-3,-3.673701055348979E-3]
[{"$f":"ROW()","v":2181},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S1074","v":0},{"$f":"Input!T1074","v":0},{"$f":"Input!U1074","v":0},{"$f":"Input!V1074","v":0},{"$f":"Input!W1074","v":0},{"$f":"Input!X1074","v":0},{"$f":"Input!Y1074","v":0},{"$f":"Input!Z1074","v":0},{"$f":"Input!AA1074","v":0},{"$f":"Input!AB1074","v":0},{"$f":"Input!AC1074","v":0},{"$f":"Input!AD1074","v":0},{"$f":"Input!AE1074","v":0},{"$f":"Input!AF1074","v":0},{"$f":"Input!AG1074","v":0},{"$f":"Input!AH1074","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2186},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2169:S2185)","v":-2.1548875984307347},-0.85265975200125266,null,null,-1.7053195040025053,-1.7053195040025053,-1.7053195040025053,-1.4279281777469328,{"$f":"SUM(AA2169:AA2185)","v":-0.58444185530632065},null,null,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,{"$f":"SUM(AI2169:AI2185)","v":-1.1688837106126413},-1.1688837106126413,-1.1688837106126413,-1.1688837106126413,-1.1688837106126413]
[{"$f":"ROW()","v":2190},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2191},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2196},null,null,"Buildings"]
[{"$f":"ROW()","v":2201},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2203},null,null,"FRC"]
[{"$f":"ROW()","v":2206},null,null,"Total"]
[{"$f":"ROW()","v":2211},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1177218861808615,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2216},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2220},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,2.2204460492503131E-16]
[{"$f":"ROW()","v":2221},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2226},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2209:S2225)","v":0.1177218861808615}]
[{"$f":"ROW()","v":2229},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N2109+N2129+N2149+N2169+N2189+N2209","v":0},0,0,0,4.0751884253023292,4.0663519884929213,4.0492664759362285,null,null,4.0150954508228427,3.9809244257094569,3.9467534005960712,3.9125823754826854,3.886323433365352,null,null,3.8338055491306853,3.7812876648960185,3.7287697806613518,3.676251896426685,3.6237340121920183,3.5712161279573515,3.5186982437226848,3.4661803594880181,3.4136624752533513,3.3611445910186846]
[{"$f":"ROW()","v":2235},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N2115+N2135+N2155+N2175+N2195+N2215","v":0},0,0,0,1.5466222439166313E-2,1.5158441027421518E-2,1.4964102039890473E-2,null,null,1.4575424064828382E-2,1.4186746089766292E-2,1.3798068114704201E-2,1.3409390139642111E-2,1.3215051152111065E-2,null,null,1.2826373177048975E-2,1.2437695201986884E-2,1.2049017226924794E-2,1.1660339251862703E-2,1.1271661276800612E-2,1.0882983301738522E-2,1.0494305326676431E-2,1.0105627351614341E-2,9.7169493765522502E-3,9.3282714014901597E-3]
[{"$f":"ROW()","v":2236},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N2116+N2136+N2156+N2176+N2196+N2216","v":0},0,0,0,0.1437951471543403,0.14327434115861015,0.14143749063093566,null,null,0.13776378957558669,0.13409008852023771,0.13041638746488873,0.12674268640953976,0.12490583588186527,null,null,0.12123213482651629,0.11755843377116731,0.11388473271581834,0.11021103166046936,0.10653733060512038,0.10286362954977141,9.918992849442243E-2,9.5516227439073453E-2,9.1842526383724477E-2,8.81688253283755E-2]
[{"$f":"ROW()","v":2241},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2246},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2229:R2245)","v":43.714187530595765},{"$f":"SUM(S2229:S2245)","v":41.677021818345885},40.824362066344634,null,null,39.119042562342131,37.413723058339627,35.708403554337117,34.280475376590189,{"$f":"SUM(AA2229:AA2245)","v":33.696033521283866},null,null,32.527149810671219,31.358266100058582,30.189382389445935,29.020498678833295,27.851614968220655,{"$f":"SUM(AI2229:AI2245)","v":26.682731257608012},25.513847546995372,24.344963836382732,23.176080125770088,22.007196415157448]
[{"$f":"ROW()","v":2250},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$47","v":120},null,null,{"$f":"(T2250-T$9)*(T2250>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":119.5},{"$f":"(W2250-W$9)*(W2250>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":118.5},{"$f":"(X2250-X$9)*(X2250>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":117.5},{"$f":"(Y2250-Y$9)*(Y2250>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":116.5},{"$f":"(Z2250-Z$9)*(Z2250>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":75.5},null,null,{"$f":"(AA2250-AA$9)*(AA2250>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":75},{"$f":"(AD2250-AD$9)*(AD2250>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":74},{"$f":"(AE2250-AE$9)*(AE2250>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":73},{"$f":"(AF2250-AF$9)*(AF2250>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":72},{"$f":"(AG2250-AG$9)*(AG2250>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":71},{"$f":"(AH2250-AH$9)*(AH2250>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":70},{"$f":"(AI2250-AI$9)*(AI2250>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":69},{"$f":"(AJ2250-AJ$9)*(AJ2250>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":68},{"$f":"(AK2250-AK$9)*(AK2250>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":67},{"$f":"(AL2250-AL$9)*(AL2250>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$47-Input!$AA$47),0)","v":66}]
[{"$f":"ROW()","v":2251},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},null,null,{"$f":"(T2251-T$9)*(T2251>W$9)-IF(AND(W$6=$AA$6,W$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":119.5},{"$f":"(W2251-W$9)*(W2251>X$9)-IF(AND(X$6=$AA$6,X$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":118.5},{"$f":"(X2251-X$9)*(X2251>Y$9)-IF(AND(Y$6=$AA$6,Y$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":117.5},{"$f":"(Y2251-Y$9)*(Y2251>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":116.5},{"$f":"(Z2251-Z$9)*(Z2251>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":55.5},null,null,{"$f":"(AA2251-AA$9)*(AA2251>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":55},{"$f":"(AD2251-AD$9)*(AD2251>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":54},{"$f":"(AE2251-AE$9)*(AE2251>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":53},{"$f":"(AF2251-AF$9)*(AF2251>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":52},{"$f":"(AG2251-AG$9)*(AG2251>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":51},{"$f":"(AH2251-AH$9)*(AH2251>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":50},{"$f":"(AI2251-AI$9)*(AI2251>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":49},{"$f":"(AJ2251-AJ$9)*(AJ2251>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":48},{"$f":"(AK2251-AK$9)*(AK2251>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":47},{"$f":"(AL2251-AL$9)*(AL2251>AM$9)-IF(AND(AM$6=$AA$6,AM$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":46}]
[{"$f":"ROW()","v":2256},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$53","v":40},null,null,39.5,{"$f":"(W2256-W$9)*(W2256>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":2259},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$56","v":10},null,null,9.5,{"$f":"(W2259-W$9)*(W2259>X$9)","v":8.5},7.5,6.5,5.5,null,null,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2265},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":0},null,null,0,{"$f":"(W2265-W$9)*(W2265>X$9)","v":0},0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2266},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":65.8},null,null,65.3,{"$f":"(W2266-W$9)*(W2266>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":2271},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,{"$f":"Z2391","v":0},null,null,0,0,0,0,0,{"$f":"AH2391","v":0},0,0,0,0]
[{"$f":"ROW()","v":2275},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2395","v":0.89435427426869829},null,null,0.88317484584033956,0.8608159889836221,0.83845713212690465,0.81609827527018719,0.79373941841346973,null,null,0.782559989985111,0.76020113312839355,0.73784227627167609,0.71548341941495863,0.69312456255824118,{"$f":"AH2395","v":0.67076570570152372},0.64840684884480626,0.6260479919880888,0.60368913513137135,0.58133027827465389]
[{"$f":"ROW()","v":2280},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,{"$f":"Z2400","v":0},null,null,0,0,0,0,0,{"$f":"AH2400","v":0},0,0,0,0]
[{"$f":"ROW()","v":2281},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2401","v":2.3181605208850491},null,null,2.0863444687965442,1.6227123646195345,1.1590802604425248,0.69544815626551482,0.23181605208850498,null,null,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,{"$f":"AH2401","v":4.7184478546569153E-16},0,0,0,0]
[{"$f":"ROW()","v":2285},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]
[{"$f":"ROW()","v":2290},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S524","v":12.763548542605101}]
[{"$f":"ROW()","v":2295},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S529","v":0.89435427426869829}]
[{"$f":"ROW()","v":2296},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S530","v":2.0405671992823944}]
[{"$f":"ROW()","v":2301},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S535","v":2.3181605208850491}]
[{"$f":"ROW()","v":2305},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S539","v":0}]
[{"$f":"ROW()","v":2310},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2311},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2315},null,null,"Regulators"]
[{"$f":"ROW()","v":2320},null,null,"Vehicle"]
[{"$f":"ROW()","v":2325},null,null,"Land"]
[{"$f":"ROW()","v":2327},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2310:J2326)","v":0},{"$f":"SUM(K2310:K2326)","v":0},{"$f":"SUM(L2310:L2326)","v":0},{"$f":"SUM(M2310:M2326)","v":0},{"$f":"SUM(N2310:N2326)","v":0},{"$f":"SUM(O2310:O2326)","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]
[{"$f":"ROW()","v":2330},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1100","v":-5.3181452260854592E-2},{"$f":"Input!U1100","v":0},{"$f":"Input!V1100","v":0},{"$f":"Input!W1100","v":-0.10636290452170918},{"$f":"Input!X1100","v":-0.10636290452170916},{"$f":"Input!Y1100","v":-0.10636290452170916},{"$f":"Input!Z1100","v":-0.10636290452170914},{"$f":"Input!AA1100","v":-8.1357056107664985E-2},{"$f":"Input!AB1100","v":0},{"$f":"Input!AC1100","v":0},{"$f":"Input!AD1100","v":-0.16271411221532997},{"$f":"Input!AE1100","v":-0.16271411221532997},{"$f":"Input!AF1100","v":-0.16271411221532997},{"$f":"Input!AG1100","v":-0.16271411221532997},{"$f":"Input!AH1100","v":-0.16271411221532997},{"$f":"-IF($D2330=\"Land\",0,IF(AI2270<0,AI2270,IF(AI2250<AI$9,AI2270,(AI2270/AI2250)*AI$9)))","v":-0.16271411221532989},-0.16271411221532989,-0.16271411221532991,-0.16271411221532991,-0.16271411221532991]
[{"$f":"ROW()","v":2335},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1105","v":-1.1179428428358727E-2},{"$f":"Input!U1105","v":0},{"$f":"Input!V1105","v":0},{"$f":"Input!W1105","v":-2.2358856856717454E-2},{"$f":"Input!X1105","v":-2.2358856856717454E-2},{"$f":"Input!Y1105","v":-2.2358856856717454E-2},{"$f":"Input!Z1105","v":-2.2358856856717454E-2},{"$f":"Input!AA1105","v":-1.1179428428358727E-2},{"$f":"Input!AB1105","v":0},{"$f":"Input!AC1105","v":0},{"$f":"Input!AD1105","v":-2.2358856856717454E-2},{"$f":"Input!AE1105","v":-2.2358856856717454E-2},{"$f":"Input!AF1105","v":-2.2358856856717457E-2},{"$f":"Input!AG1105","v":-2.2358856856717457E-2},{"$f":"Input!AH1105","v":-2.2358856856717454E-2},{"$f":"-IF($D2335=\"Land\",0,IF(AI2275<0,AI2275,IF(AI2255<AI$9,AI2275,(AI2275/AI2255)*AI$9)))","v":-2.2358856856717457E-2},-2.2358856856717457E-2,-2.2358856856717457E-2,-2.2358856856717457E-2,-2.2358856856717457E-2]
[{"$f":"ROW()","v":2340},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1110","v":0},{"$f":"Input!U1110","v":0},{"$f":"Input!V1110","v":0},{"$f":"Input!W1110","v":0},{"$f":"Input!X1110","v":0},{"$f":"Input!Y1110","v":0},{"$f":"Input!Z1110","v":0},{"$f":"Input!AA1110","v":0},{"$f":"Input!AB1110","v":0},{"$f":"Input!AC1110","v":0},{"$f":"Input!AD1110","v":0},{"$f":"Input!AE1110","v":0},{"$f":"Input!AF1110","v":0},{"$f":"Input!AG1110","v":0},{"$f":"Input!AH1110","v":0},{"$f":"-IF($D2340=\"Land\",0,IF(AI2280<0,AI2280,IF(AI2260<AI$9,AI2280,(AI2280/AI2260)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2341},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1111","v":-0.23181605208850492},{"$f":"Input!U1111","v":0},{"$f":"Input!V1111","v":0},{"$f":"Input!W1111","v":-0.46363210417700984},{"$f":"Input!X1111","v":-0.46363210417700984},{"$f":"Input!Y1111","v":-0.4636321041770099},{"$f":"Input!Z1111","v":-0.46363210417700984},{"$f":"Input!AA1111","v":-0.2318160520885045},{"$f":"Input!AB1111","v":0},{"$f":"Input!AC1111","v":0},{"$f":"Input!AD1111","v":0},{"$f":"Input!AE1111","v":0},{"$f":"Input!AF1111","v":0},{"$f":"Input!AG1111","v":0},{"$f":"Input!AH1111","v":0},{"$f":"-IF($D2341=\"Land\",0,IF(AI2281<0,AI2281,IF(AI2261<AI$9,AI2281,(AI2281/AI2261)*AI$9)))","v":-4.7184478546569153E-16},0,0,0,0]
[{"$f":"ROW()","v":2345},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T1115","v":0},{"$f":"Input!U1115","v":0},{"$f":"Input!V1115","v":0},{"$f":"Input!W1115","v":0},{"$f":"Input!X1115","v":0},{"$f":"Input!Y1115","v":0},{"$f":"Input!Z1115","v":0},{"$f":"Input!AA1115","v":0},{"$f":"Input!AB1115","v":0},{"$f":"Input!AC1115","v":0},{"$f":"Input!AD1115","v":0},{"$f":"Input!AE1115","v":0},{"$f":"Input!AF1115","v":0},{"$f":"Input!AG1115","v":0},{"$f":"Input!AH1115","v":0},{"$f":"-IF($D2345=\"Land\",0,IF(AI2285<0,AI2285,IF(AI2265<AI$9,AI2285,(AI2285/AI2265)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2350},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2355},null,null,"Regulators"]
[{"$f":"ROW()","v":2357},null,null,"Buildings"]
[{"$f":"ROW()","v":2360},null,null,"Vehicle"]
[{"$f":"ROW()","v":2365},null,null,"Land"]
[{"$f":"ROW()","v":2370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S2270+S2290+S2330+S2310+S2350)*(S2270+S2290+S2310+S2350+S2330<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z2270+Z2290+Z2330+Z2310+Z2350)*(Z2270+Z2290+Z2310+Z2350+Z2330<0)","v":0}]
[{"$f":"ROW()","v":2371},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]
[{"$f":"ROW()","v":2375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2380},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]
[{"$f":"ROW()","v":2383},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S2283+S2303+S2343+S2323+S2363)*(S2283+S2303+S2323+S2363+S2343<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z2283+Z2303+Z2343+Z2323+Z2363)*(Z2283+Z2303+Z2323+Z2363+Z2343<0)","v":0}]
[{"$f":"ROW()","v":2385},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S2285+S2305+S2345+S2325+S2365)*(S2285+S2305+S2325+S2365+S2345<0)","v":0},null,null,null,null,null,null,{"$f":"-(Z2285+Z2305+Z2345+Z2325+Z2365)*(Z2285+Z2305+Z2325+Z2365+Z2345<0)","v":0}]
[{"$f":"ROW()","v":2390},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N2270+N2290+N2310+N2330+N2350+N2370","v":0},0,0,0,0,12.763548542605101,12.710367090344246,null,null,12.604004185822536,12.497641281300826,12.391278376779116,12.284915472257406,12.203558416149741,null,null,12.040844303934412,11.878130191719082,11.715416079503752,11.552701967288423,11.389987855073093,11.227273742857763,11.064559630642433,10.901845518427104,10.739131406211774,10.576417293996444]
[{"$f":"ROW()","v":2395},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N2275+N2295+N2315+N2335+N2355+N2375","v":0},0,0,0,0,0.89435427426869829,0.88317484584033956,null,null,0.8608159889836221,0.83845713212690465,0.81609827527018719,0.79373941841346973,0.782559989985111,null,null,0.76020113312839355,0.73784227627167609,0.71548341941495863,0.69312456255824118,0.67076570570152372,0.64840684884480626,0.6260479919880888,0.60368913513137135,0.58133027827465389,0.55897142141793643]
[{"$f":"ROW()","v":2399},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N2279+N2299+N2319+N2339+N2359+N2379","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]
[{"$f":"ROW()","v":2400},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N2280+N2300+N2320+N2340+N2360+N2380","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]
[{"$f":"ROW()","v":2405},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N2285+N2305+N2325+N2345+N2365+N2385","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]
[{"$f":"ROW()","v":2410},null,"Life"]
[{"$f":"ROW()","v":2413},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(W2413-W$9)*(W2413>X$9)","v":59},58,57,56,null,null,{"$f":"(AA2413-AA$9)*(AA2413>AD$9)","v":55.5},54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[{"$f":"ROW()","v":2415},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$51","v":60},{"$f":"(W2415-W$9)*(W2415>X$9)","v":59},58,57,56,null,null,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[{"$f":"ROW()","v":2420},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":"(W2420-W$9)*(W2420>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":2425},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(W2425-W$9)*(W2425>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":2430},null,"Opening Value"]
[{"$f":"ROW()","v":2435},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W2555","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH2555","v":0},0,0,0,0]
[{"$f":"ROW()","v":2439},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.463068648248486,{"$f":"W2559","v":10.014201989631136},9.5653353310137863,9.1164686723964365,8.6676020137790868,null,null,8.461230537260537,8.0484875842234374,7.6357446311863377,7.2230016781492381,6.8102587251121385,{"$f":"AH2559","v":6.3975157720750389},5.9847728190379392,5.5720298660008396,5.15928691296374,4.7465439599266404]
[{"$f":"ROW()","v":2444},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2564","v":0},{"$f":"W2564","v":0},0,0,0,null,null,{"$f":"AA2564","v":0},0,0,0,0,{"$f":"AH2564","v":0},0,0,0,0]
[{"$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,0,{"$f":"W2565","v":0},0,0,{"$f":"Z2565","v":0},null,null,0,0,0,0,0,{"$f":"AH2565","v":0},{"$f":"AI2565","v":0},{"$f":"AJ2565","v":0},{"$f":"AK2565","v":0},{"$f":"AL2565","v":0}]
[{"$f":"ROW()","v":2450},null,"Capex"]
[{"$f":"ROW()","v":2455},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T528","v":0}]
[{"$f":"ROW()","v":2459},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T532","v":10.463068648248486}]
[{"$f":"ROW()","v":2460},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T533","v":4.3756507486441136E-15}]
[{"$f":"ROW()","v":2465},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T538","v":0}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2474},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2475},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2480},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2485},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":2490},null,"Depreciation"]
[{"$f":"ROW()","v":2494},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1141","v":-0.11133541661761515},{"$f":"Input!X1141","v":-0.11133541661761515},{"$f":"Input!Y1141","v":-0.11133541661761515},{"$f":"Input!Z1141","v":-0.11133541661761515},{"$f":"Input!AA1141","v":-4.6504136619671954E-2},{"$f":"Input!AB1141","v":0},{"$f":"Input!AC1141","v":0},{"$f":"Input!AD1141","v":-9.3008273239343922E-2},{"$f":"Input!AE1141","v":-9.3008273239343908E-2},{"$f":"Input!AF1141","v":-9.3008273239343908E-2},{"$f":"Input!AG1141","v":-9.300827323934388E-2},{"$f":"Input!AH1141","v":-9.300827323934388E-2},{"$f":"-IF($D2494=\"Land\",0,IF(AI2434<0,AI2434,IF(AI2414<AI$9,AI2434,(AI2434/AI2414)*AI$9)))","v":-9.3008273239343825E-2},-9.3008273239343825E-2,-9.3008273239343811E-2,-9.3008273239343797E-2,-9.3008273239343797E-2]
[{"$f":"ROW()","v":2499},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1146","v":-0.4488666586173492},{"$f":"Input!X1146","v":-0.4488666586173492},{"$f":"Input!Y1146","v":-0.4488666586173492},{"$f":"Input!Z1146","v":-0.4488666586173492},{"$f":"Input!AA1146","v":-0.20637147651854984},{"$f":"Input!AB1146","v":0},{"$f":"Input!AC1146","v":0},{"$f":"Input!AD1146","v":-0.41274295303709962},{"$f":"Input!AE1146","v":-0.41274295303709968},{"$f":"Input!AF1146","v":-0.41274295303709968},{"$f":"Input!AG1146","v":-0.41274295303709968},{"$f":"Input!AH1146","v":-0.41274295303709968},{"$f":"-IF($D2499=\"Land\",0,IF(AI2439<0,AI2439,IF(AI2419<AI$9,AI2439,(AI2439/AI2419)*AI$9)))","v":-0.41274295303709929},-0.41274295303709924,-0.41274295303709924,-0.41274295303709918,-0.41274295303709918]
[{"$f":"ROW()","v":2504},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1151","v":0},{"$f":"Input!X1151","v":0},{"$f":"Input!Y1151","v":0},{"$f":"Input!Z1151","v":0},{"$f":"Input!AA1151","v":0},{"$f":"Input!AB1151","v":0},{"$f":"Input!AC1151","v":0},{"$f":"Input!AD1151","v":0},{"$f":"Input!AE1151","v":0},{"$f":"Input!AF1151","v":0},{"$f":"Input!AG1151","v":0},{"$f":"Input!AH1151","v":0},{"$f":"-IF($D2504=\"Land\",0,IF(AI2444<0,AI2444,IF(AI2424<AI$9,AI2444,(AI2444/AI2424)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2505},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W1152","v":0},{"$f":"Input!X1152","v":0},{"$f":"Input!Y1152","v":0},{"$f":"Input!Z1152","v":0},{"$f":"Input!AA1152","v":0},{"$f":"Input!AB1152","v":0},{"$f":"Input!AC1152","v":0},{"$f":"Input!AD1152","v":0},{"$f":"Input!AE1152","v":0},{"$f":"Input!AF1152","v":0},{"$f":"Input!AG1152","v":0},{"$f":"Input!AH1152","v":0},{"$f":"-IF($D2505=\"Land\",0,IF(AI2445<0,AI2445,IF(AI2425<AI$9,AI2445,(AI2445/AI2425)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2511},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2514},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2519},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2520},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2524},null,null,"Telemetry and Monitoring"]
["Over Depreciation"]
[{"$f":"ROW()","v":2534},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2536},null,null,"Regulators"]
[{"$f":"ROW()","v":2539},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2544},null,null,"Telemetry and Monitoring"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2550},null,"Closing Value"]
[{"$f":"ROW()","v":2554},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2434+N2454+N2474+N2494+N2514+N2534","v":0},0,0,0,0,0,5.6538049678737181,null,null,5.5424695512561026,5.4311341346384872,5.3197987180208717,5.2084633014032562,5.1619591647835845,null,null,5.0689508915442403,4.975942618304896,4.8829343450655518,4.7899260718262076,4.6969177985868633,4.6039095253475191,4.5109012521081748,4.4178929788688306,4.3248847056294863,4.231876432390143]
[{"$f":"ROW()","v":2559},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N2439+N2459+N2479+N2499+N2519+N2539","v":0},0,0,0,0,0,10.463068648248486,null,null,10.014201989631136,9.5653353310137863,9.1164686723964365,8.6676020137790868,8.461230537260537,null,null,8.0484875842234374,7.6357446311863377,7.2230016781492381,6.8102587251121385,6.3975157720750389,5.9847728190379392,5.5720298660008396,5.15928691296374,4.7465439599266404,4.3338010068895407]
[{"$f":"ROW()","v":2564},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N2444+N2464+N2484+N2504+N2524+N2544","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N2447+N2467+N2487+N2507+N2527+N2547","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$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":2574},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$49","v":60},{"$f":"(X2574-X$9)*(X2574>Y$9)","v":59},58,57,null,null,{"$f":"(AA2574-AA$9)*(AA2574>AD$9)","v":56.5},55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5]
[{"$f":"ROW()","v":2579},null,null,"Buildings",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":"(X2579-X$9)*(X2579>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":2580},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,{"$f":"Input!$J$55","v":25},{"$f":"(X2580-X$9)*(X2580>Y$9)","v":24},23,22,null,null,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5]
[{"$f":"ROW()","v":2584},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":5},{"$f":"(X2584-X$9)*(X2584>Y$9)","v":4},{"$f":"(Y2584-Y$9)*(Y2584>Z$9)","v":3},{"$f":"(Z2584-Z$9)*(Z2584>AA$9)","v":2},null,null,{"$f":"(AA2584-AA$9)*(AA2584>AD$9)","v":1.5},{"$f":"(AD2584-AD$9)*(AD2584>AE$9)","v":0.5},{"$f":"(AE2584-AE$9)*(AE2584>AF$9)","v":0},{"$f":"(AF2584-AF$9)*(AF2584>AG$9)","v":0},{"$f":"(AG2584-AG$9)*(AG2584>AH$9)","v":0},{"$f":"(AH2584-AH$9)*(AH2584>AI$9)","v":0},{"$f":"(AI2584-AI$9)*(AI2584>AJ$9)","v":0},{"$f":"(AJ2584-AJ$9)*(AJ2584>AK$9)","v":0},{"$f":"(AK2584-AK$9)*(AK2584>AL$9)","v":0},{"$f":"(AL2584-AL$9)*(AL2584>AM$9)","v":0}]
[{"$f":"ROW()","v":2589}]
[{"$f":"ROW()","v":2592},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2712","v":3.9413836104582329},3.8986270299512005,3.855870449444168,3.8131138689371356,null,null,{"$f":"AA2712","v":3.7883533892687127},3.7388324299318669,3.6893114705950212,3.6397905112581754,3.5902695519213297,{"$f":"AH2712","v":3.5407485925844839},3.4912276332476382,3.4417066739107924,3.3921857145739467,3.3426647552371009]
[{"$f":"ROW()","v":2594},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2714","v":0},0,0,0,null,null,0,0,0,0,0,{"$f":"AH2714","v":0},0,0,0,0]
[{"$f":"ROW()","v":2599},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2719","v":1.2863936007995322},1.2230863384882866,1.159779076177041,1.0964718138657954,null,null,1.0816546271919334,1.0520202538442092,1.0223858804964849,0.9927515071487607,0.96311713380103647,{"$f":"AH2719","v":0.93348276045331224},0.90384838710558801,0.87421401375786378,0.84457964041013955,0.81494526706241532]
[{"$f":"ROW()","v":2604},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2724","v":0},{"$f":"X2724","v":0},{"$f":"Y2724","v":0},{"$f":"Z2724","v":0},null,null,{"$f":"AA2724","v":0},{"$f":"AD2724","v":0},{"$f":"AE2724","v":0},{"$f":"AF2724","v":0},{"$f":"AG2724","v":0},{"$f":"AH2724","v":0},{"$f":"AI2724","v":0},{"$f":"AJ2724","v":0},{"$f":"AK2724","v":0},{"$f":"AL2724","v":0}]
[{"$f":"ROW()","v":2606},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2726","v":0},0,0,{"$f":"Z2726","v":0},null,null,0,0,0,0,0,{"$f":"AH2726","v":0},{"$f":"AI2726","v":0},{"$f":"AJ2726","v":0},{"$f":"AK2726","v":0},{"$f":"AL2726","v":0}]
[{"$f":"ROW()","v":2609},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2592:X2608)","v":45.420466834814405},42.788598993193844,40.156731151573283,37.524863309952721,null,null,36.562378180869594,34.637407922703346,33.0494691537289,31.798561873946245,30.547654594163593,{"$f":"SUM(AI2592:AI2608)","v":29.296747314380941},28.045840034598289,26.83523384284981,25.664928739135512,24.494623635421206]
[{"$f":"ROW()","v":2614},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W526","v":0}]
[{"$f":"ROW()","v":2619},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W531","v":1.2863936007995322}]
[{"$f":"ROW()","v":2622},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W534","v":0}]
[{"$f":"ROW()","v":2624},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W536","v":0}]
[{"$f":"ROW()","v":2629},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2612:W2628)","v":45.420466834814405}]
[{"$f":"ROW()","v":2634},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2636},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2639},null,null,"Buildings"]
[{"$f":"ROW()","v":2644},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2648},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2653},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,{"$f":"Input!X1177","v":0},{"$f":"Input!Y1177","v":0},{"$f":"Input!Z1177","v":0},{"$f":"Input!AA1177","v":0},{"$f":"Input!AB1177","v":0},{"$f":"Input!AC1177","v":0},{"$f":"Input!AD1177","v":0},{"$f":"Input!AE1177","v":0},{"$f":"Input!AF1177","v":0},{"$f":"Input!AG1177","v":0},{"$f":"Input!AH1177","v":0},{"$f":"-IF($D2653=\"Land\",0,IF(AI2593<0,AI2593,IF(AI2573<AI$9,AI2593,(AI2593/AI2573)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2654},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1178","v":0},{"$f":"Input!Y1178","v":0},{"$f":"Input!Z1178","v":0},{"$f":"Input!AA1178","v":0},{"$f":"Input!AB1178","v":0},{"$f":"Input!AC1178","v":0},{"$f":"Input!AD1178","v":0},{"$f":"Input!AE1178","v":0},{"$f":"Input!AF1178","v":0},{"$f":"Input!AG1178","v":0},{"$f":"Input!AH1178","v":0},{"$f":"-IF($D2654=\"Land\",0,IF(AI2594<0,AI2594,IF(AI2574<AI$9,AI2594,(AI2594/AI2574)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2659},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1183","v":-6.3307262311245505E-2},{"$f":"Input!Y1183","v":-6.3307262311245519E-2},{"$f":"Input!Z1183","v":-6.3307262311245505E-2},{"$f":"Input!AA1183","v":-1.4817186673862101E-2},{"$f":"Input!AB1183","v":0},{"$f":"Input!AC1183","v":0},{"$f":"Input!AD1183","v":-2.9634373347724202E-2},{"$f":"Input!AE1183","v":-2.9634373347724202E-2},{"$f":"Input!AF1183","v":-2.9634373347724202E-2},{"$f":"Input!AG1183","v":-2.9634373347724202E-2},{"$f":"Input!AH1183","v":-2.9634373347724202E-2},{"$f":"-IF($D2659=\"Land\",0,IF(AI2599<0,AI2599,IF(AI2579<AI$9,AI2599,(AI2599/AI2579)*AI$9)))","v":-2.9634373347724199E-2},-2.9634373347724199E-2,-2.9634373347724195E-2,-2.9634373347724195E-2,-2.9634373347724195E-2]
[{"$f":"ROW()","v":2664},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1188","v":0},{"$f":"Input!Y1188","v":0},{"$f":"Input!Z1188","v":0},{"$f":"Input!AA1188","v":0},{"$f":"Input!AB1188","v":0},{"$f":"Input!AC1188","v":0},{"$f":"Input!AD1188","v":0},{"$f":"Input!AE1188","v":0},{"$f":"Input!AF1188","v":0},{"$f":"Input!AG1188","v":0},{"$f":"Input!AH1188","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2668},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X1192","v":0},{"$f":"Input!Y1192","v":0},{"$f":"Input!Z1192","v":0},{"$f":"Input!AA1192","v":0},{"$f":"Input!AB1192","v":0},{"$f":"Input!AC1192","v":0},{"$f":"Input!AD1192","v":0},{"$f":"Input!AE1192","v":0},{"$f":"Input!AF1192","v":0},{"$f":"Input!AG1192","v":0},{"$f":"Input!AH1192","v":0},{"$f":"-IF($D2668=\"Land\",0,IF(AI2608<0,AI2608,IF(AI2588<AI$9,AI2608,(AI2608/AI2588)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2669},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2652:X2668)","v":-2.6318678416205596},{"$f":"SUM(Y2652:Y2668)","v":-2.6318678416205596},{"$f":"SUM(Z2652:Z2668)","v":-2.6318678416205596},{"$f":"SUM(AA2652:AA2668)","v":-0.96248512908312356},null,null,-1.9249702581662471,-1.5879387689744504,-1.2509072797826535,-1.2509072797826535,-1.2509072797826535,{"$f":"SUM(AI2652:AI2668)","v":-1.2509072797826535},-1.2106061917484778,-1.1703051037143022,-1.1703051037143022,-1.1703051037143022]
[{"$f":"ROW()","v":2674},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2678},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2683},null,null,"Information Technology"]
[{"$f":"ROW()","v":2684},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2689},null,null,"Total"]
[{"$f":"ROW()","v":2692},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2698},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2699},null,null,"Buildings"]
[{"$f":"ROW()","v":2704},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2708},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2713},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N2593+N2613+N2633+N2653+N2673+N2693","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2714},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2594+N2614+N2634+N2654+N2674+N2694","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2720},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N2600+N2620+N2640+N2660+N2680+N2700","v":0},0,0,0,0,0,0,null,null,22.834557768030777,21.774592162257331,20.714626556483886,19.65466095071044,19.207964110921566,null,null,18.314570431343817,17.421176751766069,16.527783072188321,15.634389392610574,14.740995713032827,13.847602033455081,12.954208353877334,12.060814674299587,11.167420994721841,10.274027315144094]
[{"$f":"ROW()","v":2723},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N2603+N2623+N2643+N2663+N2683+N2703","v":0},0,0,0,0,0,0,null,null,4.7321197972172966,3.6041218504005936,2.4761239035838907,1.3481259567671877,1.0110944675753908,null,null,0.33703148919179704,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2728},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N2608+N2628+N2648+N2668+N2688+N2708","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2729},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2712:W2728)","v":45.420466834814405},42.788598993193844,40.156731151573283,37.524863309952721,36.562378180869594,null,null,34.637407922703346,33.0494691537289,31.798561873946245,30.547654594163593,29.296747314380941,{"$f":"SUM(AI2712:AI2728)","v":28.045840034598289},26.83523384284981,25.664928739135512,24.494623635421206,23.324318531706908]
[{"$f":"ROW()","v":2734},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$48","v":120},{"$f":"(Y2734-Y$9)*(Y2734>Z$9)-IF(AND(Z$6=$AA$6,Z$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":119},{"$f":"(Z2734-Z$9)*(Z2734>AA$9)-IF(AND(AA$6=$AA$6,AA$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":58},null,null,{"$f":"(AA2734-AA$9)*(AA2734>AD$9)-IF(AND(AD$6=$AA$6,AD$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":57.5},{"$f":"(AD2734-AD$9)*(AD2734>AE$9)-IF(AND(AE$6=$AA$6,AE$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":56.5},{"$f":"(AE2734-AE$9)*(AE2734>AF$9)-IF(AND(AF$6=$AA$6,AF$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":55.5},{"$f":"(AF2734-AF$9)*(AF2734>AG$9)-IF(AND(AG$6=$AA$6,AG$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":54.5},{"$f":"(AG2734-AG$9)*(AG2734>AH$9)-IF(AND(AH$6=$AA$6,AH$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":53.5},{"$f":"(AH2734-AH$9)*(AH2734>AI$9)-IF(AND(AI$6=$AA$6,AI$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":52.5},{"$f":"(AI2734-AI$9)*(AI2734>AJ$9)-IF(AND(AJ$6=$AA$6,AJ$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":51.5},{"$f":"(AJ2734-AJ$9)*(AJ2734>AK$9)-IF(AND(AK$6=$AA$6,AK$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":50.5},{"$f":"(AK2734-AK$9)*(AK2734>AL$9)-IF(AND(AL$6=$AA$6,AL$7=$AA$7),(Input!$J$48-Input!$AA$48),0)","v":49.5},{"$f":"(AL2734-AL$9)*(AL2734>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":2738},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":"(Y2738-Y$9)*(Y2738>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":2743},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":"(Y2743-Y$9)*(Y2743>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":2744},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":5},{"$f":"(Y2744-Y$9)*(Y2744>Z$9)","v":4},3,null,null,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2750}]
[{"$f":"ROW()","v":2753},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2873","v":3.1900541646963596},3.1181528694927341,3.0462515742891085,null,null,{"$f":"AA2873","v":3.0267243206077681},2.9876698132450872,2.9486153058824063,2.9095607985197254,2.8705062911570445,{"$f":"AH2873","v":2.8314517837943636},2.7923972764316827,2.7533427690690018,2.7142882617063209,2.67523375434364]
[{"$f":"ROW()","v":2758},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2878","v":0.5048220782237397},0.49776751378122042,0.49071294933870113,null,null,0.48425620000529718,0.47134270133848927,0.45842920267168136,0.44551570400487345,0.43260220533806554,{"$f":"AH2878","v":0.41968870667125763},0.40677520800444972,0.39386170933764181,0.3809482106708339,0.36803471200402599]
[{"$f":"ROW()","v":2759},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,{"$f":"X2879","v":0.26867843991488799},0.26867843991488799,0.26867843991488799,null,null,0.26514319728442892,0.25807271202351084,0.25100222676259276,0.24393174150167465,0.23686125624075655,{"$f":"AH2879","v":0.22979077097983844},0.22272028571892033,0.21564980045800222,0.20857931519708411,0.20150882993616601]
[{"$f":"ROW()","v":2763},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z2883","v":0},null,null,0,0,0,0,0,{"$f":"AH2883","v":0},0,0,0,0]
[{"$f":"ROW()","v":2768},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]
[{"$f":"ROW()","v":2773},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X524","v":3.1900541646963596}]
[{"$f":"ROW()","v":2776},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X527","v":12.357015543759527}]
[{"$f":"ROW()","v":2778},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X529","v":0.5048220782237397}]
[{"$f":"ROW()","v":2783},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X534","v":0}]
[{"$f":"ROW()","v":2788},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X539","v":0}]
[{"$f":"ROW()","v":2789},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!X540","v":0}]
[{"$f":"ROW()","v":2793},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2798},null,null,"Regulators"]
[{"$f":"ROW()","v":2803},null,null,"Vehicle"]
[{"$f":"ROW()","v":2806},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2808},null,null,"Land"]
[{"$f":"ROW()","v":2813},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,{"$f":"Input!Y1214","v":-7.1901295203625648E-2},{"$f":"Input!Z1214","v":-7.1901295203625648E-2},{"$f":"Input!AA1214","v":-1.9527253681340437E-2},{"$f":"Input!AB1214","v":0},{"$f":"Input!AC1214","v":0},{"$f":"Input!AD1214","v":-3.9054507362680874E-2},{"$f":"Input!AE1214","v":-3.9054507362680874E-2},{"$f":"Input!AF1214","v":-3.9054507362680881E-2},{"$f":"Input!AG1214","v":-3.9054507362680881E-2},{"$f":"Input!AH1214","v":-3.9054507362680881E-2},{"$f":"-IF($D2813=\"Land\",0,IF(AI2753<0,AI2753,IF(AI2733<AI$9,AI2753,(AI2753/AI2733)*AI$9)))","v":-3.9054507362680874E-2},-3.9054507362680874E-2,-3.9054507362680874E-2,-3.9054507362680874E-2,-3.9054507362680874E-2]
[{"$f":"ROW()","v":2815},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,{"$f":"Input!Y1216","v":0},{"$f":"Input!Z1216","v":0},{"$f":"Input!AA1216","v":0},{"$f":"Input!AB1216","v":0},{"$f":"Input!AC1216","v":0},{"$f":"Input!AD1216","v":0},{"$f":"Input!AE1216","v":0},{"$f":"Input!AF1216","v":0},{"$f":"Input!AG1216","v":0},{"$f":"Input!AH1216","v":0},{"$f":"-IF($D2815=\"Land\",0,IF(AI2755<0,AI2755,IF(AI2735<AI$9,AI2755,(AI2755/AI2735)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2818},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1219","v":-7.05456444251928E-3},{"$f":"Input!Z1219","v":-7.0545644425192818E-3},{"$f":"Input!AA1219","v":-6.4567493334039628E-3},{"$f":"Input!AB1219","v":0},{"$f":"Input!AC1219","v":0},{"$f":"Input!AD1219","v":-1.2913498666807926E-2},{"$f":"Input!AE1219","v":-1.2913498666807926E-2},{"$f":"Input!AF1219","v":-1.2913498666807924E-2},{"$f":"Input!AG1219","v":-1.2913498666807924E-2},{"$f":"Input!AH1219","v":-1.2913498666807924E-2},{"$f":"-IF($D2818=\"Land\",0,IF(AI2758<0,AI2758,IF(AI2738<AI$9,AI2758,(AI2758/AI2738)*AI$9)))","v":-1.2913498666807927E-2},-1.2913498666807927E-2,-1.2913498666807927E-2,-1.2913498666807929E-2,-1.2913498666807929E-2]
[{"$f":"ROW()","v":2823},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1224","v":0},{"$f":"Input!Z1224","v":0},{"$f":"Input!AA1224","v":0},{"$f":"Input!AB1224","v":0},{"$f":"Input!AC1224","v":0},{"$f":"Input!AD1224","v":0},{"$f":"Input!AE1224","v":0},{"$f":"Input!AF1224","v":0},{"$f":"Input!AG1224","v":0},{"$f":"Input!AH1224","v":0},{"$f":"-IF($D2823=\"Land\",0,IF(AI2763<0,AI2763,IF(AI2743<AI$9,AI2763,(AI2763/AI2743)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2828},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y1229","v":0},{"$f":"Input!Z1229","v":0},{"$f":"Input!AA1229","v":0},{"$f":"Input!AB1229","v":0},{"$f":"Input!AC1229","v":0},{"$f":"Input!AD1229","v":0},{"$f":"Input!AE1229","v":0},{"$f":"Input!AF1229","v":0},{"$f":"Input!AG1229","v":0},{"$f":"Input!AH1229","v":0},{"$f":"-IF($D2828=\"Land\",0,IF(AI2768<0,AI2768,IF(AI2748<AI$9,AI2768,(AI2768/AI2748)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2832},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2833},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2838},null,null,"Regulators"]
[{"$f":"ROW()","v":2843},null,null,"Vehicle"]
[{"$f":"ROW()","v":2845},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2848},null,null,"Land"]
[{"$f":"ROW()","v":2853},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2858},null,null,"Regulators"]
[{"$f":"ROW()","v":2862},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2863},null,null,"Vehicle"]
[{"$f":"ROW()","v":2868},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2877},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2757+N2777+N2797+N2817+N2837+N2857","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]
[{"$f":"ROW()","v":2878},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N2758+N2778+N2798+N2818+N2838+N2858","v":0},0,0,0,0,0,0,null,null,0,0.5048220782237397,0.49776751378122042,0.49071294933870113,0.48425620000529718,null,null,0.47134270133848927,0.45842920267168136,0.44551570400487345,0.43260220533806554,0.41968870667125763,0.40677520800444972,0.39386170933764181,0.3809482106708339,0.36803471200402599,0.35512121333721808]
[{"$f":"ROW()","v":2883},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N2763+N2783+N2803+N2823+N2843+N2863","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]
[{"$f":"ROW()","v":2887},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N2767+N2787+N2807+N2827+N2847+N2867","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"]
[{"$f":"ROW()","v":2893},null,"Life"]
[{"$f":"ROW()","v":2898},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,{"$f":"Input!$J$51","v":60},{"$f":"(Z2898-Z$9)*(Z2898>AA$9)","v":59},null,null,58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5]
[{"$f":"ROW()","v":2901},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":"(Z2901-Z$9)*(Z2901>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":2907},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,{"$f":"Input!$J$60","v":10},{"$f":"(Z2907-Z$9)*(Z2907>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":2908},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":5},{"$f":"(Z2908-Z$9)*(Z2908>AA$9)","v":4},null,null,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2913},null,"Opening Value"]
[{"$f":"ROW()","v":2917},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.912913800166503,24.665507126299978,null,null,24.456477404890656,24.03841796207201,23.620358519253365,23.20229907643472,22.784239633616075,{"$f":"AH3037","v":22.366180190797429},21.948120747978784,21.530061305160139,21.112001862341494,20.693942419522852]
[{"$f":"ROW()","v":2922},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.927404412796033,21.729718093823209,null,null,21.277015633535225,20.371610712959257,19.466205792383288,18.56080087180732,17.655395951231352,{"$f":"AH3042","v":16.749991030655384},15.844586110079417,14.939181189503451,14.033776268927484,13.128371348351518]
[{"$f":"ROW()","v":2923},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4988141327648501,4.4988141327648501,null,null,4.2488800142779137,3.7490117773040414,3.2491435403301692,2.7492753033562969,2.2494070663824246,{"$f":"AH3043","v":1.7495388294085523},1.2496705924346803,0.7498023554608082,0.24993411848693609,0]
[{"$f":"ROW()","v":2927},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3047","v":0},0,null,null,{"$f":"AA3047","v":0},0,0,0,0,{"$f":"AH3047","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2937},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y527","v":24.912913800166503}]
[{"$f":"ROW()","v":2938},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y528","v":0}]
[{"$f":"ROW()","v":2943},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y533","v":4.4988141327648501}]
[{"$f":"ROW()","v":2947},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y537","v":0}]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2953},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":2957},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2962},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2967},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2968},null,null,"FRC"]
[{"$f":"ROW()","v":2973},null,"Depreciation"]
[{"$f":"ROW()","v":2977},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z1255","v":-0.24740667386652401},{"$f":"Input!AA1255","v":-0.20902972140932188},{"$f":"Input!AB1255","v":0},{"$f":"Input!AC1255","v":0},{"$f":"Input!AD1255","v":-0.41805944281864377},{"$f":"Input!AE1255","v":-0.41805944281864377},{"$f":"Input!AF1255","v":-0.41805944281864377},{"$f":"Input!AG1255","v":-0.41805944281864371},{"$f":"Input!AH1255","v":-0.41805944281864371},{"$f":"-IF($D2977=\"Land\",0,IF(AI2917<0,AI2917,IF(AI2897<AI$9,AI2917,(AI2917/AI2897)*AI$9)))","v":-0.41805944281864355},-0.41805944281864349,-0.41805944281864349,-0.41805944281864343,-0.41805944281864349]
[{"$f":"ROW()","v":2982},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,{"$f":"Input!Z1260","v":-1.1976863189728244},{"$f":"Input!AA1260","v":-0.4527024602879835},{"$f":"Input!AB1260","v":0},{"$f":"Input!AC1260","v":0},{"$f":"Input!AD1260","v":-0.90540492057596689},{"$f":"Input!AE1260","v":-0.90540492057596689},{"$f":"Input!AF1260","v":-0.90540492057596689},{"$f":"Input!AG1260","v":-0.90540492057596689},{"$f":"Input!AH1260","v":-0.90540492057596689},{"$f":"-IF($D2982=\"Land\",0,IF(AI2922<0,AI2922,IF(AI2902<AI$9,AI2922,(AI2922/AI2902)*AI$9)))","v":-0.90540492057596667},-0.90540492057596667,-0.90540492057596667,-0.90540492057596678,-0.90540492057596678]
[{"$f":"ROW()","v":2985},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,{"$f":"Input!Z1263","v":-1.2318048444236414},{"$f":"Input!AA1263","v":-0.55963421708951089},{"$f":"Input!AB1263","v":0},{"$f":"Input!AC1263","v":0},{"$f":"Input!AD1263","v":-1.1192684341790218},{"$f":"Input!AE1263","v":-1.1192684341790218},{"$f":"Input!AF1263","v":-1.1192684341790213},{"$f":"Input!AG1263","v":-0.55963421708951089},{"$f":"Input!AH1263","v":0},{"$f":"-IF($D2985=\"Land\",0,IF(AI2925<0,AI2925,IF(AI2905<AI$9,AI2925,(AI2925/AI2905)*AI$9)))","v":1.1102230246251565E-16},0,0,0,0]
[{"$f":"ROW()","v":2987},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,{"$f":"Input!Z1265","v":0},{"$f":"Input!AA1265","v":0},{"$f":"Input!AB1265","v":0},{"$f":"Input!AC1265","v":0},{"$f":"Input!AD1265","v":0},{"$f":"Input!AE1265","v":0},{"$f":"Input!AF1265","v":0},{"$f":"Input!AG1265","v":0},{"$f":"Input!AH1265","v":0},{"$f":"-IF($D2987=\"Land\",0,IF(AI2927<0,AI2927,IF(AI2907<AI$9,AI2927,(AI2927/AI2907)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2997},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$701","v":0}]
[{"$f":"ROW()","v":2999},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!Y$701","v":0}]
[{"$f":"ROW()","v":3002},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$701","v":0}]
[{"$f":"ROW()","v":3007},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$701","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":3015},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3017},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3022},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3027},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3029},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3037},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N2917+N2937+N2957+N2977+N2997+N3017","v":0},0,0,0,0,0,0,null,null,0,0,24.912913800166503,24.665507126299978,24.456477404890656,null,null,24.03841796207201,23.620358519253365,23.20229907643472,22.784239633616075,22.366180190797429,21.948120747978784,21.530061305160139,21.112001862341494,20.693942419522852,20.27588297670421]
[{"$f":"ROW()","v":3041},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N2921+N2941+N2961+N2981+N3001+N3021","v":0},0,0,0,0,0,0,null,null,0,0,4.8655225547110241,4.8655225547110241,4.8031440604198572,null,null,4.6783870718375233,4.5536300832551895,4.4288730946728556,4.3041161060905218,4.1793591175081879,4.054602128925854,3.9298451403435202,3.8050881517611863,3.6803311631788524,3.5555741745965186]
[{"$f":"ROW()","v":3042},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N2922+N2942+N2962+N2982+N3002+N3022","v":0},0,0,0,0,0,0,null,null,0,0,22.927404412796033,21.729718093823209,21.277015633535225,null,null,20.371610712959257,19.466205792383288,18.56080087180732,17.655395951231352,16.749991030655384,15.844586110079417,14.939181189503451,14.033776268927484,13.128371348351518,12.222966427775551]
[{"$f":"ROW()","v":3047},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N2927+N2947+N2967+N2987+N3007+N3027","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]
[{"$f":"\"2014 (Jul-13 to Jun-14) Capex Account [m$ \"&Input!$G$34&\"]\"","v":"2014 (Jul-13 to Jun-14) Capex Account [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3055},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$47","v":80},null,null,{"$f":"(AA3055-AA$9)*(AA3055>AD$9)","v":79.5},{"$f":"(AD3055-AD$9)*(AD3055>AE$9)","v":78.5},77.5,76.5,75.5,74.5,73.5,72.5,71.5,70.5]
[{"$f":"ROW()","v":3057},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,{"$f":"Input!$AA$49","v":60},null,null,59.5,{"$f":"(AD3057-AD$9)*(AD3057>AE$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5]
[{"$f":"ROW()","v":3062},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,{"$f":"Input!$AA$54","v":40},null,null,39.5,{"$f":"(AD3062-AD$9)*(AD3062>AE$9)","v":38.5},37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[{"$f":"ROW()","v":3067},null,null,"Miscellaneous IT Equipment",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$59","v":5},null,null,{"$f":"(AA3067-AA$9)*(AA3067>AD$9)","v":4.5},{"$f":"(AD3067-AD$9)*(AD3067>AE$9)","v":3.5},{"$f":"(AE3067-AE$9)*(AE3067>AF$9)","v":2.5},{"$f":"(AF3067-AF$9)*(AF3067>AG$9)","v":1.5},{"$f":"(AG3067-AG$9)*(AG3067>AH$9)","v":0.5},{"$f":"(AH3067-AH$9)*(AH3067>AI$9)","v":0},{"$f":"(AI3067-AI$9)*(AI3067>AJ$9)","v":0},{"$f":"(AJ3067-AJ$9)*(AJ3067>AK$9)","v":0},{"$f":"(AK3067-AK$9)*(AK3067>AL$9)","v":0},{"$f":"(AL3067-AL$9)*(AL3067>AM$9)","v":0}]
[{"$f":"ROW()","v":3071},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,{"$f":"Input!$AA$63","v":65.842397093868115},null,null,65.342397093868115,{"$f":"(AD3071-AD$9)*(AD3071>AE$9)","v":64.342397093868115},63.342397093868115,62.342397093868115,61.342397093868115,60.342397093868115,59.342397093868115,58.342397093868115,57.342397093868115,56.342397093868115]
[{"$f":"ROW()","v":3072}]
[{"$f":"ROW()","v":3077},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3197","v":0},null,null,0,0,0,0,0,{"$f":"AH3197","v":0},0,0,0,0]
[{"$f":"ROW()","v":3082},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,10.48367596304926,null,null,10.352630013511144,10.090538114434912,9.8284462153586798,9.5663543162824478,9.3042624172062158,{"$f":"AH3202","v":9.0421705181299838},8.7800786190537519,8.5179867199775199,8.2558948209012879,7.9938029218250568]
[{"$f":"ROW()","v":3085},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,{"$f":"Z3205","v":0},null,null,0,0,0,0,0,{"$f":"AH3205","v":0},0,0,0,0]
[{"$f":"ROW()","v":3087},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3207","v":0},null,null,{"$f":"AA3207","v":0},0,0,0,0,{"$f":"AH3207","v":0},{"$f":"AI3207","v":0},{"$f":"AJ3207","v":0},{"$f":"AK3207","v":0},{"$f":"AL3207","v":0}]
[{"$f":"ROW()","v":3092},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3075:AA3091)","v":77.068829623513096},null,null,75.446972834627957,72.203259256857692,68.959545679087412,65.715832101317133,62.472118523546861,{"$f":"SUM(AI3075:AI3091)","v":59.583245981272491},57.049214474494015,54.51518296771556,51.981151460937099,49.44711995415863]
[{"$f":"ROW()","v":3097},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,{"$f":"Input!Z526","v":0}]
[{"$f":"ROW()","v":3101},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,{"$f":"Input!Z530","v":6.6512078745622886E-4}]
[{"$f":"ROW()","v":3102},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z531","v":10.48367596304926}]
[{"$f":"ROW()","v":3107},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z536","v":0}]
[{"$f":"ROW()","v":3110},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z539","v":0}]
[{"$f":"ROW()","v":3116},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3117},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3122},null,null,"Buildings"]
[{"$f":"ROW()","v":3127},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":3131},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3132},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3115:J3131)","v":0},{"$f":"SUM(K3115:K3131)","v":0},{"$f":"SUM(L3115:L3131)","v":0},{"$f":"SUM(M3115:M3131)","v":0},{"$f":"SUM(N3115:N3131)","v":0},{"$f":"SUM(O3115:O3131)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3137},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,{"$f":"Input!AA1292","v":0},{"$f":"Input!AB1292","v":0},{"$f":"Input!AC1292","v":0},{"$f":"Input!AD1292","v":0},{"$f":"Input!AE1292","v":0},{"$f":"Input!AF1292","v":0},{"$f":"Input!AG1292","v":0},{"$f":"Input!AH1292","v":0},{"$f":"-IF($D3137=\"Land\",0,IF(AI3077<0,AI3077,IF(AI3057<AI$9,AI3077,(AI3077/AI3057)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3140},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,{"$f":"Input!AA1295","v":-8.8936073639142004E-3},{"$f":"Input!AB1295","v":0},{"$f":"Input!AC1295","v":0},{"$f":"Input!AD1295","v":-1.7787214727828404E-2},{"$f":"Input!AE1295","v":-1.7787214727828404E-2},{"$f":"Input!AF1295","v":-1.7787214727828404E-2},{"$f":"Input!AG1295","v":-1.7787214727828408E-2},{"$f":"Input!AH1295","v":-1.7787214727828408E-2},{"$f":"-IF($D3140=\"Land\",0,IF(AI3080<0,AI3080,IF(AI3060<AI$9,AI3080,(AI3080/AI3060)*AI$9)))","v":-1.7787214727828404E-2},-1.7787214727828404E-2,-1.7787214727828404E-2,-1.7787214727828404E-2,-1.7787214727828404E-2]
[{"$f":"ROW()","v":3146},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,{"$f":"Input!AA1301","v":-0.35484103549590623},{"$f":"Input!AB1301","v":0},{"$f":"Input!AC1301","v":0},{"$f":"Input!AD1301","v":-0.70968207099181246},{"$f":"Input!AE1301","v":-0.70968207099181257},{"$f":"Input!AF1301","v":-0.70968207099181257},{"$f":"Input!AG1301","v":-0.70968207099181257},{"$f":"Input!AH1301","v":-0.35484103549590623},{"$f":"-IF($D3146=\"Land\",0,IF(AI3086<0,AI3086,IF(AI3066<AI$9,AI3086,(AI3086/AI3066)*AI$9)))","v":2.7755575615628914E-16},0,0,0,0]
[{"$f":"ROW()","v":3147},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA1302","v":0},{"$f":"Input!AB1302","v":0},{"$f":"Input!AC1302","v":0},{"$f":"Input!AD1302","v":0},{"$f":"Input!AE1302","v":0},{"$f":"Input!AF1302","v":0},{"$f":"Input!AG1302","v":0},{"$f":"Input!AH1302","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3156},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z721","v":0}]
[{"$f":"ROW()","v":3161},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z726","v":0}]
[{"$f":"ROW()","v":3162},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z727","v":0}]
[{"$f":"ROW()","v":3166},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z731","v":0}]
[{"$f":"ROW()","v":3171},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z736","v":0}]
[{"$f":"ROW()","v":3176},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3177},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3183},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3186},null,null,"Information Technology"]
[{"$f":"ROW()","v":3191},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3192},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3175:S3191)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z3175:Z3191)","v":0}]
[{"$f":"ROW()","v":3196},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD3076+AD3096+AD3116+AD3136+AD3156+AD3176","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3201},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,6.6512078745622886E-4,6.5680677761302596E-4,null,null,{"$f":"AD3081+AD3101+AD3121+AD3141+AD3161+AD3181","v":6.4017875792662026E-4},6.2355073824021457E-4,6.0692271855380888E-4,5.9029469886740318E-4,5.7366667918099749E-4,5.5703865949459179E-4,5.404106398081861E-4,5.237826201217804E-4,5.0715460043537471E-4,4.9052658074896901E-4]
[{"$f":"ROW()","v":3206},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,0,0,0,3.5484103549590622,3.193569319463156,null,null,{"$f":"AD3086+AD3106+AD3126+AD3146+AD3166+AD3186","v":2.4838872484713437},1.7742051774795311,1.0645231064877185,0.35484103549590595,-2.7755575615628914E-16,0,0,0,0,0]
[{"$f":"ROW()","v":3208},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N3088+N3108+N3128+N3148+N3168+N3188","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD3088+AD3108+AD3128+AD3148+AD3168+AD3188","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3211},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3091+N3111+N3131+N3151+N3171+N3191","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,{"$f":"AD3091+AD3111+AD3131+AD3151+AD3171+AD3191","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3216},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$47","v":80},{"$f":"(AD3216-AD$9)*(AD3216>AE$9)","v":79},78,77,76,75,74,73,72,71]
[{"$f":"ROW()","v":3221},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,{"$f":"Input!$AA$52","v":40},{"$f":"(AD3221-AD$9)*(AD3221>AE$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3222},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,{"$f":"Input!$AA$53","v":40},{"$f":"(AD3222-AD$9)*(AD3222>AE$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3226},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,{"$f":"Input!$AA$57","v":10},{"$f":"(AD3226-AD$9)*(AD3226>AE$9)","v":9},8,7,6,5,4,3,2,1]
[{"$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,null,null,{"$f":"Input!$AA$62","v":0},{"$f":"(AD3231-AD$9)*(AD3231>AE$9)","v":0},0,0,0,0,0,0,0,0]
[{"$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,null,null,null,null,null,{"$f":"AA3356","v":0.75177674404673611},{"$f":"AD3356","v":0.74381838937763245},0.73586003470852879,0.72790168003942513,0.71994332537032146,{"$f":"AH3356","v":0.7119849707012178},0.70249183775853485,0.69299870481585191,0.68350557187316896,0.67401243893048601]
[{"$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,null,null,null,null,null,0,{"$f":"AD3358","v":0},0,0,0,{"$f":"AH3358","v":0},0,0,0,0]
[{"$f":"ROW()","v":3241},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5206492670653315,1.4823142817806387,1.4439792964959459,1.4056443112112531,1.3673093259265603,{"$f":"AH3361","v":1.3289743406418675},1.2910036451949569,1.2530329497480464,1.2150622543011358,1.1770915588542252]
[{"$f":"ROW()","v":3246},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5438070203276444,{"$f":"AD3366","v":1.1819108318118383},0.82001464329603224,0.45811845478022611,9.6222266264420042E-2,{"$f":"AH3366","v":-0.26567392225138603},0,0,0,0]
[{"$f":"ROW()","v":3250},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,{"$f":"AD3370","v":0},0,0,0,{"$f":"AH3370","v":0},0,{"$f":"AJ3370","v":0},{"$f":"AK3370","v":0},{"$f":"AL3370","v":0}]
[{"$f":"ROW()","v":3251},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,{"$f":"AD3371","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3256},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!AA$524","v":0.75177674404673611}]
[{"$f":"ROW()","v":3261},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$529","v":1.5206492670653315}]
[{"$f":"ROW()","v":3264},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!AA$532","v":18.018333615241055}]
[{"$f":"ROW()","v":3266},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$534","v":1.5438070203276444}]
[{"$f":"ROW()","v":3271},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$539","v":0}]
[{"$f":"ROW()","v":3276},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,{"$f":"Input!AA604","v":0}]
[{"$f":"ROW()","v":3280},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,{"$f":"Input!AA608","v":0}]
[{"$f":"ROW()","v":3281},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,{"$f":"Input!AA609","v":0}]
[{"$f":"ROW()","v":3286},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,{"$f":"Input!AA614","v":0}]
[{"$f":"ROW()","v":3291},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,{"$f":"Input!AA619","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3296},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,{"$f":"Input!AD1328","v":-7.9583546691036136E-3},{"$f":"Input!AE1328","v":-7.9583546691036136E-3},{"$f":"Input!AF1328","v":-7.9583546691036136E-3},{"$f":"Input!AG1328","v":-7.9583546691036136E-3},{"$f":"Input!AH1328","v":-7.9583546691036119E-3},{"$f":"-IF($D3296=\"Land\",0,IF(AI3236<0,AI3236,IF(AI3216<AI$9,AI3236,(AI3236/AI3216)*AI$9)))","v":-9.4931329426829036E-3},-9.4931329426829036E-3,-9.4931329426829036E-3,-9.4931329426829018E-3,-9.4931329426829018E-3]
[{"$f":"ROW()","v":3301},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,{"$f":"Input!AD1333","v":-3.8334985284692751E-2},{"$f":"Input!AE1333","v":-3.8334985284692751E-2},{"$f":"Input!AF1333","v":-3.8334985284692751E-2},{"$f":"Input!AG1333","v":-3.8334985284692757E-2},{"$f":"Input!AH1333","v":-3.8334985284692757E-2},{"$f":"-IF($D3301=\"Land\",0,IF(AI3241<0,AI3241,IF(AI3221<AI$9,AI3241,(AI3241/AI3221)*AI$9)))","v":-3.79706954469105E-2},-3.79706954469105E-2,-3.7970695446910493E-2,-3.7970695446910493E-2,-3.7970695446910493E-2]
[{"$f":"ROW()","v":3306},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,{"$f":"Input!AD1338","v":-0.36189618851580613},{"$f":"Input!AE1338","v":-0.36189618851580613},{"$f":"Input!AF1338","v":-0.36189618851580613},{"$f":"Input!AG1338","v":-0.36189618851580607},{"$f":"Input!AH1338","v":-0.36189618851580607},{"$f":"-IF($D3306=\"Land\",0,IF(AI3246<0,AI3246,IF(AI3226<AI$9,AI3246,(AI3246/AI3226)*AI$9)))","v":0.26567392225138603},0,0,0,0]
[{"$f":"ROW()","v":3310},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,{"$f":"Input!AD1342","v":0},{"$f":"Input!AE1342","v":0},{"$f":"Input!AF1342","v":0},{"$f":"Input!AG1342","v":0},{"$f":"Input!AH1342","v":0},{"$f":"-IF($D3310=\"Land\",0,IF(AI3250<0,AI3250,IF(AI3230<AI$9,AI3250,(AI3250/AI3230)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3311},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,{"$f":"Input!AD1343","v":0},{"$f":"Input!AE1343","v":0},{"$f":"Input!AF1343","v":0},{"$f":"Input!AG1343","v":0},{"$f":"Input!AH1343","v":0},{"$f":"-IF($D3311=\"Land\",0,IF(AI3251<0,AI3251,IF(AI3231<AI$9,AI3251,(AI3251/AI3231)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3316},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3320},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3325},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3326},null,null,"Vehicle"]
[{"$f":"ROW()","v":3331},null,null,"Land"]
[{"$f":"ROW()","v":3336},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA207","v":0}]
[{"$f":"ROW()","v":3340},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA211","v":0}]
[{"$f":"ROW()","v":3341},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA212","v":0}]
[{"$f":"ROW()","v":3346},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA217","v":0}]
[{"$f":"ROW()","v":3350},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AA221","v":0}]
[{"$f":"ROW()","v":3355},null,"Closing Value"]
[{"$f":"ROW()","v":3356},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3236+N3256+N3276+N3296+N3316+N3336","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0.75177674404673611,null,null,0.74381838937763245,0.73586003470852879,0.72790168003942513,0.71994332537032146,0.7119849707012178,0.70249183775853485,0.69299870481585191,0.68350557187316896,0.67401243893048601,0.66451930598780307]
[{"$f":"ROW()","v":3362},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N3242+N3262+N3282+N3302+N3322+N3342","v":0},0,0,0,0,0,0,null,null,0,0,0,0,8.4346351340103751E-3,null,null,8.2237253302219031E-3,8.0128155264334311E-3,7.8019057226449591E-3,7.5909959188564871E-3,7.3800861150680151E-3,7.1692265117803576E-3,6.9583669084927E-3,6.7475073052050425E-3,6.5366477019173849E-3,6.3257880986297274E-3]
[{"$f":"ROW()","v":3365},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N3245+N3265+N3285+N3305+N3325+N3345","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0.36687861654810705,null,null,0.35408606140753429,0.34129350626696153,0.32850095112638877,0.31570839598581601,0.30291584084524326,0.2423326726761946,0.18174950450714594,0.12116633633809729,6.0583168169048643E-2,0]
[{"$f":"ROW()","v":3370},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N3250+N3270+N3290+N3310+N3330+N3350","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3371},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3251+N3271+N3291+N3311+N3331+N3351","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3380},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,{"$f":"Input!$AA$50","v":60},{"$f":"(AE3380-AE$9)*(AE3380>AF$9)","v":59},58,57,56,55,54,53,52]
[{"$f":"ROW()","v":3385},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,{"$f":"Input!$AA$55","v":25},{"$f":"(AE3385-AE$9)*(AE3385>AF$9)","v":24},23,22,21,20,19,18,17]
[{"$f":"ROW()","v":3386},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":"(AE3386-AE$9)*(AE3386>AF$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3392},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$62","v":0},{"$f":"(AE3392-AE$9)*(AE3392>AF$9)","v":0},0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3400},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,35.05144846793435,34.548402586147837,34.045356704361325,33.542310822574812,{"$f":"AH3520","v":33.0392649407883},32.44927806684565,31.859291192903001,31.269304318960351,30.679317445017702]
[{"$f":"ROW()","v":3401},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,{"$f":"AH3521","v":0},0,0,0,0]
[{"$f":"ROW()","v":3405},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,32.541165459815623,31.183196931523756,29.82522840323189,28.467259874940023,{"$f":"AH3525","v":27.109291346648156},25.818372711093481,24.527454075538806,23.236535439984131,21.945616804429456]
[{"$f":"ROW()","v":3410},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,{"$f":"AD3530","v":0},0,0,0,{"$f":"AH3530","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3418},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD$525","v":1.5303674670033316}]
[{"$f":"ROW()","v":3420},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$527","v":35.05144846793435}]
[{"$f":"ROW()","v":3425},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$532","v":32.541165459815623}]
[{"$f":"ROW()","v":3430},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!AD$537","v":0}]
[{"$f":"ROW()","v":3431},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$538","v":0}]
["Disposals 2015 $m 31/12/2019"]
[{"$f":"ROW()","v":3440},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,{"$f":"Input!AD607","v":0}]
[{"$f":"ROW()","v":3445},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,{"$f":"Input!AD612","v":0}]
[{"$f":"ROW()","v":3448},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,{"$f":"Input!AD615","v":0}]
[{"$f":"ROW()","v":3450},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,{"$f":"Input!AD617","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3460},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,{"$f":"Input!AE1369","v":-0.50304588178651266},{"$f":"Input!AF1369","v":-0.50304588178651277},{"$f":"Input!AG1369","v":-0.50304588178651277},{"$f":"Input!AH1369","v":-0.50304588178651288},{"$f":"-IF($D3460=\"Land\",0,IF(AI3400<0,AI3400,IF(AI3380<AI$9,AI3400,(AI3400/AI3380)*AI$9)))","v":-0.58998687394264826},-0.58998687394264815,-0.58998687394264815,-0.58998687394264815,-0.58998687394264815]
[{"$f":"ROW()","v":3461},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,{"$f":"Input!AE1370","v":0},{"$f":"Input!AF1370","v":0},{"$f":"Input!AG1370","v":0},{"$f":"Input!AH1370","v":0},{"$f":"-IF($D3461=\"Land\",0,IF(AI3401<0,AI3401,IF(AI3381<AI$9,AI3401,(AI3401/AI3381)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3465},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,{"$f":"Input!AE1374","v":-1.3579685282918676},{"$f":"Input!AF1374","v":-1.3579685282918676},{"$f":"Input!AG1374","v":-1.3579685282918676},{"$f":"Input!AH1374","v":-1.3579685282918679},{"$f":"-IF($D3465=\"Land\",0,IF(AI3405<0,AI3405,IF(AI3385<AI$9,AI3405,(AI3405/AI3385)*AI$9)))","v":-1.290918635554674},-1.290918635554674,-1.290918635554674,-1.290918635554674,-1.2909186355546738]
[{"$f":"ROW()","v":3470},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,{"$f":"Input!AE1379","v":0},{"$f":"Input!AF1379","v":0},{"$f":"Input!AG1379","v":0},{"$f":"Input!AH1379","v":0},{"$f":"-IF($D3470=\"Land\",0,IF(AI3410<0,AI3410,IF(AI3390<AI$9,AI3410,(AI3410/AI3390)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3473},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,{"$f":"Input!AE1382","v":0},{"$f":"Input!AF1382","v":0},{"$f":"Input!AG1382","v":0},{"$f":"Input!AH1382","v":0},{"$f":"-IF($D3473=\"Land\",0,IF(AI3413<0,AI3413,IF(AI3393<AI$9,AI3413,(AI3413/AI3393)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3480},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!AJ$723","v":0}]
[{"$f":"ROW()","v":3485},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!AJ$728","v":0}]
[{"$f":"ROW()","v":3487},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,{"$f":"-Input!AJ$730","v":0}]
[{"$f":"ROW()","v":3490},null,null,"Telemetry and Monitoring"]
["Over Depreciation"]
[{"$f":"ROW()","v":3500},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3503},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3505},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3510},null,null,"Telemetry and Monitoring"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3517},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N3397+N3417+N3437+N3457+N3477+N3497","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0.5796219511313615,0.50442958919958147,0.4292372272678015,0.35404486533602153,0.27885250340424156,0.27518339151734367,0.27151427963044578,0.26784516774354789,0.26417605585664999,0.2605069439697521]
[{"$f":"ROW()","v":3520},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3400+N3420+N3440+N3460+N3480+N3500","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,35.05144846793435,34.548402586147837,34.045356704361325,33.542310822574812,33.0392649407883,32.44927806684565,31.859291192903001,31.269304318960351,30.679317445017702,30.089330571075052]
[{"$f":"ROW()","v":3525},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N3405+N3425+N3445+N3465+N3485+N3505","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,32.541165459815623,31.183196931523756,29.82522840323189,28.467259874940023,27.109291346648156,25.818372711093481,24.527454075538806,23.236535439984131,21.945616804429456,20.654698168874781]
[{"$f":"ROW()","v":3529},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3534},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,{"$f":"SUM(AD3517:AD3533)","v":79.807939901286176},75.101190164020565,70.394440426754954,65.687690689489358,60.980940952223747,63.778162637981801,61.709149563303896,59.640136488625977,57.571123413948065,55.502110339270146]
[{"$f":"\"2016 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2016 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":3540},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,{"$f":"Input!$AA$49","v":60},{"$f":"(AF3540-AF$9)*(AF3540>AG$9)","v":59},58,57,56,55,54,53]
[{"$f":"ROW()","v":3543},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,{"$f":"Input!$AA$52","v":40},{"$f":"(AF3543-AF$9)*(AF3543>AG$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3549},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,{"$f":"Input!$AA$58","v":5},{"$f":"(AF3549-AF$9)*(AF3549>AG$9)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3550},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,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$59","v":5},{"$f":"(AF3550-AF$9)*(AF3550>AG$9)","v":4},{"$f":"(AG3550-AG$9)*(AG3550>AH$9)","v":3},{"$f":"(AH3550-AH$9)*(AH3550>AI$9)","v":2},{"$f":"(AI3550-AI$9)*(AI3550>AJ$9)","v":1},{"$f":"(AJ3550-AJ$9)*(AJ3550>AK$9)","v":0},{"$f":"(AK3550-AK$9)*(AK3550>AL$9)","v":0},{"$f":"(AL3550-AL$9)*(AL3550>AM$9)","v":0}]
[{"$f":"ROW()","v":3555}]
[{"$f":"ROW()","v":3559},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79650005861972051,0.79650005861972051,0.79650005861972051,{"$f":"AH3679","v":0.79650005861972051},0.78252637338077802,0.76855268814183553,0.75457900290289304,0.74060531766395055]
[{"$f":"ROW()","v":3564},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.5036930100024591E-2,-3.0073860200049183E-2,{"$f":"AH3684","v":-4.5110790300073776E-2},0,0,0,0]
[{"$f":"ROW()","v":3565},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6893977138279721,0.67231341303159453,0.65522911223521696,{"$f":"AH3685","v":0.63814481143883939},0.62089765437292477,0.60365049730701015,0.58640334024109553,0.56915618317518091]
[{"$f":"ROW()","v":3570},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3690","v":0},{"$f":"AF3690","v":0},{"$f":"AG3690","v":0},{"$f":"AH3690","v":0},{"$f":"AI3690","v":0},{"$f":"AJ3690","v":0},{"$f":"AK3690","v":0},{"$f":"AL3690","v":0}]
[{"$f":"ROW()","v":3573},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,{"$f":"AE3693","v":2.3769205906524049},2.3769205906524049,2.3769205906524049,2.3769205906524049,2.3769205906524049,2.3769205906524049,2.3769205906524049,2.3769205906524049]
[{"$f":"ROW()","v":3579},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$525","v":0.79650005861972051}]
[{"$f":"ROW()","v":3580},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$526","v":0}]
[{"$f":"ROW()","v":3585},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$531","v":0.6893977138279721}]
[{"$f":"ROW()","v":3589},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$535","v":9.8492630263257404}]
[{"$f":"ROW()","v":3594},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$540","v":0}]
[{"$f":"ROW()","v":3595},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,{"$f":"SUM(AE3578:AE3594)","v":91.32498476436264},null,null,null,null,null,{"$f":"SUM(AK3578:AK3594)","v":0}]
[{"$f":"ROW()","v":3601},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE607","v":0}]
[{"$f":"ROW()","v":3604},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE610","v":0}]
[{"$f":"ROW()","v":3609},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE615","v":0}]
[{"$f":"ROW()","v":3610},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE616","v":0}]
[{"$f":"ROW()","v":3615},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE3598:AE3614)","v":-0.20286726621937196},null,null,null,null,null,{"$f":"SUM(AK3598:AK3614)","v":0}]
[{"$f":"ROW()","v":3619},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,{"$f":"Input!AF1405","v":0},{"$f":"Input!AG1405","v":0},{"$f":"Input!AH1405","v":0},{"$f":"-IF($D3619=\"Land\",0,IF(AI3559<0,AI3559,IF(AI3539<AI$9,AI3559,(AI3559/AI3539)*AI$9)))","v":-1.3973685238942464E-2},-1.3973685238942464E-2,-1.3973685238942464E-2,-1.3973685238942464E-2,-1.3973685238942463E-2]
[{"$f":"ROW()","v":3624},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,{"$f":"Input!AF1410","v":-1.5036930100024591E-2},{"$f":"Input!AG1410","v":-1.5036930100024591E-2},{"$f":"Input!AH1410","v":-1.5036930100024591E-2},{"$f":"-IF($D3624=\"Land\",0,IF(AI3564<0,AI3564,IF(AI3544<AI$9,AI3564,(AI3564/AI3544)*AI$9)))","v":4.5110790300073776E-2},0,0,0,0]
[{"$f":"ROW()","v":3625},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,{"$f":"Input!AF1411","v":-1.7084300796377551E-2},{"$f":"Input!AG1411","v":-1.7084300796377551E-2},{"$f":"Input!AH1411","v":-1.7084300796377554E-2},{"$f":"-IF($D3625=\"Land\",0,IF(AI3565<0,AI3565,IF(AI3545<AI$9,AI3565,(AI3565/AI3545)*AI$9)))","v":-1.7247157065914578E-2},-1.7247157065914578E-2,-1.7247157065914575E-2,-1.7247157065914575E-2,-1.7247157065914571E-2]
[{"$f":"ROW()","v":3631},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,{"$f":"Input!AF1417","v":0},{"$f":"Input!AG1417","v":0},{"$f":"Input!AH1417","v":0},{"$f":"-IF($D3631=\"Land\",0,IF(AI3571<0,AI3571,IF(AI3551<AI$9,AI3571,(AI3571/AI3551)*AI$9)))","v":0},0,0,0,0]
[{"$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,null,{"$f":"Input!AF1420","v":0},{"$f":"Input!AG1420","v":0},{"$f":"Input!AH1420","v":0},{"$f":"-IF($D3634=\"Land\",0,IF(AI3574<0,AI3574,IF(AI3554<AI$9,AI3574,(AI3574/AI3554)*AI$9)))","v":0},0,0,0,0]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$721","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$723","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$726","v":0}]
[{"$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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$731","v":0}]
[{"$f":"ROW()","v":3654},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$736","v":0}]
[{"$f":"ROW()","v":3657},null,"Over Depreciation"]
[{"$f":"ROW()","v":3659},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3664},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3669},null,null,"Information Technology"]
[{"$f":"ROW()","v":3671},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3674},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3679},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N3559+N3579+N3599+N3619+N3639+N3659","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0.79650005861972051,0.79650005861972051,0.79650005861972051,0.79650005861972051,0.78252637338077802,0.76855268814183553,0.75457900290289304,0.74060531766395055,0.72663163242500806]
[{"$f":"ROW()","v":3684},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N3564+N3584+N3604+N3624+N3644+N3664","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,-1.5036930100024591E-2,-3.0073860200049183E-2,-4.5110790300073776E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3687},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N3567+N3587+N3607+N3627+N3647+N3667","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0.86959771794112739,0.717088759974291,0.56457980200745461,0.41207084404061817,0.35320358060624413,0.29433631717187009,0.23546905373749608,0.17660179030312206,0.11773452686874805]
[{"$f":"ROW()","v":3689},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N3569+N3589+N3609+N3629+N3649+N3669","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,9.8492630263257404,8.3629864648141634,6.8767099033025856,5.3904333417910077,2.6952166708955039,0,0,0,0]
[{"$f":"ROW()","v":3694},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N3574+N3594+N3614+N3634+N3654+N3674","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2017 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2017 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":3699},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,{"$f":"Input!$AA$47","v":80},{"$f":"(AG3699-AG$9)*(AG3699>AH$9)","v":79},78,77,76,75,74]
[{"$f":"ROW()","v":3704},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,{"$f":"Input!$AA$52","v":40},{"$f":"(AG3704-AG$9)*(AG3704>AH$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3709},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,{"$f":"Input!$AA$57","v":10},{"$f":"(AG3709-AG$9)*(AG3709>AH$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3713},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,{"$f":"Input!$AA$61","v":5},{"$f":"(AG3713-AG$9)*(AG3713>AH$9)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":3714},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$62","v":0},{"$f":"(AG3714-AG$9)*(AG3714>AH$9)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3719},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,{"$f":"AF3839","v":7.0676397869191554},7.0433875185443382,7.019135250169521,6.9291463367058093,6.8391574232420975,6.7491685097783858,6.659179596314674]
[{"$f":"ROW()","v":3724},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,5.2271976461900245,5.1879258037767588,{"$f":"AH3844","v":5.1486539613634932},5.0131630676434016,4.87767217392331,4.7421812802032184,4.6066903864831268]
[{"$f":"ROW()","v":3726},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,1.4397140000623199,1.4281868508514766,{"$f":"AH3846","v":1.4166597016406333},1.3793791831764062,1.3420986647121791,1.304818146247952,1.2675376277837249]
[{"$f":"ROW()","v":3729},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,{"$f":"AF3849","v":1.8514460968866542},1.5601141304430333,{"$f":"AH3849","v":1.2687821639994123},1.1101843934994857,0.95158662299955921,0.79298885249963269,0.63439108199970617]
[{"$f":"ROW()","v":3734},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653]
[{"$f":"ROW()","v":3739},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$524","v":7.0676397869191554}]
[{"$f":"ROW()","v":3743},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!AF$528","v":0}]
[{"$f":"ROW()","v":3744},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!AF$529","v":5.2271976461900245}]
[{"$f":"ROW()","v":3749},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!AF$534","v":2.0586933405387873}]
[{"$f":"ROW()","v":3752},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$537","v":0}]
[{"$f":"ROW()","v":3758},null,"Capex"]
[{"$f":"ROW()","v":3759},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AF$604","v":0}]
[{"$f":"ROW()","v":3764},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!AF$609","v":0}]
[{"$f":"ROW()","v":3769},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!AF$614","v":-0.20724724365213301}]
[{"$f":"ROW()","v":3773},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!AF$618","v":0}]
[{"$f":"ROW()","v":3774},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!AF$619","v":0}]
[{"$f":"ROW()","v":3779},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,{"$f":"Input!AG1442","v":-2.425226837481749E-2},{"$f":"Input!AH1442","v":-2.4252268374817487E-2},{"$f":"-IF($D3779=\"Land\",0,IF(AI3719<0,AI3719,IF(AI3699<AI$9,AI3719,(AI3719/AI3699)*AI$9)))","v":-8.9988913463711809E-2},-8.9988913463711809E-2,-8.9988913463711809E-2,-8.9988913463711809E-2,-8.9988913463711809E-2]
[{"$f":"ROW()","v":3782},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,{"$f":"Input!AG1445","v":-0.46387701768375317},{"$f":"Input!AH1445","v":-0.46387701768375317},{"$f":"-IF($D3782=\"Land\",0,IF(AI3722<0,AI3722,IF(AI3702<AI$9,AI3722,(AI3722/AI3702)*AI$9)))","v":-0.56695581160415531},-0.56695581160415531,-0.56695581160415531,-0.56695581160415531,-0.56695581160415531]
[{"$f":"ROW()","v":3788},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,{"$f":"Input!AG1451","v":-0.13484257967434379},{"$f":"Input!AH1451","v":-0.13484257967434379},{"$f":"-IF($D3788=\"Land\",0,IF(AI3728<0,AI3728,IF(AI3708<AI$9,AI3728,(AI3728/AI3708)*AI$9)))","v":-9.7108831152648539E-2},-9.7108831152648539E-2,-9.7108831152648525E-2,-9.7108831152648539E-2,-9.7108831152648539E-2]
[{"$f":"ROW()","v":3789},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,{"$f":"Input!AG1452","v":-0.29133196644362097},{"$f":"Input!AH1452","v":-0.29133196644362097},{"$f":"-IF($D3789=\"Land\",0,IF(AI3729<0,AI3729,IF(AI3709<AI$9,AI3729,(AI3729/AI3709)*AI$9)))","v":-0.15859777049992654},-0.15859777049992654,-0.15859777049992654,-0.15859777049992654,-0.15859777049992654]
[{"$f":"ROW()","v":3794},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,{"$f":"Input!AG1457","v":0},{"$f":"Input!AH1457","v":0},{"$f":"-IF($D3794=\"Land\",0,IF(AI3734<0,AI3734,IF(AI3714<AI$9,AI3734,(AI3734/AI3714)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3799},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$720","v":0}]
[{"$f":"ROW()","v":3803},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$724","v":0}]
[{"$f":"ROW()","v":3804},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$725","v":0}]
[{"$f":"ROW()","v":3808},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$729","v":0}]
[{"$f":"ROW()","v":3813},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$734","v":0}]
[{"$f":"ROW()","v":3818},null,"Over Depreciation"]
[{"$f":"ROW()","v":3819},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3824},null,null,"Regulators"]
[{"$f":"ROW()","v":3828},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3833},null,null,"FRC"]
[{"$f":"ROW()","v":3834},null,null,"Land"]
[{"$f":"ROW()","v":3838},null,"Closing Value"]
[{"$f":"ROW()","v":3843},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3723+N3743+N3763+N3783+N3803+N3823","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]
[{"$f":"ROW()","v":3848},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N3728+N3748+N3768+N3788+N3808+N3828","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,1.0465558085698758,0.91171322889553208,0.77687064922118831,0.67976181806853975,0.58265298691589118,0.48554415576324267,0.38843532461059416,0.29132649345794559]
[{"$f":"ROW()","v":3849},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N3729+N3749+N3769+N3789+N3809+N3829","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,1.8514460968866542,1.5601141304430333,1.2687821639994123,1.1101843934994857,0.95158662299955921,0.79298885249963269,0.63439108199970617,0.47579331149977966]
[{"$f":"ROW()","v":3854},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N3734+N3754+N3774+N3794+N3814+N3834","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653,0.42383160969121653]
["Life"]
[{"$f":"ROW()","v":3863},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AA$50","v":60},{"$f":"(AH3863-AH$9)*(AH3863>AI$9)","v":59},58,57,56,55]
[{"$f":"ROW()","v":3866},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,{"$f":"Input!$AA$53","v":40},{"$f":"(AH3866-AH$9)*(AH3866>AI$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3868},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":"(AH3868-AH$9)*(AH3868>AI$9)","v":24},23,22,21,20]
[{"$f":"ROW()","v":3873},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,{"$f":"Input!$AA$60","v":10},{"$f":"(AH3873-AH$9)*(AH3873>AI$9)","v":9},8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":3880},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,{"$f":"AG4000","v":5.9438673295113622},5.9292611508480011,5.8542072122296718,5.7791532736113425,5.7040993349930131,5.6290453963746838]
[{"$f":"ROW()","v":3883},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,36.3112078885814,35.845833285653953,35.238276789286935,34.630720292919918,34.0231637965529,33.415607300185883]
[{"$f":"ROW()","v":3888},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.147933456684228,27.74357310966252,26.587590896759917,25.431608683857313,24.275626470954709,23.119644258052105]
[{"$f":"ROW()","v":3893},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,{"$f":"AG4013","v":0},{"$f":"AH4013","v":0},0,0,0,0]
[{"$f":"ROW()","v":3894},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AH4014","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3903},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG527","v":36.3112078885814}]
[{"$f":"ROW()","v":3908},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG532","v":29.147933456684228}]
[{"$f":"ROW()","v":3910},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG534","v":3.3777068754572701}]
[{"$f":"ROW()","v":3913},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AG537","v":0}]
["Disposals 2018 $m 31/12/2019"]
[{"$f":"ROW()","v":3922},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,{"$f":"Input!AG606","v":0}]
[{"$f":"ROW()","v":3923},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,{"$f":"Input!AG607","v":0}]
[{"$f":"ROW()","v":3928},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,{"$f":"Input!AG612","v":0}]
[{"$f":"ROW()","v":3933},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,{"$f":"Input!AG617","v":0}]
[{"$f":"ROW()","v":3936},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,{"$f":"Input!AG620","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3943},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,{"$f":"Input!AH1482","v":-0.46537460292744742},{"$f":"-IF($D3943=\"Land\",0,IF(AI3883<0,AI3883,IF(AI3863<AI$9,AI3883,(AI3883/AI3863)*AI$9)))","v":-0.60755649636701614},-0.60755649636701614,-0.60755649636701614,-0.60755649636701603,-0.60755649636701603]
[{"$f":"ROW()","v":3948},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,{"$f":"Input!AH1487","v":-1.404360347021707},{"$f":"-IF($D3948=\"Land\",0,IF(AI3888<0,AI3888,IF(AI3868<AI$9,AI3888,(AI3888/AI3868)*AI$9)))","v":-1.1559822129026049},-1.1559822129026052,-1.1559822129026052,-1.1559822129026052,-1.1559822129026052]
[{"$f":"ROW()","v":3952},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":3953},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH1492","v":0},{"$f":"-IF($D3953=\"Land\",0,IF(AI3893<0,AI3893,IF(AI3873<AI$9,AI3893,(AI3893/AI3873)*AI$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3963},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3966},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3968},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3973},null,null,"Telemetry and Monitoring"]
["Over Depreciation"]
[{"$f":"ROW()","v":3982},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":3983},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3988},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3991},null,null,"Information Technology"]
[{"$f":"ROW()","v":3997},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S3980:S3996)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z3980:Z3996)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4003},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N3883+N3903+N3923+N3943+N3963+N3983","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,36.3112078885814,35.845833285653953,35.238276789286935,34.630720292919918,34.0231637965529,33.415607300185883,32.808050803818865]
[{"$f":"ROW()","v":4008},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N3888+N3908+N3928+N3948+N3968+N3988","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,29.147933456684228,27.74357310966252,26.587590896759917,25.431608683857313,24.275626470954709,23.119644258052105,21.963662045149501]
[{"$f":"ROW()","v":4012},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4013},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N3893+N3913+N3933+N3953+N3973+N3993","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4017},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,{"$f":"SUM(AG4000:AG4016)","v":92.666360613081594},88.645195867253165,85.435914632993672,82.226633398734194,79.017352164474715,75.808070930215223,73.266274441798629]
[{"$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,null,{"$f":"Input!$AA$48","v":60},{"$f":"(AI4022-AI$9)*(AI4022>AJ$9)","v":59},58,57,56]
[{"$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,null,{"$f":"Input!$AA$53","v":40},{"$f":"(AI4027-AI$9)*(AI4027>AJ$9)","v":39},38,37,36]
[{"$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,null,{"$f":"Input!$AA$54","v":40},{"$f":"(AI4028-AI$9)*(AI4028>AJ$9)","v":39},38,37,36]
[{"$f":"ROW()","v":4034},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,{"$f":"Input!$AA$60","v":10},{"$f":"(AI4034-AI$9)*(AI4034>AJ$9)","v":9},8,7,6]
[{"$f":"ROW()","v":4037},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,{"$f":"Input!$AA$63","v":65.842397093868115},{"$f":"(AI4037-AI$9)*(AI4037>AJ$9)","v":64.842397093868115},63.842397093868115,62.842397093868115,61.842397093868115]
[{"$f":"ROW()","v":4042},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,{"$f":"AH4162","v":0},0,0,0,0]
[{"$f":"ROW()","v":4043},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,{"$f":"AH4163","v":0},0,0,0,0]
[{"$f":"ROW()","v":4047},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,{"$f":"AH4167","v":5.468111979638528},5.3314091801475652,5.1947063806566023,5.0580035811656394,4.9213007816746765]
[{"$f":"ROW()","v":4052},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,{"$f":"AH4172","v":2.8639838134311724},2.2911870507449379,1.7183902880587034,1.1455935253724689,0.57279676268623447]
[{"$f":"ROW()","v":4057},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,0.67879448821921573,0.66848510523530802,0.65817572225140031,0.6478663392674926,0.63755695628358489]
[{"$f":"ROW()","v":4058},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4041:AI4057)","v":86.537896481965007},{"$f":"SUM(AJ4041:AJ4057)","v":83.275667093327385},{"$f":"SUM(AK4041:AK4057)","v":80.01343770468975},{"$f":"SUM(AL4041:AL4057)","v":76.751208316052143},{"$f":"SUM(AM4041:AM4057)","v":73.488978927414522}]
[{"$f":"ROW()","v":4064},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH527","v":29.198916030005527}]
[{"$f":"ROW()","v":4067},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH530","v":5.468111979638528}]
[{"$f":"ROW()","v":4072},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH535","v":2.8639838134311724}]
[{"$f":"ROW()","v":4073},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH536","v":0}]
[{"$f":"ROW()","v":4077},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH540","v":0.67879448821921573}]
[{"$f":"ROW()","v":4082},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH$605","v":0}]
[{"$f":"ROW()","v":4087},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!AH$610","v":0}]
[{"$f":"ROW()","v":4089},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$612","v":0}]
[{"$f":"ROW()","v":4092},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$615","v":0}]
[{"$f":"ROW()","v":4097},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!AH$620","v":0}]
[{"$f":"ROW()","v":4102},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,{"$f":"-IF($D4102=\"Land\",0,IF(AI4042<0,AI4042,IF(AI4022<AI$9,AI4042,(AI4042/AI4022)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4103},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,{"$f":"-IF($D4103=\"Land\",0,IF(AI4043<0,AI4043,IF(AI4023<AI$9,AI4043,(AI4043/AI4023)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4107},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,{"$f":"-IF($D4107=\"Land\",0,IF(AI4047<0,AI4047,IF(AI4027<AI$9,AI4047,(AI4047/AI4027)*AI$9)))","v":-0.1367027994909632},-0.1367027994909632,-0.13670279949096323,-0.13670279949096323,-0.13670279949096323]
[{"$f":"ROW()","v":4112},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,{"$f":"-IF($D4112=\"Land\",0,IF(AI4052<0,AI4052,IF(AI4032<AI$9,AI4052,(AI4052/AI4032)*AI$9)))","v":-0.57279676268623447},-0.57279676268623447,-0.57279676268623447,-0.57279676268623447,-0.57279676268623447]
[{"$f":"ROW()","v":4117},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,{"$f":"-IF($D4117=\"Land\",0,IF(AI4057<0,AI4057,IF(AI4037<AI$9,AI4057,(AI4057/AI4037)*AI$9)))","v":-1.0309382983907669E-2},-1.0309382983907669E-2,-1.0309382983907668E-2,-1.0309382983907668E-2,-1.0309382983907666E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4122},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4127},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4129},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4132},null,null,"Information Technology"]
[{"$f":"ROW()","v":4137},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4142},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4145},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4147},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4152},null,null,"Information Technology"]
[{"$f":"ROW()","v":4157},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4162},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,{"$f":"AH4042+AH4062+AH4082+AH4102+AH4122+AH4142","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4167},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,{"$f":"AH4047+AH4067+AH4087+AH4107+AH4127+AH4147","v":5.468111979638528},5.3314091801475652,5.1947063806566023,5.0580035811656394,4.9213007816746765,4.7845979821837137]
[{"$f":"ROW()","v":4172},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,{"$f":"AH4052+AH4072+AH4092+AH4112+AH4132+AH4152","v":2.8639838134311724},2.2911870507449379,1.7183902880587034,1.1455935253724689,0.57279676268623447,0]
[{"$f":"ROW()","v":4175},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,{"$f":"AH4055+AH4075+AH4095+AH4115+AH4135+AH4155","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4177},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,{"$f":"AH4057+AH4077+AH4097+AH4117+AH4137+AH4157","v":0.67879448821921573},0.66848510523530802,0.65817572225140031,0.6478663392674926,0.63755695628358489,0.62724757329967717]
[{"$f":"ROW()","v":4182},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,{"$f":"Input!AB47","v":80},{"$f":"(AJ4182-AJ$9)*(AJ4182>AK$9)","v":79},78,77]
[{"$f":"ROW()","v":4187},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,{"$f":"Input!AB52","v":40},{"$f":"(AJ4187-AJ$9)*(AJ4187>AK$9)","v":39},38,37]
[{"$f":"ROW()","v":4191},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,{"$f":"Input!AB56","v":10},{"$f":"(AJ4191-AJ$9)*(AJ4191>AK$9)","v":9},8,7]
[{"$f":"ROW()","v":4192},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,{"$f":"Input!AB57","v":10},{"$f":"(AJ4192-AJ$9)*(AJ4192>AK$9)","v":9},8,7]
[{"$f":"ROW()","v":4197},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,{"$f":"Input!AB62","v":0},{"$f":"(AJ4197-AJ$9)*(AJ4197>AK$9)","v":0},{"$f":"(AK4197-AK$9)*(AK4197>AL$9)","v":0},{"$f":"(AL4197-AL$9)*(AL4197>AM$9)","v":0}]
[{"$f":"ROW()","v":4201},null,"Opening Value"]
[{"$f":"ROW()","v":4206},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4326","v":0},0,0,0,0]
[{"$f":"ROW()","v":4207},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4327","v":0},1.0854111799672534,1.0582759004680722,1.0311406209688909,1.0040053414697097]
[{"$f":"ROW()","v":4212},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4332","v":0},3.3284119452012058,2.9955707506810851,2.6627295561609645,2.3298883616408439]
[{"$f":"ROW()","v":4217},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4221},null,"Capex"]
[{"$f":"ROW()","v":4222},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI524","v":2.7319627915308167}]
[{"$f":"ROW()","v":4227},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI529","v":1.0854111799672534}]
[{"$f":"ROW()","v":4231},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI533","v":0.7923251901521392}]
[{"$f":"ROW()","v":4236},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI538","v":0}]
[{"$f":"ROW()","v":4237},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI539","v":0}]
[{"$f":"ROW()","v":4243},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AI$605","v":0}]
[{"$f":"ROW()","v":4246},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!AI$608","v":0}]
[{"$f":"ROW()","v":4251},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!AI$613","v":0}]
[{"$f":"ROW()","v":4252},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!AI$614","v":0}]
[{"$f":"ROW()","v":4257},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$619","v":0}]
[{"$f":"ROW()","v":4261},null,"Depreciation"]
[{"$f":"ROW()","v":4266},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4266=\"Land\",0,IF(AI4206<0,AI4206,IF(AI4186<AI$9,AI4206,(AI4206/AI4186)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4267},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,{"$f":"-IF($D4267=\"Land\",0,IF(AI4207<0,AI4207,IF(AI4187<AI$9,AI4207,(AI4207/AI4187)*AI$9)))","v":0},-2.7135279499181337E-2,-2.7135279499181337E-2,-2.713527949918134E-2,-2.713527949918134E-2]
[{"$f":"ROW()","v":4273},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,{"$f":"-IF($D4273=\"Land\",0,IF(AI4213<0,AI4213,IF(AI4193<AI$9,AI4213,(AI4213/AI4193)*AI$9)))","v":0},-1.4748536020845173,-1.4748536020845173,-1.4748536020845175,-1.4748536020845173]
[{"$f":"ROW()","v":4276},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,{"$f":"-IF($D4276=\"Land\",0,IF(AI4216<0,AI4216,IF(AI4196<AI$9,AI4216,(AI4216/AI4196)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4281},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4282},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4287},null,null,"Regulators"]
[{"$f":"ROW()","v":4291},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4296},null,null,"FRC"]
[{"$f":"ROW()","v":4299},null,null,"Total"]
[{"$f":"ROW()","v":4301},null,"Over Depreciation"]
[{"$f":"ROW()","v":4306},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4311},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4312},null,null,"Vehicle"]
[{"$f":"ROW()","v":4316},null,null,"FRC"]
[{"$f":"ROW()","v":4321},null,"Closing Value"]
[{"$f":"ROW()","v":4326},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4206+N4226+N4246+N4266+N4286+N4306","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4329},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4209+N4229+N4249+N4269+N4289+N4309","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,1.9107462029319469,1.8629775478586481,1.8152088927853494,1.7674402377120506,1.7196715826387519]
[{"$f":"ROW()","v":4331},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N4211+N4231+N4251+N4271+N4291+N4311","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0.7923251901521392,0.71309267113692532,0.63386015212171143,0.55462763310649754,0.4753951140912836]
[{"$f":"ROW()","v":4336},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4216+N4236+N4256+N4276+N4296+N4316","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4342},null,"Life"]
[{"$f":"ROW()","v":4346},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AB50","v":60},{"$f":"(AK4346-AK$9)*(AK4346>AL$9)","v":59},58]
[{"$f":"ROW()","v":4351},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,{"$f":"Input!AB55","v":25},{"$f":"(AK4351-AK$9)*(AK4351>AL$9)","v":24},23]
[{"$f":"ROW()","v":4355},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AB59","v":5},{"$f":"(AK4355-AK$9)*(AK4355>AL$9)","v":4},{"$f":"(AL4355-AL$9)*(AL4355>AM$9)","v":3}]
[{"$f":"ROW()","v":4356},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,{"$f":"Input!AB60","v":10},{"$f":"(AK4356-AK$9)*(AK4356>AL$9)","v":9},8]
["Opening Asset Value"]
[{"$f":"ROW()","v":4366},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,{"$f":"AH4486","v":0},0,33.744371716882654,33.181965521601278,32.619559326319902]
[{"$f":"ROW()","v":4368},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,{"$f":"AH4488","v":0},0,0.76440214406268225,0.74529209046111522,0.72618203685954819]
[{"$f":"ROW()","v":4371},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,{"$f":"AH4491","v":0},0,28.696713410977747,27.548844874538638,26.400976338099529]
[{"$f":"ROW()","v":4376},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,{"$f":"AH4496","v":0},0,2.1362941799872588,1.9226647619885329,1.7090353439898069]
["Capex"]
[{"$f":"ROW()","v":4385},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,{"$f":"Input!AJ526","v":0}]
[{"$f":"ROW()","v":4386},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,{"$f":"Input!AJ527","v":33.744371716882654}]
[{"$f":"ROW()","v":4391},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,{"$f":"Input!AJ532","v":28.696713410977747}]
[{"$f":"ROW()","v":4396},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,{"$f":"Input!AJ537","v":2.1362941799872588}]
[{"$f":"ROW()","v":4398},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!AJ539","v":0}]
["Disposals 2021 $m 31/12/2019"]
[{"$f":"ROW()","v":4406},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!AJ$607","v":0}]
[{"$f":"ROW()","v":4410},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,{"$f":"Input!AJ$611","v":0}]
[{"$f":"ROW()","v":4415},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,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$615","v":0}]
[{"$f":"ROW()","v":4416},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$617","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4424},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,{"$f":"-IF($D4424=\"Land\",0,IF(AI4364<0,AI4364,IF(AI4344<AI$9,AI4364,(AI4364/AI4344)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4430},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,{"$f":"-IF($D4430=\"Land\",0,IF(AI4370<0,AI4370,IF(AI4350<AI$9,AI4370,(AI4370/AI4350)*AI$9)))","v":0},0,-8.9264357620791688E-3,-8.9264357620791688E-3,-8.9264357620791671E-3]
[{"$f":"ROW()","v":4431},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,{"$f":"-IF($D4431=\"Land\",0,IF(AI4371<0,AI4371,IF(AI4351<AI$9,AI4371,(AI4371/AI4351)*AI$9)))","v":0},0,-1.1478685364391099,-1.1478685364391099,-1.1478685364391099]
[{"$f":"ROW()","v":4436},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,{"$f":"-IF($D4436=\"Land\",0,IF(AI4376<0,AI4376,IF(AI4356<AI$9,AI4376,(AI4376/AI4356)*AI$9)))","v":0},0,-0.21362941799872587,-0.21362941799872587,-0.21362941799872587]
[{"$f":"ROW()","v":4440},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,{"$f":"SUM(AI4423:AI4439)","v":0},{"$f":"SUM(AJ4423:AJ4439)","v":0},{"$f":"SUM(AK4423:AK4439)","v":-4.381711670212737},{"$f":"SUM(AL4423:AL4439)","v":-4.381711670212737},{"$f":"SUM(AM4423:AM4439)","v":-4.381711670212737}]
[{"$f":"ROW()","v":4445},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4446},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4451},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4454},null,null,"Information Technology"]
[{"$f":"ROW()","v":4460},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,{"$f":"SUM(AH4443:AH4459)","v":0},null,{"$f":"SUM(AJ4443:AJ4459)","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":4466},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4470},null,null,"Buildings"]
[{"$f":"ROW()","v":4475},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4476},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4482},null,"Closing Value"]
[{"$f":"ROW()","v":4485},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4365+N4385+N4405+N4425+N4445+N4465","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4490},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4370+N4390+N4410+N4430+N4450+N4470","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0.35705743048316674,0.34813099472108755,0.33920455895900836,0.33027812319692917]
[{"$f":"ROW()","v":4491},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4371+N4391+N4411+N4431+N4451+N4471","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,28.696713410977747,27.548844874538638,26.400976338099529,25.25310780166042]
[{"$f":"ROW()","v":4496},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N4376+N4396+N4416+N4436+N4456+N4476","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,2.1362941799872588,1.9226647619885329,1.7090353439898069,1.495405925991081]
[{"$f":"ROW()","v":4500},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,{"$f":"SUM(AH4483:AH4499)","v":0},{"$f":"SUM(AI4483:AI4499)","v":0},{"$f":"SUM(AJ4483:AJ4499)","v":86.339178818454442},{"$f":"SUM(AK4483:AK4499)","v":81.957467148241705},{"$f":"SUM(AL4483:AL4499)","v":77.575755478028967},{"$f":"SUM(AM4483:AM4499)","v":73.194043807816215}]
[{"$f":"ROW()","v":4505},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AB48","v":60},{"$f":"(AL4505-AL$9)*(AL4505>AM$9)","v":59}]
[{"$f":"ROW()","v":4506},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,{"$f":"Input!AB49","v":60},{"$f":"(AL4506-AL$9)*(AL4506>AM$9)","v":59}]
[{"$f":"ROW()","v":4510},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,{"$f":"Input!AB53","v":40},{"$f":"(AL4510-AL$9)*(AL4510>AM$9)","v":39}]
[{"$f":"ROW()","v":4515},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,{"$f":"Input!AB58","v":5},{"$f":"(AL4515-AL$9)*(AL4515>AM$9)","v":4}]
[{"$f":"ROW()","v":4520},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,{"$f":"Input!AB63","v":53.216981192240617},52.216981192240617]
["Opening Asset Value"]
[{"$f":"ROW()","v":4525},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,{"$f":"AH4645","v":0},0,0,0,0]
[{"$f":"ROW()","v":4530},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,{"$f":"AH4650","v":0},0,0,6.0669685078717768,5.9152942951749825]
[{"$f":"ROW()","v":4535},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,{"$f":"AH4655","v":0},0,0,6.8508605000587597,5.4806884000470077]
[{"$f":"ROW()","v":4538},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,{"$f":"AH4658","v":0},0,0,0,0]
[{"$f":"ROW()","v":4540},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]
[{"$f":"ROW()","v":4545},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK525","v":0}]
[{"$f":"ROW()","v":4550},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK530","v":6.0669685078717768}]
[{"$f":"ROW()","v":4552},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK532","v":31.14079576680178}]
[{"$f":"ROW()","v":4555},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK535","v":6.8508605000587597}]
[{"$f":"ROW()","v":4560},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK540","v":0}]
[{"$f":"ROW()","v":4565},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AK$605","v":0}]
[{"$f":"ROW()","v":4568},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,{"$f":"Input!AK$608","v":0}]
[{"$f":"ROW()","v":4570},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$610","v":0}]
[{"$f":"ROW()","v":4575},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$615","v":0}]
[{"$f":"ROW()","v":4577},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!AK$617","v":0}]
[{"$f":"ROW()","v":4580},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$620","v":0}]
[{"$f":"ROW()","v":4585},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,{"$f":"-IF($D4585=\"Land\",0,IF(AI4525<0,AI4525,IF(AI4505<AI$9,AI4525,(AI4525/AI4505)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4590},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,{"$f":"-IF($D4590=\"Land\",0,IF(AI4530<0,AI4530,IF(AI4510<AI$9,AI4530,(AI4530/AI4510)*AI$9)))","v":0},0,0,-0.15167421269679443,-0.15167421269679443]
[{"$f":"ROW()","v":4594},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,{"$f":"-IF($D4594=\"Land\",0,IF(AI4534<0,AI4534,IF(AI4514<AI$9,AI4534,(AI4534/AI4514)*AI$9)))","v":0},0,0,-0.18781576075705714,-0.18781576075705711]
[{"$f":"ROW()","v":4595},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,{"$f":"-IF($D4595=\"Land\",0,IF(AI4535<0,AI4535,IF(AI4515<AI$9,AI4535,(AI4535/AI4515)*AI$9)))","v":0},0,0,-1.3701721000117519,-1.3701721000117519]
[{"$f":"ROW()","v":4600},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,{"$f":"-IF($D4600=\"Land\",0,IF(AI4540<0,AI4540,IF(AI4520<AI$9,AI4540,(AI4540/AI4520)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4605},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4607},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4610},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4615},null,null,"Information Technology"]
[{"$f":"ROW()","v":4620},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4624},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4625},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4630},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4633},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4639},null,null,"Land"]
[{"$f":"ROW()","v":4640},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4645},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4525+N4545+N4565+N4585+N4605+N4625","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]
[{"$f":"ROW()","v":4650},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N4530+N4550+N4570+N4590+N4610+N4630","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,6.0669685078717768,5.9152942951749825,5.7636200824781882]
[{"$f":"ROW()","v":4654},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4534+N4554+N4574+N4594+N4614+N4634","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,1.8781576075705713,1.6903418468135141,1.5025260860564569]
[{"$f":"ROW()","v":4655},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4535+N4555+N4575+N4595+N4615+N4635","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,6.8508605000587597,5.4806884000470077,4.1105163000352558]
[{"$f":"ROW()","v":4660},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4540+N4560+N4580+N4600+N4620+N4640","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"]
[{"$f":"ROW()","v":4669},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB51","v":60}]
[{"$f":"ROW()","v":4670},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,{"$f":"Input!$AB52","v":40}]
[{"$f":"ROW()","v":4675},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB57","v":10}]
[{"$f":"ROW()","v":4680},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,{"$f":"Input!$AB62","v":0}]
[{"$f":"ROW()","v":4684},null,"Opening Value"]
[{"$f":"ROW()","v":4685},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,{"$f":"AH4805","v":0},0,0,0,2.6929981042646713]
[{"$f":"ROW()","v":4689},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,{"$f":"AH4809","v":0},0,0,0,0]
[{"$f":"ROW()","v":4694},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,{"$f":"AH4814","v":0},0,0,0,0.8811238538973365]
[{"$f":"ROW()","v":4699},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,{"$f":"AH4819","v":0},0,0,0,0]
[{"$f":"ROW()","v":4700},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]
[{"$f":"ROW()","v":4705},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL524","v":2.6929981042646713}]
[{"$f":"ROW()","v":4709},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL528","v":0}]
[{"$f":"ROW()","v":4714},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL533","v":0.8811238538973365}]
[{"$f":"ROW()","v":4715},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL534","v":2.9836956142130435}]
[{"$f":"ROW()","v":4719},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AL538","v":0}]
[{"$f":"ROW()","v":4724},null,"Disposals"]
[{"$f":"ROW()","v":4729},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$608","v":0}]
[{"$f":"ROW()","v":4730},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$609","v":0}]
[{"$f":"ROW()","v":4734},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$613","v":0}]
[{"$f":"ROW()","v":4735},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$614","v":0}]
[{"$f":"ROW()","v":4736},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$615","v":0}]
[{"$f":"ROW()","v":4737},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,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$615","v":0}]
[{"$f":"ROW()","v":4738},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$617","v":0}]
[{"$f":"ROW()","v":4739},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$618","v":0}]
[{"$f":"ROW()","v":4740},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$619","v":0}]
[{"$f":"ROW()","v":4741},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$620","v":0}]
[{"$f":"ROW()","v":4742},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,{"$f":"SUM(AK4725:AK4741)","v":0},{"$f":"SUM(AL4725:AL4741)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4744},null,"Depreciation"]
[{"$f":"ROW()","v":4745},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,{"$f":"-IF($D4745=\"Land\",0,IF(AI4685<0,AI4685,IF(AI4665<AI$9,AI4685,(AI4685/AI4665)*AI$9)))","v":0},0,0,0,-3.3662476303308389E-2]
[{"$f":"ROW()","v":4746},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,{"$f":"-IF($D4746=\"Land\",0,IF(AI4686<0,AI4686,IF(AI4666<AI$9,AI4686,(AI4686/AI4666)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4747},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,{"$f":"-IF($D4747=\"Land\",0,IF(AI4687<0,AI4687,IF(AI4667<AI$9,AI4687,(AI4687/AI4667)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4748},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,{"$f":"-IF($D4748=\"Land\",0,IF(AI4688<0,AI4688,IF(AI4668<AI$9,AI4688,(AI4688/AI4668)*AI$9)))","v":0},0,0,0,-0.58546821081002876]
[{"$f":"ROW()","v":4749},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,{"$f":"-IF($D4749=\"Land\",0,IF(AI4689<0,AI4689,IF(AI4669<AI$9,AI4689,(AI4689/AI4669)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4750},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,{"$f":"-IF($D4750=\"Land\",0,IF(AI4690<0,AI4690,IF(AI4670<AI$9,AI4690,(AI4690/AI4670)*AI$9)))","v":0},0,0,0,-1.7959052735177526E-2]
[{"$f":"ROW()","v":4751},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,{"$f":"-IF($D4751=\"Land\",0,IF(AI4691<0,AI4691,IF(AI4671<AI$9,AI4691,(AI4691/AI4671)*AI$9)))","v":0},0,0,0,-1.7640817967832473E-3]
[{"$f":"ROW()","v":4752},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,{"$f":"-IF($D4752=\"Land\",0,IF(AI4692<0,AI4692,IF(AI4672<AI$9,AI4692,(AI4692/AI4672)*AI$9)))","v":0},0,0,0,-2.6390497262853154E-3]
[{"$f":"ROW()","v":4753},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,{"$f":"-IF($D4753=\"Land\",0,IF(AI4693<0,AI4693,IF(AI4673<AI$9,AI4693,(AI4693/AI4673)*AI$9)))","v":0},0,0,0,-1.2913172526939818]
[{"$f":"ROW()","v":4754},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,{"$f":"-IF($D4754=\"Land\",0,IF(AI4694<0,AI4694,IF(AI4674<AI$9,AI4694,(AI4694/AI4674)*AI$9)))","v":0},0,0,0,-8.811238538973365E-2]
[{"$f":"ROW()","v":4755},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,{"$f":"-IF($D4755=\"Land\",0,IF(AI4695<0,AI4695,IF(AI4675<AI$9,AI4695,(AI4695/AI4675)*AI$9)))","v":0},0,0,0,-0.29836956142130433]
[{"$f":"ROW()","v":4756},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,{"$f":"-IF($D4756=\"Land\",0,IF(AI4696<0,AI4696,IF(AI4676<AI$9,AI4696,(AI4696/AI4676)*AI$9)))","v":0},0,0,0,-1.0250742868818081]
[{"$f":"ROW()","v":4757},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,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,-1.8957849501359571E-2]
[{"$f":"ROW()","v":4758},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4758=\"Land\",0,IF(AI4698<0,AI4698,IF(AI4678<AI$9,AI4698,(AI4698/AI4678)*AI$9)))","v":0},0,0,0,-0.21437610129255971]
[{"$f":"ROW()","v":4759},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,{"$f":"-IF($D4759=\"Land\",0,IF(AI4699<0,AI4699,IF(AI4679<AI$9,AI4699,(AI4699/AI4679)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4760},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,{"$f":"-IF($D4760=\"Land\",0,IF(AI4700<0,AI4700,IF(AI4680<AI$9,AI4700,(AI4700/AI4680)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4761},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,{"$f":"-IF($D4761=\"Land\",0,IF(AI4701<0,AI4701,IF(AI4681<AI$9,AI4701,(AI4701/AI4681)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4762},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,{"$f":"SUM(AI4745:AI4761)","v":0},{"$f":"SUM(AJ4745:AJ4761)","v":0},{"$f":"SUM(AK4745:AK4761)","v":0},{"$f":"SUM(AL4745:AL4761)","v":0},{"$f":"SUM(AM4745:AM4761)","v":-3.5777003085523305}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4764},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4765},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4766},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4767},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4768},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4769},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4770},null,null,"Regulators"]
[{"$f":"ROW()","v":4771},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4772},null,null,"Buildings"]
[{"$f":"ROW()","v":4773},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4774},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4775},null,null,"Vehicle"]
[{"$f":"ROW()","v":4776},null,null,"Information Technology"]
[{"$f":"ROW()","v":4777},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4778},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4779},null,null,"FRC"]
[{"$f":"ROW()","v":4780},null,null,"Land"]
[{"$f":"ROW()","v":4781},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4782},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,{"$f":"SUM(AL4765:AL4781)","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":4784},null,"Over Depreciation"]
[{"$f":"ROW()","v":4785},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4786},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4787},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4788},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4789},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4790},null,null,"Regulators"]
[{"$f":"ROW()","v":4791},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4792},null,null,"Buildings"]
[{"$f":"ROW()","v":4793},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4794},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4795},null,null,"Vehicle"]
[{"$f":"ROW()","v":4796},null,null,"Information Technology"]
[{"$f":"ROW()","v":4797},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4798},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4799},null,null,"FRC"]
[{"$f":"ROW()","v":4800},null,null,"Land"]
[{"$f":"ROW()","v":4801},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4802},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4785:S4801)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z4785:Z4801)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4804},null,"Closing Value"]
[{"$f":"ROW()","v":4805},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4685+N4705+N4725+N4745+N4765+N4785","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,2.6929981042646713,2.6593356279613629]
[{"$f":"ROW()","v":4806},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4686+N4706+N4726+N4746+N4766+N4786","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4807},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4687+N4707+N4727+N4747+N4767+N4787","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4808},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4688+N4708+N4728+N4748+N4768+N4788","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,35.128092648601722,34.542624437791694]
[{"$f":"ROW()","v":4809},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4689+N4709+N4729+N4749+N4769+N4789","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4810},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N4690+N4710+N4730+N4750+N4770+N4790","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0.7183621094071011,0.7004030566719236]
[{"$f":"ROW()","v":4811},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N4691+N4711+N4731+N4751+N4771+N4791","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,7.0563271871329894E-2,6.8799190074546643E-2]
[{"$f":"ROW()","v":4812},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4692+N4712+N4732+N4752+N4772+N4792","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0.10556198905141262,0.10292293932512731]
[{"$f":"ROW()","v":4813},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4693+N4713+N4733+N4753+N4773+N4793","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,32.282931317349544,30.991614064655561]
[{"$f":"ROW()","v":4814},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N4694+N4714+N4734+N4754+N4774+N4794","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0.8811238538973365,0.79301146850760285]
[{"$f":"ROW()","v":4815},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4695+N4715+N4735+N4755+N4775+N4795","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,2.9836956142130435,2.6853260527917393]
[{"$f":"ROW()","v":4816},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4696+N4716+N4736+N4756+N4776+N4796","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,5.1253714344090406,4.1002971475272325]
[{"$f":"ROW()","v":4817},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,{"$f":"N4698+N4718+N4738+N4758+N4778+N4798","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,9.4789247506797861E-2,7.5831398005438283E-2]
[{"$f":"ROW()","v":4818},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,{"$f":"AL4698+AL4718+AL4738+AL4758+AL4778+AL4798","v":2.1437610129255971},1.9293849116330373]
[{"$f":"ROW()","v":4819},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4699+N4719+N4739+N4759+N4779+N4799","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4820},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N4700+N4720+N4740+N4760+N4780+N4800","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4821},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4701+N4721+N4741+N4761+N4781+N4801","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4822},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,{"$f":"SUM(AH4805:AH4821)","v":0},{"$f":"SUM(AI4805:AI4821)","v":0},{"$f":"SUM(AJ4805:AJ4821)","v":0},{"$f":"SUM(AK4805:AK4821)","v":0},{"$f":"SUM(AL4805:AL4821)","v":82.227250603497595},{"$f":"SUM(AM4805:AM4821)","v":78.649550294945257}]
[{"$f":"\"2024 Capex Account [m$\"&Input!$G$34&\"]\"","v":"2024 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":4825},null,"Life"]
[{"$f":"ROW()","v":4826},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4827},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4828},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4829},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4830},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4831},null,null,"Regulators"]
[{"$f":"ROW()","v":4832},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4833},null,null,"Buildings"]
[{"$f":"ROW()","v":4834},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4835},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4836},null,null,"Vehicle"]
[{"$f":"ROW()","v":4837},null,null,"Information Technology"]
[{"$f":"ROW()","v":4838},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4839},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4840},null,null,"FRC"]
[{"$f":"ROW()","v":4841},null,null,"Land"]
[{"$f":"ROW()","v":4842},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4843}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4845},null,"Opening Value"]
[{"$f":"ROW()","v":4846},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,{"$f":"AH4966","v":0},0,0,0,0]
[{"$f":"ROW()","v":4847},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,{"$f":"AH4967","v":0},0,0,0,0]
[{"$f":"ROW()","v":4848},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,{"$f":"AH4968","v":0},0,0,0,0]
[{"$f":"ROW()","v":4849},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,{"$f":"AH4969","v":0},0,0,0,0]
[{"$f":"ROW()","v":4850},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,{"$f":"AH4970","v":0},0,0,0,0]
[{"$f":"ROW()","v":4851},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,{"$f":"AH4971","v":0},0,0,0,0]
[{"$f":"ROW()","v":4852},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,{"$f":"AH4972","v":0},0,0,0,0]
[{"$f":"ROW()","v":4853},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,{"$f":"AH4973","v":0},0,0,0,0]
[{"$f":"ROW()","v":4854},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,{"$f":"AH4974","v":0},0,0,0,0]
[{"$f":"ROW()","v":4855},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,{"$f":"AH4975","v":0},0,0,0,0]
[{"$f":"ROW()","v":4856},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,{"$f":"AH4976","v":0},0,0,0,0]
[{"$f":"ROW()","v":4857},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,{"$f":"AH4977","v":0},{"$f":"AI4977","v":0},{"$f":"AJ4977","v":0},{"$f":"AK4977","v":0},{"$f":"AL4977","v":0}]
[{"$f":"ROW()","v":4858},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4978","v":0},{"$f":"AI4978","v":0},{"$f":"AJ4978","v":0},{"$f":"AK4978","v":0},{"$f":"AL4978","v":0}]
[{"$f":"ROW()","v":4859},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,{"$f":"AH4979","v":0},0,0,0,0]
[{"$f":"ROW()","v":4860},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,{"$f":"AH4980","v":0},0,0,0,0]
[{"$f":"ROW()","v":4861},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]
[{"$f":"ROW()","v":4862},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4863},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,{"$f":"SUM(AI4846:AI4862)","v":0},{"$f":"SUM(AJ4846:AJ4862)","v":0},{"$f":"SUM(AK4846:AK4862)","v":0},{"$f":"SUM(AL4846:AL4862)","v":0},{"$f":"SUM(AM4846:AM4862)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4865},null,"Capex"]
[{"$f":"ROW()","v":4866},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$524","v":0.56605701967529087}]
[{"$f":"ROW()","v":4867},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$525","v":0}]
[{"$f":"ROW()","v":4868},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$526","v":0}]
[{"$f":"ROW()","v":4869},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$527","v":35.956441612933411}]
[{"$f":"ROW()","v":4870},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$528","v":0}]
[{"$f":"ROW()","v":4871},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$529","v":0.39493595628207828}]
[{"$f":"ROW()","v":4872},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$530","v":7.1514316924343804E-2}]
[{"$f":"ROW()","v":4873},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$531","v":0.1063670640997695}]
[{"$f":"ROW()","v":4874},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$532","v":33.037434146896494}]
[{"$f":"ROW()","v":4875},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$533","v":0.8811238538973365}]
[{"$f":"ROW()","v":4876},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$534","v":3.1242789720846846}]
[{"$f":"ROW()","v":4877},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$535","v":7.8325885406791862}]
[{"$f":"ROW()","v":4878},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,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$536","v":9.4789247506797861E-2}]
[{"$f":"ROW()","v":4879},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$537","v":2.2244163750124355}]
[{"$f":"ROW()","v":4880},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$538","v":0}]
[{"$f":"ROW()","v":4881},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$539","v":0}]
[{"$f":"ROW()","v":4882},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$540","v":0}]
[{"$f":"ROW()","v":4883},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(AM4866:AM4882)","v":84.289947105991828}]
["Disposals 2024 $m 31/12/2019"]
[{"$f":"ROW()","v":4885},null,"Disposals"]
[{"$f":"ROW()","v":4886},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AM$604","v":0}]
[{"$f":"ROW()","v":4887},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$605","v":0}]
[{"$f":"ROW()","v":4888},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$606","v":0}]
[{"$f":"ROW()","v":4889},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$607","v":0}]
[{"$f":"ROW()","v":4890},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$608","v":0}]
[{"$f":"ROW()","v":4891},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$609","v":0}]
[{"$f":"ROW()","v":4892},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$610","v":0}]
[{"$f":"ROW()","v":4893},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$611","v":0}]
[{"$f":"ROW()","v":4894},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$612","v":0}]
[{"$f":"ROW()","v":4895},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$613","v":0}]
[{"$f":"ROW()","v":4896},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$614","v":0}]
[{"$f":"ROW()","v":4897},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$615","v":0}]
[{"$f":"ROW()","v":4898},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,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$615","v":0}]
[{"$f":"ROW()","v":4899},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$617","v":0}]
[{"$f":"ROW()","v":4900},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$618","v":0}]
[{"$f":"ROW()","v":4901},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$619","v":0}]
[{"$f":"ROW()","v":4902},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$620","v":0}]
[{"$f":"ROW()","v":4903},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,{"$f":"SUM(AK4886:AK4902)","v":0},null,{"$f":"SUM(AM4886:AM4902)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4905},null,"Depreciation"]
[{"$f":"ROW()","v":4906},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,{"$f":"-IF($D4906=\"Land\",0,IF(AI4846<0,AI4846,IF(AI4826<AI$9,AI4846,(AI4846/AI4826)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4907},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,{"$f":"-IF($D4907=\"Land\",0,IF(AI4847<0,AI4847,IF(AI4827<AI$9,AI4847,(AI4847/AI4827)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4908},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,{"$f":"-IF($D4908=\"Land\",0,IF(AI4848<0,AI4848,IF(AI4828<AI$9,AI4848,(AI4848/AI4828)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4909},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,{"$f":"-IF($D4909=\"Land\",0,IF(AI4849<0,AI4849,IF(AI4829<AI$9,AI4849,(AI4849/AI4829)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4910},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,{"$f":"-IF($D4910=\"Land\",0,IF(AI4850<0,AI4850,IF(AI4830<AI$9,AI4850,(AI4850/AI4830)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4911},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,{"$f":"-IF($D4911=\"Land\",0,IF(AI4851<0,AI4851,IF(AI4831<AI$9,AI4851,(AI4851/AI4831)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4912},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,{"$f":"-IF($D4912=\"Land\",0,IF(AI4852<0,AI4852,IF(AI4832<AI$9,AI4852,(AI4852/AI4832)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4913},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,{"$f":"-IF($D4913=\"Land\",0,IF(AI4853<0,AI4853,IF(AI4833<AI$9,AI4853,(AI4853/AI4833)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4914},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,{"$f":"-IF($D4914=\"Land\",0,IF(AI4854<0,AI4854,IF(AI4834<AI$9,AI4854,(AI4854/AI4834)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4915},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,{"$f":"-IF($D4915=\"Land\",0,IF(AI4855<0,AI4855,IF(AI4835<AI$9,AI4855,(AI4855/AI4835)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4916},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,{"$f":"-IF($D4916=\"Land\",0,IF(AI4856<0,AI4856,IF(AI4836<AI$9,AI4856,(AI4856/AI4836)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4917},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,{"$f":"-IF($D4917=\"Land\",0,IF(AI4857<0,AI4857,IF(AI4837<AI$9,AI4857,(AI4857/AI4837)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4918},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4919},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4919=\"Land\",0,IF(AI4859<0,AI4859,IF(AI4839<AI$9,AI4859,(AI4859/AI4839)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4920},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,{"$f":"-IF($D4920=\"Land\",0,IF(AI4860<0,AI4860,IF(AI4840<AI$9,AI4860,(AI4860/AI4840)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4921},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,{"$f":"-IF($D4921=\"Land\",0,IF(AI4861<0,AI4861,IF(AI4841<AI$9,AI4861,(AI4861/AI4841)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4922},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,{"$f":"-IF($D4922=\"Land\",0,IF(AI4862<0,AI4862,IF(AI4842<AI$9,AI4862,(AI4862/AI4842)*AI$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4923},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,{"$f":"SUM(AI4906:AI4922)","v":0},{"$f":"SUM(AJ4906:AJ4922)","v":0},{"$f":"SUM(AK4906:AK4922)","v":0},{"$f":"SUM(AL4906:AL4922)","v":0},{"$f":"SUM(AM4906:AM4922)","v":0}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4925},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4926},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4927},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4928},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4929},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4930},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4931},null,null,"Regulators"]
[{"$f":"ROW()","v":4932},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4933},null,null,"Buildings"]
[{"$f":"ROW()","v":4934},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4935},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4936},null,null,"Vehicle"]
[{"$f":"ROW()","v":4937},null,null,"Information Technology"]
[{"$f":"ROW()","v":4938},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4939},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4940},null,null,"FRC"]
[{"$f":"ROW()","v":4941},null,null,"Land"]
[{"$f":"ROW()","v":4942},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4943},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,{"$f":"SUM(AM4926:AM4942)","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":4945},null,"Over Depreciation"]
[{"$f":"ROW()","v":4946},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4947},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4948},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4949},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4950},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4951},null,null,"Regulators"]
[{"$f":"ROW()","v":4952},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4953},null,null,"Buildings"]
[{"$f":"ROW()","v":4954},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4955},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4956},null,null,"Vehicle"]
[{"$f":"ROW()","v":4957},null,null,"Information Technology"]
[{"$f":"ROW()","v":4958},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4959},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4960},null,null,"FRC"]
[{"$f":"ROW()","v":4961},null,null,"Land"]
[{"$f":"ROW()","v":4962},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4963},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4946:S4962)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z4946:Z4962)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4965},null,"Closing Value"]
[{"$f":"ROW()","v":4966},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N4846+N4866+N4886+N4906+N4926+N4946","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.56605701967529087]
[{"$f":"ROW()","v":4967},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N4847+N4867+N4887+N4907+N4927+N4947","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4968},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4848+N4868+N4888+N4908+N4928+N4948","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4969},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4849+N4869+N4889+N4909+N4929+N4949","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,35.956441612933411]
[{"$f":"ROW()","v":4970},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N4850+N4870+N4890+N4910+N4930+N4950","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4971},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N4851+N4871+N4891+N4911+N4931+N4951","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.39493595628207828]
[{"$f":"ROW()","v":4972},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N4852+N4872+N4892+N4912+N4932+N4952","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,7.1514316924343804E-2]
[{"$f":"ROW()","v":4973},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N4853+N4873+N4893+N4913+N4933+N4953","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.1063670640997695]
[{"$f":"ROW()","v":4974},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N4854+N4874+N4894+N4914+N4934+N4954","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,33.037434146896494]
[{"$f":"ROW()","v":4975},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N4855+N4875+N4895+N4915+N4935+N4955","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0.8811238538973365]
[{"$f":"ROW()","v":4976},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N4856+N4876+N4896+N4916+N4936+N4956","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,3.1242789720846846]
[{"$f":"ROW()","v":4977},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N4857+N4877+N4897+N4917+N4937+N4957","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,7.8325885406791862]
[{"$f":"ROW()","v":4978},null,null,"Miscellaneous IT Equipment",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,0,0,0,0,0,0,0,0,0,9.4789247506797861E-2]
[{"$f":"ROW()","v":4979},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N4859+N4879+N4899+N4919+N4939+N4959","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,2.2244163750124355]
[{"$f":"ROW()","v":4980},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N4860+N4880+N4900+N4920+N4940+N4960","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]
[{"$f":"ROW()","v":4981},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N4861+N4881+N4901+N4921+N4941+N4961","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]
[{"$f":"ROW()","v":4982},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N4862+N4882+N4902+N4922+N4942+N4962","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]
[{"$f":"ROW()","v":4983},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4966:AH4982)","v":0},{"$f":"SUM(AI4966:AI4982)","v":0},{"$f":"SUM(AJ4966:AJ4982)","v":0},{"$f":"SUM(AK4966:AK4982)","v":0},{"$f":"SUM(AL4966:AL4982)","v":0},{"$f":"SUM(AM4966:AM4982)","v":84.289947105991828}]

{"sheet":"Tax_Asset","index":15,"n_rows":4466,"n_cols":35,"rows_kept":2250,"cut":true,"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]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!A1","v":0}]
["Tax Asset Account [m$ 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$34","v":1.681499394021293},{"$f":"Input!J$34","v":1.5892922680734378},{"$f":"Input!K$34","v":1.5411674652735776},{"$f":"Input!L$34","v":1.4958715039286195},{"$f":"Input!M$34","v":1.4613030448042184},{"$f":"Input!N$34","v":1.4243964150037025},{"$f":"Input!O$34","v":1.3856180265474265},{"$f":"Input!P$34","v":1.3419554649391796},{"$f":"Input!Q$34","v":1.3033983435230634},{"$f":"Input!R$34","v":1.2570727397472439},{"$f":"Input!S$34","v":1.2311154855341737},{"$f":"Input!T$34","v":1.2125164137015831},{"$f":"Input!W$34","v":1.1703537565790378},{"$f":"Input!X$34","v":1.156729904645468},{"$f":"Input!Y$34","v":1.1297245372218385},{"$f":"Input!Z$34","v":1.09665422498966},{"$f":"Input!AA$34","v":1.0894529308293153},{"$f":"Input!AD$34","v":1.0713623840074262},{"$f":"Input!AE$34","v":1.0557789311491363},{"$f":"Input!AF$34","v":1.0360007352935325},{"$f":"Input!AG$34","v":1.0178412132024979},{"$f":"Input!AH$34","v":1},{"$f":"Input!AI$34","v":0.98738667717776907},{"$f":"Input!AJ$34","v":0.974932450268156},{"$f":"Input!AK$34","v":0.96263531254305534},{"$f":"Input!AL$34","v":0.95049328258587062},{"$f":"Input!AM$34","v":0.93850440397225321}]
[{"$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$35","v":0.59470732107045698},{"$f":"Input!J$35","v":0.62921088844924278},{"$f":"Input!K$35","v":0.6488587532066068},{"$f":"Input!L$35","v":0.66850661796397082},{"$f":"Input!M$35","v":0.68432075301258088},{"$f":"Input!N$35","v":0.70205175291556787},{"$f":"Input!O$35","v":0.72169961767293178},{"$f":"Input!P$35","v":0.74518121213904975},{"$f":"Input!Q$35","v":0.76722515796438495},{"$f":"Input!R$35","v":0.79549891456644528},{"$f":"Input!S$35","v":0.81227148204224398},{"$f":"Input!T$35","v":0.82473110359569424},{"$f":"Input!W$35","v":0.85444250883853745},{"$f":"Input!X$35","v":0.86450604932401665},{"$f":"Input!Y$35","v":0.88517153257478987},{"$f":"Input!Z$35","v":0.91186444844037207},{"$f":"Input!AA$35","v":0.91789188105518082},{"$f":"Input!AD$35","v":0.93339099349326082},{"$f":"Input!AE$35","v":0.94716798232710975},{"$f":"Input!AF$35","v":0.96525028017153636},{"$f":"Input!AG$35","v":0.98247151621384743},{"$f":"Input!AH$35","v":1},{"$f":"Input!AI$35","v":1.0127744510978043},{"$f":"Input!AJ$35","v":1.0257120887964588},{"$f":"Input!AK$35","v":1.0388149977152157},{"$f":"Input!AL$35","v":1.0520852891031944},{"$f":"Input!AM$35","v":1.0655251011795623}]
["Capital Base"]
[{"$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},346.42373451103401,353.42662966680217,361.6937549437144,{"$f":"S22","v":377.66965682746724},{"$f":"T22","v":390.82829744657357},397.68231204186327,399.39975088024624,438.9658275745723,{"$f":"X22","v":467.16880399918517},483.2932547648918,509.00764521497484,542.79467720006062,577.30770791925079,614.61684231273352,{"$f":"AD22","v":644.10491302199773},679.86206188313952,703.17854390772823,727.69408492895707,744.04742799772077]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,{"$f":"J42","v":12.557989915784887},17.768426465171444,24.779864509867394,28.193717012738851,33.51986673365581,24.458767147199993,{"$f":"P42","v":30.42817248459999},32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956406,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"Y42","v":39.180632408612453},74.506448708527643,86.500101555315382,88.141437574854137,91.54865162355344,86.537896481965007,{"$f":"AE42","v":96.960366324194425},88.559139450847852,91.882086357836442,86.510080723341616,89.813054418531905]
[{"$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,{"$f":"J26+J31+J36+J43","v":-8.1479916354647877},-17.201458188801226,-18.112242833491496,-19.31650216043996,-21.489265780535266,-24.207069815840654,-25.153615333410947,-25.922704767622999,-26.507463454830777,-27.037580842682861,-14.888374943133439,-31.955163039666708,-34.986318035469559,-37.405045453255525,-42.08797760209363,-23.017192011418054,-48.777621863028841,-52.520920191004294,-53.422225025664062,-53.732925420070714,-57.049825772700842,{"$f":"AE26+AE31+AE36+AE43","v":-61.203217463052667},-65.242657426259186,-67.366545336607629,-70.156737654577867,-73.085047021078935]
[{"$f":"ROW()","v":21},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J27+J32+J37+J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,-0.50659181000000009,0,{"$f":"AE27+AE32+AE37+AE44","v":0},0,0,0,0]
[{"$f":"ROW()","v":22},null,null,"Closing Value",null,null,null,null,{"$f":"I28+I45","v":0},{"$f":"SUM(J16:J21)","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,340.89748002848563,341.14917735984494,346.42373451103401,353.42662966680217,361.6937549437144,377.66965682746724,390.82829744657357,397.68231204186327,399.39975088024624,438.9658275745723,467.16880399918517,483.2932547648918,509.00764521497484,542.79467720006062,577.30770791925079,614.61684231273352,644.10491302199773,679.86206188313952,703.17854390772823,727.69408492895707,744.04742799772077,760.77543539517376]
["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,{"$f":"SUM(S25:S27)-S195","v":154.04448991985055},145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,{"$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,{"$f":"T256","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,{"$f":"AD256","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":"T276","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD276","v":0},0,0,0,0,0]
[{"$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,{"$f":"S316","v":0.57982299999999998},{"$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,{"$f":"U377","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,{"$f":"AD377","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":"U397","v":0},0,0,0,0,0,0,0,0,{"$f":"AD397","v":0},0,0,0,0,0]
[{"$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,{"$f":"T437","v":3.0017562767640142},{"$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":241.35650869753397},265.03832761400497,283.58357076214048,339.95772110158453,{"$f":"X45","v":384.94131354379215},409.44085608732348,451.90543009305594,502.22123899744849,548.56959200439223,592.56372673468775,{"$f":"AD45","v":627.98361715115755},669.0846650480928,697.66784040352809,725.39526112014892,742.64472549406537]
[{"$f":"ROW()","v":42},null,null,"Capex",null,null,null,null,null,{"$f":"J498","v":12.557989915784887},{"$f":"K498","v":17.768426465171444},24.779864509867394,28.193717012738851,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956406,36.703756873852505,76.971122147581582,70.290954026706515,39.180632408612453,74.506448708527643,86.500101555315382,88.141437574854137,91.54865162355344,86.537896481965007,{"$f":"AE498","v":96.960366324194425},88.559139450847852,91.882086357836442,86.510080723341616,89.813054418531905]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,null,{"$f":"J518","v":0},{"$f":"K518","v":-0.9054749178714725},-1.8162595625615623,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,{"$f":"X518+X558","v":-25.307361584498871},-14.642100233593348,-32.027438307379427,-35.992143271697685,-41.586902737910442,-47.047925083257908,-51.11800606549528,{"$f":"AE518","v":-55.859318427259105},{"$f":"AF518","v":-59.975964095412607},-64.154665641215558,-69.260616349425206,-72.572024430619521]
[{"$f":"ROW()","v":44},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J538","v":0},0,0,0,0,0,{"$f":"P538","v":0},0,0,0,0,0,0,0,0,{"$f":"Y538","v":-3.8989631487772181E-2},-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,-0.50659181000000009,0,{"$f":"AE538","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,null,"Closing Value",null,null,null,null,{"$f":"I578","v":0},{"$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)-S600","v":223.04534390761665},241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,{"$f":"SUM(Y41:Y44)","v":409.44085608732348},451.90543009305594,502.22123899744849,548.56959200439223,592.56372673468775,627.98361715115755,{"$f":"SUM(AE41:AE44)","v":669.0846650480928},697.66784040352809,725.39526112014892,742.64472549406537,759.88575548197775]
["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,{"$f":"Input!J1539","v":308.34507599},{"$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!J1540","v":-8.1479916354647877},{"$f":"Input!K1540","v":-16.295983270929753},{"$f":"Input!L1540","v":-16.295983270929934},{"$f":"Input!M1540","v":-16.03094869600886},{"$f":"Input!N1540","v":-16.283460132983148},{"$f":"Input!O1540","v":-16.285623005162837},{"$f":"Input!P1540","v":-16.258705608431189},{"$f":"Input!Q1540","v":-16.242785792100996},{"$f":"Input!R1540","v":-16.230306991091012},{"$f":"Input!S1540","v":-16.228797667046933},{"$f":"Input!T1540","v":-8.1138148837249275},{"$f":"Input!W1540","v":-16.227374613270118},{"$f":"Input!X1540","v":-16.22737460184139},{"$f":"Input!Y1540","v":-16.227374601841479},{"$f":"Input!Z1540","v":-16.227091331235453},{"$f":"Input!AA1540","v":-8.1131196281934379},{"$f":"Input!AD1540","v":-16.226239256386876},{"$f":"Input!AE1540","v":-16.22623925638695},{"$f":"Input!AF1540","v":-11.789228662056134},{"$f":"Input!AG1540","v":-6.6389067111153226},{"$f":"Input!AH1540","v":-5.9158988930712493},{"$f":"Input!AI1540","v":-5.3435217912523933},{"$f":"Input!AJ1540","v":-5.2663160863054088},{"$f":"Input!AK1540","v":-3.2115024508509014},{"$f":"Input!AL1540","v":-0.89574406061149114},{"$f":"Input!AM1540","v":-0.51264534591824307}]
[{"$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"]
[{"$f":"ROW()","v":68},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":69},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":70},null,null,"FRC"]
[{"$f":"ROW()","v":71},null,null,"Land"]
[{"$f":"ROW()","v":72},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":73}]
["Opening Asset Value"]
[{"$f":"ROW()","v":75},null,"Opening Value"]
[{"$f":"ROW()","v":76},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":77},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":78},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":79},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":80},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":81},null,null,"Regulators"]
[{"$f":"ROW()","v":82},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":83},null,null,"Buildings"]
[{"$f":"ROW()","v":84},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":85},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":86},null,null,"Vehicle"]
[{"$f":"ROW()","v":87},null,null,"Information Technology"]
[{"$f":"ROW()","v":88},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":89},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":90},null,null,"FRC"]
[{"$f":"ROW()","v":91},null,null,"Land"]
[{"$f":"ROW()","v":92},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":93},null,null,"Total"]
["Depreciation"]
[{"$f":"ROW()","v":95},null,"Depreciation"]
[{"$f":"ROW()","v":96},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":97},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":98},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":99},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":100},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":101},null,null,"Regulators"]
[{"$f":"ROW()","v":102},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":103},null,null,"Buildings"]
[{"$f":"ROW()","v":104},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":105},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":106},null,null,"Vehicle"]
[{"$f":"ROW()","v":107},null,null,"Information Technology"]
[{"$f":"ROW()","v":108},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":109},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":110},null,null,"FRC"]
[{"$f":"ROW()","v":111},null,null,"Land"]
[{"$f":"ROW()","v":112},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":113},null,null,"Total"]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":115},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":116},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":117},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":118},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":119},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":120},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":121},null,null,"Regulators"]
[{"$f":"ROW()","v":122},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":123},null,null,"Buildings"]
[{"$f":"ROW()","v":124},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":125},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":126},null,null,"Vehicle"]
[{"$f":"ROW()","v":127},null,null,"Information Technology"]
[{"$f":"ROW()","v":128},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":129},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":130},null,null,"FRC"]
[{"$f":"ROW()","v":131},null,null,"Land"]
[{"$f":"ROW()","v":132},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":133},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":135},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":136},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":137},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":138},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":139},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":140},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":141},null,null,"Regulators"]
[{"$f":"ROW()","v":142},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":143},null,null,"Buildings"]
[{"$f":"ROW()","v":144},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":145},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":146},null,null,"Vehicle"]
[{"$f":"ROW()","v":147},null,null,"Information Technology"]
[{"$f":"ROW()","v":148},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":149},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":150},null,null,"FRC"]
[{"$f":"ROW()","v":151},null,null,"Land"]
[{"$f":"ROW()","v":152},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":153},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":155},null,"Closing Value"]
[{"$f":"ROW()","v":156},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":157},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":158},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":159},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":160},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":161},null,null,"Regulators"]
[{"$f":"ROW()","v":162},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":163},null,null,"Buildings"]
[{"$f":"ROW()","v":164},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":165},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":166},null,null,"Vehicle"]
[{"$f":"ROW()","v":167},null,null,"Information Technology"]
[{"$f":"ROW()","v":168},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":169},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":170},null,null,"FRC"]
[{"$f":"ROW()","v":171},null,null,"Land"]
[{"$f":"ROW()","v":172},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":173},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":175},null,"Over Depreciation"]
[{"$f":"ROW()","v":176},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":177},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":178},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":179},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":180},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":181},null,null,"Regulators"]
[{"$f":"ROW()","v":182},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":183},null,null,"Buildings"]
[{"$f":"ROW()","v":184},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":185},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":186},null,null,"Vehicle"]
[{"$f":"ROW()","v":187},null,null,"Information Technology"]
[{"$f":"ROW()","v":188},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":189},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":190},null,null,"FRC"]
[{"$f":"ROW()","v":191},null,null,"Land"]
[{"$f":"ROW()","v":192},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":193},null,null,"Total"]
[{"$f":"ROW()","v":194},null,"Correction for Over Depreciation in AA2"]
[{"$f":"ROW()","v":195},null,null," AA2 Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S193","v":0}]
["Vines Account [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":198},null,"Asset Life"]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q87","v":0},{"$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,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q88","v":0},{"$f":"(T200-T$9)*(T200>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q89","v":0},{"$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,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q90","v":9.3400000000000034},{"$f":"(T202-T$9)*(T202>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":203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q91","v":0},{"$f":"(T203-T$9)*(T203>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q92","v":0},{"$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,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q93","v":0},{"$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,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q94","v":0},{"$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,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q95","v":4.34},{"$f":"(T207-T$9)*(T207>U$9)","v":3.84},2.84,1.8399999999999999,0.83999999999999986,{"$f":"(X207-X$9)*(X207>1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q96","v":0},{"$f":"(T208-T$9)*(T208>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q97","v":0},{"$f":"(T209-T$9)*(T209>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q98","v":0},{"$f":"(T210-T$9)*(T210>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q99","v":0},{"$f":"(T211-T$9)*(T211>U$9)","v":0},{"$f":"(U211-U$9)*(U211>V$9)","v":0},{"$f":"(V211-V$9)*(V211>W$9)","v":0},{"$f":"(W211-W$9)*(W211>X$9)","v":0},{"$f":"(X211-X$9)*(X211>Y$9)","v":0},{"$f":"(Y211-Y$9)*(Y211>Z$9)","v":0},{"$f":"(Z211-Z$9)*(Z211>AA$9)","v":0},{"$f":"(AA211-AA$9)*(AA211>AB$9)","v":0},{"$f":"(AB211-AB$9)*(AB211>AC$9)","v":0},{"$f":"(AC211-AC$9)*(AC211>AD$9)","v":0},{"$f":"(AD211-AD$9)*(AD211>AE$9)","v":0},{"$f":"(AE211-AE$9)*(AE211>AF$9)","v":0},{"$f":"(AF211-AF$9)*(AF211>AG$9)","v":0},{"$f":"(AG211-AG$9)*(AG211>AH$9)","v":0},{"$f":"(AH211-AH$9)*(AH211>AI$9)","v":0}]
[{"$f":"ROW()","v":212},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q100","v":0},{"$f":"(T212-T$9)*(T212>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q101","v":0},{"$f":"(T213-T$9)*(T213>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q102","v":0},{"$f":"(T214-T$9)*(T214>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q103","v":0},{"$f":"(T215-T$9)*(T215>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216}]
["Opening Asset Value"]
[{"$f":"ROW()","v":218},null,"Opening Value"]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - Steel",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]
[{"$f":"ROW()","v":220},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S300","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD300","v":0},0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S301","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD301","v":0},0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S302","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,{"$f":"AD302","v":0},0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S303","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD303","v":0},0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S304","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD304","v":0},0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S305","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD305","v":0},0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S306","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD306","v":0},0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S307","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,{"$f":"AD307","v":0},0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S308","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD308","v":0},0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S309","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD309","v":0},0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S310","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD310","v":0},0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S311","v":0},{"$f":"T311","v":0},{"$f":"U311","v":0},{"$f":"V311","v":0},{"$f":"W311","v":0},{"$f":"X311","v":0},{"$f":"Y311","v":0},{"$f":"Z311","v":0},{"$f":"AA311","v":0},{"$f":"AB311","v":0},{"$f":"AC311","v":0},{"$f":"AD311","v":0},{"$f":"AE311","v":0},{"$f":"AF311","v":0},{"$f":"AG311","v":0},{"$f":"AH311","v":0}]
[{"$f":"ROW()","v":232},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S312","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD312","v":0},0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S313","v":0},0,0,0,0,{"$f":"X313","v":0},0,0,0,0,0,{"$f":"AD313","v":0},{"$f":"AE313","v":0},{"$f":"AF313","v":0},{"$f":"AG313","v":0},{"$f":"AH313","v":0}]
[{"$f":"ROW()","v":234},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]
[{"$f":"ROW()","v":235},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T219:T235)","v":0.57982299999999998},{"$f":"SUM(U219:U235)","v":0.53935743614995213},{"$f":"SUM(V219:V235)","v":0.45842630844985643},{"$f":"SUM(W219:W235)","v":0.37749518074976074},{"$f":"SUM(X219:X235)","v":0.29656405304966504},{"$f":"SUM(Y219:Y235)","v":0.22126728479657395},0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,{"$f":"SUM(AE219:AE235)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":238},null,"Depreciation"]
[{"$f":"ROW()","v":239},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T219<0,T219,IF($D239=\"Land\",0,IF(T199<1,T219,MAX(MIN(IF(T199>0,(T219/T199)*T$9,0),T219*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y219<0,Y219,IF($D239=\"Land\",0,IF(Y199<1,Y219,MAX(MIN(IF(Y199>0,(Y219/Y199)*Y$9,0),Y219*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T220<0,T220,IF($D240=\"Land\",0,IF(T200<1,T220,MAX(MIN(IF(T200>0,(T220/T200)*T$9,0),T220*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y220<0,Y220,IF($D240=\"Land\",0,IF(Y200<1,Y220,MAX(MIN(IF(Y200>0,(Y220/Y200)*Y$9,0),Y220*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE220<0,AE220,IF($D240=\"Land\",0,IF(AE200<1,AE220,MAX(MIN(IF(AE200>0,(AE220/AE200)*AE$9,0),AE220*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T221<0,T221,IF($D241=\"Land\",0,IF(T201<1,T221,MAX(MIN(IF(T201>0,(T221/T201)*T$9,0),T221*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y221<0,Y221,IF($D241=\"Land\",0,IF(Y201<1,Y221,MAX(MIN(IF(Y201>0,(Y221/Y201)*Y$9,0),Y221*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE221<0,AE221,IF($D241=\"Land\",0,IF(AE201<1,AE221,MAX(MIN(IF(AE201>0,(AE221/AE201)*AE$9,0),AE221*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T222<0,T222,IF($D242=\"Land\",0,IF(T202<1,T222,MAX(MIN(IF(T202>0,(T222/T202)*T$9,0),T222*T$9),0))))","v":-2.2858190578158452E-2},-4.5716381156316897E-2,-4.5716381156316904E-2,-4.5716381156316897E-2,-4.5716381156316904E-2,{"$f":"-IF(Y222<0,Y222,IF($D242=\"Land\",0,IF(Y202<1,Y222,MAX(MIN(IF(Y202>0,(Y222/Y202)*Y$9,0),Y222*Y$9),0))))","v":-2.2858190578158449E-2},-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,{"$f":"-IF(AE222<0,AE222,IF($D242=\"Land\",0,IF(AE202<1,AE222,MAX(MIN(IF(AE202>0,(AE222/AE202)*AE$9,0),AE222*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T223<0,T223,IF($D243=\"Land\",0,IF(T203<1,T223,MAX(MIN(IF(T203>0,(T223/T203)*T$9,0),T223*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y223<0,Y223,IF($D243=\"Land\",0,IF(Y203<1,Y223,MAX(MIN(IF(Y203>0,(Y223/Y203)*Y$9,0),Y223*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE223<0,AE223,IF($D243=\"Land\",0,IF(AE203<1,AE223,MAX(MIN(IF(AE203>0,(AE223/AE203)*AE$9,0),AE223*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T224<0,T224,IF($D244=\"Land\",0,IF(T204<1,T224,MAX(MIN(IF(T204>0,(T224/T204)*T$9,0),T224*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y224<0,Y224,IF($D244=\"Land\",0,IF(Y204<1,Y224,MAX(MIN(IF(Y204>0,(Y224/Y204)*Y$9,0),Y224*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE224<0,AE224,IF($D244=\"Land\",0,IF(AE204<1,AE224,MAX(MIN(IF(AE204>0,(AE224/AE204)*AE$9,0),AE224*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T225<0,T225,IF($D245=\"Land\",0,IF(T205<1,T225,MAX(MIN(IF(T205>0,(T225/T205)*T$9,0),T225*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y225<0,Y225,IF($D245=\"Land\",0,IF(Y205<1,Y225,MAX(MIN(IF(Y205>0,(Y225/Y205)*Y$9,0),Y225*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE225<0,AE225,IF($D245=\"Land\",0,IF(AE205<1,AE225,MAX(MIN(IF(AE205>0,(AE225/AE205)*AE$9,0),AE225*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T226<0,T226,IF($D246=\"Land\",0,IF(T206<1,T226,MAX(MIN(IF(T206>0,(T226/T206)*T$9,0),T226*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y226<0,Y226,IF($D246=\"Land\",0,IF(Y206<1,Y226,MAX(MIN(IF(Y206>0,(Y226/Y206)*Y$9,0),Y226*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE226<0,AE226,IF($D246=\"Land\",0,IF(AE206<1,AE226,MAX(MIN(IF(AE206>0,(AE226/AE206)*AE$9,0),AE226*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T227<0,T227,IF($D247=\"Land\",0,IF(T207<1,T227,MAX(MIN(IF(T207>0,(T227/T207)*T$9,0),T227*T$9),0))))","v":-1.7607373271889402E-2},-3.5214746543778798E-2,-3.5214746543778805E-2,-3.5214746543778805E-2,-2.9580387096774186E-2,{"$f":"-IF(Y227<0,Y227,IF($D247=\"Land\",0,IF(Y207<1,Y227,MAX(MIN(IF(Y207>0,(Y227/Y207)*Y$9,0),Y227*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE227<0,AE227,IF($D247=\"Land\",0,IF(AE207<1,AE227,MAX(MIN(IF(AE207>0,(AE227/AE207)*AE$9,0),AE227*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T228<0,T228,IF($D248=\"Land\",0,IF(T208<1,T228,MAX(MIN(IF(T208>0,(T228/T208)*T$9,0),T228*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y228<0,Y228,IF($D248=\"Land\",0,IF(Y208<1,Y228,MAX(MIN(IF(Y208>0,(Y228/Y208)*Y$9,0),Y228*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE228<0,AE228,IF($D248=\"Land\",0,IF(AE208<1,AE228,MAX(MIN(IF(AE208>0,(AE228/AE208)*AE$9,0),AE228*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T229<0,T229,IF($D249=\"Land\",0,IF(T209<1,T229,MAX(MIN(IF(T209>0,(T229/T209)*T$9,0),T229*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y229<0,Y229,IF($D249=\"Land\",0,IF(Y209<1,Y229,MAX(MIN(IF(Y209>0,(Y229/Y209)*Y$9,0),Y229*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE229<0,AE229,IF($D249=\"Land\",0,IF(AE209<1,AE229,MAX(MIN(IF(AE209>0,(AE229/AE209)*AE$9,0),AE229*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T230<0,T230,IF($D250=\"Land\",0,IF(T210<1,T230,MAX(MIN(IF(T210>0,(T230/T210)*T$9,0),T230*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y230<0,Y230,IF($D250=\"Land\",0,IF(Y210<1,Y230,MAX(MIN(IF(Y210>0,(Y230/Y210)*Y$9,0),Y230*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":252},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T232<0,T232,IF($D252=\"Land\",0,IF(T212<1,T232,MAX(MIN(IF(T212>0,(T232/T212)*T$9,0),T232*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y232<0,Y232,IF($D252=\"Land\",0,IF(Y212<1,Y232,MAX(MIN(IF(Y212>0,(Y232/Y212)*Y$9,0),Y232*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE232<0,AE232,IF($D252=\"Land\",0,IF(AE212<1,AE232,MAX(MIN(IF(AE212>0,(AE232/AE212)*AE$9,0),AE232*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T233<0,T233,IF($D253=\"Land\",0,IF(T213<1,T233,MAX(MIN(IF(T213>0,(T233/T213)*T$9,0),T233*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y233<0,Y233,IF($D253=\"Land\",0,IF(Y213<1,Y233,MAX(MIN(IF(Y213>0,(Y233/Y213)*Y$9,0),Y233*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE233<0,AE233,IF($D253=\"Land\",0,IF(AE213<1,AE233,MAX(MIN(IF(AE213>0,(AE233/AE213)*AE$9,0),AE233*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T234<0,T234,IF($D254=\"Land\",0,IF(T214<1,T234,MAX(MIN(IF(T214>0,(T234/T214)*T$9,0),T234*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y234<0,Y234,IF($D254=\"Land\",0,IF(Y214<1,Y234,MAX(MIN(IF(Y214>0,(Y234/Y214)*Y$9,0),Y234*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE234<0,AE234,IF($D254=\"Land\",0,IF(AE214<1,AE234,MAX(MIN(IF(AE214>0,(AE234/AE214)*AE$9,0),AE234*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T235<0,T235,IF($D255=\"Land\",0,IF(T215<1,T235,MAX(MIN(IF(T215>0,(T235/T215)*T$9,0),T235*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE235<0,AE235,IF($D255=\"Land\",0,IF(AE215<1,AE235,MAX(MIN(IF(AE215>0,(AE235/AE215)*AE$9,0),AE235*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T239:T255)","v":-4.0465563850047855E-2},{"$f":"SUM(U239:U255)","v":-8.0931127700095695E-2},{"$f":"SUM(V239:V255)","v":-8.0931127700095709E-2},{"$f":"SUM(W239:W255)","v":-8.0931127700095695E-2},{"$f":"SUM(X239:X255)","v":-7.529676825309109E-2},{"$f":"SUM(Y239:Y255)","v":-2.2858190578158449E-2},-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,{"$f":"SUM(AE239:AE255)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":258},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":259},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":260},null,null,"High Pressure Mains - PE",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":261},null,null,"Medium Pressure Mains",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":262},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T310*Input!T$35","v":0},{"$f":"Input!W310*Input!W$35","v":0},{"$f":"Input!X310*Input!X$35","v":0},{"$f":"Input!Y310*Input!Y$35","v":0},{"$f":"Input!Z310*Input!Z$35","v":0},{"$f":"Input!AA310*Input!AA$35","v":0},{"$f":"Input!AD310*Input!AD$35","v":0},{"$f":"Input!AE310*Input!AE$35","v":0},{"$f":"Input!AF310*Input!AF$35","v":0},{"$f":"Input!AG310*Input!AG$35","v":0},{"$f":"Input!AH310*Input!AH$35","v":0},{"$f":"Input!AI310*Input!AI$35","v":0},{"$f":"Input!AJ310*Input!AJ$35","v":0},{"$f":"Input!AK310*Input!AK$35","v":0},{"$f":"Input!AL310*Input!AL$35","v":0},{"$f":"Input!AM310*Input!AM$35","v":0}]
[{"$f":"ROW()","v":263},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T311*Input!T$35","v":0},{"$f":"Input!W311*Input!W$35","v":0},{"$f":"Input!X311*Input!X$35","v":0},{"$f":"Input!Y311*Input!Y$35","v":0},{"$f":"Input!Z311*Input!Z$35","v":0},{"$f":"Input!AA311*Input!AA$35","v":0},{"$f":"Input!AD311*Input!AD$35","v":0},{"$f":"Input!AE311*Input!AE$35","v":0},{"$f":"Input!AF311*Input!AF$35","v":0},{"$f":"Input!AG311*Input!AG$35","v":0},{"$f":"Input!AH311*Input!AH$35","v":0},{"$f":"Input!AI311*Input!AI$35","v":0},{"$f":"Input!AJ311*Input!AJ$35","v":0},{"$f":"Input!AK311*Input!AK$35","v":0},{"$f":"Input!AL311*Input!AL$35","v":0},{"$f":"Input!AM311*Input!AM$35","v":0}]
[{"$f":"ROW()","v":264},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312*Input!T$35","v":0},{"$f":"Input!W312*Input!W$35","v":0},{"$f":"Input!X312*Input!X$35","v":0},{"$f":"Input!Y312*Input!Y$35","v":0},{"$f":"Input!Z312*Input!Z$35","v":0},{"$f":"Input!AA312*Input!AA$35","v":0},{"$f":"Input!AD312*Input!AD$35","v":0},{"$f":"Input!AE312*Input!AE$35","v":0},{"$f":"Input!AF312*Input!AF$35","v":0},{"$f":"Input!AG312*Input!AG$35","v":0},{"$f":"Input!AH312*Input!AH$35","v":0},{"$f":"Input!AI312*Input!AI$35","v":0},{"$f":"Input!AJ312*Input!AJ$35","v":0},{"$f":"Input!AK312*Input!AK$35","v":0},{"$f":"Input!AL312*Input!AL$35","v":0},{"$f":"Input!AM312*Input!AM$35","v":0}]
[{"$f":"ROW()","v":265},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313*Input!T$35","v":0},{"$f":"Input!W313*Input!W$35","v":0},{"$f":"Input!X313*Input!X$35","v":0},{"$f":"Input!Y313*Input!Y$35","v":0},{"$f":"Input!Z313*Input!Z$35","v":0},{"$f":"Input!AA313*Input!AA$35","v":0},{"$f":"Input!AD313*Input!AD$35","v":0},{"$f":"Input!AE313*Input!AE$35","v":0},{"$f":"Input!AF313*Input!AF$35","v":0},{"$f":"Input!AG313*Input!AG$35","v":0},{"$f":"Input!AH313*Input!AH$35","v":0},{"$f":"Input!AI313*Input!AI$35","v":0},{"$f":"Input!AJ313*Input!AJ$35","v":0},{"$f":"Input!AK313*Input!AK$35","v":0},{"$f":"Input!AL313*Input!AL$35","v":0},{"$f":"Input!AM313*Input!AM$35","v":0}]
[{"$f":"ROW()","v":266},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314*Input!T$35","v":0},{"$f":"Input!W314*Input!W$35","v":0},{"$f":"Input!X314*Input!X$35","v":0},{"$f":"Input!Y314*Input!Y$35","v":0},{"$f":"Input!Z314*Input!Z$35","v":0},{"$f":"Input!AA314*Input!AA$35","v":0},{"$f":"Input!AD314*Input!AD$35","v":0},{"$f":"Input!AE314*Input!AE$35","v":0},{"$f":"Input!AF314*Input!AF$35","v":0},{"$f":"Input!AG314*Input!AG$35","v":0},{"$f":"Input!AH314*Input!AH$35","v":0},{"$f":"Input!AI314*Input!AI$35","v":0},{"$f":"Input!AJ314*Input!AJ$35","v":0},{"$f":"Input!AK314*Input!AK$35","v":0},{"$f":"Input!AL314*Input!AL$35","v":0},{"$f":"Input!AM314*Input!AM$35","v":0}]
[{"$f":"ROW()","v":267},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T315*Input!T$35","v":0},{"$f":"Input!W315*Input!W$35","v":0},{"$f":"Input!X315*Input!X$35","v":0},{"$f":"Input!Y315*Input!Y$35","v":0},{"$f":"Input!Z315*Input!Z$35","v":0},{"$f":"Input!AA315*Input!AA$35","v":0},{"$f":"Input!AD315*Input!AD$35","v":0},{"$f":"Input!AE315*Input!AE$35","v":0},{"$f":"Input!AF315*Input!AF$35","v":0},{"$f":"Input!AG315*Input!AG$35","v":0},{"$f":"Input!AH315*Input!AH$35","v":0},{"$f":"Input!AI315*Input!AI$35","v":0},{"$f":"Input!AJ315*Input!AJ$35","v":0},{"$f":"Input!AK315*Input!AK$35","v":0},{"$f":"Input!AL315*Input!AL$35","v":0},{"$f":"Input!AM315*Input!AM$35","v":0}]
[{"$f":"ROW()","v":268},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T316*Input!T$35","v":0},{"$f":"Input!W316*Input!W$35","v":0},{"$f":"Input!X316*Input!X$35","v":0},{"$f":"Input!Y316*Input!Y$35","v":0},{"$f":"Input!Z316*Input!Z$35","v":0},{"$f":"Input!AA316*Input!AA$35","v":0},{"$f":"Input!AD316*Input!AD$35","v":0},{"$f":"Input!AE316*Input!AE$35","v":0},{"$f":"Input!AF316*Input!AF$35","v":0},{"$f":"Input!AG316*Input!AG$35","v":0},{"$f":"Input!AH316*Input!AH$35","v":0},{"$f":"Input!AI316*Input!AI$35","v":0},{"$f":"Input!AJ316*Input!AJ$35","v":0},{"$f":"Input!AK316*Input!AK$35","v":0},{"$f":"Input!AL316*Input!AL$35","v":0},{"$f":"Input!AM316*Input!AM$35","v":0}]
[{"$f":"ROW()","v":269},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T317*Input!T$35","v":0},{"$f":"Input!W317*Input!W$35","v":0},{"$f":"Input!X317*Input!X$35","v":0},{"$f":"Input!Y317*Input!Y$35","v":0},{"$f":"Input!Z317*Input!Z$35","v":0},{"$f":"Input!AA317*Input!AA$35","v":0},{"$f":"Input!AD317*Input!AD$35","v":0},{"$f":"Input!AE317*Input!AE$35","v":0},{"$f":"Input!AF317*Input!AF$35","v":0},{"$f":"Input!AG317*Input!AG$35","v":0},{"$f":"Input!AH317*Input!AH$35","v":0},{"$f":"Input!AI317*Input!AI$35","v":0},{"$f":"Input!AJ317*Input!AJ$35","v":0},{"$f":"Input!AK317*Input!AK$35","v":0},{"$f":"Input!AL317*Input!AL$35","v":0},{"$f":"Input!AM317*Input!AM$35","v":0}]
[{"$f":"ROW()","v":270},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T318*Input!T$35","v":0},{"$f":"Input!W318*Input!W$35","v":0},{"$f":"Input!X318*Input!X$35","v":0},{"$f":"Input!Y318*Input!Y$35","v":0},{"$f":"Input!Z318*Input!Z$35","v":0},{"$f":"Input!AA318*Input!AA$35","v":0},{"$f":"Input!AD318*Input!AD$35","v":0},{"$f":"Input!AE318*Input!AE$35","v":0},{"$f":"Input!AF318*Input!AF$35","v":0},{"$f":"Input!AG318*Input!AG$35","v":0},{"$f":"Input!AH318*Input!AH$35","v":0},{"$f":"Input!AI318*Input!AI$35","v":0},{"$f":"Input!AJ318*Input!AJ$35","v":0},{"$f":"Input!AK318*Input!AK$35","v":0},{"$f":"Input!AL318*Input!AL$35","v":0},{"$f":"Input!AM318*Input!AM$35","v":0}]
[{"$f":"ROW()","v":271},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T319*Input!T$35","v":0},{"$f":"Input!W319*Input!W$35","v":0},{"$f":"Input!X319*Input!X$35","v":0},{"$f":"Input!Y319*Input!Y$35","v":0},{"$f":"Input!Z319*Input!Z$35","v":0},{"$f":"Input!AA319*Input!AA$35","v":0},{"$f":"Input!AD319*Input!AD$35","v":0},{"$f":"Input!AE319*Input!AE$35","v":0},{"$f":"Input!AF319*Input!AF$35","v":0},{"$f":"Input!AG319*Input!AG$35","v":0},{"$f":"Input!AH319*Input!AH$35","v":0},{"$f":"Input!AI319*Input!AI$35","v":0},{"$f":"Input!AJ319*Input!AJ$35","v":0},{"$f":"Input!AK319*Input!AK$35","v":0},{"$f":"Input!AL319*Input!AL$35","v":0},{"$f":"Input!AM319*Input!AM$35","v":0}]
[{"$f":"ROW()","v":272},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T320*Input!T$35","v":0},{"$f":"Input!W320*Input!W$35","v":0},{"$f":"Input!X320*Input!X$35","v":0},{"$f":"Input!Y320*Input!Y$35","v":0},{"$f":"Input!Z320*Input!Z$35","v":0},{"$f":"Input!AA320*Input!AA$35","v":0},{"$f":"Input!AD320*Input!AD$35","v":0},{"$f":"Input!AE320*Input!AE$35","v":0},{"$f":"Input!AF320*Input!AF$35","v":0},{"$f":"Input!AG320*Input!AG$35","v":0},{"$f":"Input!AH320*Input!AH$35","v":0},{"$f":"Input!AI320*Input!AI$35","v":0},{"$f":"Input!AJ320*Input!AJ$35","v":0},{"$f":"Input!AK320*Input!AK$35","v":0},{"$f":"Input!AL320*Input!AL$35","v":0},{"$f":"Input!AM320*Input!AM$35","v":0}]
[{"$f":"ROW()","v":273},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T321*Input!T$35","v":0},{"$f":"Input!W321*Input!W$35","v":0},{"$f":"Input!X321*Input!X$35","v":0},{"$f":"Input!Y321*Input!Y$35","v":0},{"$f":"Input!Z321*Input!Z$35","v":0},{"$f":"Input!AA321*Input!AA$35","v":0},{"$f":"Input!AD321*Input!AD$35","v":0},{"$f":"Input!AE321*Input!AE$35","v":0},{"$f":"Input!AF321*Input!AF$35","v":0},{"$f":"Input!AG321*Input!AG$35","v":0},{"$f":"Input!AH321*Input!AH$35","v":0},{"$f":"Input!AI321*Input!AI$35","v":0},{"$f":"Input!AJ321*Input!AJ$35","v":0},{"$f":"Input!AK321*Input!AK$35","v":0},{"$f":"Input!AL321*Input!AL$35","v":0},{"$f":"Input!AM321*Input!AM$35","v":0}]
[{"$f":"ROW()","v":274},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T322*Input!T$35","v":0},{"$f":"Input!W322*Input!W$35","v":0},{"$f":"Input!X322*Input!X$35","v":0},{"$f":"Input!Y322*Input!Y$35","v":0},{"$f":"Input!Z322*Input!Z$35","v":0},{"$f":"Input!AA322*Input!AA$35","v":0},{"$f":"Input!AD322*Input!AD$35","v":0},{"$f":"Input!AE322*Input!AE$35","v":0},{"$f":"Input!AF322*Input!AF$35","v":0},{"$f":"Input!AG322*Input!AG$35","v":0},{"$f":"Input!AH322*Input!AH$35","v":0},{"$f":"Input!AI322*Input!AI$35","v":0},{"$f":"Input!AJ322*Input!AJ$35","v":0},{"$f":"Input!AK322*Input!AK$35","v":0},{"$f":"Input!AL322*Input!AL$35","v":0},{"$f":"Input!AM322*Input!AM$35","v":0}]
[{"$f":"ROW()","v":275},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T323*Input!T$35","v":0},{"$f":"Input!W323*Input!W$35","v":0},{"$f":"Input!X323*Input!X$35","v":0},{"$f":"Input!Y323*Input!Y$35","v":0},{"$f":"Input!Z323*Input!Z$35","v":0},{"$f":"Input!AA323*Input!AA$35","v":0},{"$f":"Input!AD323*Input!AD$35","v":0},{"$f":"Input!AE323*Input!AE$35","v":0},{"$f":"Input!AF323*Input!AF$35","v":0},{"$f":"Input!AG323*Input!AG$35","v":0},{"$f":"Input!AH323*Input!AH$35","v":0},{"$f":"Input!AI323*Input!AI$35","v":0},{"$f":"Input!AJ323*Input!AJ$35","v":0},{"$f":"Input!AK323*Input!AK$35","v":0},{"$f":"Input!AL323*Input!AL$35","v":0},{"$f":"Input!AM323*Input!AM$35","v":0}]
[{"$f":"ROW()","v":276},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T259:T275)","v":0},{"$f":"SUM(U259:U275)","v":0},{"$f":"SUM(V259:V275)","v":0},{"$f":"SUM(W259:W275)","v":0},{"$f":"SUM(X259:X275)","v":0},{"$f":"SUM(Y259:Y275)","v":0},0,0,0,0,0,{"$f":"SUM(AE259:AE275)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":278},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":280},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":281},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":282},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":283},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":284},null,null,"Regulators"]
[{"$f":"ROW()","v":285},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":286},null,null,"Buildings"]
[{"$f":"ROW()","v":287},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":288},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":289},null,null,"Vehicle"]
[{"$f":"ROW()","v":290},null,null,"Information Technology"]
[{"$f":"ROW()","v":291},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":292},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":293},null,null,"FRC"]
[{"$f":"ROW()","v":294},null,null,"Land"]
[{"$f":"ROW()","v":295},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":296},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":298},null,"Closing Value"]
[{"$f":"ROW()","v":299},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R87","v":0},{"$f":"T219+T239+T259+T279","v":0},{"$f":"U219+U239+U259+U279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE219+AE239+AE259+AE279","v":0},0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R88","v":0},{"$f":"T220+T240+T260+T280","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE220+AE240+AE260+AE280","v":0},0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R89","v":0},{"$f":"T221+T241+T261+T281","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE221+AE241+AE261+AE281","v":0},0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R90","v":0.42699100000000001},{"$f":"T222+T242+T262+T282","v":0.40413280942184154},0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,{"$f":"AE222+AE242+AE262+AE282","v":0},0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R91","v":0},{"$f":"T223+T243+T263+T283","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE223+AE243+AE263+AE283","v":0},0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R92","v":0},{"$f":"T224+T244+T264+T284","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE224+AE244+AE264+AE284","v":0},0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R93","v":0},{"$f":"T225+T245+T265+T285","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE225+AE245+AE265+AE285","v":0},0,0,0,0]
[{"$f":"ROW()","v":306},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R94","v":0},{"$f":"T226+T246+T266+T286","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE226+AE246+AE266+AE286","v":0},0,0,0,0]
[{"$f":"ROW()","v":307},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R95","v":0.152832},{"$f":"T227+T247+T267+T287","v":0.13522462672811059},0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,{"$f":"AE227+AE247+AE267+AE287","v":0},0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R96","v":0},{"$f":"T228+T248+T268+T288","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE228+AE248+AE268+AE288","v":0},0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R97","v":0},{"$f":"T229+T249+T269+T289","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE229+AE249+AE269+AE289","v":0},0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R98","v":0},{"$f":"T230+T250+T270+T290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R100","v":0},{"$f":"T232+T252+T272+T292","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE232+AE252+AE272+AE292","v":0},0,0,0,0]
[{"$f":"ROW()","v":313},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R101","v":0},{"$f":"T233+T253+T273+T293","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE233+AE253+AE273+AE293","v":0},0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R102","v":0},{"$f":"T234+T254+T274+T294","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE234+AE254+AE274+AE294","v":0},0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R103","v":0},{"$f":"T235+T255+T275+T295","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE235+AE255+AE275+AE295","v":0},0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S299:S315)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,{"$f":"SUM(Y299:Y315)","v":0.19840909421841552},0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,{"$f":"SUM(AE299:AE315)","v":0},0,0,0,0]
["West Net [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":319},null,"Asset Life"]
[{"$f":"ROW()","v":320},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R107","v":0},{"$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,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R108","v":0},{"$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,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R109","v":0},{"$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},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R110","v":0},{"$f":"(U323-U$9)*(U323>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R111","v":0},{"$f":"(U324-U$9)*(U324>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R112","v":0},{"$f":"(U325-U$9)*(U325>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R113","v":0},{"$f":"(U326-U$9)*(U326>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R114","v":34.598812785388127},{"$f":"(U327-U$9)*(U327>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":328},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R115","v":0},{"$f":"(U328-U$9)*(U328>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R116","v":6.036661453899292},{"$f":"(U329-U$9)*(U329>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":330},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R117","v":0},{"$f":"(U330-U$9)*(U330>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R118","v":2.5219203272162298},{"$f":"(U331-U$9)*(U331>V$9)","v":1.5219203272162298},0.52192032721622983,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R119","v":0},{"$f":"(U332-U$9)*(U332>V$9)","v":0},{"$f":"(V332-V$9)*(V332>W$9)","v":0},{"$f":"(W332-W$9)*(W332>X$9)","v":0},{"$f":"(X332-X$9)*(X332>Y$9)","v":0},{"$f":"(Y332-Y$9)*(Y332>Z$9)","v":0},{"$f":"(Z332-Z$9)*(Z332>AA$9)","v":0},{"$f":"(AA332-AA$9)*(AA332>AB$9)","v":0},{"$f":"(AB332-AB$9)*(AB332>AC$9)","v":0},{"$f":"(AC332-AC$9)*(AC332>AD$9)","v":0},{"$f":"(AD332-AD$9)*(AD332>AE$9)","v":0},{"$f":"(AE332-AE$9)*(AE332>AF$9)","v":0},{"$f":"(AF332-AF$9)*(AF332>AG$9)","v":0},{"$f":"(AG332-AG$9)*(AG332>AH$9)","v":0},{"$f":"(AH332-AH$9)*(AH332>AI$9)","v":0}]
[{"$f":"ROW()","v":333},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R120","v":0},{"$f":"(U333-U$9)*(U333>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R121","v":0},{"$f":"(U334-U$9)*(U334>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R122","v":0},{"$f":"(U335-U$9)*(U335>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R123","v":0},{"$f":"(U336-U$9)*(U336>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337}]
["Opening Asset Value"]
[{"$f":"ROW()","v":339},null,"Opening Value"]
[{"$f":"ROW()","v":340},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T420","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD420","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T421","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD421","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T422","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD422","v":0},0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T423","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD423","v":0},0,0,0,0]
[{"$f":"ROW()","v":344},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T424","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD424","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T425","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD425","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T426","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD426","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T427","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,{"$f":"AD427","v":9.4683901131041494E-3},9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
[{"$f":"ROW()","v":348},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T428","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD428","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T429","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,{"$f":"AD429","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T430","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD430","v":0},0,0,0,0]
[{"$f":"ROW()","v":351},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T431","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,{"$f":"AD431","v":0},0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T432","v":0},{"$f":"U432","v":0},{"$f":"V432","v":0},{"$f":"W432","v":0},{"$f":"X432","v":0},{"$f":"Y432","v":0},{"$f":"Z432","v":0},{"$f":"AA432","v":0},{"$f":"AB432","v":0},{"$f":"AC432","v":0},{"$f":"AD432","v":0},{"$f":"AE432","v":0},{"$f":"AF432","v":0},{"$f":"AG432","v":0},{"$f":"AH432","v":0}]
[{"$f":"ROW()","v":353},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T433","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD433","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T434","v":0},0,0,0,{"$f":"X434","v":0},0,0,0,0,0,{"$f":"AD434","v":0},{"$f":"AE434","v":0},{"$f":"AF434","v":0},{"$f":"AG434","v":0},{"$f":"AH434","v":0}]
[{"$f":"ROW()","v":355},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U340:U356)","v":3.0017562767640142},{"$f":"SUM(V340:V356)","v":2.4822576965529581},{"$f":"SUM(W340:W356)","v":1.9627591163419014},{"$f":"SUM(X340:X356)","v":1.4629912007654962},{"$f":"SUM(Y340:Y356)","v":0.98476328265927926},0.74564932360617076,0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,{"$f":"SUM(AE340:AE356)","v":9.4683901131041494E-3},9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
["Depreciation"]
[{"$f":"ROW()","v":359},null,"Depreciation"]
[{"$f":"ROW()","v":360},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T340<0,T340,IF($D360=\"Land\",0,IF(T320<1,T340,MAX(MIN(IF(T320>0,(T340/T320)*T$9,0),T340*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y340<0,Y340,IF($D360=\"Land\",0,IF(Y320<1,Y340,MAX(MIN(IF(Y320>0,(Y340/Y320)*Y$9,0),Y340*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T341<0,T341,IF($D361=\"Land\",0,IF(T321<1,T341,MAX(MIN(IF(T321>0,(T341/T321)*T$9,0),T341*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y341<0,Y341,IF($D361=\"Land\",0,IF(Y321<1,Y341,MAX(MIN(IF(Y321>0,(Y341/Y321)*Y$9,0),Y341*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE341<0,AE341,IF($D361=\"Land\",0,IF(AE321<1,AE341,MAX(MIN(IF(AE321>0,(AE341/AE321)*AE$9,0),AE341*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T342<0,T342,IF($D362=\"Land\",0,IF(T322<1,T342,MAX(MIN(IF(T322>0,(T342/T322)*T$9,0),T342*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y342<0,Y342,IF($D362=\"Land\",0,IF(Y322<1,Y342,MAX(MIN(IF(Y322>0,(Y342/Y322)*Y$9,0),Y342*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE342<0,AE342,IF($D362=\"Land\",0,IF(AE322<1,AE342,MAX(MIN(IF(AE322>0,(AE342/AE322)*AE$9,0),AE342*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T343<0,T343,IF($D363=\"Land\",0,IF(T323<1,T343,MAX(MIN(IF(T323>0,(T343/T323)*T$9,0),T343*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y343<0,Y343,IF($D363=\"Land\",0,IF(Y323<1,Y343,MAX(MIN(IF(Y323>0,(Y343/Y323)*Y$9,0),Y343*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE343<0,AE343,IF($D363=\"Land\",0,IF(AE323<1,AE343,MAX(MIN(IF(AE323>0,(AE343/AE323)*AE$9,0),AE343*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T344<0,T344,IF($D364=\"Land\",0,IF(T324<1,T344,MAX(MIN(IF(T324>0,(T344/T324)*T$9,0),T344*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y344<0,Y344,IF($D364=\"Land\",0,IF(Y324<1,Y344,MAX(MIN(IF(Y324>0,(Y344/Y324)*Y$9,0),Y344*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE344<0,AE344,IF($D364=\"Land\",0,IF(AE324<1,AE344,MAX(MIN(IF(AE324>0,(AE344/AE324)*AE$9,0),AE344*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T345<0,T345,IF($D365=\"Land\",0,IF(T325<1,T345,MAX(MIN(IF(T325>0,(T345/T325)*T$9,0),T345*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y345<0,Y345,IF($D365=\"Land\",0,IF(Y325<1,Y345,MAX(MIN(IF(Y325>0,(Y345/Y325)*Y$9,0),Y345*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE345<0,AE345,IF($D365=\"Land\",0,IF(AE325<1,AE345,MAX(MIN(IF(AE325>0,(AE345/AE325)*AE$9,0),AE345*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T346<0,T346,IF($D366=\"Land\",0,IF(T326<1,T346,MAX(MIN(IF(T326>0,(T346/T326)*T$9,0),T346*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y346<0,Y346,IF($D366=\"Land\",0,IF(Y326<1,Y346,MAX(MIN(IF(Y326>0,(Y346/Y326)*Y$9,0),Y346*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE346<0,AE346,IF($D366=\"Land\",0,IF(AE326<1,AE346,MAX(MIN(IF(AE326>0,(AE346/AE326)*AE$9,0),AE346*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T347<0,T347,IF($D367=\"Land\",0,IF(T327<1,T347,MAX(MIN(IF(T327>0,(T347/T327)*T$9,0),T347*T$9),0))))","v":0},-3.7724454116875217E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,{"$f":"-IF(Y347<0,Y347,IF($D367=\"Land\",0,IF(Y327<1,Y347,MAX(MIN(IF(Y327>0,(Y347/Y327)*Y$9,0),Y347*Y$9),0))))","v":-1.8862227058437603E-4},-3.7724454116875211E-4,-3.7724454116875206E-4,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,{"$f":"-IF(AE347<0,AE347,IF($D367=\"Land\",0,IF(AE327<1,AE347,MAX(MIN(IF(AE327>0,(AE347/AE327)*AE$9,0),AE347*AE$9),0))))","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":368},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T348<0,T348,IF($D368=\"Land\",0,IF(T328<1,T348,MAX(MIN(IF(T328>0,(T348/T328)*T$9,0),T348*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y348<0,Y348,IF($D368=\"Land\",0,IF(Y328<1,Y348,MAX(MIN(IF(Y328>0,(Y348/Y328)*Y$9,0),Y348*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE348<0,AE348,IF($D368=\"Land\",0,IF(AE328<1,AE348,MAX(MIN(IF(AE328>0,(AE348/AE328)*AE$9,0),AE348*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":369},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T349<0,T349,IF($D369=\"Land\",0,IF(T329<1,T349,MAX(MIN(IF(T329>0,(T349/T329)*T$9,0),T349*T$9),0))))","v":0},-0.47785067356504823,-0.47785067356504818,-0.47785067356504818,-0.47785067356504812,{"$f":"-IF(Y349<0,Y349,IF($D369=\"Land\",0,IF(Y329<1,Y349,MAX(MIN(IF(Y329>0,(Y349/Y329)*Y$9,0),Y349*Y$9),0))))","v":-0.23892533678252409},-0.47785067356504812,-0.25644403722217474,0,0,0,{"$f":"-IF(AE349<0,AE349,IF($D369=\"Land\",0,IF(AE329<1,AE349,MAX(MIN(IF(AE329>0,(AE349/AE329)*AE$9,0),AE349*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":370},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T350<0,T350,IF($D370=\"Land\",0,IF(T330<1,T350,MAX(MIN(IF(T330>0,(T350/T330)*T$9,0),T350*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y350<0,Y350,IF($D370=\"Land\",0,IF(Y330<1,Y350,MAX(MIN(IF(Y330>0,(Y350/Y330)*Y$9,0),Y350*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE350<0,AE350,IF($D370=\"Land\",0,IF(AE330<1,AE350,MAX(MIN(IF(AE330>0,(AE350/AE330)*AE$9,0),AE350*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T351<0,T351,IF($D371=\"Land\",0,IF(T331<1,T351,MAX(MIN(IF(T331>0,(T351/T331)*T$9,0),T351*T$9),0))))","v":0},-4.1270662104839387E-2,-4.1270662104839387E-2,-2.1539997470188227E-2,0,{"$f":"-IF(Y351<0,Y351,IF($D371=\"Land\",0,IF(Y331<1,Y351,MAX(MIN(IF(Y331>0,(Y351/Y331)*Y$9,0),Y351*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":373},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T353<0,T353,IF($D373=\"Land\",0,IF(T333<1,T353,MAX(MIN(IF(T333>0,(T353/T333)*T$9,0),T353*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y353<0,Y353,IF($D373=\"Land\",0,IF(Y333<1,Y353,MAX(MIN(IF(Y333>0,(Y353/Y333)*Y$9,0),Y353*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE353<0,AE353,IF($D373=\"Land\",0,IF(AE333<1,AE353,MAX(MIN(IF(AE333>0,(AE353/AE333)*AE$9,0),AE353*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T354<0,T354,IF($D374=\"Land\",0,IF(T334<1,T354,MAX(MIN(IF(T334>0,(T354/T334)*T$9,0),T354*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y354<0,Y354,IF($D374=\"Land\",0,IF(Y334<1,Y354,MAX(MIN(IF(Y334>0,(Y354/Y334)*Y$9,0),Y354*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE354<0,AE354,IF($D374=\"Land\",0,IF(AE334<1,AE354,MAX(MIN(IF(AE334>0,(AE354/AE334)*AE$9,0),AE354*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T355<0,T355,IF($D375=\"Land\",0,IF(T335<1,T355,MAX(MIN(IF(T335>0,(T355/T335)*T$9,0),T355*T$9),0))))","v":0},0,0,0,0,{"$f":"-IF(Y355<0,Y355,IF($D375=\"Land\",0,IF(Y335<1,Y355,MAX(MIN(IF(Y335>0,(Y355/Y335)*Y$9,0),Y355*Y$9),0))))","v":0},0,0,0,0,0,{"$f":"-IF(AE355<0,AE355,IF($D375=\"Land\",0,IF(AE335<1,AE355,MAX(MIN(IF(AE335>0,(AE355/AE335)*AE$9,0),AE355*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T356<0,T356,IF($D376=\"Land\",0,IF(T336<1,T356,MAX(MIN(IF(T336>0,(T356/T336)*T$9,0),T356*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE356<0,AE356,IF($D376=\"Land\",0,IF(AE336<1,AE356,MAX(MIN(IF(AE336>0,(AE356/AE336)*AE$9,0),AE356*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U360:U376)","v":-0.51949858021105644},{"$f":"SUM(V360:V376)","v":-0.51949858021105633},{"$f":"SUM(W360:W376)","v":-0.49976791557640521},{"$f":"SUM(X360:X376)","v":-0.4782279181062169},{"$f":"SUM(Y360:Y376)","v":-0.23911395905310848},-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,{"$f":"SUM(AE360:AE376)","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":379},null,"Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":380},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W367*Input!W$35","v":0},{"$f":"Input!X367*Input!X$35","v":0},{"$f":"Input!Y367*Input!Y$35","v":0},{"$f":"Input!Z367*Input!Z$35","v":0},{"$f":"Input!AA367*Input!AA$35","v":0},{"$f":"Input!AD367*Input!AD$35","v":0},{"$f":"Input!AE367*Input!AE$35","v":0},{"$f":"Input!AF367*Input!AF$35","v":0},{"$f":"Input!AG367*Input!AG$35","v":0},{"$f":"Input!AH367*Input!AH$35","v":0},{"$f":"Input!AI367*Input!AI$35","v":0},{"$f":"Input!AJ367*Input!AJ$35","v":0},{"$f":"Input!AK367*Input!AK$35","v":0},{"$f":"Input!AL367*Input!AL$35","v":0},{"$f":"Input!AM367*Input!AM$35","v":0}]
[{"$f":"ROW()","v":381},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W368*Input!W$35","v":0},{"$f":"Input!X368*Input!X$35","v":0},{"$f":"Input!Y368*Input!Y$35","v":0},{"$f":"Input!Z368*Input!Z$35","v":0},{"$f":"Input!AA368*Input!AA$35","v":0},{"$f":"Input!AD368*Input!AD$35","v":0},{"$f":"Input!AE368*Input!AE$35","v":0},{"$f":"Input!AF368*Input!AF$35","v":0},{"$f":"Input!AG368*Input!AG$35","v":0},{"$f":"Input!AH368*Input!AH$35","v":0},{"$f":"Input!AI368*Input!AI$35","v":0},{"$f":"Input!AJ368*Input!AJ$35","v":0},{"$f":"Input!AK368*Input!AK$35","v":0},{"$f":"Input!AL368*Input!AL$35","v":0},{"$f":"Input!AM368*Input!AM$35","v":0}]
[{"$f":"ROW()","v":382},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W369*Input!W$35","v":0},{"$f":"Input!X369*Input!X$35","v":0},{"$f":"Input!Y369*Input!Y$35","v":0},{"$f":"Input!Z369*Input!Z$35","v":0},{"$f":"Input!AA369*Input!AA$35","v":0},{"$f":"Input!AD369*Input!AD$35","v":0},{"$f":"Input!AE369*Input!AE$35","v":0},{"$f":"Input!AF369*Input!AF$35","v":0},{"$f":"Input!AG369*Input!AG$35","v":0},{"$f":"Input!AH369*Input!AH$35","v":0},{"$f":"Input!AI369*Input!AI$35","v":0},{"$f":"Input!AJ369*Input!AJ$35","v":0},{"$f":"Input!AK369*Input!AK$35","v":0},{"$f":"Input!AL369*Input!AL$35","v":0},{"$f":"Input!AM369*Input!AM$35","v":0}]
[{"$f":"ROW()","v":383},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W370*Input!W$35","v":0},{"$f":"Input!X370*Input!X$35","v":0},{"$f":"Input!Y370*Input!Y$35","v":0},{"$f":"Input!Z370*Input!Z$35","v":0},{"$f":"Input!AA370*Input!AA$35","v":0},{"$f":"Input!AD370*Input!AD$35","v":0},{"$f":"Input!AE370*Input!AE$35","v":0},{"$f":"Input!AF370*Input!AF$35","v":0},{"$f":"Input!AG370*Input!AG$35","v":0},{"$f":"Input!AH370*Input!AH$35","v":0},{"$f":"Input!AI370*Input!AI$35","v":0},{"$f":"Input!AJ370*Input!AJ$35","v":0},{"$f":"Input!AK370*Input!AK$35","v":0},{"$f":"Input!AL370*Input!AL$35","v":0},{"$f":"Input!AM370*Input!AM$35","v":0}]
[{"$f":"ROW()","v":384},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W371*Input!W$35","v":0},{"$f":"Input!X371*Input!X$35","v":0},{"$f":"Input!Y371*Input!Y$35","v":0},{"$f":"Input!Z371*Input!Z$35","v":0},{"$f":"Input!AA371*Input!AA$35","v":0},{"$f":"Input!AD371*Input!AD$35","v":0},{"$f":"Input!AE371*Input!AE$35","v":0},{"$f":"Input!AF371*Input!AF$35","v":0},{"$f":"Input!AG371*Input!AG$35","v":0},{"$f":"Input!AH371*Input!AH$35","v":0},{"$f":"Input!AI371*Input!AI$35","v":0},{"$f":"Input!AJ371*Input!AJ$35","v":0},{"$f":"Input!AK371*Input!AK$35","v":0},{"$f":"Input!AL371*Input!AL$35","v":0},{"$f":"Input!AM371*Input!AM$35","v":0}]
[{"$f":"ROW()","v":385},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W372*Input!W$35","v":0},{"$f":"Input!X372*Input!X$35","v":0},{"$f":"Input!Y372*Input!Y$35","v":0},{"$f":"Input!Z372*Input!Z$35","v":0},{"$f":"Input!AA372*Input!AA$35","v":0},{"$f":"Input!AD372*Input!AD$35","v":0},{"$f":"Input!AE372*Input!AE$35","v":0},{"$f":"Input!AF372*Input!AF$35","v":0},{"$f":"Input!AG372*Input!AG$35","v":0},{"$f":"Input!AH372*Input!AH$35","v":0},{"$f":"Input!AI372*Input!AI$35","v":0},{"$f":"Input!AJ372*Input!AJ$35","v":0},{"$f":"Input!AK372*Input!AK$35","v":0},{"$f":"Input!AL372*Input!AL$35","v":0},{"$f":"Input!AM372*Input!AM$35","v":0}]
[{"$f":"ROW()","v":386},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W373*Input!W$35","v":0},{"$f":"Input!X373*Input!X$35","v":0},{"$f":"Input!Y373*Input!Y$35","v":0},{"$f":"Input!Z373*Input!Z$35","v":0},{"$f":"Input!AA373*Input!AA$35","v":0},{"$f":"Input!AD373*Input!AD$35","v":0},{"$f":"Input!AE373*Input!AE$35","v":0},{"$f":"Input!AF373*Input!AF$35","v":0},{"$f":"Input!AG373*Input!AG$35","v":0},{"$f":"Input!AH373*Input!AH$35","v":0},{"$f":"Input!AI373*Input!AI$35","v":0},{"$f":"Input!AJ373*Input!AJ$35","v":0},{"$f":"Input!AK373*Input!AK$35","v":0},{"$f":"Input!AL373*Input!AL$35","v":0},{"$f":"Input!AM373*Input!AM$35","v":0}]
[{"$f":"ROW()","v":387},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W374*Input!W$35","v":0},{"$f":"Input!X374*Input!X$35","v":0},{"$f":"Input!Y374*Input!Y$35","v":0},{"$f":"Input!Z374*Input!Z$35","v":0},{"$f":"Input!AA374*Input!AA$35","v":0},{"$f":"Input!AD374*Input!AD$35","v":0},{"$f":"Input!AE374*Input!AE$35","v":0},{"$f":"Input!AF374*Input!AF$35","v":0},{"$f":"Input!AG374*Input!AG$35","v":0},{"$f":"Input!AH374*Input!AH$35","v":0},{"$f":"Input!AI374*Input!AI$35","v":0},{"$f":"Input!AJ374*Input!AJ$35","v":0},{"$f":"Input!AK374*Input!AK$35","v":0},{"$f":"Input!AL374*Input!AL$35","v":0},{"$f":"Input!AM374*Input!AM$35","v":0}]
[{"$f":"ROW()","v":388},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W375*Input!W$35","v":0},{"$f":"Input!X375*Input!X$35","v":0},{"$f":"Input!Y375*Input!Y$35","v":0},{"$f":"Input!Z375*Input!Z$35","v":0},{"$f":"Input!AA375*Input!AA$35","v":0},{"$f":"Input!AD375*Input!AD$35","v":0},{"$f":"Input!AE375*Input!AE$35","v":0},{"$f":"Input!AF375*Input!AF$35","v":0},{"$f":"Input!AG375*Input!AG$35","v":0},{"$f":"Input!AH375*Input!AH$35","v":0},{"$f":"Input!AI375*Input!AI$35","v":0},{"$f":"Input!AJ375*Input!AJ$35","v":0},{"$f":"Input!AK375*Input!AK$35","v":0},{"$f":"Input!AL375*Input!AL$35","v":0},{"$f":"Input!AM375*Input!AM$35","v":0}]
[{"$f":"ROW()","v":389},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W376*Input!W$35","v":0},{"$f":"Input!X376*Input!X$35","v":0},{"$f":"Input!Y376*Input!Y$35","v":0},{"$f":"Input!Z376*Input!Z$35","v":0},{"$f":"Input!AA376*Input!AA$35","v":0},{"$f":"Input!AD376*Input!AD$35","v":0},{"$f":"Input!AE376*Input!AE$35","v":0},{"$f":"Input!AF376*Input!AF$35","v":0},{"$f":"Input!AG376*Input!AG$35","v":0},{"$f":"Input!AH376*Input!AH$35","v":0},{"$f":"Input!AI376*Input!AI$35","v":0},{"$f":"Input!AJ376*Input!AJ$35","v":0},{"$f":"Input!AK376*Input!AK$35","v":0},{"$f":"Input!AL376*Input!AL$35","v":0},{"$f":"Input!AM376*Input!AM$35","v":0}]
[{"$f":"ROW()","v":390},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W377*Input!W$35","v":0},{"$f":"Input!X377*Input!X$35","v":0},{"$f":"Input!Y377*Input!Y$35","v":0},{"$f":"Input!Z377*Input!Z$35","v":0},{"$f":"Input!AA377*Input!AA$35","v":0},{"$f":"Input!AD377*Input!AD$35","v":0},{"$f":"Input!AE377*Input!AE$35","v":0},{"$f":"Input!AF377*Input!AF$35","v":0},{"$f":"Input!AG377*Input!AG$35","v":0},{"$f":"Input!AH377*Input!AH$35","v":0},{"$f":"Input!AI377*Input!AI$35","v":0},{"$f":"Input!AJ377*Input!AJ$35","v":0},{"$f":"Input!AK377*Input!AK$35","v":0},{"$f":"Input!AL377*Input!AL$35","v":0},{"$f":"Input!AM377*Input!AM$35","v":0}]
[{"$f":"ROW()","v":391},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W378*Input!W$35","v":0},{"$f":"Input!X378*Input!X$35","v":0},{"$f":"Input!Y378*Input!Y$35","v":0},{"$f":"Input!Z378*Input!Z$35","v":0},{"$f":"Input!AA378*Input!AA$35","v":0},{"$f":"Input!AD378*Input!AD$35","v":0},{"$f":"Input!AE378*Input!AE$35","v":0},{"$f":"Input!AF378*Input!AF$35","v":0},{"$f":"Input!AG378*Input!AG$35","v":0},{"$f":"Input!AH378*Input!AH$35","v":0},{"$f":"Input!AI378*Input!AI$35","v":0},{"$f":"Input!AJ378*Input!AJ$35","v":0},{"$f":"Input!AK378*Input!AK$35","v":0},{"$f":"Input!AL378*Input!AL$35","v":0},{"$f":"Input!AM378*Input!AM$35","v":0}]
[{"$f":"ROW()","v":392},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W379*Input!W$35","v":0},{"$f":"Input!X379*Input!X$35","v":0},{"$f":"Input!Y379*Input!Y$35","v":0},{"$f":"Input!Z379*Input!Z$35","v":0},{"$f":"Input!AA379*Input!AA$35","v":0},{"$f":"Input!AD379*Input!AD$35","v":0},{"$f":"Input!AE379*Input!AE$35","v":0},{"$f":"Input!AF379*Input!AF$35","v":0},{"$f":"Input!AG379*Input!AG$35","v":0},{"$f":"Input!AH379*Input!AH$35","v":0},{"$f":"Input!AI379*Input!AI$35","v":0},{"$f":"Input!AJ379*Input!AJ$35","v":0},{"$f":"Input!AK379*Input!AK$35","v":0},{"$f":"Input!AL379*Input!AL$35","v":0},{"$f":"Input!AM379*Input!AM$35","v":0}]
[{"$f":"ROW()","v":393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W380*Input!W$35","v":0},{"$f":"Input!X380*Input!X$35","v":0},{"$f":"Input!Y380*Input!Y$35","v":0},{"$f":"Input!Z380*Input!Z$35","v":0},{"$f":"Input!AA380*Input!AA$35","v":0},{"$f":"Input!AD380*Input!AD$35","v":0},{"$f":"Input!AE380*Input!AE$35","v":0},{"$f":"Input!AF380*Input!AF$35","v":0},{"$f":"Input!AG380*Input!AG$35","v":0},{"$f":"Input!AH380*Input!AH$35","v":0},{"$f":"Input!AI380*Input!AI$35","v":0},{"$f":"Input!AJ380*Input!AJ$35","v":0},{"$f":"Input!AK380*Input!AK$35","v":0},{"$f":"Input!AL380*Input!AL$35","v":0},{"$f":"Input!AM380*Input!AM$35","v":0}]
[{"$f":"ROW()","v":394},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W381*Input!W$35","v":0},{"$f":"Input!X381*Input!X$35","v":0},{"$f":"Input!Y381*Input!Y$35","v":0},{"$f":"Input!Z381*Input!Z$35","v":0},{"$f":"Input!AA381*Input!AA$35","v":0},{"$f":"Input!AD381*Input!AD$35","v":0},{"$f":"Input!AE381*Input!AE$35","v":0},{"$f":"Input!AF381*Input!AF$35","v":0},{"$f":"Input!AG381*Input!AG$35","v":0},{"$f":"Input!AH381*Input!AH$35","v":0},{"$f":"Input!AI381*Input!AI$35","v":0},{"$f":"Input!AJ381*Input!AJ$35","v":0},{"$f":"Input!AK381*Input!AK$35","v":0},{"$f":"Input!AL381*Input!AL$35","v":0},{"$f":"Input!AM381*Input!AM$35","v":0}]
[{"$f":"ROW()","v":395},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W382*Input!W$35","v":0},{"$f":"Input!X382*Input!X$35","v":0},{"$f":"Input!Y382*Input!Y$35","v":0},{"$f":"Input!Z382*Input!Z$35","v":0},{"$f":"Input!AA382*Input!AA$35","v":0},{"$f":"Input!AD382*Input!AD$35","v":0},{"$f":"Input!AE382*Input!AE$35","v":0},{"$f":"Input!AF382*Input!AF$35","v":0},{"$f":"Input!AG382*Input!AG$35","v":0},{"$f":"Input!AH382*Input!AH$35","v":0},{"$f":"Input!AI382*Input!AI$35","v":0},{"$f":"Input!AJ382*Input!AJ$35","v":0},{"$f":"Input!AK382*Input!AK$35","v":0},{"$f":"Input!AL382*Input!AL$35","v":0},{"$f":"Input!AM382*Input!AM$35","v":0}]
[{"$f":"ROW()","v":396},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!W383*Input!W$35","v":0},{"$f":"Input!X383*Input!X$35","v":0},{"$f":"Input!Y383*Input!Y$35","v":0},{"$f":"Input!Z383*Input!Z$35","v":0},{"$f":"Input!AA383*Input!AA$35","v":0},{"$f":"Input!AD383*Input!AD$35","v":0},{"$f":"Input!AE383*Input!AE$35","v":0},{"$f":"Input!AF383*Input!AF$35","v":0},{"$f":"Input!AG383*Input!AG$35","v":0},{"$f":"Input!AH383*Input!AH$35","v":0},{"$f":"Input!AI383*Input!AI$35","v":0},{"$f":"Input!AJ383*Input!AJ$35","v":0},{"$f":"Input!AK383*Input!AK$35","v":0},{"$f":"Input!AL383*Input!AL$35","v":0},{"$f":"Input!AM383*Input!AM$35","v":0}]
[{"$f":"ROW()","v":397},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U380:U396)","v":0},{"$f":"SUM(V380:V396)","v":0},{"$f":"SUM(W380:W396)","v":0},{"$f":"SUM(X380:X396)","v":0},{"$f":"SUM(Y380:Y396)","v":0},0,0,0,0,0,{"$f":"SUM(AE380:AE396)","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":399},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":400},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":401},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":402},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":403},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":404},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":405},null,null,"Regulators"]
[{"$f":"ROW()","v":406},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":407},null,null,"Buildings"]
[{"$f":"ROW()","v":408},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":409},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":410},null,null,"Vehicle"]
[{"$f":"ROW()","v":411},null,null,"Information Technology"]
[{"$f":"ROW()","v":412},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":413},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":414},null,null,"FRC"]
[{"$f":"ROW()","v":415},null,null,"Land"]
[{"$f":"ROW()","v":416},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":417},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":419},null,"Closing Value"]
[{"$f":"ROW()","v":420},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S107","v":0},{"$f":"U340+U360+U380","v":0},{"$f":"V340+V360+V380","v":0},0,0,0,0,0,0,0,0,{"$f":"AE340+AE360+AE380","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S108","v":0},{"$f":"U341+U361+U381","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE341+AE361+AE381","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S109","v":0},{"$f":"U342+U362+U382","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE342+AE362+AE382","v":0},0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S110","v":0},{"$f":"U343+U363+U383","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE343+AE363+AE383","v":0},0,0,0,0]
[{"$f":"ROW()","v":424},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S111","v":0},{"$f":"U344+U364+U384","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE344+AE364+AE384","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S112","v":0},{"$f":"U345+U365+U385","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE345+AE365+AE385","v":0},0,0,0,0]
[{"$f":"ROW()","v":426},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S113","v":0},{"$f":"U346+U366+U386","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE346+AE366+AE386","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S114","v":1.3052213254207299E-2},{"$f":"U347+U367+U387","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,{"$f":"AE347+AE367+AE387","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
[{"$f":"ROW()","v":428},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S115","v":0},{"$f":"U348+U368+U388","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE348+AE368+AE388","v":0},0,0,0,0]
[{"$f":"ROW()","v":429},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S116","v":2.8846227418299399},{"$f":"U349+U369+U389","v":2.4067720682648917},1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,{"$f":"AE349+AE369+AE389","v":0},0,0,0,0]
[{"$f":"ROW()","v":430},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S117","v":0},{"$f":"U350+U370+U390","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE350+AE370+AE390","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S118","v":0.104081321679867},{"$f":"U351+U371+U391","v":6.2810659575027614E-2},2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S120","v":0},{"$f":"U353+U373+U393","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE353+AE373+AE393","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S121","v":0},{"$f":"U354+U374+U394","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE354+AE374+AE394","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S122","v":0},{"$f":"U355+U375+U395","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE355+AE375+AE395","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S123","v":0},{"$f":"U356+U376+U396","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE356+AE376+AE396","v":0},0,0,0,0]
[{"$f":"ROW()","v":437},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T436)","v":3.0017562767640142},{"$f":"SUM(U420:U436)","v":2.4822576965529581},{"$f":"SUM(V420:V436)","v":1.9627591163419014},{"$f":"SUM(W420:W436)","v":1.4629912007654962},{"$f":"SUM(X420:X436)","v":0.98476328265927926},{"$f":"SUM(Y420:Y436)","v":0.74564932360617076},0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,{"$f":"SUM(AE420:AE436)","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
["Capex Account [m$ nominal]"]
["Average Asset Life  (Data not used in model)"]
[{"$f":"ROW()","v":440},null,"Opening Value"]
[{"$f":"ROW()","v":441},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"IF(J501=0,\"\",-J461/J501)","v":""},{"$f":"IF(K501=0,\"\",-K461/K501)","v":20},19.739253054533837,18.73925305453383,17.73925305453383,16.739253054533826,16.440352421120682,16.972323944267583,17.037321901258746,17.46695364683136,36.719204175754378,18.48583576890632,17.761406580526987,17.028154105225155,17.516946079747807,33.601154521609587,16.343847350999965,15.386157506212758,14.610980238399533,14.244100321419108,13.772362945727146,{"$f":"IF(AE501=0,\"\",-AE461/AE501)","v":13.031947955335948},12.401196462222794,11.954691201978594,11.430009294129384,10.737757402540639]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"IF(J502=0,\"\",-J462/J502)","v":""},"","","","","","","","","","","","","","","",20,19.567613513911638,18.89797982990433,18.160751163048502,17.555667247991792,{"$f":"IF(AE502=0,\"\",-AE462/AE502)","v":16.555667247991792},15.555667247991792,14.555667247991792,13.555667247991792,12.555667247991792]
[{"$f":"ROW()","v":443},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"IF(J503=0,\"\",-J463/J503)","v":""},20,19.58890701468189,19.166666666666664,18.894889663182351,18.623766135155659,17.623766135155659,16.623766135155655,15.623766135155654,14.623766135155654,"","","","","","","","","","","",{"$f":"IF(AE503=0,\"\",-AE463/AE503)","v":""},"","","",""]
[{"$f":"ROW()","v":444},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J504=0,\"\",-J464/J504)","v":""},20,19.549475222098565,18.601916268148827,17.601916268148827,16.655229804609682,18.940159467812414,18.906493432639685,18.777060264601783,18.389553334813396,32.767440753093446,16.120975076058276,15.643034465441639,15.208098140745205,15.24374952378929,29.873343743953431,14.895586467413855,14.972068782917914,14.868480723361705,14.667092183035964,14.456357331204494,{"$f":"IF(AE504=0,\"\",-AE464/AE504)","v":14.062062711325664},14.007099085931138,13.800918612652467,13.546736812859002,13.359724454421551]
[{"$f":"ROW()","v":445},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J505=0,\"\",-J465/J505)","v":""},"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AE505=0,\"\",-AE465/AE505)","v":""},"","","",""]
[{"$f":"ROW()","v":446},null,null,"Regulators",null,null,null,null,null,{"$f":"IF(J506=0,\"\",-J466/J506)","v":""},40,39.654546665402911,38.730931137588328,37.730931137588328,36.810757976780991,36.980306570204164,38.68109019116811,38.519840498407099,37.757963200118539,75.318148447722663,37.406008197610646,36.671710334479727,36.207218953358854,36.425538710125132,71.954670208610679,36.40919919660336,36.700105359638755,37.027484569382381,37.10057486528865,36.405163266957196,{"$f":"IF(AE506=0,\"\",-AE466/AE506)","v":35.58112633314618},33.203280075043466,31.432731477097629,29.641046788485543,28.180898695792568]
[{"$f":"ROW()","v":447},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"IF(J507=0,\"\",-J467/J507)","v":""},40,39.526295070653426,38.526295070653433,37.526295070653433,36.526295070653433,35.526295070653433,34.526295070653433,33.52629507065344,35.122279883034999,79.754041794756944,39.687840718690268,38.753975912282876,37.891619883779406,36.894816895391308,71.790946047904427,35.404848283261913,34.438058992466893,33.438058992466893,32.818433271464201,33.059624034228897,{"$f":"IF(AE507=0,\"\",-AE467/AE507)","v":36.309653448606305},25.908326093472706,23.854384518541007,22.077553757589101,21.074110396529715]
[{"$f":"ROW()","v":448},null,null,"Buildings",null,null,null,null,null,{"$f":"IF(J508=0,\"\",-J468/J508)","v":""},"",40,39,38,37,36,35,36.409163697520974,37.878700609761935,76.344144753196915,38.197433361936184,39.161890825664344,38.751344284011509,39.215340008954108,78.540226821738813,38.781589396763202,37.837322395643419,36.956002890144916,36.255081983192781,36.881083386886807,{"$f":"IF(AE508=0,\"\",-AE468/AE508)","v":36.257016947345875},35.531875928435873,34.591196776102798,33.651736534400243,32.675604409116211]
[{"$f":"ROW()","v":449},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"IF(J509=0,\"\",-J469/J509)","v":""},25,24.620410703173615,24.356084809758933,23.915916491093657,23.411532846715321,22.914397632207535,22.503980887800509,22.022834317034636,19.881976265758674,36.425691761866325,17.516137960300327,16.302584490659825,15.268439269094298,14.352589259761498,27.185315791641422,13.234376544854257,12.565772035751047,11.943715055097552,11.329362033068394,10.718873668890801,{"$f":"IF(AE509=0,\"\",-AE469/AE509)","v":10.19794315857035},9.6024439296432398,9.034961079537231,8.5166833739147378,8.3099220575981505]
[{"$f":"ROW()","v":450},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"IF(J510=0,\"\",-J470/J510)","v":""},10,9.3065628651533103,8.3173625611536117,7.8013504089119685,7.0383105594701458,6.0383105594701467,5.0383105594701467,4.0383105594701467,3.0383105594701463,4.0766211189402926,2.0828400022938824,7.2233531017632426,8.6616581280612177,9.3358561953373354,18.351363472661188,8.7754039952303522,7.9801835599299071,7.1683093402665303,6.4402907525611859,5.8916613488945391,{"$f":"IF(AE510=0,\"\",-AE470/AE510)","v":5.4731257765772519},4.799729959741236,4.2678680013713164,4.1460866339697517,4.745479776448609]
[{"$f":"ROW()","v":451},null,null,"Vehicle",null,null,null,null,null,{"$f":"IF(J511=0,\"\",-J471/J511)","v":""},{"$f":"IF(K511=0,\"\",-K471/K511)","v":""},"","","","","","","","","","","","","","",10,9.4695872626766722,9.1339902971149431,8.6463722707996649,8.3564582482395817,{"$f":"IF(AE511=0,\"\",-AE471/AE511)","v":8.0869083548272478},7.691212173689963,7.4493624553812703,6.7501531210714241,6.2599225930228499]
[{"$f":"ROW()","v":452},null,null,"Information Technology",null,null,null,null,null,{"$f":"IF(J512=0,\"\",-J472/J512)","v":""},4,3.2795127379360958,2.5197368997335952,1.8086094783974362,2.7346158123819611,2.6652127529869469,2.0194240989770753,1.2742785850596232,3.6187055908102375,6.8486451805907889,3.2238897716138846,2.9291955120718014,2.6677683118055575,2.7109034277612327,4.9699504655829285,2.7416514369473108,2.4857720662987952,2.7639487075894884,2.7108165708535452,2.5024451770683931,{"$f":"IF(AE512=0,\"\",-AE472/AE512)","v":1.996832779360133},2.6089582811829235,3.5297216232884727,3.590450196036695,3.3610665068335508]
[{"$f":"ROW()","v":453},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",4,3.5031733439111461,3.0084621368101745,2.5512799816979794]
[{"$f":"ROW()","v":454},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S514=0,\"\",-S474/S514)","v":""},"","","","","","","","","","","","",10,9.609039908132198,9.1246843427063915,8.6551965470323413]
[{"$f":"ROW()","v":455},null,null,"FRC",null,null,null,null,null,{"$f":"IF(J515=0,\"\",-J475/J515)","v":""},4,3.9870160810005957,3.9975200352514273,3.6398808173785704,3.4487637639902959,2.4496255765604493,1.6960427756038963,1.0000000000000002,"","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":456},null,null,"Land",null,null,null,null,null,{"$f":"IF(J516=0,\"\",-J476/J516)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":457},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"IF(J517=0,\"\",-J477/J517)","v":""},"","","","","","","","","","","","","","","","","","","",5,4.7077504090720721,3.7077504090720725,2.7077504090720721,1.7077504090720721,1.0000000000000004]
[{"$f":"ROW()","v":458}]
["Opening Asset Value"]
[{"$f":"ROW()","v":460},null,"Opening Value"]
[{"$f":"ROW()","v":461},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I561","v":0},0.61115981950423293,2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.3061918342386396,3.585481532662774,4.8930265548385981,7.8476399410568911,17.765821450664319,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,{"$f":"X561","v":48.979138623379669},48.211526020467254,45.802712695519894,45.309662471677065,49.030634441678941,51.428143410380827,{"$f":"AD561","v":50.476202493067866},49.369798489675361,48.291764640658499,48.733134203309525,47.302785068527385]
[{"$f":"ROW()","v":462},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X562","v":0},1.0881248183169669,2.4621497878371232,3.0907413398457395,3.3945130031830217,3.8115720970485123,{"$f":"AD562","v":3.5944586120862976},3.3773451271240829,3.1602316421618681,2.9431181571996534,2.7260046722374387]
[{"$f":"ROW()","v":463},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I563*(J$6<$T$6)","v":0},2.5199999999999996,6.0039999999999996,9.9474999999999998,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I564,I563+I564)","v":0},0.96680060184372696,2.0976032104707993,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,62.451586391302598,65.208551507451403,70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,113.80978813860952,138.88599043726904,162.01884958418663,183.75831202523636,206.90442716129598,221.7909944840178,247.61255952457699,264.54692206726588,280.59513855207973,296.8397715063798]
[{"$f":"ROW()","v":465},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I565","v":0},0,0,0,0,0,{"$f":"O565","v":0},0,0,{"$f":"R565","v":0},{"$f":"S565","v":0},{"$f":"T565","v":0},{"$f":"U565","v":0},{"$f":"V565","v":0},{"$f":"W565","v":0},{"$f":"X565","v":0},0,0,0,0,0,{"$f":"AD565","v":0},0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Regulators",null,null,null,null,null,0,8.1870385377273536E-2,0.23494729188561611,0.24328696640281108,0.23700550196967998,{"$f":"N566","v":0.23701304849962226},0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,{"$f":"S566","v":2.460707984603415},2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.166142454004647,8.6468537405949224,12.619690623378316,17.324425066015412,18.440071086672223,{"$f":"AD566","v":18.74035434824199},19.312937380774521,19.515336385566982,19.914128031619352,19.998063298751774]
[{"$f":"ROW()","v":467},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.0950815878488817E-2,2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,2.1109804187272593E-2,2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,{"$f":"S567","v":1.6877104541977914},3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655985227235661,3.2932426055118573,3.197614608410388,3.3045854693263212,3.924194588490463,{"$f":"AD567","v":9.2736060473841846},17.146157017881144,20.103608922322373,25.56330311723239,24.479655121953964]
[{"$f":"ROW()","v":468},null,null,"Buildings",null,null,null,null,null,0,0,5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,{"$f":"S568","v":0.34651519625427069},0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242999,15.879702248670364,15.829864575895389,15.84244253334904,16.07671914719748,17.031380275304912,26.357825218582601,{"$f":"AD568","v":28.514326125446701},29.66303119615257,29.194440579416472,28.672399861378199,27.931426785134096]
[{"$f":"ROW()","v":469},null,null,"Meter and Services Pipes",null,null,null,null,null,0,6.1,15.826000000000001,33.543200000000006,49.945999999999998,64.147599999999983,77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,{"$f":"S569","v":134.02030570702857},138.97024423032531,150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.84463807868056,212.34453168616338,226.79141817509867,237.72756460490621,245.38126466083349,{"$f":"AD569","v":256.74624167852437},259.87117172299753,262.24271345277077,265.56691062122565,268.34934418889657]
[{"$f":"ROW()","v":470},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.55040886474975947,0.73869921928305715,0.66441968220910963,0.76038335804108259,0.74089794965237743,0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000541,{"$f":"S570","v":0.21456571168691235},0.16193248789036943,0.77108371037356449,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8780396115404194,9.893632520437281,9.4775125803088098,9.1655603000851471,9.3059825847080138,{"$f":"AD570","v":9.7553114854038281},8.7753559839234541,7.7597514890799966,6.8549868153653648,6.1286411200460993]
[{"$f":"ROW()","v":471},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X571","v":0},1.4170479298747354,2.5298900428110125,4.3123793215727071,5.6273638255010452,7.7884375645692501,{"$f":"AD571","v":10.415041757646993},12.498083159982475,15.70319033772806,15.546257450537253,16.382262706322749]
[{"$f":"ROW()","v":472},null,null,"Information Technology",null,null,null,null,null,{"$f":"I572","v":0},1.5968074211908176,1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.526636119042742,11.080534225394798,15.951858247605045,18.421356514987135,15.15091159835942,{"$f":"AD572","v":11.960452446487084},13.439211090656327,17.205306281217119,19.44767407652202,19.423501799615259]
[{"$f":"ROW()","v":473},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N573","v":0},{"$f":"O573","v":0},{"$f":"P573","v":0},{"$f":"Q573","v":0},{"$f":"R573","v":0},{"$f":"S573","v":0},{"$f":"T573","v":0},{"$f":"U573","v":0},{"$f":"V573","v":0},{"$f":"W573","v":0},{"$f":"X573","v":0},{"$f":"Y573","v":0},{"$f":"Z573","v":0},{"$f":"AA573","v":0},{"$f":"AB573","v":0},{"$f":"AC573","v":0},{"$f":"AD573","v":0},{"$f":"AE573","v":8.7595753261537929E-2},{"$f":"AF573","v":0.15441155587410624},{"$f":"AG573","v":0.20018195537432484},{"$f":"AH573","v":0.23336869893211803}]
[{"$f":"ROW()","v":474},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD574","v":0},1.4066084049961396,3.457170330134975,5.2168530357341529,6.9005427614564141]
[{"$f":"ROW()","v":475},null,null,"FRC",null,null,null,null,null,{"$f":"I575","v":0},5.4500000000000003E-5,4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254500000001,7.2092272500000005,4.2662357500000008,1.7508300000000006,0,0,0,0,0,0,{"$f":"X575","v":0},0,0,{"$f":"AA575","v":0},0,0,{"$f":"AD575","v":0},{"$f":"AE575","v":0},{"$f":"AF575","v":0},{"$f":"AG575","v":0},{"$f":"AH575","v":0}]
[{"$f":"ROW()","v":476},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676646,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647]
[{"$f":"ROW()","v":477},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923354,0.9030288046826026,0.71121132792291275,0.5193938511632229,0.32757637440353304,0.13575889764384319]
[{"$f":"ROW()","v":478},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J461:J477)","v":0},12.557989915784887,29.420941463084855,52.384546410390691,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094452,166.92303508881369,191.42046735681689,{"$f":"SUM(T461:T477)","v":223.04534390761665},241.35650869753397,265.03832761400491,283.58357076214043,339.95772110158453,{"$f":"SUM(Y461:Y477)","v":384.94131354379215},409.44085608732348,451.90543009305605,502.22123899744855,548.56959200439212,592.56372673468763,{"$f":"SUM(AE461:AE477)","v":627.98361715115732},669.08466504809269,697.6678404035282,725.3952611201488,742.64472549406526]
["Capex including adjustment to 2014 capital contribution for tax portion"]
[{"$f":"ROW()","v":480},null,"Capex"]
[{"$f":"ROW()","v":481},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J524*J$13/2","v":0.61115981950423293},{"$f":"Input!K524*K$13","v":1.7327212120130815},{"$f":"Input!L524*L$13","v":0},{"$f":"Input!M524*M$13","v":0},{"$f":"Input!N524*N$13","v":0},{"$f":"Input!O524*O$13","v":0.46164500000000003},{"$f":"Input!P524*P$13","v":1.4195659999999999},{"$f":"Input!Q524*Q$13","v":1.5187996237516901},{"$f":"Input!R524*R$13","v":3.2418079689817443},{"$f":"Input!S524*S$13","v":10.367466490819968},{"$f":"Input!T524*T$13","v":8.0041545077676357},{"$f":"Input!W524*U$13","v":3.3676857004150254},{"$f":"Input!X524*V$13","v":2.7578211230512757},{"$f":"Input!Y524*W$13","v":20.075667459256032},{"$f":"Input!Z524*X$13","v":4.7480000000000011},{"$f":"(Input!AA524+Input!AA207)*Y$13","v":0.69004976972659782},{"$f":"Input!AD524*Z$13","v":0.54101390881700384},{"$f":"Input!AE524*AA$13","v":2.4838277053623892},{"$f":"Input!AF524*AB$13","v":6.8220412844752119},{"$f":"Input!AG524*AC$13","v":5.8396803473989802},{"$f":"Input!AH524*AD$13","v":2.7822144787540815},{"$f":"Input!AI524*AE$13","v":2.766862116612248},{"$f":"Input!AJ524*AF$13","v":2.9030173858432877},{"$f":"Input!AK524*AG$13","v":4.4809356062026851},{"$f":"Input!AL524*AH$13","v":2.8332636890796512},{"$f":"Input!AM524*AI$13","v":0.60314796316291586}]
[{"$f":"ROW()","v":482},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J525*J$13/2","v":0},{"$f":"Input!K525*K$13","v":0},{"$f":"Input!L525*L$13","v":0},{"$f":"Input!M525*M$13","v":0},{"$f":"Input!N525*N$13","v":0},{"$f":"Input!O525*O$13","v":0},{"$f":"Input!P525*P$13","v":0},{"$f":"Input!Q525*Q$13","v":0},{"$f":"Input!R525*R$13","v":0},{"$f":"Input!S525*S$13","v":0},{"$f":"Input!T525*T$13","v":0},{"$f":"Input!W525*U$13","v":0},{"$f":"Input!X525*V$13","v":0},{"$f":"Input!Y525*W$13","v":0},{"$f":"Input!Z525*X$13","v":0},{"$f":"(Input!AA525+Input!AA208)*Y$13","v":1.0881248183169669},{"$f":"Input!AD525*Z$13","v":1.4284312104360046},{"$f":"Input!AE525*AA$13","v":0.75441935344626532},{"$f":"Input!AF525*AB$13","v":0.4673204324472443},{"$f":"Input!AG525*AC$13","v":0.60397388459781443},{"$f":"Input!AH525*AD$13","v":0},{"$f":"Input!AI525*AE$13","v":0},{"$f":"Input!AJ525*AF$13","v":0},{"$f":"Input!AK525*AG$13","v":0},{"$f":"Input!AL525*AH$13","v":0},{"$f":"Input!AM525*AI$13","v":0}]
[{"$f":"ROW()","v":483},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J526*J$13/2","v":2.5199999999999996},{"$f":"Input!K526*K$13","v":3.6100000000000003},{"$f":"Input!L526*L$13","v":4.25},{"$f":"Input!M526*M$13","v":6.84},{"$f":"Input!N526*N$13","v":9.1199999999999992},{"$f":"Input!O526*O$13","v":0},{"$f":"Input!P526*P$13","v":0},{"$f":"Input!Q526*Q$13","v":0},{"$f":"Input!R526*R$13","v":0},{"$f":"Input!S526*S$13","v":0},{"$f":"Input!T526*T$13","v":0},{"$f":"Input!W526*U$13","v":0},{"$f":"Input!X526*V$13","v":0},{"$f":"Input!Y526*W$13","v":0},{"$f":"Input!Z526*X$13","v":0},{"$f":"(Input!AA526+Input!AA209)*Y$13","v":0},{"$f":"Input!AD526*Z$13","v":0},{"$f":"Input!AE526*AA$13","v":0},{"$f":"Input!AF526*AB$13","v":0},{"$f":"Input!AG526*AC$13","v":0},{"$f":"Input!AH526*AD$13","v":0},{"$f":"Input!AI526*AE$13","v":0},{"$f":"Input!AJ526*AF$13","v":0},{"$f":"Input!AK526*AG$13","v":0},{"$f":"Input!AL526*AH$13","v":0},{"$f":"Input!AM526*AI$13","v":0}]
[{"$f":"ROW()","v":484},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J527*J$13/2","v":0.96680060184372696},{"$f":"Input!K527*K$13","v":1.179142638719259},{"$f":"Input!L527*L$13","v":8.0492681329321192E-2},{"$f":"Input!M527*M$13","v":0},{"$f":"Input!N527*N$13","v":3.5487990434485445E-2},{"$f":"Input!O527*O$13","v":7.0107348509999996},{"$f":"Input!P527*P$13","v":8.1942672999999928},{"$f":"Input!Q527*Q$13","v":12.434076714430258},{"$f":"Input!R527*R$13","v":11.372097809667233},{"$f":"Input!S527*S$13","v":8.6230471933959656},{"$f":"Input!T527*T$13","v":4.6628688106693099},{"$f":"Input!W527*U$13","v":9.6934646070705099},{"$f":"Input!X527*V$13","v":10.682714689171014},{"$f":"Input!Y527*W$13","v":22.052202089397017},{"$f":"Input!Z527*X$13","v":16.87749797},{"$f":"(Input!AA527+Input!AA210)*Y$13","v":12.605184256943211},{"$f":"Input!AD527*Z$13","v":32.716706308863074},{"$f":"Input!AE527*AA$13","v":32.409198472564292},{"$f":"Input!AF527*AB$13","v":32.636261690324673},{"$f":"Input!AG527*AC$13","v":35.674727469850787},{"$f":"Input!AH527*AD$13","v":29.198916030005527},{"$f":"Input!AI527*AE$13","v":41.593859549343151},{"$f":"Input!AJ527*AF$13","v":34.612009998847853},{"$f":"Input!AK527*AG$13","v":35.217007308979269},{"$f":"Input!AL527*AH$13","v":36.957749509847943},{"$f":"Input!AM527*AI$13","v":38.312491087677898}]
[{"$f":"ROW()","v":485},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J528*J$13/2","v":0},{"$f":"Input!K528*K$13","v":0},{"$f":"Input!L528*L$13","v":0},{"$f":"Input!M528*M$13","v":0},{"$f":"Input!N528*N$13","v":0},{"$f":"Input!O528*O$13","v":0},{"$f":"Input!P528*P$13","v":0},{"$f":"Input!Q528*Q$13","v":0},{"$f":"Input!R528*R$13","v":0},{"$f":"Input!S528*S$13","v":0},{"$f":"Input!T528*T$13","v":0},{"$f":"Input!W528*U$13","v":0},{"$f":"Input!X528*V$13","v":0},{"$f":"Input!Y528*W$13","v":0},{"$f":"Input!Z528*X$13","v":0},{"$f":"(Input!AA528+Input!AA211)*Y$13","v":0},{"$f":"Input!AD528*Z$13","v":0},{"$f":"Input!AE528*AA$13","v":0},{"$f":"Input!AF528*AB$13","v":0},{"$f":"Input!AG528*AC$13","v":0},{"$f":"Input!AH528*AD$13","v":0},{"$f":"Input!AI528*AE$13","v":0},{"$f":"Input!AJ528*AF$13","v":0},{"$f":"Input!AK528*AG$13","v":0},{"$f":"Input!AL528*AH$13","v":0},{"$f":"Input!AM528*AI$13","v":0}]
[{"$f":"ROW()","v":486},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J529*J$13/2","v":8.1870385377273536E-2},{"$f":"Input!K529*K$13","v":0.15512366614277442},{"$f":"Input!L529*L$13","v":1.4264525805196163E-2},{"$f":"Input!M529*M$13","v":0},{"$f":"Input!N529*N$13","v":6.2890109630733713E-3},{"$f":"Input!O529*O$13","v":9.9749999999999991E-2},{"$f":"Input!P529*P$13","v":0.73165236},{"$f":"Input!Q529*Q$13","v":0.6170666760655118},{"$f":"Input!R529*R$13","v":0.18119296158620002},{"$f":"Input!S529*S$13","v":0.72645847183105106},{"$f":"Input!T529*T$13","v":0.24880704671948764},{"$f":"Input!W529*U$13","v":0.22851549246955397},{"$f":"Input!X529*V$13","v":0.43642174045674492},{"$f":"Input!Y529*W$13","v":1.2022835869308028},{"$f":"Input!Z529*X$13","v":0.66340935999999984},{"$f":"(Input!AA529+Input!AA212)*Y$13","v":1.3957916161717792},{"$f":"Input!AD529*Z$13","v":2.6500680038503446},{"$f":"Input!AE529*AA$13","v":4.2084453001397204},{"$f":"Input!AF529*AB$13","v":5.0455539924969166},{"$f":"Input!AG529*AC$13","v":1.5826044203290559},{"$f":"Input!AH529*AD$13","v":0.80680677175023563},{"$f":"Input!AI529*AE$13","v":1.0992767120067553},{"$f":"Input!AJ529*AF$13","v":0.7840565198670254},{"$f":"Input!AK529*AG$13","v":1.0196519871202829},{"$f":"Input!AL529*AH$13","v":0.7557782075563505},{"$f":"Input!AM529*AI$13","v":0.42081417477690869}]
[{"$f":"ROW()","v":487},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J530*J$13/2","v":1.0950815878488817E-2},{"$f":"Input!K530*K$13","v":1.2166562050413679E-2},{"$f":"Input!L530*L$13","v":0},{"$f":"Input!M530*M$13","v":0},{"$f":"Input!N530*N$13","v":0},{"$f":"Input!O530*O$13","v":0},{"$f":"Input!P530*P$13","v":0},{"$f":"Input!Q530*Q$13","v":0},{"$f":"Input!R530*R$13","v":1.2303363162800002E-2},{"$f":"Input!S530*S$13","v":1.6574945431679016},{"$f":"Input!T530*T$13","v":1.6856510687166992},{"$f":"Input!W530*U$13","v":0.17932409334793159},{"$f":"Input!X530*V$13","v":0.23227413662936},{"$f":"Input!Y530*W$13","v":3.9022498108794903E-3},{"$f":"Input!Z530*X$13","v":6.0650000000000005E-4},{"$f":"(Input!AA530+Input!AA213)*Y$13","v":7.7420831091709E-3},{"$f":"Input!AD530*Z$13","v":2.2704468185132332E-2},{"$f":"Input!AE530*AA$13","v":0},{"$f":"Input!AF530*AB$13","v":0.20259885801740243},{"$f":"Input!AG530*AC$13","v":0.72030208771604642},{"$f":"Input!AH530*AD$13","v":5.468111979638528},{"$f":"Input!AI530*AE$13","v":8.1279542907327276},{"$f":"Input!AJ530*AF$13","v":3.6192529392136339},{"$f":"Input!AK530*AG$13","v":6.3024578766431052},{"$f":"Input!AL530*AH$13","v":7.4238580286815417E-2},{"$f":"Input!AM530*AI$13","v":7.6200299776598715E-2}]
[{"$f":"ROW()","v":488},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J531*J$13/2","v":0},{"$f":"Input!K531*K$13","v":5.8805049910332786E-2},{"$f":"Input!L531*L$13","v":0},{"$f":"Input!M531*M$13","v":0},{"$f":"Input!N531*N$13","v":0},{"$f":"Input!O531*O$13","v":0},{"$f":"Input!P531*P$13","v":0},{"$f":"Input!Q531*Q$13","v":3.9453480900000004E-2},{"$f":"Input!R531*R$13","v":0.11438888348119998},{"$f":"Input!S531*S$13","v":0.15046118807683451},{"$f":"Input!T531*T$13","v":0.10582859412606956},{"$f":"Input!W531*U$13","v":1.0991493756209922},{"$f":"Input!X531*V$13","v":0.74024732445122077},{"$f":"Input!Y531*W$13","v":4.3068220565307644},{"$f":"Input!Z531*X$13","v":9.5596913996735005},{"$f":"(Input!AA531+Input!AA214)*Y$13","v":0.15234791913466125},{"$f":"Input!AD531*Z$13","v":0.42075783925129218},{"$f":"Input!AE531*AA$13","v":0.65297544162736254},{"$f":"Input!AF531*AB$13","v":1.3896843419270375},{"$f":"Input!AG531*AC$13","v":9.7962102656454704},{"$f":"Input!AH531*AD$13","v":2.8711714858730173},{"$f":"Input!AI531*AE$13","v":1.9351549368616163},{"$f":"Input!AJ531*AF$13","v":0.36623812284118534},{"$f":"Input!AK531*AG$13","v":0.32194397461003887},{"$f":"Input!AL531*AH$13","v":0.11106021576946369},{"$f":"Input!AM531*AI$13","v":0.11333677673707988}]
[{"$f":"ROW()","v":489},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J532*J$13/2","v":6.1},{"$f":"Input!K532*K$13","v":9.9700000000000006},{"$f":"Input!L532*L$13","v":18.360000000000003},{"$f":"Input!M532*M$13","v":17.779999999999998},{"$f":"Input!N532*N$13","v":16.29},{"$f":"Input!O532*O$13","v":16.516205743799993},{"$f":"Input!P532*P$13","v":20.081629629999998},{"$f":"Input!Q532*Q$13","v":18.3162034282437},{"$f":"Input!R532*R$13","v":17.304209460663788},{"$f":"Input!S532*S$13","v":19.025756157232873},{"$f":"Input!T532*T$13","v":8.6292181532674821},{"$f":"Input!W532*U$13","v":19.510816827534732},{"$f":"Input!X532*V$13","v":17.6194127269296},{"$f":"Input!Y532*W$13","v":20.294685702036663},{"$f":"Input!Z532*X$13","v":30.096388690000005},{"$f":"(Input!AA532+Input!AA215)*Y$13","v":16.577146258354723},{"$f":"Input!AD532*Z$13","v":30.373630757965888},{"$f":"Input!AE532*AA$13","v":31.345532356616079},{"$f":"Input!AF532*AB$13","v":29.924494454596083},{"$f":"Input!AG532*AC$13","v":28.637014377688885},{"$f":"Input!AH532*AD$13","v":34.257425631298432},{"$f":"Input!AI532*AE$13","v":28.301207033500592},{"$f":"Input!AJ532*AF$13","v":29.434565854367339},{"$f":"Input!AK532*AG$13","v":32.34952568334019},{"$f":"Input!AL532*AH$13","v":33.964397128112267},{"$f":"Input!AM532*AI$13","v":35.202215362085013}]
[{"$f":"ROW()","v":490},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J533*J$13/2","v":0.55040886474975947},{"$f":"Input!K533*K$13","v":0.24333124100827358},{"$f":"Input!L533*L$13","v":5.0944735018557726E-3},{"$f":"Input!M533*M$13","v":0.17584713375796177},{"$f":"Input!N533*N$13","v":7.7982762913079914E-2},{"$f":"Input!O533*O$13","v":0},{"$f":"Input!P533*P$13","v":0},{"$f":"Input!Q533*Q$13","v":0},{"$f":"Input!R533*R$13","v":0},{"$f":"Input!S533*S$13","v":0},{"$f":"Input!T533*T$13","v":3.6087352708785856E-15},{"$f":"Input!W533*U$13","v":0.6868972268388005},{"$f":"Input!X533*V$13","v":1.1409417693198476},{"$f":"Input!Y533*W$13","v":3.9822222006685863},{"$f":"Input!Z533*X$13","v":5.1096908558681582},{"$f":"(Input!AA533+Input!AA216)*Y$13","v":0.37228221552655355},{"$f":"Input!AD533*Z$13","v":1.1556799999283269},{"$f":"Input!AE533*AA$13","v":1.0158044951637759},{"$f":"Input!AF533*AB$13","v":1.0163246574372213},{"$f":"Input!AG533*AC$13","v":1.5635816810274734},{"$f":"Input!AH533*AD$13","v":2.0288464652031672},{"$f":"Input!AI533*AE$13","v":0.80244670954729613},{"$f":"Input!AJ533*AF$13","v":0.81269752579700216},{"$f":"Input!AK533*AG$13","v":0.91341514969759641},{"$f":"Input!AL533*AH$13","v":0.92701744456330015},{"$f":"Input!AM533*AI$13","v":0.93885958357568533}]
[{"$f":"ROW()","v":491},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J534*J$13/2","v":0},{"$f":"Input!K534*K$13","v":0},{"$f":"Input!L534*L$13","v":0},{"$f":"Input!M534*M$13","v":0},{"$f":"Input!N534*N$13","v":0},{"$f":"Input!O534*O$13","v":0},{"$f":"Input!P534*P$13","v":0},{"$f":"Input!Q534*Q$13","v":0},{"$f":"Input!R534*R$13","v":0},{"$f":"Input!S534*S$13","v":0},{"$f":"Input!T534*T$13","v":0},{"$f":"Input!W534*U$13","v":0},{"$f":"Input!X534*V$13","v":0},{"$f":"Input!Y534*W$13","v":0},{"$f":"Input!Z534*X$13","v":0},{"$f":"(Input!AA534+Input!AA217)*Y$13","v":1.4170479298747354},{"$f":"Input!AD534*Z$13","v":1.2545469059237506},{"$f":"Input!AE534*AA$13","v":2.0496487623415427},{"$f":"Input!AF534*AB$13","v":1.9871543237423406},{"$f":"Input!AG534*AC$13","v":3.3185007952564414},{"$f":"Input!AH534*AD$13","v":3.5586303377916222},{"$f":"Input!AI534*AE$13","v":3.3709305808285261},{"$f":"Input!AJ534*AF$13","v":4.830089414321483},{"$f":"Input!AK534*AG$13","v":1.951058290817238},{"$f":"Input!AL534*AH$13","v":3.1391022628752632},{"$f":"Input!AM534*AI$13","v":3.3289976678437125}]
[{"$f":"ROW()","v":492},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J535*J$13/2","v":1.5968074211908176},{"$f":"Input!K535*K$13","v":0.6194807844002298},{"$f":"Input!L535*L$13","v":0.35966982923101742},{"$f":"Input!M535*M$13","v":0.33956687898089172},{"$f":"Input!N535*N$13","v":0.98678696934517252},{"$f":"Input!O535*O$13","v":0.37043155239999992},{"$f":"Input!P535*P$13","v":1.0571945999999998E-3},{"$f":"Input!Q535*Q$13","v":0},{"$f":"Input!R535*R$13","v":2.5485882842000001},{"$f":"Input!S535*S$13","v":1.8829756819111192},{"$f":"Input!T535*T$13","v":1.7087311042090618},{"$f":"Input!W535*U$13","v":4.043324311658858},{"$f":"Input!X535*V$13","v":3.0939233638434471},{"$f":"Input!Y535*W$13","v":5.0533368029508443},{"$f":"Input!Z535*X$13","v":3.2356692511648499},{"$f":"(Input!AA535+Input!AA218)*Y$13","v":4.8749155414540528},{"$f":"Input!AD535*Z$13","v":3.1229093053068411},{"$f":"Input!AE535*AA$13","v":9.3289065880539539},{"$f":"Input!AF535*AB$13","v":8.2408999593899974},{"$f":"Input!AG535*AC$13","v":3.5250560084632321},{"$f":"Input!AH535*AD$13","v":2.8639838134311724},{"$f":"Input!AI535*AE$13","v":7.4684702365038316},{"$f":"Input!AJ535*AF$13","v":8.9172741831826592},{"$f":"Input!AK535*AG$13","v":7.1167766347158015},{"$f":"Input!AL535*AH$13","v":5.3923278873314899},{"$f":"Input!AM535*AI$13","v":8.3458196973050711}]
[{"$f":"ROW()","v":493},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O536*O$13","v":0},{"$f":"Input!P536*P$13","v":0},{"$f":"Input!Q536*Q$13","v":0},{"$f":"Input!R536*R$13","v":0},{"$f":"Input!S536*S$13","v":0},{"$f":"Input!T536*T$13","v":0},{"$f":"Input!W536*U$13","v":0},{"$f":"Input!X536*V$13","v":0},{"$f":"Input!Y536*W$13","v":0},{"$f":"Input!Z536*X$13","v":0},{"$f":"(Input!AA536+Input!AA219)*Y$13","v":0},{"$f":"Input!AD536*Z$13","v":0},{"$f":"Input!AE536*AA$13","v":0},{"$f":"Input!AF536*AB$13","v":0},{"$f":"Input!AG536*AC$13","v":0},{"$f":"Input!AH536*AD$13","v":0},{"$f":"Input!AI536*AE$13","v":8.7595753261537929E-2},{"$f":"Input!AJ536*AF$13","v":8.8714740927952784E-2},{"$f":"Input!AK536*AG$13","v":8.9848023047591277E-2},{"$f":"Input!AL536*AH$13","v":9.9726372867063678E-2},{"$f":"Input!AM536*AI$13","v":0.10100032254041537}]
[{"$f":"ROW()","v":494},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J537*J$13/2","v":0},{"$f":"Input!K537*K$13","v":0},{"$f":"Input!L537*L$13","v":0},{"$f":"Input!M537*M$13","v":0},{"$f":"Input!N537*N$13","v":0},{"$f":"Input!O537*O$13","v":0},{"$f":"Input!P537*P$13","v":0},{"$f":"Input!Q537*Q$13","v":0},{"$f":"Input!R537*R$13","v":0},{"$f":"Input!S537*S$13","v":0},{"$f":"Input!T537*T$13","v":0},{"$f":"Input!W537*U$13","v":0},{"$f":"Input!X537*V$13","v":0},{"$f":"Input!Y537*W$13","v":0},{"$f":"Input!Z537*X$13","v":0},{"$f":"(Input!AA537+Input!AA220)*Y$13","v":0},{"$f":"Input!AD537*Z$13","v":0},{"$f":"Input!AE537*AA$13","v":0},{"$f":"Input!AF537*AB$13","v":0},{"$f":"Input!AG537*AC$13","v":0},{"$f":"Input!AH537*AD$13","v":0},{"$f":"Input!AI537*AE$13","v":1.4066084049961396},{"$f":"Input!AJ537*AF$13","v":2.1912227656384493},{"$f":"Input!AK537*AG$13","v":2.1194658226626371},{"$f":"Input!AL537*AH$13","v":2.2554194250519837},{"$f":"Input!AM537*AI$13","v":2.3701714830506004}]
[{"$f":"ROW()","v":495},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J538*J$13/2","v":5.4500000000000003E-5},{"$f":"Input!K538*K$13","v":4.1430000000000008E-3},{"$f":"Input!L538*L$13","v":1.7103430000000002},{"$f":"Input!M538*M$13","v":3.058303},{"$f":"Input!N538*N$13","v":7.0033200000000004},{"$f":"Input!O538*O$13","v":0},{"$f":"Input!P538*P$13","v":0},{"$f":"Input!Q538*Q$13","v":0},{"$f":"Input!R538*R$13","v":0},{"$f":"Input!S538*S$13","v":0},{"$f":"Input!T538*T$13","v":0},{"$f":"Input!W538*U$13","v":0},{"$f":"Input!X538*V$13","v":0},{"$f":"Input!Y538*W$13","v":0},{"$f":"Input!Z538*X$13","v":0},{"$f":"(Input!AA538+Input!AA221)*Y$13","v":0},{"$f":"Input!AD538*Z$13","v":0},{"$f":"Input!AE538*AA$13","v":0},{"$f":"Input!AF538*AB$13","v":0},{"$f":"Input!AG538*AC$13","v":0},{"$f":"Input!AH538*AD$13","v":0},{"$f":"Input!AI538*AE$13","v":0},{"$f":"Input!AJ538*AF$13","v":0},{"$f":"Input!AK538*AG$13","v":0},{"$f":"Input!AL538*AH$13","v":0},{"$f":"Input!AM538*AI$13","v":0}]
[{"$f":"ROW()","v":496},null,null,"Land",null,null,null,null,null,{"$f":"Input!J539*J$13/2","v":0.1199375072405918},{"$f":"Input!K539*K$13","v":0.18351231092707299},{"$f":"Input!L539*L$13","v":0},{"$f":"Input!M539*M$13","v":0},{"$f":"Input!N539*N$13","v":0},{"$f":"Input!O539*O$13","v":0},{"$f":"Input!P539*P$13","v":0},{"$f":"Input!Q539*Q$13","v":0},{"$f":"Input!R539*R$13","v":0},{"$f":"Input!S539*S$13","v":0},{"$f":"Input!T539*T$13","v":0},{"$f":"Input!W539*U$13","v":0},{"$f":"Input!X539*V$13","v":0},{"$f":"Input!Y539*W$13","v":0},{"$f":"Input!Z539*X$13","v":0},{"$f":"(Input!AA539+Input!AA222)*Y$13","v":0},{"$f":"Input!AD539*Z$13","v":0.82},{"$f":"Input!AE539*AA$13","v":2.2513430800000003},{"$f":"Input!AF539*AB$13","v":0.40910358000000002},{"$f":"Input!AG539*AC$13","v":6.7073900000000006E-3},{"$f":"Input!AH539*AD$13","v":2.0229949999999999},{"$f":"Input!AI539*AE$13","v":0},{"$f":"Input!AJ539*AF$13","v":0},{"$f":"Input!AK539*AG$13","v":0},{"$f":"Input!AL539*AH$13","v":0},{"$f":"Input!AM539*AI$13","v":0}]
[{"$f":"ROW()","v":497},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J540*J$13/2","v":0},{"$f":"Input!K540*K$13","v":0},{"$f":"Input!L540*L$13","v":0},{"$f":"Input!M540*M$13","v":0},{"$f":"Input!N540*N$13","v":0},{"$f":"Input!O540*O$13","v":0},{"$f":"Input!P540*P$13","v":0},{"$f":"Input!Q540*Q$13","v":0},{"$f":"Input!R540*R$13","v":0},{"$f":"Input!S540*S$13","v":0},{"$f":"Input!T540*T$13","v":0},{"$f":"Input!W540*U$13","v":0},{"$f":"Input!X540*V$13","v":0},{"$f":"Input!Y540*W$13","v":0},{"$f":"Input!Z540*X$13","v":0},{"$f":"(Input!AA540+Input!AA223)*Y$13","v":0},{"$f":"Input!AD540*Z$13","v":0},{"$f":"Input!AE540*AA$13","v":0},{"$f":"Input!AF540*AB$13","v":0},{"$f":"Input!AG540*AC$13","v":0.28029289557923354},{"$f":"Input!AH540*AD$13","v":0.67879448821921573},{"$f":"Input!AI540*AE$13","v":0},{"$f":"Input!AJ540*AF$13","v":0},{"$f":"Input!AK540*AG$13","v":0},{"$f":"Input!AL540*AH$13","v":0},{"$f":"Input!AM540*AI$13","v":0}]
[{"$f":"ROW()","v":498},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J481:J497)","v":12.557989915784887},{"$f":"SUM(K481:K497)","v":17.768426465171444},{"$f":"SUM(L481:L497)","v":24.779864509867394},{"$f":"SUM(M481:M497)","v":28.193717012738851},{"$f":"SUM(N481:N497)","v":33.51986673365581},{"$f":"SUM(O481:O497)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956406,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"SUM(Y481:Y497)","v":39.180632408612453},74.506448708527643,86.500101555315382,88.141437574854137,91.54865162355344,86.537896481965007,{"$f":"SUM(AE481:AE497)","v":96.960366324194425},88.559139450847852,91.882086357836442,86.510080723341616,89.813054418531905]
["Depreciation"]
[{"$f":"ROW()","v":500},null,"Depreciation"]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J684+J845+J1006+J1167+J1328+J1489+J1650+J1811+J1972+J2133+J2294+J2435+J2576+J2717+J2858+J2999+J3140+J3281+J3422+J3563+J3704","v":0},-3.0557990975211648E-2,-0.11719405157586571,-0.11719405157586574,-0.11719405157586574,-0.11719405157586575,-0.14027630157586576,-0.21125460157586573,-0.28719458276345022,-0.44928498121253746,-0.48382915287676792,-1.3678660311419177,-1.536250316162669,-1.6741413723152325,-2.6779247452780339,-1.457662372639017,-2.9498272337643638,-2.9768779292052141,-3.1010693144733339,-3.4421713786970947,{"$f":"AD684+AD845+AD1006+AD1167+AD1328+AD1489+AD1650+AD1811+AD1972+AD2133+AD2294+AD2435+AD2576+AD2717+AD2858+AD2999+AD3140+AD3281+AD3422+AD3563+AD3704+AD3845+AD3986+AD4127+AD4268+AD4409+AD4546+AD4680+AD4814+AD4948+AD5082","v":-3.7341553960670435},-3.8732661200047471,-3.9810512348601486,-4.0395660435516589,-4.2636128238617932,-4.4052760083157745]
[{"$f":"ROW()","v":502},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J685+J846+J1007+J1168+J1329+J1490+J1651+J1812+J1973+J2134+J2295+J2436+J2577+J2718+J2859+J3000+J3141+J3282+J3423+J3564+J3705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.440624091584835E-2,-0.1258278014376486,-0.16354876910996186,-0.18691479073232406,-0.21711348496221478,-0.21711348496221478,-0.21711348496221478,-0.21711348496221478,-0.21711348496221478,-0.21711348496221478]
[{"$f":"ROW()","v":503},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J686+J847+J1008+J1169+J1330+J1491+J1652+J1813+J1974+J2135+J2296+J2437+J2578+J2719+J2860+J3001+J3142+J3283+J3424+J3565+J3706","v":0},-0.12599999999999997,-0.30649999999999999,-0.51900000000000002,-0.86099999999999999,-1.3169999999999999,-1.3169999999999999,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J687+J848+J1009+J1170+J1331+J1492+J1653+J1814+J1975+J2136+J2297+J2438+J2579+J2720+J2861+J3002+J3143+J3284+J3425+J3566+J3707","v":0},-4.8340030092186348E-2,-0.10729716202814929,-0.11132179609461534,-0.11132179609461534,-0.11309619561633961,-0.4636329381663396,-0.87334630316633921,-1.4950501388878519,-2.0636550293712137,-1.9059036945205061,-4.0449508295744776,-4.5296240599280031,-5.0637597943865531,-6.166369898856404,-3.5051223986782021,-7.6405040102035651,-9.2763393256467186,-10.896799249274933,-12.528612333791166,-14.312348707283707,-15.772294508783984,-17.677647456158954,-19.168790824165384,-20.713116555547881,-22.219004031040278]
[{"$f":"ROW()","v":505},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J688+J849+J1010+J1171+J1332+J1493+J1654+J1815+J1976+J2137+J2298+J2439+J2580+J2721+J2862+J3003+J3144+J3285+J3426+J3567+J3708","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]
[{"$f":"ROW()","v":506},null,null,"Regulators",null,null,null,null,null,{"$f":"J689+J850+J1011+J1172+J1333+J1494+J1655+J1816+J1977+J2138+J2299+J2440+J2581+J2722+J2863+J3004+J3145+J3286+J3427+J3568+J3709","v":0},-2.0467596344318382E-3,-5.9248512880011994E-3,-6.2814644331311035E-3,-6.2814644331311035E-3,-6.4386897072079381E-3,-8.9324397072079384E-3,-2.7223748707207937E-2,-4.2650415608845735E-2,-4.7180239648500738E-2,-3.2670850722138503E-2,-7.1561877612264194E-2,-7.7274764924003037E-2,-8.8185308435421661E-2,-0.11824239810869173,-6.7230963427886717E-2,-0.1693567172600679,-0.23560841735632651,-0.34081954985981955,-0.46695839967224245,-0.50652351018046882,-0.52669367947422474,-0.58165751507456265,-0.62086034106791377,-0.67184294042392789,-0.7096318508017454]
[{"$f":"ROW()","v":507},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J690+J851+J1012+J1173+J1334+J1495+J1656+J1817+J1978+J2139+J2300+J2441+J2582+J2723+J2864+J3005+J3146+J3287+J3428+J3569+J3710","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,-8.8551852729256244E-4,-2.1161441053245054E-2,-8.4464158824407581E-2,-8.8947261158105875E-2,-9.4754114573839879E-2,-9.4851670819111861E-2,-4.743341665955593E-2,-9.5060385396841127E-2,-9.5627997101469436E-2,-9.5627997101469436E-2,-0.1006929685519045,-0.11870052074480567,-0.25540332023576884,-0.66180103477240526,-0.84276368173308702,-1.1578865755652423,-1.1615985045795831]
[{"$f":"ROW()","v":508},null,null,"Buildings",null,null,null,null,null,{"$f":"J691+J852+J1013+J1174+J1335+J1496+J1657+J1818+J1979+J2140+J2301+J2442+J2583+J2724+J2865+J3006+J3147+J3288+J3429+J3570+J3711","v":0},0,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-2.4564632702583199E-3,-5.3161853572883198E-3,-4.5388575296045914E-3,-1.1723429912360922E-2,-3.9202164302885728E-2,-5.770834741416625E-2,-0.16537889882743537,-0.20218559190963642,-0.40817988179763937,-0.41869882777892165,-0.43502321381960574,-0.46976532236778168,-0.71467057900891851,-0.78644986615574386,-0.83482873957728432,-0.84398469264831411,-0.85203329201356504,-0.85480979740780161]
[{"$f":"ROW()","v":509},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J692+J853+J1014+J1175+J1336+J1497+J1658+J1819+J1980+J2141+J2302+J2443+J2584+J2725+J2866+J3007+J3148+J3289+J3430+J3571+J3712","v":0},-0.24399999999999999,-0.64280000000000004,-1.3772000000000002,-2.0884,-2.74,-3.400648229752,-4.2039134149519999,-4.9365615520817476,-6.0901755161260001,-3.6792796299707624,-7.9338404701593568,-9.2345615919950053,-10.409189107123645,-11.762168153926089,-6.8842970332963773,-14.873737150483072,-16.898645867680798,-18.988348024788532,-20.983314321761604,-22.892448613607531,-25.176276989027425,-27.063024124594136,-29.025328514885292,-31.181963560441304,-32.292642738271198]
[{"$f":"ROW()","v":510},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J693+J854+J1015+J1176+J1337+J1498+J1659+J1820+J1981+J2142+J2303+J2444+J2585+J2726+J2867+J3008+J3149+J3290+J3431+J3572+J3713","v":0},-5.5040886474975945E-2,-7.9374010575803303E-2,-7.9883457925988874E-2,-9.7468171301785048E-2,-0.10526644759309303,-0.10526644759309303,-0.10526644759309303,-0.10526644759309303,-0.10526644759309306,-5.263322379654653E-2,-7.7746004355605441E-2,-0.10674872175158384,-0.20842161295806214,-0.59759675266192991,-0.54988674078042377,-1.1256506956157661,-1.2397750560670286,-1.3221405676608844,-1.4231593964046065,-1.5795175645073538,-1.78240221102767,-1.8283020206404597,-1.8181798234122275,-1.6533631398825652,-1.2914692315120584]
[{"$f":"ROW()","v":511},null,null,"Vehicle",null,null,null,null,null,{"$f":"J694+J855+J1016+J1177+J1338+J1499+J1660+J1821+J1982+J2143+J2304+J2445+J2586+J2727+J2868+J3009+J3150+J3291+J3432+J3573+J3714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14170479298747354,-0.26715948357984864,-0.47212435981400291,-0.65083524618823696,-0.93202614471388112,-1.2878891784930433,-1.6249822365758959,-2.107991178008044,-2.3030970070897681,-2.6170072333772945]
[{"$f":"ROW()","v":512},null,null,"Information Technology",null,null,null,null,null,{"$f":"J695+J856+J1017+J1178+J1339+J1500+J1661+J1822+J1983+J2144+J2305+J2446+J2587+J2728+J2869+J3010+J3151+J3292+J3433+J3574+J3715","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,-4.4575825658437074,-5.7714016920079088,-6.7955009250909466,-6.0544429653035063,-5.9897115923345883,-5.1511789926218663,-4.8744088394108989,-5.4165001642382515,-5.7789697883467568]
[{"$f":"ROW()","v":513},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1898938315384482E-2,-4.4077623547372685E-2,-6.6539629309270501E-2,-9.1471222526036428E-2]
[{"$f":"ROW()","v":514},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J697+J858+J1019+J1180+J1341+J1502+J1663+J1824+J1985+J2146+J2307+J2448+J2589+J2730+J2871+J3012+J3153+J3294+J3435+J3576+J3717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD697+AD858+AD1019+AD1180+AD1341+AD1502+AD1663+AD1824+AD1985+AD2146+AD2307+AD2448+AD2589+AD2730+AD2871+AD3012+AD3153+AD3294+AD3435+AD3576+AD3717+AD3858+AD3999+AD4140+AD4281+AD4422+AD4558+AD4692+AD4826+AD4960+AD5094","v":0},0,-0.14066084049961397,-0.35978311706345889,-0.57172969932972262,-0.79727164183492105]
[{"$f":"ROW()","v":515},null,null,"FRC",null,null,null,null,null,{"$f":"J698+J859+J1020+J1181+J1342+J1503+J1664+J1825+J1986+J2147+J2308+J2449+J2590+J2731+J2872+J3013+J3154+J3295+J3436+J3577+J3718","v":0},-1.3625000000000001E-5,-1.0493750000000002E-3,-0.42863512500000006,-1.1932108750000001,-2.9440272500000004,-2.9429914999999998,-2.5154057500000002,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Land",null,null,null,null,null,{"$f":"J699+J860+J1021+J1182+J1343+J1504+J1665+J1826+J1987+J2148+J2309+J2450+J2591+J2732+J2873+J3014+J3155+J3296+J3437+J3578+J3719","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]
[{"$f":"ROW()","v":517},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J700+J861+J1022+J1183+J1344+J1505+J1666+J1827+J1988+J2149+J2310+J2451+J2592+J2733+J2874+J3015+J3156+J3297+J3438+J3579+J3720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6058579115846704E-2,-0.19181747675968985,-0.19181747675968983,-0.19181747675968985,-0.19181747675968985,-0.13575889764384313]
[{"$f":"ROW()","v":518},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J501:J517)","v":0},{"$f":"SUM(K501:K517)","v":-0.9054749178714725},{"$f":"SUM(L501:L517)","v":-1.8162595625615623},{"$f":"SUM(M501:M517)","v":-3.2855534644310982},{"$f":"SUM(N501:N517)","v":-5.2058056475521175},{"$f":"SUM(O501:O517)","v":-7.921446810677816},-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.292733374382138,-14.642100233593348,-32.027438307379427,-35.992143271697685,-41.586902737910442,-47.047925083257908,-51.11800606549528,{"$f":"SUM(AE501:AE517)","v":-55.859318427259105},-59.975964095412607,-64.154665641215558,-69.260616349425206,-72.572024430619521]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":520},null,"Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":521},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J604*J$13","v":0},{"$f":"Input!K604*K$13","v":0},{"$f":"Input!L604*L$13","v":0},{"$f":"Input!M604*M$13","v":0},{"$f":"Input!N604*N$13","v":0},{"$f":"Input!O604*O$13","v":0},{"$f":"Input!P604*P$13","v":0},{"$f":"Input!Q604*Q$13","v":0},{"$f":"Input!R604*R$13","v":0},{"$f":"Input!S604*S$13","v":0},{"$f":"Input!T604*T$13","v":0},{"$f":"Input!W604*U$13","v":0},{"$f":"Input!X604*V$13","v":0},{"$f":"Input!Y604*W$13","v":0},{"$f":"Input!Z604*X$13","v":0},{"$f":"Input!AA604*Y$13","v":0},{"$f":"Input!AD604*Z$13","v":0},{"$f":"Input!AE604*AA$13","v":0},{"$f":"Input!AF604*AB$13","v":0},{"$f":"Input!AG604*AC$13","v":0},{"$f":"Input!AH604*AD$13","v":0},{"$f":"Input!AI604*AE$13","v":0},{"$f":"Input!AJ604*AF$13","v":0},{"$f":"Input!AK604*AG$13","v":0},{"$f":"Input!AL604*AH$13","v":0},{"$f":"Input!AM604*AI$13","v":0}]
[{"$f":"ROW()","v":522},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J605*J$13","v":0},{"$f":"Input!K605*K$13","v":0},{"$f":"Input!L605*L$13","v":0},{"$f":"Input!M605*M$13","v":0},{"$f":"Input!N605*N$13","v":0},{"$f":"Input!O605*O$13","v":0},{"$f":"Input!P605*P$13","v":0},{"$f":"Input!Q605*Q$13","v":0},{"$f":"Input!R605*R$13","v":0},{"$f":"Input!S605*S$13","v":0},{"$f":"Input!T605*T$13","v":0},{"$f":"Input!W605*U$13","v":0},{"$f":"Input!X605*V$13","v":0},{"$f":"Input!Y605*W$13","v":0},{"$f":"Input!Z605*X$13","v":0},{"$f":"Input!AA605*Y$13","v":0},{"$f":"Input!AD605*Z$13","v":0},{"$f":"Input!AE605*AA$13","v":0},{"$f":"Input!AF605*AB$13","v":0},{"$f":"Input!AG605*AC$13","v":0},{"$f":"Input!AH605*AD$13","v":0},{"$f":"Input!AI605*AE$13","v":0},{"$f":"Input!AJ605*AF$13","v":0},{"$f":"Input!AK605*AG$13","v":0},{"$f":"Input!AL605*AH$13","v":0},{"$f":"Input!AM605*AI$13","v":0}]
[{"$f":"ROW()","v":523},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J606*J$13","v":0},{"$f":"Input!K606*K$13","v":0},{"$f":"Input!L606*L$13","v":0},{"$f":"Input!M606*M$13","v":0},{"$f":"Input!N606*N$13","v":0},{"$f":"Input!O606*O$13","v":0},{"$f":"Input!P606*P$13","v":0},{"$f":"Input!Q606*Q$13","v":0},{"$f":"Input!R606*R$13","v":0},{"$f":"Input!S606*S$13","v":0},{"$f":"Input!T606*T$13","v":0},{"$f":"Input!W606*U$13","v":0},{"$f":"Input!X606*V$13","v":0},{"$f":"Input!Y606*W$13","v":0},{"$f":"Input!Z606*X$13","v":0},{"$f":"Input!AA606*Y$13","v":0},{"$f":"Input!AD606*Z$13","v":0},{"$f":"Input!AE606*AA$13","v":0},{"$f":"Input!AF606*AB$13","v":0},{"$f":"Input!AG606*AC$13","v":0},{"$f":"Input!AH606*AD$13","v":0},{"$f":"Input!AI606*AE$13","v":0},{"$f":"Input!AJ606*AF$13","v":0},{"$f":"Input!AK606*AG$13","v":0},{"$f":"Input!AL606*AH$13","v":0},{"$f":"Input!AM606*AI$13","v":0}]
[{"$f":"ROW()","v":524},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J607*J$13","v":0},{"$f":"Input!K607*K$13","v":0},{"$f":"Input!L607*L$13","v":0},{"$f":"Input!M607*M$13","v":0},{"$f":"Input!N607*N$13","v":0},{"$f":"Input!O607*O$13","v":0},{"$f":"Input!P607*P$13","v":0},{"$f":"Input!Q607*Q$13","v":0},{"$f":"Input!R607*R$13","v":0},{"$f":"Input!S607*S$13","v":0},{"$f":"Input!T607*T$13","v":0},{"$f":"Input!W607*U$13","v":0},{"$f":"Input!X607*V$13","v":0},{"$f":"Input!Y607*W$13","v":0},{"$f":"Input!Z607*X$13","v":0},{"$f":"Input!AA607*Y$13","v":0},{"$f":"Input!AD607*Z$13","v":0},{"$f":"Input!AE607*AA$13","v":0},{"$f":"Input!AF607*AB$13","v":0},{"$f":"Input!AG607*AC$13","v":0},{"$f":"Input!AH607*AD$13","v":0},{"$f":"Input!AI607*AE$13","v":0},{"$f":"Input!AJ607*AF$13","v":0},{"$f":"Input!AK607*AG$13","v":0},{"$f":"Input!AL607*AH$13","v":0},{"$f":"Input!AM607*AI$13","v":0}]
[{"$f":"ROW()","v":525},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J608*J$13","v":0},{"$f":"Input!K608*K$13","v":0},{"$f":"Input!L608*L$13","v":0},{"$f":"Input!M608*M$13","v":0},{"$f":"Input!N608*N$13","v":0},{"$f":"Input!O608*O$13","v":0},{"$f":"Input!P608*P$13","v":0},{"$f":"Input!Q608*Q$13","v":0},{"$f":"Input!R608*R$13","v":0},{"$f":"Input!S608*S$13","v":0},{"$f":"Input!T608*T$13","v":0},{"$f":"Input!W608*U$13","v":0},{"$f":"Input!X608*V$13","v":0},{"$f":"Input!Y608*W$13","v":0},{"$f":"Input!Z608*X$13","v":0},{"$f":"Input!AA608*Y$13","v":0},{"$f":"Input!AD608*Z$13","v":0},{"$f":"Input!AE608*AA$13","v":0},{"$f":"Input!AF608*AB$13","v":0},{"$f":"Input!AG608*AC$13","v":0},{"$f":"Input!AH608*AD$13","v":0},{"$f":"Input!AI608*AE$13","v":0},{"$f":"Input!AJ608*AF$13","v":0},{"$f":"Input!AK608*AG$13","v":0},{"$f":"Input!AL608*AH$13","v":0},{"$f":"Input!AM608*AI$13","v":0}]
[{"$f":"ROW()","v":526},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J609*J$13","v":0},{"$f":"Input!K609*K$13","v":0},{"$f":"Input!L609*L$13","v":0},{"$f":"Input!M609*M$13","v":0},{"$f":"Input!N609*N$13","v":0},{"$f":"Input!O609*O$13","v":0},{"$f":"Input!P609*P$13","v":0},{"$f":"Input!Q609*Q$13","v":0},{"$f":"Input!R609*R$13","v":0},{"$f":"Input!S609*S$13","v":0},{"$f":"Input!T609*T$13","v":0},{"$f":"Input!W609*U$13","v":0},{"$f":"Input!X609*V$13","v":0},{"$f":"Input!Y609*W$13","v":0},{"$f":"Input!Z609*X$13","v":0},{"$f":"Input!AA609*Y$13","v":0},{"$f":"Input!AD609*Z$13","v":0},{"$f":"Input!AE609*AA$13","v":0},{"$f":"Input!AF609*AB$13","v":0},{"$f":"Input!AG609*AC$13","v":0},{"$f":"Input!AH609*AD$13","v":0},{"$f":"Input!AI609*AE$13","v":0},{"$f":"Input!AJ609*AF$13","v":0},{"$f":"Input!AK609*AG$13","v":0},{"$f":"Input!AL609*AH$13","v":0},{"$f":"Input!AM609*AI$13","v":0}]
[{"$f":"ROW()","v":527},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J610*J$13","v":0},{"$f":"Input!K610*K$13","v":0},{"$f":"Input!L610*L$13","v":0},{"$f":"Input!M610*M$13","v":0},{"$f":"Input!N610*N$13","v":0},{"$f":"Input!O610*O$13","v":0},{"$f":"Input!P610*P$13","v":0},{"$f":"Input!Q610*Q$13","v":0},{"$f":"Input!R610*R$13","v":0},{"$f":"Input!S610*S$13","v":0},{"$f":"Input!T610*T$13","v":0},{"$f":"Input!W610*U$13","v":0},{"$f":"Input!X610*V$13","v":0},{"$f":"Input!Y610*W$13","v":0},{"$f":"Input!Z610*X$13","v":0},{"$f":"Input!AA610*Y$13","v":0},{"$f":"Input!AD610*Z$13","v":0},{"$f":"Input!AE610*AA$13","v":0},{"$f":"Input!AF610*AB$13","v":0},{"$f":"Input!AG610*AC$13","v":0},{"$f":"Input!AH610*AD$13","v":0},{"$f":"Input!AI610*AE$13","v":0},{"$f":"Input!AJ610*AF$13","v":0},{"$f":"Input!AK610*AG$13","v":0},{"$f":"Input!AL610*AH$13","v":0},{"$f":"Input!AM610*AI$13","v":0}]
[{"$f":"ROW()","v":528},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J611*J$13","v":0},{"$f":"Input!K611*K$13","v":0},{"$f":"Input!L611*L$13","v":0},{"$f":"Input!M611*M$13","v":0},{"$f":"Input!N611*N$13","v":0},{"$f":"Input!O611*O$13","v":0},{"$f":"Input!P611*P$13","v":0},{"$f":"Input!Q611*Q$13","v":0},{"$f":"Input!R611*R$13","v":0},{"$f":"Input!S611*S$13","v":0},{"$f":"Input!T611*T$13","v":0},{"$f":"Input!W611*U$13","v":0},{"$f":"Input!X611*V$13","v":0},{"$f":"Input!Y611*W$13","v":0},{"$f":"Input!Z611*X$13","v":0},{"$f":"Input!AA611*Y$13","v":0},{"$f":"Input!AD611*Z$13","v":0},{"$f":"Input!AE611*AA$13","v":0},{"$f":"Input!AF611*AB$13","v":0},{"$f":"Input!AG611*AC$13","v":0},{"$f":"Input!AH611*AD$13","v":0},{"$f":"Input!AI611*AE$13","v":0},{"$f":"Input!AJ611*AF$13","v":0},{"$f":"Input!AK611*AG$13","v":0},{"$f":"Input!AL611*AH$13","v":0},{"$f":"Input!AM611*AI$13","v":0}]
[{"$f":"ROW()","v":529},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J612*J$13","v":0},{"$f":"Input!K612*K$13","v":0},{"$f":"Input!L612*L$13","v":0},{"$f":"Input!M612*M$13","v":0},{"$f":"Input!N612*N$13","v":0},{"$f":"Input!O612*O$13","v":0},{"$f":"Input!P612*P$13","v":0},{"$f":"Input!Q612*Q$13","v":0},{"$f":"Input!R612*R$13","v":0},{"$f":"Input!S612*S$13","v":0},{"$f":"Input!T612*T$13","v":0},{"$f":"Input!W612*U$13","v":0},{"$f":"Input!X612*V$13","v":0},{"$f":"Input!Y612*W$13","v":0},{"$f":"Input!Z612*X$13","v":0},{"$f":"Input!AA612*Y$13","v":0},{"$f":"Input!AD612*Z$13","v":0},{"$f":"Input!AE612*AA$13","v":0},{"$f":"Input!AF612*AB$13","v":0},{"$f":"Input!AG612*AC$13","v":0},{"$f":"Input!AH612*AD$13","v":0},{"$f":"Input!AI612*AE$13","v":0},{"$f":"Input!AJ612*AF$13","v":0},{"$f":"Input!AK612*AG$13","v":0},{"$f":"Input!AL612*AH$13","v":0},{"$f":"Input!AM612*AI$13","v":0}]
[{"$f":"ROW()","v":530},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J613*J$13","v":0},{"$f":"Input!K613*K$13","v":0},{"$f":"Input!L613*L$13","v":0},{"$f":"Input!M613*M$13","v":0},{"$f":"Input!N613*N$13","v":0},{"$f":"Input!O613*O$13","v":0},{"$f":"Input!P613*P$13","v":0},{"$f":"Input!Q613*Q$13","v":0},{"$f":"Input!R613*R$13","v":0},{"$f":"Input!S613*S$13","v":0},{"$f":"Input!T613*T$13","v":0},{"$f":"Input!W613*U$13","v":0},{"$f":"Input!X613*V$13","v":0},{"$f":"Input!Y613*W$13","v":0},{"$f":"Input!Z613*X$13","v":0},{"$f":"Input!AA613*Y$13","v":-3.5527312064289183E-2},{"$f":"Input!AD613*Z$13","v":-1.4436395415700897E-2},{"$f":"Input!AE613*AA$13","v":-0.19214937922521916},{"$f":"Input!AF613*AB$13","v":-6.1363699999999995E-3},{"$f":"Input!AG613*AC$13","v":0},{"$f":"Input!AH613*AD$13","v":0},{"$f":"Input!AI613*AE$13","v":0},{"$f":"Input!AJ613*AF$13","v":0},{"$f":"Input!AK613*AG$13","v":0},{"$f":"Input!AL613*AH$13","v":0},{"$f":"Input!AM613*AI$13","v":0}]
[{"$f":"ROW()","v":531},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J614*J$13","v":0},{"$f":"Input!K614*K$13","v":0},{"$f":"Input!L614*L$13","v":0},{"$f":"Input!M614*M$13","v":0},{"$f":"Input!N614*N$13","v":0},{"$f":"Input!O614*O$13","v":0},{"$f":"Input!P614*P$13","v":0},{"$f":"Input!Q614*Q$13","v":0},{"$f":"Input!R614*R$13","v":0},{"$f":"Input!S614*S$13","v":0},{"$f":"Input!T614*T$13","v":0},{"$f":"Input!W614*U$13","v":0},{"$f":"Input!X614*V$13","v":0},{"$f":"Input!Y614*W$13","v":0},{"$f":"Input!Z614*X$13","v":0},{"$f":"Input!AA614*Y$13","v":0},{"$f":"Input!AD614*Z$13","v":0},{"$f":"Input!AE614*AA$13","v":0},{"$f":"Input!AF614*AB$13","v":-0.20004546000000004},{"$f":"Input!AG614*AC$13","v":-0.50659181000000009},{"$f":"Input!AH614*AD$13","v":0},{"$f":"Input!AI614*AE$13","v":0},{"$f":"Input!AJ614*AF$13","v":0},{"$f":"Input!AK614*AG$13","v":0},{"$f":"Input!AL614*AH$13","v":0},{"$f":"Input!AM614*AI$13","v":0}]
[{"$f":"ROW()","v":532},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J615*J$13","v":0},{"$f":"Input!K615*K$13","v":0},{"$f":"Input!L615*L$13","v":0},{"$f":"Input!M615*M$13","v":0},{"$f":"Input!N615*N$13","v":0},{"$f":"Input!O615*O$13","v":0},{"$f":"Input!P615*P$13","v":0},{"$f":"Input!Q615*Q$13","v":0},{"$f":"Input!R615*R$13","v":0},{"$f":"Input!S615*S$13","v":0},{"$f":"Input!T615*T$13","v":0},{"$f":"Input!W615*U$13","v":0},{"$f":"Input!X615*V$13","v":0},{"$f":"Input!Y615*W$13","v":0},{"$f":"Input!Z615*X$13","v":0},{"$f":"Input!AA615*Y$13","v":-3.4623194234829962E-3},{"$f":"Input!AD615*Z$13","v":0},{"$f":"Input!AE615*AA$13","v":0},{"$f":"Input!AF615*AB$13","v":0},{"$f":"Input!AG615*AC$13","v":0},{"$f":"Input!AH615*AD$13","v":0},{"$f":"Input!AI615*AE$13","v":0},{"$f":"Input!AJ615*AF$13","v":0},{"$f":"Input!AK615*AG$13","v":0},{"$f":"Input!AL615*AH$13","v":0},{"$f":"Input!AM615*AI$13","v":0}]
[{"$f":"ROW()","v":533},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O616*O$13","v":0},{"$f":"Input!P616*P$13","v":0},{"$f":"Input!Q616*Q$13","v":0},{"$f":"Input!R616*R$13","v":0},{"$f":"Input!S616*S$13","v":0},{"$f":"Input!T616*T$13","v":0},{"$f":"Input!W616*U$13","v":0},{"$f":"Input!X616*V$13","v":0},{"$f":"Input!Y616*W$13","v":0},{"$f":"Input!Z616*X$13","v":0},{"$f":"Input!AA616*Y$13","v":0},{"$f":"Input!AD616*Z$13","v":0},{"$f":"Input!AE616*AA$13","v":0},{"$f":"Input!AF616*AB$13","v":0},{"$f":"Input!AG616*AC$13","v":0},{"$f":"Input!AH616*AD$13","v":0},{"$f":"Input!AI616*AE$13","v":0},{"$f":"Input!AJ616*AF$13","v":0},{"$f":"Input!AK616*AG$13","v":0},{"$f":"Input!AL616*AH$13","v":0},{"$f":"Input!AM616*AI$13","v":0}]
[{"$f":"ROW()","v":534},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J617*J$13","v":0},{"$f":"Input!K617*K$13","v":0},{"$f":"Input!L617*L$13","v":0},{"$f":"Input!M617*M$13","v":0},{"$f":"Input!N617*N$13","v":0},{"$f":"Input!O617*O$13","v":0},{"$f":"Input!P617*P$13","v":0},{"$f":"Input!Q617*Q$13","v":0},{"$f":"Input!R617*R$13","v":0},{"$f":"Input!S617*S$13","v":0},{"$f":"Input!T617*T$13","v":0},{"$f":"Input!W617*U$13","v":0},{"$f":"Input!X617*V$13","v":0},{"$f":"Input!Y617*W$13","v":0},{"$f":"Input!Z617*X$13","v":0},{"$f":"Input!AA617*Y$13","v":0},{"$f":"Input!AD617*Z$13","v":0},{"$f":"Input!AE617*AA$13","v":0},{"$f":"Input!AF617*AB$13","v":0},{"$f":"Input!AG617*AC$13","v":0},{"$f":"Input!AH617*AD$13","v":0},{"$f":"Input!AI617*AE$13","v":0},{"$f":"Input!AJ617*AF$13","v":0},{"$f":"Input!AK617*AG$13","v":0},{"$f":"Input!AL617*AH$13","v":0},{"$f":"Input!AM617*AI$13","v":0}]
[{"$f":"ROW()","v":535},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J618*J$13","v":0},{"$f":"Input!K618*K$13","v":0},{"$f":"Input!L618*L$13","v":0},{"$f":"Input!M618*M$13","v":0},{"$f":"Input!N618*N$13","v":0},{"$f":"Input!O618*O$13","v":0},{"$f":"Input!P618*P$13","v":0},{"$f":"Input!Q618*Q$13","v":0},{"$f":"Input!R618*R$13","v":0},{"$f":"Input!S618*S$13","v":0},{"$f":"Input!T618*T$13","v":0},{"$f":"Input!W618*U$13","v":0},{"$f":"Input!X618*V$13","v":0},{"$f":"Input!Y618*W$13","v":0},{"$f":"Input!Z618*X$13","v":0},{"$f":"Input!AA618*Y$13","v":0},{"$f":"Input!AD618*Z$13","v":0},{"$f":"Input!AE618*AA$13","v":0},{"$f":"Input!AF618*AB$13","v":0},{"$f":"Input!AG618*AC$13","v":0},{"$f":"Input!AH618*AD$13","v":0},{"$f":"Input!AI618*AE$13","v":0},{"$f":"Input!AJ618*AF$13","v":0},{"$f":"Input!AK618*AG$13","v":0},{"$f":"Input!AL618*AH$13","v":0},{"$f":"Input!AM618*AI$13","v":0}]
[{"$f":"ROW()","v":536},null,null,"Land",null,null,null,null,null,{"$f":"Input!J619*J$13","v":0},{"$f":"Input!K619*K$13","v":0},{"$f":"Input!L619*L$13","v":0},{"$f":"Input!M619*M$13","v":0},{"$f":"Input!N619*N$13","v":0},{"$f":"Input!O619*O$13","v":0},{"$f":"Input!P619*P$13","v":0},{"$f":"Input!Q619*Q$13","v":0},{"$f":"Input!R619*R$13","v":0},{"$f":"Input!S619*S$13","v":0},{"$f":"Input!T619*T$13","v":0},{"$f":"Input!W619*U$13","v":0},{"$f":"Input!X619*V$13","v":0},{"$f":"Input!Y619*W$13","v":0},{"$f":"Input!Z619*X$13","v":0},{"$f":"Input!AA619*Y$13","v":0},{"$f":"Input!AD619*Z$13","v":0},{"$f":"Input!AE619*AA$13","v":0},{"$f":"Input!AF619*AB$13","v":0},{"$f":"Input!AG619*AC$13","v":0},{"$f":"Input!AH619*AD$13","v":0},{"$f":"Input!AI619*AE$13","v":0},{"$f":"Input!AJ619*AF$13","v":0},{"$f":"Input!AK619*AG$13","v":0},{"$f":"Input!AL619*AH$13","v":0},{"$f":"Input!AM619*AI$13","v":0}]
[{"$f":"ROW()","v":537},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J620*J$13","v":0},{"$f":"Input!K620*K$13","v":0},{"$f":"Input!L620*L$13","v":0},{"$f":"Input!M620*M$13","v":0},{"$f":"Input!N620*N$13","v":0},{"$f":"Input!O620*O$13","v":0},{"$f":"Input!P620*P$13","v":0},{"$f":"Input!Q620*Q$13","v":0},{"$f":"Input!R620*R$13","v":0},{"$f":"Input!S620*S$13","v":0},{"$f":"Input!T620*T$13","v":0},{"$f":"Input!W620*U$13","v":0},{"$f":"Input!X620*V$13","v":0},{"$f":"Input!Y620*W$13","v":0},{"$f":"Input!Z620*X$13","v":0},{"$f":"Input!AA620*Y$13","v":0},{"$f":"Input!AD620*Z$13","v":0},{"$f":"Input!AE620*AA$13","v":0},{"$f":"Input!AF620*AB$13","v":0},{"$f":"Input!AG620*AC$13","v":0},{"$f":"Input!AH620*AD$13","v":0},{"$f":"Input!AI620*AE$13","v":0},{"$f":"Input!AJ620*AF$13","v":0},{"$f":"Input!AK620*AG$13","v":0},{"$f":"Input!AL620*AH$13","v":0},{"$f":"Input!AM620*AI$13","v":0}]
[{"$f":"ROW()","v":538},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J521:J537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.4436395415700897E-2,-0.19214937922521916,-0.20618183000000004,-0.50659181000000009,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":540},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":541},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T720*T$13","v":0},{"$f":"Input!W720*U$13","v":0},{"$f":"Input!X720*V$13","v":0},{"$f":"Input!Y720*W$13","v":0},{"$f":"Input!Z720*X$13","v":0},{"$f":"Input!AA720*Y$13","v":0},{"$f":"Input!AD720*Z$13","v":0},{"$f":"Input!AE720*AA$13","v":0},{"$f":"Input!AF720*AB$13","v":0},{"$f":"Input!AG720*AC$13","v":0},{"$f":"Input!AH720*AD$13","v":0},{"$f":"Input!AI720*AE$13","v":0},{"$f":"Input!AJ720*AF$13","v":0},{"$f":"Input!AK720*AG$13","v":0},{"$f":"Input!AL720*AH$13","v":0},{"$f":"Input!AM720*AI$13","v":0}]
[{"$f":"ROW()","v":542},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T721*T$13","v":0},{"$f":"Input!W721*U$13","v":0},{"$f":"Input!X721*V$13","v":0},{"$f":"Input!Y721*W$13","v":0},{"$f":"Input!Z721*X$13","v":0},{"$f":"Input!AA721*Y$13","v":0},{"$f":"Input!AD721*Z$13","v":0},{"$f":"Input!AE721*AA$13","v":0},{"$f":"Input!AF721*AB$13","v":0},{"$f":"Input!AG721*AC$13","v":0},{"$f":"Input!AH721*AD$13","v":0},{"$f":"Input!AI721*AE$13","v":0},{"$f":"Input!AJ721*AF$13","v":0},{"$f":"Input!AK721*AG$13","v":0},{"$f":"Input!AL721*AH$13","v":0},{"$f":"Input!AM721*AI$13","v":0}]
[{"$f":"ROW()","v":543},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T722*T$13","v":0},{"$f":"Input!W722*U$13","v":0},{"$f":"Input!X722*V$13","v":0},{"$f":"Input!Y722*W$13","v":0},{"$f":"Input!Z722*X$13","v":0},{"$f":"Input!AA722*Y$13","v":0},{"$f":"Input!AD722*Z$13","v":0},{"$f":"Input!AE722*AA$13","v":0},{"$f":"Input!AF722*AB$13","v":0},{"$f":"Input!AG722*AC$13","v":0},{"$f":"Input!AH722*AD$13","v":0},{"$f":"Input!AI722*AE$13","v":0},{"$f":"Input!AJ722*AF$13","v":0},{"$f":"Input!AK722*AG$13","v":0},{"$f":"Input!AL722*AH$13","v":0},{"$f":"Input!AM722*AI$13","v":0}]
[{"$f":"ROW()","v":544},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T723*T$13","v":0},{"$f":"Input!W723*U$13","v":0},{"$f":"Input!X723*V$13","v":0},{"$f":"Input!Y723*W$13","v":0},{"$f":"Input!Z723*X$13","v":0},{"$f":"Input!AA723*Y$13","v":0},{"$f":"Input!AD723*Z$13","v":0},{"$f":"Input!AE723*AA$13","v":0},{"$f":"Input!AF723*AB$13","v":0},{"$f":"Input!AG723*AC$13","v":0},{"$f":"Input!AH723*AD$13","v":0},{"$f":"Input!AI723*AE$13","v":0},{"$f":"Input!AJ723*AF$13","v":0},{"$f":"Input!AK723*AG$13","v":0},{"$f":"Input!AL723*AH$13","v":0},{"$f":"Input!AM723*AI$13","v":0}]
[{"$f":"ROW()","v":545},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T724*T$13","v":0},{"$f":"Input!W724*U$13","v":0},{"$f":"Input!X724*V$13","v":0},{"$f":"Input!Y724*W$13","v":0},{"$f":"Input!Z724*X$13","v":0},{"$f":"Input!AA724*Y$13","v":0},{"$f":"Input!AD724*Z$13","v":0},{"$f":"Input!AE724*AA$13","v":0},{"$f":"Input!AF724*AB$13","v":0},{"$f":"Input!AG724*AC$13","v":0},{"$f":"Input!AH724*AD$13","v":0},{"$f":"Input!AI724*AE$13","v":0},{"$f":"Input!AJ724*AF$13","v":0},{"$f":"Input!AK724*AG$13","v":0},{"$f":"Input!AL724*AH$13","v":0},{"$f":"Input!AM724*AI$13","v":0}]
[{"$f":"ROW()","v":546},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T725*T$13","v":0},{"$f":"Input!W725*U$13","v":0},{"$f":"Input!X725*V$13","v":0},{"$f":"Input!Y725*W$13","v":0},{"$f":"Input!Z725*X$13","v":-1.46282101167315E-2},{"$f":"Input!AA725*Y$13","v":0},{"$f":"Input!AD725*Z$13","v":0},{"$f":"Input!AE725*AA$13","v":0},{"$f":"Input!AF725*AB$13","v":0},{"$f":"Input!AG725*AC$13","v":0},{"$f":"Input!AH725*AD$13","v":0},{"$f":"Input!AI725*AE$13","v":0},{"$f":"Input!AJ725*AF$13","v":0},{"$f":"Input!AK725*AG$13","v":0},{"$f":"Input!AL725*AH$13","v":0},{"$f":"Input!AM725*AI$13","v":0}]
[{"$f":"ROW()","v":547},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T726*T$13","v":0},{"$f":"Input!W726*U$13","v":0},{"$f":"Input!X726*V$13","v":0},{"$f":"Input!Y726*W$13","v":0},{"$f":"Input!Z726*X$13","v":0},{"$f":"Input!AA726*Y$13","v":0},{"$f":"Input!AD726*Z$13","v":0},{"$f":"Input!AE726*AA$13","v":0},{"$f":"Input!AF726*AB$13","v":0},{"$f":"Input!AG726*AC$13","v":0},{"$f":"Input!AH726*AD$13","v":0},{"$f":"Input!AI726*AE$13","v":0},{"$f":"Input!AJ726*AF$13","v":0},{"$f":"Input!AK726*AG$13","v":0},{"$f":"Input!AL726*AH$13","v":0},{"$f":"Input!AM726*AI$13","v":0}]
[{"$f":"ROW()","v":548},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T727*T$13","v":0},{"$f":"Input!W727*U$13","v":0},{"$f":"Input!X727*V$13","v":0},{"$f":"Input!Y727*W$13","v":0},{"$f":"Input!Z727*X$13","v":0},{"$f":"Input!AA727*Y$13","v":0},{"$f":"Input!AD727*Z$13","v":0},{"$f":"Input!AE727*AA$13","v":0},{"$f":"Input!AF727*AB$13","v":0},{"$f":"Input!AG727*AC$13","v":0},{"$f":"Input!AH727*AD$13","v":0},{"$f":"Input!AI727*AE$13","v":0},{"$f":"Input!AJ727*AF$13","v":0},{"$f":"Input!AK727*AG$13","v":0},{"$f":"Input!AL727*AH$13","v":0},{"$f":"Input!AM727*AI$13","v":0}]
[{"$f":"ROW()","v":549},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T728*T$13","v":0},{"$f":"Input!W728*U$13","v":0},{"$f":"Input!X728*V$13","v":0},{"$f":"Input!Y728*W$13","v":0},{"$f":"Input!Z728*X$13","v":0},{"$f":"Input!AA728*Y$13","v":0},{"$f":"Input!AD728*Z$13","v":0},{"$f":"Input!AE728*AA$13","v":0},{"$f":"Input!AF728*AB$13","v":0},{"$f":"Input!AG728*AC$13","v":0},{"$f":"Input!AH728*AD$13","v":0},{"$f":"Input!AI728*AE$13","v":0},{"$f":"Input!AJ728*AF$13","v":0},{"$f":"Input!AK728*AG$13","v":0},{"$f":"Input!AL728*AH$13","v":0},{"$f":"Input!AM728*AI$13","v":0}]
[{"$f":"ROW()","v":550},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T729*T$13","v":0},{"$f":"Input!W729*U$13","v":0},{"$f":"Input!X729*V$13","v":0},{"$f":"Input!Y729*W$13","v":0},{"$f":"Input!Z729*X$13","v":0},{"$f":"Input!AA729*Y$13","v":0},{"$f":"Input!AD729*Z$13","v":0},{"$f":"Input!AE729*AA$13","v":0},{"$f":"Input!AF729*AB$13","v":0},{"$f":"Input!AG729*AC$13","v":0},{"$f":"Input!AH729*AD$13","v":0},{"$f":"Input!AI729*AE$13","v":0},{"$f":"Input!AJ729*AF$13","v":0},{"$f":"Input!AK729*AG$13","v":0},{"$f":"Input!AL729*AH$13","v":0},{"$f":"Input!AM729*AI$13","v":0}]
[{"$f":"ROW()","v":551},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T730*T$13","v":0},{"$f":"Input!W730*U$13","v":0},{"$f":"Input!X730*V$13","v":0},{"$f":"Input!Y730*W$13","v":0},{"$f":"Input!Z730*X$13","v":0},{"$f":"Input!AA730*Y$13","v":0},{"$f":"Input!AD730*Z$13","v":0},{"$f":"Input!AE730*AA$13","v":0},{"$f":"Input!AF730*AB$13","v":0},{"$f":"Input!AG730*AC$13","v":0},{"$f":"Input!AH730*AD$13","v":0},{"$f":"Input!AI730*AE$13","v":0},{"$f":"Input!AJ730*AF$13","v":0},{"$f":"Input!AK730*AG$13","v":0},{"$f":"Input!AL730*AH$13","v":0},{"$f":"Input!AM730*AI$13","v":0}]
[{"$f":"ROW()","v":552},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T731*T$13","v":0},{"$f":"Input!W731*U$13","v":0},{"$f":"Input!X731*V$13","v":0},{"$f":"Input!Y731*W$13","v":0},{"$f":"Input!Z731*X$13","v":0},{"$f":"Input!AA731*Y$13","v":0},{"$f":"Input!AD731*Z$13","v":0},{"$f":"Input!AE731*AA$13","v":0},{"$f":"Input!AF731*AB$13","v":0},{"$f":"Input!AG731*AC$13","v":0},{"$f":"Input!AH731*AD$13","v":0},{"$f":"Input!AI731*AE$13","v":0},{"$f":"Input!AJ731*AF$13","v":0},{"$f":"Input!AK731*AG$13","v":0},{"$f":"Input!AL731*AH$13","v":0},{"$f":"Input!AM731*AI$13","v":0}]
[{"$f":"ROW()","v":553},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T732*T$13","v":0},{"$f":"Input!W732*U$13","v":0},{"$f":"Input!X732*V$13","v":0},{"$f":"Input!Y732*W$13","v":0},{"$f":"Input!Z732*X$13","v":0},{"$f":"Input!AA732*Y$13","v":0},{"$f":"Input!AD732*Z$13","v":0},{"$f":"Input!AE732*AA$13","v":0},{"$f":"Input!AF732*AB$13","v":0},{"$f":"Input!AG732*AC$13","v":0},{"$f":"Input!AH732*AD$13","v":0},{"$f":"Input!AI732*AE$13","v":0},{"$f":"Input!AJ732*AF$13","v":0},{"$f":"Input!AK732*AG$13","v":0},{"$f":"Input!AL732*AH$13","v":0},{"$f":"Input!AM732*AI$13","v":0}]
[{"$f":"ROW()","v":554},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T733*T$13","v":0},{"$f":"Input!W733*U$13","v":0},{"$f":"Input!X733*V$13","v":0},{"$f":"Input!Y733*W$13","v":0},{"$f":"Input!Z733*X$13","v":0},{"$f":"Input!AA733*Y$13","v":0},{"$f":"Input!AD733*Z$13","v":0},{"$f":"Input!AE733*AA$13","v":0},{"$f":"Input!AF733*AB$13","v":0},{"$f":"Input!AG733*AC$13","v":0},{"$f":"Input!AH733*AD$13","v":0},{"$f":"Input!AI733*AE$13","v":0},{"$f":"Input!AJ733*AF$13","v":0},{"$f":"Input!AK733*AG$13","v":0},{"$f":"Input!AL733*AH$13","v":0},{"$f":"Input!AM733*AI$13","v":0}]
[{"$f":"ROW()","v":555},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T734*T$13","v":0},{"$f":"Input!W734*U$13","v":0},{"$f":"Input!X734*V$13","v":0},{"$f":"Input!Y734*W$13","v":0},{"$f":"Input!Z734*X$13","v":0},{"$f":"Input!AA734*Y$13","v":0},{"$f":"Input!AD734*Z$13","v":0},{"$f":"Input!AE734*AA$13","v":0},{"$f":"Input!AF734*AB$13","v":0},{"$f":"Input!AG734*AC$13","v":0},{"$f":"Input!AH734*AD$13","v":0},{"$f":"Input!AI734*AE$13","v":0},{"$f":"Input!AJ734*AF$13","v":0},{"$f":"Input!AK734*AG$13","v":0},{"$f":"Input!AL734*AH$13","v":0},{"$f":"Input!AM734*AI$13","v":0}]
[{"$f":"ROW()","v":556},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T735*T$13","v":0},{"$f":"Input!W735*U$13","v":0},{"$f":"Input!X735*V$13","v":0},{"$f":"Input!Y735*W$13","v":0},{"$f":"Input!Z735*X$13","v":0},{"$f":"Input!AA735*Y$13","v":0},{"$f":"Input!AD735*Z$13","v":0},{"$f":"Input!AE735*AA$13","v":0},{"$f":"Input!AF735*AB$13","v":0},{"$f":"Input!AG735*AC$13","v":0},{"$f":"Input!AH735*AD$13","v":0},{"$f":"Input!AI735*AE$13","v":0},{"$f":"Input!AJ735*AF$13","v":0},{"$f":"Input!AK735*AG$13","v":0},{"$f":"Input!AL735*AH$13","v":0},{"$f":"Input!AM735*AI$13","v":0}]
[{"$f":"ROW()","v":557},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T736*T$13","v":0},{"$f":"Input!W736*U$13","v":0},{"$f":"Input!X736*V$13","v":0},{"$f":"Input!Y736*W$13","v":0},{"$f":"Input!Z736*X$13","v":0},{"$f":"Input!AA736*Y$13","v":0},{"$f":"Input!AD736*Z$13","v":0},{"$f":"Input!AE736*AA$13","v":0},{"$f":"Input!AF736*AB$13","v":0},{"$f":"Input!AG736*AC$13","v":0},{"$f":"Input!AH736*AD$13","v":0},{"$f":"Input!AI736*AE$13","v":0},{"$f":"Input!AJ736*AF$13","v":0},{"$f":"Input!AK736*AG$13","v":0},{"$f":"Input!AL736*AH$13","v":0},{"$f":"Input!AM736*AI$13","v":0}]
[{"$f":"ROW()","v":558},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T541:T557)","v":0},0,0,0,-1.46282101167315E-2,0,0,0,0,0,0,0,0,0,0,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":560},null,"Closing Value"]
[{"$f":"ROW()","v":561},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J461+J481+J521+J501","v":0.61115981950423293},2.313323040542103,2.1961289889662372,2.0789349373903714,{"$f":"N461+N481+N521+N501","v":1.9617408858145056},{"$f":"O461+O481+O521+O501","v":2.3061918342386396},3.585481532662774,4.8930265548385981,7.8476399410568911,{"$f":"S461+S481+S521+S501-S581","v":17.765821450664319},{"$f":"T461+T481+T501+T521+T541","v":25.286146805555187},27.285966474828296,28.507537281716903,46.909063368657698,48.979138623379669,48.211526020467254,45.802712695519894,45.309662471677065,49.030634441678941,51.428143410380827,50.476202493067866,49.369798489675361,48.291764640658499,48.733134203309525,47.302785068527385,43.500657023374529]
[{"$f":"ROW()","v":562},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J462+J482+J522+J502","v":0},0,0,0,{"$f":"N462+N482+N522+N502","v":0},0,0,0,0,0,{"$f":"T462+T482+T502+T522+T542","v":0},0,0,0,0,1.0881248183169669,2.4621497878371232,3.0907413398457395,3.3945130031830217,3.8115720970485123,3.5944586120862976,3.3773451271240829,3.1602316421618681,2.9431181571996534,2.7260046722374387,2.508891187275224]
[{"$f":"ROW()","v":563},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J463+J483+J523+J503","v":2.5199999999999996},6.0039999999999996,9.9474999999999998,16.268500000000003,{"$f":"N463+N483+N523+N503","v":24.5275},23.2105,21.8935,20.576499999999999,19.259499999999999,17.942499999999999,{"$f":"T463+T483+T503+T523+T543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J464+J484+J524+J504","v":0.96680060184372696},2.0976032104707993,2.0707987297719717,1.9594769336773563,{"$f":"N464+N484+N524+N504","v":1.8836431280172263},8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,44.509086391302596,{"$f":"T464+T484+T504+T524+T544","v":65.208551507451403},70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,113.80978813860952,138.88599043726904,162.01884958418663,183.75831202523636,206.90442716129598,221.7909944840178,247.61255952457699,264.54692206726588,280.59513855207973,296.8397715063798,312.93325856301738]
[{"$f":"ROW()","v":565},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J465+J485+J525+J505","v":0},0,0,0,{"$f":"N465+N485+N525+N505","v":0},0,0,0,0,0,{"$f":"T465+T485+T505+T525+T545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Regulators",null,null,null,null,null,{"$f":"J466+J486+J526+J506","v":8.1870385377273536E-2},{"$f":"K466+K486+K526+K506","v":0.23494729188561611},0.24328696640281108,0.23700550196967998,{"$f":"N466+N486+N526+N506","v":0.23701304849962226},0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,2.460707984603415,{"$f":"T466+T486+T506+T526+T546","v":2.6768441806007641},2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.166142454004647,8.6468537405949224,12.619690623378316,17.324425066015412,18.440071086672223,18.74035434824199,19.312937380774521,19.515336385566982,19.914128031619352,19.998063298751774,19.709245622726936]
[{"$f":"ROW()","v":567},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J467+J487+J527+J507","v":1.0950815878488817E-2},{"$f":"K467+K487+K527+K507","v":2.2843607531940278E-2},2.2265673083717717E-2,2.1687738635495155E-2,{"$f":"N467+N487+N527+N507","v":2.1109804187272593E-2},2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,1.6877104541977914,{"$f":"T467+T487+T507+T527+T547","v":3.3522000818612452},3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655985227235661,3.2932426055118573,3.197614608410388,3.3045854693263212,3.924194588490463,9.2736060473841846,17.146157017881144,20.103608922322373,25.56330311723239,24.479655121953964,23.39425691715098]
[{"$f":"ROW()","v":568},null,null,"Buildings",null,null,null,null,null,{"$f":"J468+J488+J528+J508","v":0},{"$f":"K468+K488+K528+K508","v":5.8805049910332786E-2},5.7334923662574463E-2,5.5864797414816147E-2,{"$f":"N468+N488+N528+N508","v":5.4394671167057825E-2},5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,0.34651519625427069,{"$f":"T468+T488+T508+T528+T548","v":0.44780493285073564},1.5352308785593669,2.2362760387077016,6.4853897478242999,15.879702248670364,15.829864575895389,15.84244253334904,16.07671914719748,17.031380275304912,26.357825218582601,28.514326125446701,29.66303119615257,29.194440579416472,28.672399861378199,27.931426785134096,27.189953764463372]
[{"$f":"ROW()","v":569},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J469+J489+J529+J509","v":6.1},{"$f":"K469+K489+K529+K509","v":15.826000000000001},33.543200000000006,49.945999999999998,{"$f":"N469+N489+N529+N509","v":64.147599999999983},77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,134.02030570702857,{"$f":"T469+T489+T509+T529+T549","v":138.97024423032531},150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.84463807868056,212.34453168616338,226.79141817509867,237.72756460490621,245.38126466083349,256.74624167852437,259.87117172299753,262.24271345277077,265.56691062122565,268.34934418889657,271.25891681271037]
[{"$f":"ROW()","v":570},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J470+J490+J530+J510","v":0.55040886474975947},{"$f":"K470+K490+K530+K510","v":0.73869921928305715},0.66441968220910963,0.76038335804108259,{"$f":"N470+N490+N530+N510","v":0.74089794965237743},0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000541,0.21456571168691235,{"$f":"T470+T490+T510+T530+T550","v":0.16193248789036943},0.77108371037356449,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8780396115404194,9.893632520437281,9.4775125803088098,9.1655603000851471,9.3059825847080138,9.7553114854038281,8.7753559839234541,7.7597514890799966,6.8549868153653648,6.1286411200460993,5.7760314721097261]
[{"$f":"ROW()","v":571},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T471+T491+T511+T531+T551","v":0},0,0,0,0,1.4170479298747354,2.5298900428110125,4.3123793215727071,5.6273638255010452,7.7884375645692501,10.415041757646993,12.498083159982475,15.70319033772806,15.546257450537253,16.382262706322749,17.094253140789167]
[{"$f":"ROW()","v":572},null,null,"Information Technology",null,null,null,null,null,{"$f":"J472+J492+J532+J512","v":1.5968074211908176},1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,{"$f":"S472+S492+S532+S512-S592","v":3.7946811937111193},{"$f":"T472+T492+T512+T532+T552","v":4.9493346528312907},7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.526636119042742,11.080534225394798,15.951858247605045,18.421356514987135,15.15091159835942,11.960452446487084,13.439211090656327,17.205306281217119,19.44767407652202,19.423501799615259,21.990351708573574]
[{"$f":"ROW()","v":573},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7595753261537929E-2,0.15441155587410624,0.20018195537432484,0.23336869893211803,0.24289779894649696]
[{"$f":"ROW()","v":574},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J474+J494+J534+J514","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T474+T494+T514+T534+T554","v":0},0,0,0,0,0,0,0,0,0,0,1.4066084049961396,3.457170330134975,5.2168530357341529,6.9005427614564141,8.4734426026720939]
[{"$f":"ROW()","v":575},null,null,"FRC",null,null,null,null,null,{"$f":"J475+J495+J535+J515","v":5.4500000000000003E-5},4.183875000000001E-3,1.7134775000000002,4.3431453749999998,{"$f":"N475+N495+N535+N515","v":10.153254500000001},{"$f":"O475+O495+O535+O515","v":7.2092272500000005},4.2662357500000008,1.7508300000000006,0,0,{"$f":"T475+T495+T515+T535+T555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Land",null,null,null,null,null,{"$f":"J476+J496+J536+J516","v":0.1199375072405918},0.30344981816766481,0.30344981816766481,0.30344981816766481,{"$f":"N476+N496+N536+N516","v":0.30344981816766481},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,{"$f":"T476+T496+T516+T536+T556","v":0.30344981816766481},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676646,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647]
[{"$f":"ROW()","v":577},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J477+J497+J537+J517","v":0},0,0,0,{"$f":"N477+N497+N537+N517","v":0},0,0,0,0,0,{"$f":"T477+T497+T517+T537+T557","v":0},0,0,0,0,0,0,0,0,0.28029289557923354,0.9030288046826026,0.71121132792291275,0.5193938511632229,0.32757637440353304,0.13575889764384319,5.5511151231257827E-17]
[{"$f":"ROW()","v":578},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J561:J577)","v":12.557989915784887},29.420941463084855,52.384546410390691,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094452,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400491,283.58357076214043,339.95772110158453,384.94131354379215,409.44085608732348,451.90543009305605,502.22123899744855,548.56959200439212,592.56372673468763,627.98361715115732,669.08466504809269,697.6678404035282,725.3952611201488,742.64472549406526,759.88575548197764]
["Over Depreciation"]
[{"$f":"ROW()","v":580},null,"Over Depreciation"]
[{"$f":"ROW()","v":581},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N744+N905+N1066+N1227+N1388+N1549+N1710+N1871+N2032+N2193","v":0},null,null,null,null,{"$f":"S744+S905+S1066+S1227+S1388+S1549+S1710+S1871+S2032+S2193","v":0},null,null,null,null,{"$f":"X744+X905+X1066+X1227+X1388+X1549+X1710+X1871+X2032+X2193","v":0}]
[{"$f":"ROW()","v":582},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]
[{"$f":"ROW()","v":583},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":584},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]
[{"$f":"ROW()","v":585},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":586},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":587},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":588},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":589},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":590},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":591},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":592},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":593},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":594},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N757+N918+N1079+N1240+N1401+N1562+N1723+N1884+N2045+N2206","v":0},null,null,null,null,{"$f":"S757+S918+S1079+S1240+S1401+S1562+S1723+S1884+S2045+S2206","v":0},null,null,null,null,{"$f":"X757+X918+X1079+X1240+X1401+X1562+X1723+X1884+X2045+X2206","v":0}]
[{"$f":"ROW()","v":595},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N758+N919+N1080+N1241+N1402+N1563+N1724+N1885+N2046+N2207","v":0},null,null,null,null,{"$f":"S758+S919+S1080+S1241+S1402+S1563+S1724+S1885+S2046+S2207","v":0},null,null,null,null,{"$f":"X758+X919+X1080+X1241+X1402+X1563+X1724+X1885+X2046+X2207","v":0}]
[{"$f":"ROW()","v":596},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N759+N920+N1081+N1242+N1403+N1564+N1725+N1886+N2047+N2208","v":0},null,null,null,null,{"$f":"S759+S920+S1081+S1242+S1403+S1564+S1725+S1886+S2047+S2208","v":0},null,null,null,null,{"$f":"X759+X920+X1081+X1242+X1403+X1564+X1725+X1886+X2047+X2208","v":0}]
[{"$f":"ROW()","v":597},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N760+N921+N1082+N1243+N1404+N1565+N1726+N1887+N2048+N2209","v":0},null,null,null,null,{"$f":"S760+S921+S1082+S1243+S1404+S1565+S1726+S1887+S2048+S2209","v":0},null,null,null,null,{"$f":"X760+X921+X1082+X1243+X1404+X1565+X1726+X1887+X2048+X2209","v":0}]
[{"$f":"ROW()","v":598},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N581:N597)","v":0},null,null,null,null,{"$f":"SUM(S581:S597)","v":0},null,null,null,null,{"$f":"SUM(X581:X597)","v":0}]
[{"$f":"ROW()","v":599}]
[{"$f":"ROW()","v":600}]
["2000 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":603},null,"Life"]
[{"$f":"ROW()","v":604},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(K604-K$9)*(K604>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":605},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(K605-K$9)*(K605>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":606},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(K606-K$9)*(K606>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":607},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(K607-K$9)*(K607>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":608},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(K608-K$9)*(K608>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":609},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(K609-K$9)*(K609>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":610},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(K610-K$9)*(K610>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":611},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(K611-K$9)*(K611>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":612},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(K612-K$9)*(K612>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":613},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(K613-K$9)*(K613>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":614},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(K614-K$9)*(K614>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":615},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(K615-K$9)*(K615>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":616},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,{"$f":"Input!$AD$59","v":4},{"$f":"(K616-K$9)*(K616>L$9)","v":3},{"$f":"(L616-L$9)*(L616>M$9)","v":2},{"$f":"(M616-M$9)*(M616>N$9)","v":1},{"$f":"(N616-N$9)*(N616>O$9)","v":0},{"$f":"(O616-O$9)*(O616>P$9)","v":0},{"$f":"(P616-P$9)*(P616>Q$9)","v":0},{"$f":"(Q616-Q$9)*(Q616>R$9)","v":0},{"$f":"(R616-R$9)*(R616>S$9)","v":0},{"$f":"(S616-S$9)*(S616>T$9)","v":0},{"$f":"(T616-T$9)*(T616>U$9)","v":0},{"$f":"(U616-U$9)*(U616>V$9)","v":0},{"$f":"(V616-V$9)*(V616>W$9)","v":0},{"$f":"(W616-W$9)*(W616>X$9)","v":0},{"$f":"(X616-X$9)*(X616>Y$9)","v":0},{"$f":"(Y616-Y$9)*(Y616>Z$9)","v":0},{"$f":"(Z616-Z$9)*(Z616>AA$9)","v":0},{"$f":"(AA616-AA$9)*(AA616>AB$9)","v":0},{"$f":"(AB616-AB$9)*(AB616>AC$9)","v":0},{"$f":"(AC616-AC$9)*(AC616>AD$9)","v":0},{"$f":"(AD616-AD$9)*(AD616>AE$9)","v":0},{"$f":"(AE616-AE$9)*(AE616>AF$9)","v":0},{"$f":"(AF616-AF$9)*(AF616>AG$9)","v":0},{"$f":"(AG616-AG$9)*(AG616>AH$9)","v":0},{"$f":"(AH616-AH$9)*(AH616>AI$9)","v":0}]
[{"$f":"ROW()","v":617},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$AD$60","v":10},{"$f":"(K617-K$9)*(K617>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":618},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$AD$61","v":4},{"$f":"(K618-K$9)*(K618>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":619},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$AD$62","v":0},{"$f":"(K619-K$9)*(K619>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":620},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$AD$63","v":5},{"$f":"(K620-K$9)*(K620>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":621}]
["Opening Asset Value"]
[{"$f":"ROW()","v":623},null,"Opening Value"]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I724","v":0},0.61115981950423293,0.58060182852902131,0.5500438375538097,0.51948584657859809,0.48892785560338642,0.45836986462817475,0.42781187365296308,0.39725388267775141,0.36669589170253974,0.33613790072732808,0.32085890523972227,0.2903009142645106,0.25974292328929893,0.22918493231408729,0.19862694133887565,0.18334794585126984,0.1527899548760582,0.12223196390084656,9.1673972925634922E-2,6.1115981950423282E-2,{"$f":"AD724","v":3.0557990975211641E-2},0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD725","v":0},0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"H726*(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":627},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"IF(I$6<$T$6,H727,H726+H727)","v":0},0,0.96680060184372696,0.91846057175154061,0.87012054165935426,0.82178051156716792,0.77344048147498157,0.72510045138279522,0.67676042129060887,0.62842039119842252,0.58008036110623618,1.9177403310140499,1.8305703159679567,1.6562302858757705,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I728","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S728","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD728","v":0},0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"Regulators",null,null,null,null,null,{"$f":"I729","v":0},8.1870385377273536E-2,7.98236257428417E-2,7.7776866108409864E-2,7.5730106473978029E-2,7.3683346839546193E-2,7.1636587205114358E-2,6.9589827570682522E-2,6.7543067936250686E-2,6.5496308301818851E-2,{"$f":"S729","v":6.3449548667387015E-2},6.2426168850171097E-2,6.0379409215739255E-2,5.8332649581307419E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,{"$f":"AD729","v":4.2981952323068624E-2},4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2]
[{"$f":"ROW()","v":630},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I730","v":0},1.0950815878488817E-2,1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,{"$f":"S730","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,{"$f":"AD730","v":5.74917833620663E-3},5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3]
[{"$f":"ROW()","v":631},null,null,"Buildings",null,null,null,null,null,{"$f":"I731","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S731","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD731","v":0},0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I732","v":0},6.1,5.8559999999999999,5.6120000000000001,5.3680000000000003,5.1240000000000006,4.8800000000000008,4.636000000000001,4.3920000000000012,4.1480000000000015,{"$f":"S732","v":3.9040000000000012},3.7820000000000014,3.5380000000000011,3.2940000000000009,3.0500000000000007,2.8060000000000005,2.6840000000000006,2.4400000000000004,2.1960000000000002,1.9520000000000002,1.7080000000000002,{"$f":"AD732","v":1.4640000000000002},1.2200000000000002,0.9760000000000002,0.73200000000000021,0.4880000000000001]
[{"$f":"ROW()","v":633},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I733","v":0},0.55040886474975947,0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,{"$f":"S733","v":5.5040886474975945E-2},2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,{"$f":"AD733","v":0},0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Vehicle",null,null,null,null,null,{"$f":"I734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD734","v":0},0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"Information Technology",null,null,null,null,null,{"$f":"I735","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,{"$f":"AD735","v":0},0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N736","v":0},{"$f":"O736","v":0},{"$f":"P736","v":0},{"$f":"Q736","v":0},{"$f":"R736","v":0},{"$f":"S736","v":0},{"$f":"T736","v":0},{"$f":"U736","v":0},{"$f":"V736","v":0},{"$f":"W736","v":0},{"$f":"X736","v":0},{"$f":"Y736","v":0},{"$f":"Z736","v":0},{"$f":"AA736","v":0},{"$f":"AB736","v":0},{"$f":"AC736","v":0},{"$f":"AD736","v":0},{"$f":"AE736","v":0},{"$f":"AF736","v":0},{"$f":"AG736","v":0},{"$f":"AH736","v":0}]
[{"$f":"ROW()","v":637},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD737","v":0},0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"FRC",null,null,null,null,null,{"$f":"I738","v":0},5.4500000000000003E-5,4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"X738","v":0},0,0,{"$f":"AA738","v":0},0,0,{"$f":"AD738","v":0},{"$f":"AE738","v":0},{"$f":"AF738","v":0},{"$f":"AG738","v":0},{"$f":"AH738","v":0}]
[{"$f":"ROW()","v":639},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]
[{"$f":"ROW()","v":640},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I740","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]
[{"$f":"ROW()","v":641},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J624:J640)","v":0},12.557989915784887,11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990024,8.4298308067252332,7.9235713691514658,7.4173119315776983,6.9110524940039317,{"$f":"SUM(T624:T640)","v":6.4047930564301634},6.1516633376432788,5.6729243433069989,5.2217057922082066,4.7704872411094144,{"$f":"SUM(Y624:Y640)","v":4.3192686900106212},4.0936594144612259,3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,{"$f":"SUM(AE624:AE640)","v":1.837566658967265},1.3863481078684732,1.140027577837079,0.89370704780568511,0.6473865177742909]
["Capex"]
[{"$f":"ROW()","v":643},null,"Capex"]
[{"$f":"ROW()","v":644},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$481","v":0.61115981950423293}]
[{"$f":"ROW()","v":645},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$482","v":0}]
[{"$f":"ROW()","v":646},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$483","v":2.5199999999999996}]
[{"$f":"ROW()","v":647},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$484","v":0.96680060184372696}]
[{"$f":"ROW()","v":648},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$485","v":0}]
[{"$f":"ROW()","v":649},null,null,"Regulators",null,null,null,null,null,{"$f":"J$486","v":8.1870385377273536E-2}]
[{"$f":"ROW()","v":650},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$487","v":1.0950815878488817E-2}]
[{"$f":"ROW()","v":651},null,null,"Buildings",null,null,null,null,null,{"$f":"J$488","v":0}]
[{"$f":"ROW()","v":652},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$489","v":6.1}]
[{"$f":"ROW()","v":653},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$490","v":0.55040886474975947}]
[{"$f":"ROW()","v":654},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$491","v":0}]
[{"$f":"ROW()","v":655},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$492","v":1.5968074211908176}]
[{"$f":"ROW()","v":656},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,{"$f":"J$493","v":0}]
[{"$f":"ROW()","v":657},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$494","v":0}]
[{"$f":"ROW()","v":658},null,null,"FRC",null,null,null,null,null,{"$f":"J$495","v":5.4500000000000003E-5}]
[{"$f":"ROW()","v":659},null,null,"Land",null,null,null,null,null,{"$f":"J$496","v":0.1199375072405918}]
[{"$f":"ROW()","v":660},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$497","v":0}]
[{"$f":"ROW()","v":661},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J644:J660)","v":12.557989915784887}]
["Disposals"]
[{"$f":"ROW()","v":663},null,"Disposals"]
[{"$f":"ROW()","v":664},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$521","v":0}]
[{"$f":"ROW()","v":665},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$522","v":0}]
[{"$f":"ROW()","v":666},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$523","v":0}]
[{"$f":"ROW()","v":667},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$524","v":0}]
[{"$f":"ROW()","v":668},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$525","v":0}]
[{"$f":"ROW()","v":669},null,null,"Regulators",null,null,null,null,null,{"$f":"J$526","v":0}]
[{"$f":"ROW()","v":670},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$527","v":0}]
[{"$f":"ROW()","v":671},null,null,"Buildings",null,null,null,null,null,{"$f":"J$528","v":0}]
[{"$f":"ROW()","v":672},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$529","v":0}]
[{"$f":"ROW()","v":673},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$530","v":0}]
[{"$f":"ROW()","v":674},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$531","v":0}]
[{"$f":"ROW()","v":675},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$532","v":0}]
[{"$f":"ROW()","v":676},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,{"$f":"J$532","v":0}]
[{"$f":"ROW()","v":677},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$533","v":0}]
[{"$f":"ROW()","v":678},null,null,"FRC",null,null,null,null,null,{"$f":"J$535","v":0}]
[{"$f":"ROW()","v":679},null,null,"Land",null,null,null,null,null,{"$f":"J$536","v":0}]
[{"$f":"ROW()","v":680},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$537","v":0}]
[{"$f":"ROW()","v":681},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J664:J680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":683},null,"Depreciation"]
[{"$f":"ROW()","v":684},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF($D684=\"Land\",0,IF(K624<0,K624,IF(K604<K$9,K624,(K624/K604)*K$9)))","v":-3.0557990975211648E-2},-3.0557990975211648E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211648E-2,-3.0557990975211648E-2,-3.0557990975211644E-2,-1.5278995487605822E-2,-3.0557990975211644E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211637E-2,-1.5278995487605819E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF($D685=\"Land\",0,IF(K625<0,K625,IF(K605<K$9,K625,(K625/K605)*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":686},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D686=\"Land\",0,IF(K626<0,K626,IF(K606<K$9,K626,(K626/K606)*K$9)))","v":-0.12599999999999997},-0.12599999999999997,-0.126,-0.126,-0.126,-0.126,-0.12600000000000003,-0.126,-0.126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D687=\"Land\",0,IF(K627<0,K627,IF(K607<K$9,K627,(K627/K607)*K$9)))","v":-4.8340030092186348E-2},-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-8.7170015046093174E-2,-0.17434003009218635,-0.17434003009218638,-0.17434003009218635,-0.17434003009218635,-8.7170015046093161E-2,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D688=\"Land\",0,IF(K628<0,K628,IF(K608<K$9,K628,(K628/K608)*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":689},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF($D689=\"Land\",0,IF(K629<0,K629,IF(K609<K$9,K629,(K629/K609)*K$9)))","v":-2.0467596344318382E-3},-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-1.0233798172159195E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-1.0233798172159195E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3]
[{"$f":"ROW()","v":690},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF($D690=\"Land\",0,IF(K630<0,K630,IF(K610<K$9,K630,(K630/K610)*K$9)))","v":-2.7377039696222042E-4},-2.7377039696222048E-4,-2.7377039696222042E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111027E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111024E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4]
[{"$f":"ROW()","v":691},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF($D691=\"Land\",0,IF(K631<0,K631,IF(K611<K$9,K631,(K631/K611)*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":692},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF($D692=\"Land\",0,IF(K632<0,K632,IF(K612<K$9,K632,(K632/K612)*K$9)))","v":-0.24399999999999999},-0.24399999999999999,-0.24399999999999999,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000008,-0.12200000000000004,-0.24400000000000008,-0.24400000000000008,-0.24400000000000008,-0.24400000000000005,-0.12200000000000003,-0.24400000000000005,-0.24400000000000005,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000005]
[{"$f":"ROW()","v":693},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF($D693=\"Land\",0,IF(K633<0,K633,IF(K613<K$9,K633,(K633/K613)*K$9)))","v":-5.5040886474975945E-2},-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975945E-2,-2.7520443237487972E-2,-2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF($D694=\"Land\",0,IF(K634<0,K634,IF(K614<K$9,K634,(K634/K614)*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":695},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-IF($D695=\"Land\",0,IF(K635<0,K635,IF(K615<K$9,K635,(K635/K615)*K$9)))","v":-0.39920185529770441},-0.39920185529770441,-0.39920185529770447,-0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":696},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":697},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-IF($D697=\"Land\",0,IF(K637<0,K637,IF(K617<K$9,K637,(K637/K617)*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":698},null,null,"FRC",null,null,null,null,null,null,{"$f":"-IF($D698=\"Land\",0,IF(K638<0,K638,IF(K618<K$9,K638,(K638/K618)*K$9)))","v":-1.3625000000000001E-5},-1.3625000000000001E-5,-1.3625000000000003E-5,-1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Land",null,null,null,null,null,null,{"$f":"-IF($D699=\"Land\",0,IF(K639<0,K639,IF(K619<K$9,K639,(K639/K619)*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":700},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF($D700=\"Land\",0,IF(K640<0,K640,IF(K620<K$9,K640,(K640/K620)*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":701},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K684:K700)","v":-0.9054749178714725},{"$f":"SUM(L684:L700)","v":-0.9054749178714725},{"$f":"SUM(M684:M700)","v":-0.9054749178714725},{"$f":"SUM(N684:N700)","v":-0.9054749178714725},{"$f":"SUM(O684:O700)","v":-0.50625943757376801},-0.50625943757376801,-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.25312971878688406,-0.47873899433628014,-0.45121855109879216,-0.45121855109879216,-0.45121855109879211,-0.22560927554939603,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,{"$f":"SUM(AC684:AC700)","v":-0.45121855109879205},-0.45121855109879205,-0.45121855109879205,-0.24632053003139412,-0.24632053003139412,-0.24632053003139415,-0.24632053003139412]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":703},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":704},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":705},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":706},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":707},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":708},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":709},null,null,"Regulators"]
[{"$f":"ROW()","v":710},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":711},null,null,"Buildings"]
[{"$f":"ROW()","v":712},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":713},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":714},null,null,"Vehicle"]
[{"$f":"ROW()","v":715},null,null,"Information Technology"]
[{"$f":"ROW()","v":716},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":717},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":718},null,null,"FRC"]
[{"$f":"ROW()","v":719},null,null,"Land"]
[{"$f":"ROW()","v":720},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":721},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":723},null,"Closing Value"]
[{"$f":"ROW()","v":724},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J624+J644+J684+J664","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]
[{"$f":"ROW()","v":725},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J625+J645+J685+J665","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]
[{"$f":"ROW()","v":726},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J626+J646+J686+J666","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]
[{"$f":"ROW()","v":727},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J627+J647+J687+J667","v":0.96680060184372696},0.91846057175154061,0.87012054165935426,0.82178051156716792,0.77344048147498157,0.72510045138279522,0.67676042129060887,0.62842039119842252,0.58008036110623618,0.53174033101404983,1.8305703159679567,1.6562302858757705,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J628+J648+J688+J668","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]
[{"$f":"ROW()","v":729},null,null,"Regulators",null,null,null,null,null,{"$f":"J629+J649+J689+J669","v":8.1870385377273536E-2},7.98236257428417E-2,7.7776866108409864E-2,7.5730106473978029E-2,7.3683346839546193E-2,7.1636587205114358E-2,6.9589827570682522E-2,6.7543067936250686E-2,6.5496308301818851E-2,6.3449548667387015E-2,6.2426168850171097E-2,6.0379409215739255E-2,5.8332649581307419E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-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]
[{"$f":"ROW()","v":730},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J630+J650+J690+J670","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]
[{"$f":"ROW()","v":731},null,null,"Buildings",null,null,null,null,null,{"$f":"J631+J651+J691+J671","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]
[{"$f":"ROW()","v":732},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J632+J652+J692+J672","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]
[{"$f":"ROW()","v":733},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J633+J653+J693+J673","v":0.55040886474975947},0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,5.5040886474975945E-2,2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Vehicle",null,null,null,null,null,{"$f":"J634+J654+J694+J674","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]
[{"$f":"ROW()","v":735},null,null,"Information Technology",null,null,null,null,null,{"$f":"J635+J655+J695+J675","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]
[{"$f":"ROW()","v":736},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J637+J657+J697+J677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,null,"FRC",null,null,null,null,null,{"$f":"J638+J658+J698+J678","v":5.4500000000000003E-5},4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,null,"Land",null,null,null,null,null,{"$f":"J639+J659+J699+J679","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":740},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J640+J660+J700+J680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J724:J740)","v":12.557989915784887},{"$f":"SUM(K724:K740)","v":11.652514997913418},{"$f":"SUM(L724:L740)","v":10.747040080041945},{"$f":"SUM(M724:M740)","v":9.8415651621704718},{"$f":"SUM(N724:N740)","v":8.9360902442990024},{"$f":"SUM(O724:O740)","v":8.4298308067252332},7.9235713691514658,7.4173119315776983,6.9110524940039317,6.4047930564301634,6.1516633376432788,5.6729243433069989,5.2217057922082066,4.7704872411094144,4.3192686900106212,{"$f":"SUM(Y724:Y740)","v":4.0936594144612259},3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,1.837566658967265,{"$f":"SUM(AE724:AE740)","v":1.3863481078684732},1.140027577837079,0.89370704780568511,0.6473865177742909,0.40106598774289681]
["Over Depreciation"]
[{"$f":"ROW()","v":743},null,"Over Depreciation"]
[{"$f":"ROW()","v":744},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":745},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":746},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":747},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":748},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":749},null,null,"Regulators"]
[{"$f":"ROW()","v":750},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":751},null,null,"Buildings"]
[{"$f":"ROW()","v":752},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":753},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":754},null,null,"Vehicle"]
[{"$f":"ROW()","v":755},null,null,"Information Technology"]
[{"$f":"ROW()","v":756},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":757},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":758},null,null,"FRC"]
[{"$f":"ROW()","v":759},null,null,"Land"]
[{"$f":"ROW()","v":760},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":761},null,null,"Total"]
["2001 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":764},null,"Life"]
[{"$f":"ROW()","v":765},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(L765-L$9)*(L765>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":766},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(L766-L$9)*(L766>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":767},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(L767-L$9)*(L767>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":768},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(L768-L$9)*(L768>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":769},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(L769-L$9)*(L769>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":770},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(L770-L$9)*(L770>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":771},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(L771-L$9)*(L771>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":772},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(L772-L$9)*(L772>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":773},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(L773-L$9)*(L773>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":774},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(L774-L$9)*(L774>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":775},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(L775-L$9)*(L775>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":776},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(L776-L$9)*(L776>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":777},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":4},{"$f":"(L777-L$9)*(L777>M$9)","v":3},{"$f":"(M777-M$9)*(M777>N$9)","v":2},{"$f":"(N777-N$9)*(N777>O$9)","v":1},{"$f":"(O777-O$9)*(O777>P$9)","v":0},{"$f":"(P777-P$9)*(P777>Q$9)","v":0},{"$f":"(Q777-Q$9)*(Q777>R$9)","v":0},{"$f":"(R777-R$9)*(R777>S$9)","v":0},{"$f":"(S777-S$9)*(S777>T$9)","v":0},{"$f":"(T777-T$9)*(T777>U$9)","v":0},{"$f":"(U777-U$9)*(U777>V$9)","v":0},{"$f":"(V777-V$9)*(V777>W$9)","v":0},{"$f":"(W777-W$9)*(W777>X$9)","v":0},{"$f":"(X777-X$9)*(X777>Y$9)","v":0},{"$f":"(Y777-Y$9)*(Y777>Z$9)","v":0},{"$f":"(Z777-Z$9)*(Z777>AA$9)","v":0},{"$f":"(AA777-AA$9)*(AA777>AB$9)","v":0},{"$f":"(AB777-AB$9)*(AB777>AC$9)","v":0},{"$f":"(AC777-AC$9)*(AC777>AD$9)","v":0},{"$f":"(AD777-AD$9)*(AD777>AE$9)","v":0},{"$f":"(AE777-AE$9)*(AE777>AF$9)","v":0},{"$f":"(AF777-AF$9)*(AF777>AG$9)","v":0},{"$f":"(AG777-AG$9)*(AG777>AH$9)","v":0},{"$f":"(AH777-AH$9)*(AH777>AI$9)","v":0}]
[{"$f":"ROW()","v":778},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":10},{"$f":"(L778-L$9)*(L778>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":779},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":4},{"$f":"(L779-L$9)*(L779>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":780},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":0},{"$f":"(L780-L$9)*(L780>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":781},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$AD$63","v":5},{"$f":"(L781-L$9)*(L781>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":782}]
["Opening Asset Value"]
[{"$f":"ROW()","v":784},null,"Opening Value"]
[{"$f":"ROW()","v":785},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J885","v":0},1.7327212120130815,1.6460851514124275,1.5594490908117735,1.4728130302111195,1.3861769696104655,1.2995409090098113,1.2129048484091574,1.1262687878085034,1.0396327272078492,0.99631469690752206,0.90967863630686796,0.82304257570621386,0.73640651510555977,0.64977045450490567,0.60645242420457868,0.51981636360392458,0.43318030300327048,0.34654424240261639,0.25990818180196229,{"$f":"AD885","v":0.17327212120130819},8.6636060600654097E-2,0,0,0]
[{"$f":"ROW()","v":786},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD886","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I887*(J$6<$T$6)","v":0},0,3.6100000000000003,3.4295000000000004,3.2490000000000006,3.0685000000000007,2.8880000000000008,2.7075000000000009,2.527000000000001,2.3465000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I888,I887+I888)","v":0},0,1.179142638719259,1.120185506783296,1.061228374847333,1.00227124291137,0.94331411097540707,0.8843569790394441,0.82539984710348113,0.76644271516751816,2.8734855832315565,2.7537570172635748,2.5142998853276119,2.2748427533916491,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J889","v":0},0,0,0,0,0,0,0,0,{"$f":"S889","v":0},{"$f":"T889","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD889","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J890","v":0},0.15512366614277442,0.15124557448920506,0.14736748283563569,0.14348939118206633,0.13961129952849696,0.1357332078749276,0.13185511622135823,0.12797702456778887,0.1240989329142195,{"$f":"T890","v":0.12215988708743482},0.11828179543386545,0.11440370378029609,0.11052561212672672,0.10664752047315737,0.10470847464637269,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,{"$f":"AD890","v":8.5318016378525888E-2},8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2]
[{"$f":"ROW()","v":791},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J891","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,{"$f":"T891","v":9.5811676147007693E-3},9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,{"$f":"AD891","v":6.6916091277275207E-3},6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3]
[{"$f":"ROW()","v":792},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J892","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,{"$f":"T892","v":4.6308976804387066E-2},4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,{"$f":"AD892","v":3.2342777450683029E-2},3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2]
[{"$f":"ROW()","v":793},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J893","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,{"$f":"T893","v":6.5802000000000014},6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,{"$f":"AD893","v":2.7916000000000007},2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006]
[{"$f":"ROW()","v":794},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J894","v":0},0.24333124100827358,0.21899811690744622,0.19466499280661886,0.17033186870579151,0.14599874460496415,0.12166562050413679,9.7332496403309432E-2,7.2999372302482074E-2,4.8666248201654716E-2,{"$f":"T894","v":3.6499686151241037E-2},1.2166562050413679E-2,0,0,0,0,0,0,0,0,{"$f":"AD894","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"J895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD895","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J896","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD896","v":0},0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N897","v":0},{"$f":"O897","v":0},{"$f":"P897","v":0},{"$f":"Q897","v":0},{"$f":"R897","v":0},{"$f":"S897","v":0},{"$f":"T897","v":0},{"$f":"U897","v":0},{"$f":"V897","v":0},{"$f":"W897","v":0},{"$f":"X897","v":0},{"$f":"Y897","v":0},{"$f":"Z897","v":0},{"$f":"AA897","v":0},{"$f":"AB897","v":0},{"$f":"AC897","v":0},{"$f":"AD897","v":0},{"$f":"AE897","v":0},{"$f":"AF897","v":0},{"$f":"AG897","v":0},{"$f":"AH897","v":0}]
[{"$f":"ROW()","v":798},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD898","v":0},0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"FRC",null,null,null,null,null,null,{"$f":"J899","v":0},4.1430000000000008E-3,3.1072500000000006E-3,2.0715000000000004E-3,1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,{"$f":"X899","v":0},0,0,{"$f":"AA899","v":0},0,0,{"$f":"AD899","v":0},{"$f":"AE899","v":0},{"$f":"AF899","v":0},{"$f":"AG899","v":0},{"$f":"AH899","v":0}]
[{"$f":"ROW()","v":800},null,null,"Land",null,null,null,null,null,null,0,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":801},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K785:K801)","v":0},{"$f":"SUM(L785:L801)","v":17.768426465171444},{"$f":"SUM(M785:M801)","v":16.857641820481348},{"$f":"SUM(N785:N801)","v":15.94685717579126},{"$f":"SUM(O785:O801)","v":15.036072531101171},14.125287886411082,13.37040918782105,12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,{"$f":"SUM(Y785:Y801)","v":7.7696517586478731},7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,{"$f":"SUM(AE785:AE801)","v":3.751651098957244},3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578]
["Capex"]
[{"$f":"ROW()","v":804},null,"Capex"]
[{"$f":"ROW()","v":805},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$481","v":1.7327212120130815}]
[{"$f":"ROW()","v":806},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$482","v":0}]
[{"$f":"ROW()","v":807},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$483","v":3.6100000000000003}]
[{"$f":"ROW()","v":808},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$484","v":1.179142638719259}]
[{"$f":"ROW()","v":809},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$485","v":0}]
[{"$f":"ROW()","v":810},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$486","v":0.15512366614277442}]
[{"$f":"ROW()","v":811},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$487","v":1.2166562050413679E-2}]
[{"$f":"ROW()","v":812},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$488","v":5.8805049910332786E-2}]
[{"$f":"ROW()","v":813},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$489","v":9.9700000000000006}]
[{"$f":"ROW()","v":814},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$490","v":0.24333124100827358}]
[{"$f":"ROW()","v":815},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$491","v":0}]
[{"$f":"ROW()","v":816},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$492","v":0.6194807844002298}]
[{"$f":"ROW()","v":817},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,{"$f":"K$493","v":0}]
[{"$f":"ROW()","v":818},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$494","v":0}]
[{"$f":"ROW()","v":819},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$495","v":4.1430000000000008E-3}]
[{"$f":"ROW()","v":820},null,null,"Land",null,null,null,null,null,null,{"$f":"K$496","v":0.18351231092707299}]
[{"$f":"ROW()","v":821},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$497","v":0}]
[{"$f":"ROW()","v":822},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K805:K821)","v":17.768426465171444}]
["Disposals"]
[{"$f":"ROW()","v":824},null,"Disposals"]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$6488","v":0}]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$522","v":0}]
[{"$f":"ROW()","v":827},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$523","v":0}]
[{"$f":"ROW()","v":828},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$524","v":0}]
[{"$f":"ROW()","v":829},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$525","v":0}]
[{"$f":"ROW()","v":830},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$526","v":0}]
[{"$f":"ROW()","v":831},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$527","v":0}]
[{"$f":"ROW()","v":832},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$528","v":0}]
[{"$f":"ROW()","v":833},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$529","v":0}]
[{"$f":"ROW()","v":834},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$530","v":0}]
[{"$f":"ROW()","v":835},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$531","v":0}]
[{"$f":"ROW()","v":836},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$532","v":0}]
[{"$f":"ROW()","v":837},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"L$531","v":0}]
[{"$f":"ROW()","v":838},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$534","v":0}]
[{"$f":"ROW()","v":839},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$535","v":0}]
[{"$f":"ROW()","v":840},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$536","v":0}]
[{"$f":"ROW()","v":841},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$537","v":0}]
[{"$f":"ROW()","v":842},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J825:J841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":844},null,"Depreciation"]
[{"$f":"ROW()","v":845},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF($D845=\"Land\",0,IF(K785<0,K785,IF(K765<K$9,K785,(K785/K765)*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":846},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF($D846=\"Land\",0,IF(K786<0,K786,IF(K766<K$9,K786,(K786/K766)*K$9)))","v":0},{"$f":"-IF($D846=\"Land\",0,IF(L786<0,L786,IF(L766<L$9,L786,(L786/L766)*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":847},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D847=\"Land\",0,IF(K787<0,K787,IF(K767<K$9,K787,(K787/K767)*K$9)))","v":0},{"$f":"-IF($D847=\"Land\",0,IF(L787<0,L787,IF(L767<L$9,L787,(L787/L767)*L$9)))","v":-0.18050000000000002},-0.18050000000000002,-0.18050000000000002,-0.18050000000000005,-0.18050000000000005,-0.18050000000000005,-0.18050000000000008,-0.18050000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D848=\"Land\",0,IF(K788<0,K788,IF(K768<K$9,K788,(K788/K768)*K$9)))","v":0},{"$f":"-IF($D848=\"Land\",0,IF(L788<0,L788,IF(L768<L$9,L788,(L788/L768)*L$9)))","v":-5.8957131935962949E-2},-5.8957131935962949E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962942E-2,-5.8957131935962935E-2,-5.8957131935962935E-2,-0.11972856596798152,-0.23945713193596302,-0.23945713193596305,-0.23945713193596307,-0.23945713193596305,-0.11972856596798151,-0.23945713193596305,-0.23945713193596305,-0.23945713193596302,-0.23945713193596302,-0.23945713193596299,-0.23945713193596302,-0.23945713193596302,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF($D849=\"Land\",0,IF(K789<0,K789,IF(K769<K$9,K789,(K789/K769)*K$9)))","v":0},{"$f":"-IF($D849=\"Land\",0,IF(L789<0,L789,IF(L769<L$9,L789,(L789/L769)*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":850},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF($D850=\"Land\",0,IF(K790<0,K790,IF(K770<K$9,K790,(K790/K770)*K$9)))","v":0},{"$f":"-IF($D850=\"Land\",0,IF(L790<0,L790,IF(L770<L$9,L790,(L790/L770)*L$9)))","v":-3.8780916535693607E-3},-3.8780916535693607E-3,-3.8780916535693603E-3,-3.8780916535693603E-3,-3.8780916535693603E-3,-3.8780916535693598E-3,-3.8780916535693598E-3,-3.8780916535693594E-3,-1.9390458267846797E-3,-3.8780916535693594E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-1.9390458267846795E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3]
[{"$f":"ROW()","v":851},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF($D851=\"Land\",0,IF(K791<0,K791,IF(K771<K$9,K791,(K791/K771)*K$9)))","v":0},{"$f":"-IF($D851=\"Land\",0,IF(L791<0,L791,IF(L771<L$9,L791,(L791/L771)*L$9)))","v":-3.04164051260342E-4},-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-1.5208202563017094E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-1.5208202563017092E-4,-3.0416405126034183E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4]
[{"$f":"ROW()","v":852},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF($D852=\"Land\",0,IF(K792<0,K792,IF(K772<K$9,K792,(K792/K772)*K$9)))","v":0},{"$f":"-IF($D852=\"Land\",0,IF(L792<0,L792,IF(L772<L$9,L792,(L792/L772)*L$9)))","v":-1.4701262477583197E-3},-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-7.3506312387915974E-4,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-7.3506312387915974E-4,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583193E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3]
[{"$f":"ROW()","v":853},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF($D853=\"Land\",0,IF(K793<0,K793,IF(K773<K$9,K793,(K793/K773)*K$9)))","v":0},{"$f":"-IF($D853=\"Land\",0,IF(L793<0,L793,IF(L773<L$9,L793,(L793/L773)*L$9)))","v":-0.39880000000000004},-0.39880000000000004,-0.39880000000000004,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000004,-0.3988000000000001,-0.19940000000000002,-0.3988000000000001,-0.39880000000000004,-0.39880000000000004,-0.39880000000000004,-0.19940000000000005,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000015,{"$f":"-IF($D853=\"Land\",0,IF(AH793<0,AH793,IF(AH773<AH$9,AH793,(AH793/AH773)*AH$9)))","v":-0.39880000000000015},-0.39880000000000021]
[{"$f":"ROW()","v":854},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF($D854=\"Land\",0,IF(K794<0,K794,IF(K774<K$9,K794,(K794/K774)*K$9)))","v":0},-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF($D855=\"Land\",0,IF(K795<0,K795,IF(K775<K$9,K795,(K795/K775)*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":856},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-IF($D856=\"Land\",0,IF(K796<0,K796,IF(K776<K$9,K796,(K796/K776)*K$9)))","v":0},-0.15487019610005745,-0.15487019610005745,-0.15487019610005742,-0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":858},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-IF($D858=\"Land\",0,IF(K798<0,K798,IF(K778<K$9,K798,(K798/K778)*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":859},null,null,"FRC",null,null,null,null,null,null,{"$f":"-IF($D859=\"Land\",0,IF(K799<0,K799,IF(K779<K$9,K799,(K799/K779)*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":860},null,null,"Land",null,null,null,null,null,null,{"$f":"-IF($D860=\"Land\",0,IF(K800<0,K800,IF(K780<K$9,K800,(K800/K780)*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":861},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF($D861=\"Land\",0,IF(K801<0,K801,IF(K781<K$9,K801,(K801/K781)*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":862},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L845:L861)","v":-0.91078464469008991},{"$f":"SUM(M845:M861)","v":-0.91078464469008991},{"$f":"SUM(N845:N861)","v":-0.9107846446900898},{"$f":"SUM(O845:O861)","v":-0.9107846446900898},-0.75487869859003243,-0.75487869859003243,-0.75487869859003243,-0.75487869859003254,-0.37743934929501627,-0.75487869859003254,-0.74271213653961887,-0.73054557448920521,-0.73054557448920521,-0.3652727872446026,-0.73054557448920532,-0.73054557448920532,-0.73054557448920521,-0.73054557448920521,-0.7305455744892051,{"$f":"SUM(AE845:AE861)","v":-0.73054557448920521},-0.73054557448920521,-0.40445238195258815,-0.40445238195258815,-0.4044523819525882]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":864},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":865},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":866},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":867},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":868},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":869},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":870},null,null,"Regulators"]
[{"$f":"ROW()","v":871},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":872},null,null,"Buildings"]
[{"$f":"ROW()","v":873},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":874},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":875},null,null,"Vehicle"]
[{"$f":"ROW()","v":876},null,null,"Information Technology"]
[{"$f":"ROW()","v":877},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":878},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":879},null,null,"FRC"]
[{"$f":"ROW()","v":880},null,null,"Land"]
[{"$f":"ROW()","v":881},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":882},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":884},null,"Closing Value"]
[{"$f":"ROW()","v":885},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J785+J805+J845+J825","v":0},1.7327212120130815,1.6460851514124275,1.5594490908117735,1.4728130302111195,1.3861769696104655,1.2995409090098113,1.2129048484091574,1.1262687878085034,1.0396327272078492,0.99631469690752206,0.90967863630686796,0.82304257570621386,0.73640651510555977,0.64977045450490567,0.60645242420457868,0.51981636360392458,0.43318030300327048,0.34654424240261639,0.25990818180196229,0.17327212120130819,8.6636060600654097E-2,0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J786+J806+J846+J826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J787+J807+J847+J827","v":0},3.6100000000000003,3.4295000000000004,3.2490000000000006,3.0685000000000007,2.8880000000000008,2.7075000000000009,2.527000000000001,2.3465000000000011,2.1660000000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J788+J808+J848+J828","v":0},1.179142638719259,1.120185506783296,1.061228374847333,1.00227124291137,0.94331411097540707,0.8843569790394441,0.82539984710348113,0.76644271516751816,0.70748558323155519,2.7537570172635748,2.5142998853276119,2.2748427533916491,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J789+J809+J849+J829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Regulators",null,null,null,null,null,{"$f":"J790+J810+J850+J830","v":0},0.15512366614277442,0.15124557448920506,0.14736748283563569,0.14348939118206633,0.13961129952849696,0.1357332078749276,0.13185511622135823,0.12797702456778887,0.1240989329142195,0.12215988708743482,0.11828179543386545,0.11440370378029609,0.11052561212672672,0.10664752047315737,0.10470847464637269,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2]
[{"$f":"ROW()","v":891},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J791+J811+J851+J831","v":0},1.2166562050413679E-2,1.1862397999153337E-2,1.1558233947892994E-2,1.1254069896632652E-2,1.094990584537231E-2,1.0645741794111967E-2,1.0341577742851625E-2,1.0037413691591283E-2,9.7332496403309404E-3,9.5811676147007693E-3,9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,6.6916091277275207E-3,6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3,5.1707888714258117E-3]
[{"$f":"ROW()","v":892},null,null,"Buildings",null,null,null,null,null,{"$f":"J792+J812+J852+J832","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,4.6308976804387066E-2,4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2]
[{"$f":"ROW()","v":893},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J793+J813+J853+J833","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,6.5802000000000014,6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006,0.79760000000000031]
[{"$f":"ROW()","v":894},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J794+J814+J854+J834","v":0},0.24333124100827358,0.21899811690744622,0.19466499280661886,0.17033186870579151,0.14599874460496415,0.12166562050413679,9.7332496403309432E-2,7.2999372302482074E-2,4.8666248201654716E-2,3.6499686151241037E-2,1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Vehicle",null,null,null,null,null,{"$f":"J795+J815+J855+J835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Information Technology",null,null,null,null,null,{"$f":"J796+J816+J856+J836","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":898},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J798+J818+J858+J838","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]
[{"$f":"ROW()","v":899},null,null,"FRC",null,null,null,null,null,{"$f":"J799+J819+J859+J839","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]
[{"$f":"ROW()","v":900},null,null,"Land",null,null,null,null,null,{"$f":"J800+J820+J860+J840","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]
[{"$f":"ROW()","v":901},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J801+J821+J861+J841","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]
[{"$f":"ROW()","v":902},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K885:K901)","v":17.768426465171444},{"$f":"SUM(L885:L901)","v":16.857641820481348},{"$f":"SUM(M885:M901)","v":15.94685717579126},{"$f":"SUM(N885:N901)","v":15.036072531101171},{"$f":"SUM(O885:O901)","v":14.125287886411082},{"$f":"SUM(P885:P901)","v":13.37040918782105},12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,7.7696517586478731,{"$f":"SUM(Y885:Y901)","v":7.4043789714032702},6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,3.751651098957244,{"$f":"SUM(AE885:AE901)","v":3.0211055244680391},2.2905599499788338,1.886107568026246,1.4816551860736578,1.0772028041210695]
["Over Depreciation"]
[{"$f":"ROW()","v":904},null,"Over Depreciation"]
[{"$f":"ROW()","v":905},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":906},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":907},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":908},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":909},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":910},null,null,"Regulators"]
[{"$f":"ROW()","v":911},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":912},null,null,"Buildings"]
[{"$f":"ROW()","v":913},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":914},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":915},null,null,"Vehicle"]
[{"$f":"ROW()","v":916},null,null,"Information Technology"]
[{"$f":"ROW()","v":917},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":918},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":919},null,null,"FRC"]
[{"$f":"ROW()","v":920},null,null,"Land"]
[{"$f":"ROW()","v":921},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":922},null,null,"Total"]
["2002 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":925},null,"Life"]
[{"$f":"ROW()","v":926},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(M926-M$9)*(M926>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":927},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(M927-M$9)*(M927>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":928},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(M928-M$9)*(M928>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":929},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$50","v":20},{"$f":"(M929-M$9)*(M929>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":930},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(M930-M$9)*(M930>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":931},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(M931-M$9)*(M931>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":932},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(M932-M$9)*(M932>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":933},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(M933-M$9)*(M933>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":934},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(M934-M$9)*(M934>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":935},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$56","v":10},{"$f":"(M935-M$9)*(M935>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":936},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(M936-M$9)*(M936>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":937},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(M937-M$9)*(M937>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":938},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":4},{"$f":"(M938-M$9)*(M938>N$9)","v":3},{"$f":"(N938-N$9)*(N938>O$9)","v":2},{"$f":"(O938-O$9)*(O938>P$9)","v":1},{"$f":"(P938-P$9)*(P938>Q$9)","v":0},{"$f":"(Q938-Q$9)*(Q938>R$9)","v":0},{"$f":"(R938-R$9)*(R938>S$9)","v":0},{"$f":"(S938-S$9)*(S938>T$9)","v":0},{"$f":"(T938-T$9)*(T938>U$9)","v":0},{"$f":"(U938-U$9)*(U938>V$9)","v":0},{"$f":"(V938-V$9)*(V938>W$9)","v":0},{"$f":"(W938-W$9)*(W938>X$9)","v":0},{"$f":"(X938-X$9)*(X938>Y$9)","v":0},{"$f":"(Y938-Y$9)*(Y938>Z$9)","v":0},{"$f":"(Z938-Z$9)*(Z938>AA$9)","v":0},{"$f":"(AA938-AA$9)*(AA938>AB$9)","v":0},{"$f":"(AB938-AB$9)*(AB938>AC$9)","v":0},{"$f":"(AC938-AC$9)*(AC938>AD$9)","v":0},{"$f":"(AD938-AD$9)*(AD938>AE$9)","v":0},{"$f":"(AE938-AE$9)*(AE938>AF$9)","v":0},{"$f":"(AF938-AF$9)*(AF938>AG$9)","v":0},{"$f":"(AG938-AG$9)*(AG938>AH$9)","v":0},{"$f":"(AH938-AH$9)*(AH938>AI$9)","v":0}]
[{"$f":"ROW()","v":939},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":10},{"$f":"(M939-M$9)*(M939>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":940},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":4},{"$f":"(M940-M$9)*(M940>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":941},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":0},{"$f":"(M941-M$9)*(M941>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":942},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Input!$AD$63","v":5},{"$f":"(M942-M$9)*(M942>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":943}]
["Opening Asset Value"]
[{"$f":"ROW()","v":945},null,"Opening Value"]
[{"$f":"ROW()","v":946},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"K1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1046","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"K1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1047","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I1048*(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":949},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1049,I1048+I1049)","v":0},0,0,8.0492681329321192E-2,7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,2.8148202428640592,2.7065579258308263,2.4900332917643602,2.273508657697894,2.0569840236314278,1.8404593895649617,1.7321970725317286,1.5156724384652625,1.2991478043987963,1.0826231703323304,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0]
[{"$f":"ROW()","v":950},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"K1050","v":0},0,0,0,0,0,0,0,{"$f":"S1050","v":0},{"$f":"T1050","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1050","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Regulators",null,null,null,null,null,null,null,0,1.4264525805196163E-2,1.390791266006626E-2,1.3551299514936357E-2,1.3194686369806453E-2,1.283807322467655E-2,1.2481460079546647E-2,1.2124846934416744E-2,1.1768233789286838E-2,{"$f":"T1051","v":1.1589927216721887E-2},1.1233314071591982E-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,{"$f":"AD1051","v":8.2021023379877968E-3},7.8454891928578917E-3,7.4888760477279876E-3,7.1322629025980834E-3,6.7756497574681792E-3]
[{"$f":"ROW()","v":952},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T1052","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1052","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"Buildings",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T1053","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1053","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},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,{"$f":"T1054","v":12.851999999999997},12.117599999999998,11.383199999999999,10.648799999999998,9.9143999999999988,9.5471999999999984,8.8127999999999993,8.0783999999999985,7.3439999999999985,6.6095999999999986,{"$f":"AD1054","v":5.8751999999999986},5.1407999999999987,4.4063999999999988,3.6719999999999988,2.9375999999999989]
[{"$f":"ROW()","v":955},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,5.0944735018557726E-3,4.5850261516701954E-3,4.0755788014846181E-3,3.5661314512990408E-3,3.0566841011134636E-3,2.5472367509278863E-3,2.037789400742309E-3,1.5283420505567318E-3,{"$f":"T1055","v":1.2736183754639432E-3},7.6417102527836589E-4,2.5472367509278863E-4,0,0,0,0,0,0,0,{"$f":"AD1055","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"K1056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1056","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"K1057","v":0},0.35966982923101742,0.26975237192326307,0.17983491461550871,8.9917457307754356E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1057","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"K1058","v":0},{"$f":"L1058","v":0},{"$f":"M1058","v":0},{"$f":"N1058","v":0},{"$f":"O1058","v":0},{"$f":"P1058","v":0},{"$f":"Q1058","v":0},{"$f":"R1058","v":0},{"$f":"S1058","v":0},{"$f":"T1058","v":0},{"$f":"U1058","v":0},{"$f":"V1058","v":0},{"$f":"W1058","v":0},{"$f":"X1058","v":0},{"$f":"Y1058","v":0},{"$f":"Z1058","v":0},{"$f":"AA1058","v":0},{"$f":"AB1058","v":0},{"$f":"AC1058","v":0},{"$f":"AD1058","v":0},{"$f":"AE1058","v":0},{"$f":"AF1058","v":0},{"$f":"AG1058","v":0},{"$f":"AH1058","v":0}]
[{"$f":"ROW()","v":959},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1059","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"K1060","v":0},1.7103430000000002,1.2827572500000002,0.8551715000000002,0.4275857500000001,0,0,0,0,0,0,0,0,{"$f":"X1060","v":0},0,0,{"$f":"AA1060","v":0},0,0,{"$f":"AD1060","v":0},{"$f":"AE1060","v":0},{"$f":"AF1060","v":0},{"$f":"AG1060","v":0},{"$f":"AH1060","v":0}]
[{"$f":"ROW()","v":961},null,null,"Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"K1062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L946:L962)","v":0},{"$f":"SUM(M946:M962)","v":24.779864509867394},{"$f":"SUM(N946:N962)","v":23.310570607997857},{"$f":"SUM(O946:O962)","v":21.841276706128319},20.371982804258785,18.902688902389247,17.950898207827464,16.999107513265681,{"$f":"SUM(T946:T962)","v":16.047316818703898},{"$f":"SUM(U946:U962)","v":15.571421471423008},{"$f":"SUM(V946:V962)","v":14.619630776861229},{"$f":"SUM(W946:W962)","v":13.667840082299447},12.716304111412757,{"$f":"SUM(Y946:Y962)","v":11.765022864201162},11.289382240595364,10.338100993383769,9.3868197461721721,8.4355384989605771,7.4842572517489803,{"$f":"SUM(AE946:AE962)","v":6.5329760045373844},5.5816947573257885,4.6304135101141926,3.6791322629025971,2.9443756497574669]
["Capex"]
[{"$f":"ROW()","v":965},null,"Capex"]
[{"$f":"ROW()","v":966},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$481","v":0}]
[{"$f":"ROW()","v":967},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$482","v":0}]
[{"$f":"ROW()","v":968},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$483","v":4.25}]
[{"$f":"ROW()","v":969},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$484","v":8.0492681329321192E-2}]
[{"$f":"ROW()","v":970},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$485","v":0}]
[{"$f":"ROW()","v":971},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$486","v":1.4264525805196163E-2}]
[{"$f":"ROW()","v":972},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$487","v":0}]
[{"$f":"ROW()","v":973},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$488","v":0}]
[{"$f":"ROW()","v":974},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$489","v":18.360000000000003}]
[{"$f":"ROW()","v":975},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$490","v":5.0944735018557726E-3}]
[{"$f":"ROW()","v":976},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$491","v":0}]
[{"$f":"ROW()","v":977},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$492","v":0.35966982923101742}]
[{"$f":"ROW()","v":978},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"L$493","v":0}]
[{"$f":"ROW()","v":979},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$494","v":0}]
[{"$f":"ROW()","v":980},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$495","v":1.7103430000000002}]
[{"$f":"ROW()","v":981},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$496","v":0}]
[{"$f":"ROW()","v":982},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$497","v":0}]
[{"$f":"ROW()","v":983},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L966:L982)","v":24.779864509867394}]
["Disposals"]
[{"$f":"ROW()","v":985},null,"Disposals"]
[{"$f":"ROW()","v":986},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$6488","v":0}]
[{"$f":"ROW()","v":987},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L$522","v":0}]
[{"$f":"ROW()","v":988},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$523","v":0}]
[{"$f":"ROW()","v":989},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$524","v":0}]
[{"$f":"ROW()","v":990},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$525","v":0}]
[{"$f":"ROW()","v":991},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$526","v":0}]
[{"$f":"ROW()","v":992},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"L$527","v":0}]
[{"$f":"ROW()","v":993},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$528","v":0}]
[{"$f":"ROW()","v":994},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"L$529","v":0}]
[{"$f":"ROW()","v":995},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$530","v":0}]
[{"$f":"ROW()","v":996},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$531","v":0}]
[{"$f":"ROW()","v":997},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L$532","v":0}]
[{"$f":"ROW()","v":998},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,{"$f":"L$533","v":0}]
[{"$f":"ROW()","v":999},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$534","v":0}]
[{"$f":"ROW()","v":1000},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L$535","v":0}]
[{"$f":"ROW()","v":1001},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$536","v":0}]
[{"$f":"ROW()","v":1005},null,"Depreciation"]
[{"$f":"ROW()","v":1008},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-IF($D1008=\"Land\",0,IF(M948<0,M948,IF(M928<M$9,M948,(M948/M928)*M$9)))","v":-0.21249999999999999},-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1012},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"-IF($D1012=\"Land\",0,IF(M952<0,M952,IF(M932<M$9,M952,(M952/M932)*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":1014},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"-IF($D1014=\"Land\",0,IF(M954<0,M954,IF(M934<M$9,M954,(M954/M934)*M$9)))","v":-0.73440000000000016},-0.73440000000000005,-0.73440000000000005,-0.73440000000000005,-0.73439999999999994,-0.73439999999999994,-0.73439999999999994,-0.36719999999999992,-0.73439999999999983,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.36719999999999997,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999972,-0.73439999999999972]
[{"$f":"ROW()","v":1019},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"-IF($D1019=\"Land\",0,IF(M959<0,M959,IF(M939<M$9,M959,(M959/M939)*M$9)))","v":0},0,{"$f":"-IF($D1019=\"Land\",0,IF(O959<0,O959,IF(O939<O$9,O959,(O959/O939)*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":1020},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"-IF($D1020=\"Land\",0,IF(M960<0,M960,IF(M940<M$9,M960,(M960/M940)*M$9)))","v":-0.42758575000000004},-0.42758575000000004,{"$f":"-IF($D1020=\"Land\",0,IF(O960<0,O960,IF(O940<O$9,O960,(O960/O940)*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":1023},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1006:M1022)","v":-1.4692939018695359},{"$f":"SUM(N1006:N1022)","v":-1.4692939018695359},{"$f":"SUM(O1006:O1022)","v":-1.4692939018695359},-1.4692939018695359,-0.95179069456178145,-0.95179069456178145,-0.95179069456178145,-0.47589534728089072,-0.95179069456178145,-0.95179069456178145,-0.95153597088668873,-0.95128124721159579,-0.47564062360579795,-0.95128124721159579,-0.9512812472115959,-0.95128124721159579,-0.95128124721159579,-0.95128124721159579,{"$f":"SUM(AE1006:AE1022)","v":-0.95128124721159579},-0.9512812472115959,-0.9512812472115959,-0.73475661314512963,-0.73475661314512963]
[{"$f":"ROW()","v":1027},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1031},null,null,"Regulators"]
[{"$f":"ROW()","v":1034},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1038},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1041},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1046},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J946+J966+J1006+J986","v":0},{"$f":"K946+K966+K1006+K986","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]
[{"$f":"ROW()","v":1049},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J949+J969+J1009+J989","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]
[{"$f":"ROW()","v":1053},null,null,"Buildings",null,null,null,null,null,{"$f":"J953+J973+J1013+J993","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]
[{"$f":"ROW()","v":1056},null,null,"Vehicle",null,null,null,null,null,{"$f":"J956+J976+J1016+J996","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]
[{"$f":"ROW()","v":1061},null,null,"Land",null,null,null,null,null,{"$f":"J961+J981+J1021+J1001","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]
["Over Depreciation"]
[{"$f":"ROW()","v":1067},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1068},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1071},null,null,"Regulators"]
[{"$f":"ROW()","v":1074},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1079},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1082},null,null,"Equity Raising Cost"]
["Life"]
[{"$f":"ROW()","v":1087},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(N1087-N$9)*(N1087>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":1093},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(N1093-N$9)*(N1093>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":1094},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(N1094-N$9)*(N1094>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":1097},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(N1097-N$9)*(N1097>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":1100},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":10},{"$f":"(N1100-N$9)*(N1100>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":1104}]
[{"$f":"ROW()","v":1108},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1208","v":0},0,0,0,0]
[{"$f":"ROW()","v":1111},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"L1211","v":0},0,0,0,0,0,0,{"$f":"S1211","v":0},{"$f":"T1211","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1211","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,17.779999999999998,17.068799999999996,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,{"$f":"T1215","v":13.157199999999998},12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,{"$f":"AD1215","v":6.4007999999999985},5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992]
[{"$f":"ROW()","v":1118},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"L1218","v":0},0.33956687898089172,0.2546751592356688,0.16978343949044589,8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1218","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"L1221","v":0},3.058303,2.2937272499999999,1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,{"$f":"X1221","v":0},0,0,{"$f":"AA1221","v":0},0,0,{"$f":"AD1221","v":0},{"$f":"AE1221","v":0},{"$f":"AF1221","v":0},{"$f":"AG1221","v":0},{"$f":"AH1221","v":0}]
[{"$f":"ROW()","v":1123},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"L1223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Capex"]
[{"$f":"ROW()","v":1130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$484","v":0}]
[{"$f":"ROW()","v":1134},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$488","v":0}]
[{"$f":"ROW()","v":1138},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$492","v":0.33956687898089172}]
[{"$f":"ROW()","v":1141},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"M$495","v":3.058303}]
[{"$f":"ROW()","v":1144},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1127:M1143)","v":28.193717012738851}]
["Disposals"]
[{"$f":"ROW()","v":1151},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$525","v":0}]
[{"$f":"ROW()","v":1152},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$526","v":0}]
[{"$f":"ROW()","v":1156},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"M$530","v":0}]
[{"$f":"ROW()","v":1159},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1164},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1147:J1163)","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]
[{"$f":"ROW()","v":1167},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1167=\"Land\",0,IF(N1107<0,N1107,IF(N1087<N$9,N1107,(N1107/N1087)*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":1170},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1170=\"Land\",0,IF(N1110<0,N1110,IF(N1090<N$9,N1110,(N1110/N1090)*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":1171},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1171=\"Land\",0,IF(N1111<0,N1111,IF(N1091<N$9,N1111,(N1111/N1091)*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":1174},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1174=\"Land\",0,IF(N1114<0,N1114,IF(N1094<N$9,N1114,(N1114/N1094)*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":1177},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1177=\"Land\",0,IF(N1117<0,N1117,IF(N1097<N$9,N1117,(N1117/N1097)*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":1182},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1182=\"Land\",0,IF(N1122<0,N1122,IF(N1102<N$9,N1122,(N1122/N1102)*N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1189},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1192},null,null,"Regulators"]
[{"$f":"ROW()","v":1194},null,null,"Buildings"]
[{"$f":"ROW()","v":1197},null,null,"Vehicle"]
[{"$f":"ROW()","v":1200},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1204},null,null,"Total"]
[{"$f":"ROW()","v":1207},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1107+J1127+J1167+J1147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1211},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1111+J1131+J1171+J1151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1115+J1135+J1175+J1155","v":0},0,0,17.779999999999998,17.068799999999996,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,13.157199999999998,12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,6.4007999999999985,5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992,2.8447999999999993]
[{"$f":"ROW()","v":1218},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1118+J1138+J1178+J1158","v":0},0,0,0.33956687898089172,0.2546751592356688,0.16978343949044589,8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1221},null,null,"FRC",null,null,null,null,null,{"$f":"J1121+J1141+J1181+J1161","v":0},0,0,3.058303,2.2937272499999999,1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1224},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1207:M1223)","v":28.193717012738851},{"$f":"SUM(N1207:N1223)","v":26.273464829617829},{"$f":"SUM(O1207:O1223)","v":24.353212646496811},22.432960463375796,20.512708280254778,19.44192356687898,18.371138853503183,17.835746496815286,16.764961783439485,15.694177070063692,14.623392356687898,13.561399999999999,{"$f":"SUM(Y1207:Y1223)","v":13.034799999999997},11.981599999999998,10.928399999999998,9.8751999999999978,8.8219999999999992,7.7687999999999988,{"$f":"SUM(AE1207:AE1223)","v":6.7155999999999985},5.662399999999999,4.6091999999999986,3.5559999999999992,2.8447999999999993]
[{"$f":"ROW()","v":1226},null,"Over Depreciation"]
[{"$f":"ROW()","v":1230},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1233},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1236},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1241},null,null,"FRC"]
[{"$f":"ROW()","v":1244},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1227:N1243)","v":0},null,null,null,null,{"$f":"SUM(S1227:S1243)","v":0},null,null,null,null,{"$f":"SUM(X1227:X1243)","v":0}]
["2004 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1248},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(O1248-O$9)*(O1248>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":1254},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(O1254-O$9)*(O1254>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":1256},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(O1256-O$9)*(O1256>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":1259},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":4},{"$f":"(O1259-O$9)*(O1259>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":1262},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":4},{"$f":"(O1262-O$9)*(O1262>P$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1267},null,"Opening Value"]
[{"$f":"ROW()","v":1271},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"IF(J$6<$T$6,I1371,I1370+I1371)","v":0},0,0,0,0,3.5487990434485445E-2,3.3713590912761174E-2,3.1939191391036903E-2,3.0164791869312632E-2,2.8390392347588361E-2,6.8666159928258637,6.6377287930650013,6.1799543935432775,5.7221799940215536,5.2644055944998289,4.8066311949781042,4.5777439952172418,4.119969595695518,3.6621951961737937,3.2044207966520695,2.7466463971303452,2.2888719976086209,1.8310975980868966,1.3733231985651724,0.91554879904344832,0.45777439952172416]
[{"$f":"ROW()","v":1274},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T1374","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1374","v":0},0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,7.7982762913079914E-2,7.018448662177193E-2,6.2386210330463938E-2,5.4587934039155947E-2,4.6789657747847956E-2,3.8991381456539964E-2,{"$f":"T1377","v":3.5092243310885965E-2},2.7293967019577973E-2,1.9495690728269982E-2,1.1697414436961989E-2,3.8991381456539966E-3,0,0,0,0,0,{"$f":"AD1377","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N1380","v":0},{"$f":"O1380","v":0},{"$f":"P1380","v":0},{"$f":"Q1380","v":0},{"$f":"R1380","v":0},{"$f":"S1380","v":0},{"$f":"T1380","v":0},{"$f":"U1380","v":0},{"$f":"V1380","v":0},{"$f":"W1380","v":0},{"$f":"X1380","v":0},{"$f":"Y1380","v":0},{"$f":"Z1380","v":0},{"$f":"AA1380","v":0},{"$f":"AB1380","v":0},{"$f":"AC1380","v":0},{"$f":"AD1380","v":0},{"$f":"AE1380","v":0},{"$f":"AF1380","v":0},{"$f":"AG1380","v":0},{"$f":"AH1380","v":0}]
[{"$f":"ROW()","v":1285},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1268:N1284)","v":0},33.51986673365581,30.405010090232409,27.290153446809008,24.175296803385603,21.060440159962202,{"$f":"SUM(T1268:T1284)","v":19.943110258875091},19.384445308331536,18.267115407244429,17.149785506157318,16.032455605070211,{"$f":"SUM(Y1268:Y1284)","v":14.915125703983099},14.356460753439546,13.246929128643746,12.137397503847943,11.027865879052143,9.918334254256342,{"$f":"SUM(AE1268:AE1284)","v":8.8088026294605406},7.6992710046647392,6.5897393798689379,5.4802077550731365,4.370676130277336]
[{"$f":"ROW()","v":1288},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N$481","v":0}]
[{"$f":"ROW()","v":1292},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$485","v":0}]
[{"$f":"ROW()","v":1295},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$488","v":0}]
[{"$f":"ROW()","v":1297},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$490","v":7.7982762913079914E-2}]
[{"$f":"ROW()","v":1300},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,{"$f":"N$493","v":0}]
[{"$f":"ROW()","v":1303},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$496","v":0}]
[{"$f":"ROW()","v":1307},null,"Disposals"]
[{"$f":"ROW()","v":1310},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$523","v":0}]
[{"$f":"ROW()","v":1314},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$527","v":0}]
[{"$f":"ROW()","v":1318},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$531","v":0}]
[{"$f":"ROW()","v":1321},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$534","v":0}]
[{"$f":"ROW()","v":1322},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$535","v":0}]
[{"$f":"ROW()","v":1327},null,"Depreciation"]
[{"$f":"ROW()","v":1329},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1329=\"Land\",0,IF(O1269<0,O1269,IF(O1249<O$9,O1269,(O1269/O1249)*O$9)))","v":0},{"$f":"-IF($D1329=\"Land\",0,IF(P1269<0,P1269,IF(P1249<P$9,P1269,(P1269/P1249)*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":1333},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1333=\"Land\",0,IF(O1273<0,O1273,IF(O1253<O$9,O1273,(O1273/O1253)*O$9)))","v":-1.5722527407683429E-4},{"$f":"-IF($D1333=\"Land\",0,IF(P1273<0,P1273,IF(P1253<P$9,P1273,(P1273/P1253)*P$9)))","v":-1.5722527407683427E-4},-1.5722527407683427E-4,-1.5722527407683427E-4,-1.5722527407683424E-4,-7.861263703841712E-5,-1.5722527407683424E-4,-1.5722527407683424E-4,-1.5722527407683421E-4,-1.5722527407683421E-4,-7.8612637038417093E-5,-1.5722527407683419E-4,-1.5722527407683419E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683413E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4,-1.5722527407683416E-4]
[{"$f":"ROW()","v":1336},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1336=\"Land\",0,IF(O1276<0,O1276,IF(O1256<O$9,O1276,(O1276/O1256)*O$9)))","v":-0.65159999999999996},{"$f":"-IF($D1336=\"Land\",0,IF(P1276<0,P1276,IF(P1256<P$9,P1276,(P1276/P1256)*P$9)))","v":-0.65159999999999996},-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.32579999999999998,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.32579999999999992,-0.65159999999999996,-0.65159999999999996,-0.65159999999999996,-0.65159999999999985,-0.65159999999999985,-0.65159999999999985,-0.65159999999999973,-0.65159999999999973,-0.65159999999999962,-0.65159999999999962]
[{"$f":"ROW()","v":1340},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":1344},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1344=\"Land\",0,IF(O1284<0,O1284,IF(O1264<O$9,O1284,(O1284/O1264)*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":1347},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1348},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1351},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1355},null,null,"Buildings"]
[{"$f":"ROW()","v":1357},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1362},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1369},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1269+J1289+J1329+J1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1370},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1270+J1290+J1330+J1310","v":0},0,0,0,9.1199999999999992,8.6639999999999997,8.2080000000000002,7.7519999999999998,7.2959999999999994,6.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1274+J1294+J1334+J1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1277+J1297+J1337+J1317","v":0},0,0,0,7.7982762913079914E-2,7.018448662177193E-2,6.2386210330463938E-2,5.4587934039155947E-2,4.6789657747847956E-2,3.8991381456539964E-2,3.5092243310885965E-2,2.7293967019577973E-2,1.9495690728269982E-2,1.1697414436961989E-2,3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1281+J1301+J1341+J1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1284+J1304+J1344+J1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Over Depreciation"]
[{"$f":"ROW()","v":1392},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1395},null,null,"Buildings"]
[{"$f":"ROW()","v":1398},null,null,"Vehicle"]
[]
[{"$f":"ROW()","v":1403},null,null,"Land"]
["Life"]
[{"$f":"ROW()","v":1410},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$48","v":20},{"$f":"(P1410-P$9)*(P1410>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":1413},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$51","v":20},{"$f":"(P1413-P$9)*(P1413>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":1417},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$55","v":25},{"$f":"(P1417-P$9)*(P1417>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":1421},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":4},{"$f":"(P1421-P$9)*(P1421>Q$9)","v":3},{"$f":"(Q1421-Q$9)*(Q1421>R$9)","v":2},{"$f":"(R1421-R$9)*(R1421>S$9)","v":1},{"$f":"(S1421-S$9)*(S1421>T$9)","v":0},{"$f":"(T1421-T$9)*(T1421>U$9)","v":0},{"$f":"(U1421-U$9)*(U1421>V$9)","v":0},{"$f":"(V1421-V$9)*(V1421>W$9)","v":0},{"$f":"(W1421-W$9)*(W1421>X$9)","v":0},{"$f":"(X1421-X$9)*(X1421>Y$9)","v":0},{"$f":"(Y1421-Y$9)*(Y1421>Z$9)","v":0},{"$f":"(Z1421-Z$9)*(Z1421>AA$9)","v":0},{"$f":"(AA1421-AA$9)*(AA1421>AB$9)","v":0},{"$f":"(AB1421-AB$9)*(AB1421>AC$9)","v":0},{"$f":"(AC1421-AC$9)*(AC1421>AD$9)","v":0},{"$f":"(AD1421-AD$9)*(AD1421>AE$9)","v":0},{"$f":"(AE1421-AE$9)*(AE1421>AF$9)","v":0},{"$f":"(AF1421-AF$9)*(AF1421>AG$9)","v":0},{"$f":"(AG1421-AG$9)*(AG1421>AH$9)","v":0},{"$f":"(AH1421-AH$9)*(AH1421>AI$9)","v":0}]
[{"$f":"ROW()","v":1422},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$60","v":10},{"$f":"(P1422-P$9)*(P1422>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":1425},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$63","v":5},{"$f":"(P1425-P$9)*(P1425>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":1428},null,"Opening Value"]
[{"$f":"ROW()","v":1434},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1534","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,{"$f":"AD1534","v":6.4837499999999965E-2},6.2343749999999969E-2,5.9849999999999973E-2,5.7356249999999977E-2,5.4862499999999981E-2]
[{"$f":"ROW()","v":1436},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1536","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1539","v":0},0,0,0,0,0,{"$f":"AD1539","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N1543","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1543","v":0},0,0,{"$f":"AA1543","v":0},0,0,{"$f":"AD1543","v":0},{"$f":"AE1543","v":0},{"$f":"AF1543","v":0},{"$f":"AG1543","v":0},{"$f":"AH1543","v":0}]
["Capex"]
[{"$f":"ROW()","v":1448},null,"Capex"]
[{"$f":"ROW()","v":1451},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$483","v":0}]
[{"$f":"ROW()","v":1454},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$486","v":9.9749999999999991E-2}]
[{"$f":"ROW()","v":1458},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$490","v":0}]
[{"$f":"ROW()","v":1460},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$492","v":0.37043155239999992}]
[{"$f":"ROW()","v":1466},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1449:O1465)","v":24.458767147199993}]
[{"$f":"ROW()","v":1469},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O$6488","v":0}]
[{"$f":"ROW()","v":1472},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$524","v":0}]
[{"$f":"ROW()","v":1473},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$525","v":0}]
[{"$f":"ROW()","v":1477},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O$529","v":0}]
[{"$f":"ROW()","v":1480},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$532","v":0}]
[{"$f":"ROW()","v":1484},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":1490},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1490=\"Land\",0,IF(P1430<0,P1430,IF(P1410<P$9,P1430,(P1430/P1410)*P$9)))","v":0},{"$f":"-IF($D1490=\"Land\",0,IF(Q1430<0,Q1430,IF(Q1410<Q$9,Q1430,(Q1430/Q1410)*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":1495},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1495=\"Land\",0,IF(P1435<0,P1435,IF(P1415<P$9,P1435,(P1435/P1415)*P$9)))","v":0},{"$f":"-IF($D1495=\"Land\",0,IF(Q1435<0,Q1435,IF(Q1415<Q$9,Q1435,(Q1435/Q1415)*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":1498},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1498=\"Land\",0,IF(P1438<0,P1438,IF(P1418<P$9,P1438,(P1438/P1418)*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":1499},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1499=\"Land\",0,IF(P1439<0,P1439,IF(P1419<P$9,P1439,(P1439/P1419)*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":1502},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1502=\"Land\",0,IF(P1442<0,P1442,IF(P1422<P$9,P1442,(P1442/P1422)*P$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1510},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1513},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1517},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1520},null,null,"Information Technology"]
[{"$f":"ROW()","v":1524},null,null,"Land"]
[{"$f":"ROW()","v":1525},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1528},null,"Closing Value"]
[{"$f":"ROW()","v":1532},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1432+J1452+J1492+J1472","v":0},0,0,0,0,7.0107348509999996,6.6601981084499995,6.3096613658999994,5.9591246233499993,5.6085878807999991,5.4333195095249991,5.082782766974999,4.7322460244249989,4.3817092818749988,4.0311725393249986,3.8559041680499986,3.5053674254999985,3.1548306829499988,2.8042939403999991,2.453757197849999,2.1032204552999993,1.7526837127499995,1.4021469701999996,1.0516102276499997,0.70107348509999978,0.35053674254999989]
[{"$f":"ROW()","v":1537},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1437+J1457+J1497+J1477","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]
[{"$f":"ROW()","v":1539},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1439+J1459+J1499+J1479","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]
[{"$f":"ROW()","v":1543},null,null,"FRC",null,null,null,null,null,{"$f":"J1443+J1463+J1503+J1483","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]
[{"$f":"ROW()","v":1546},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1529:O1545)","v":24.458767147199993},23.329398286797996,22.200029426395997,21.070660565993997,{"$f":"SUM(S1529:S1545)","v":19.941291705591997},19.422911219440994,18.386150247138993,17.349389274836994,16.312628302534996,15.275867330232995,{"$f":"SUM(Y1529:Y1545)","v":14.757486844081996},13.720725871779996,12.683964899477996,11.647203927175996,10.610442954873996,9.5736819825719959,{"$f":"SUM(AE1529:AE1545)","v":8.5369210102699959},7.5001600379679969,6.463399065665997,5.4266380933639971,4.389877121061998]
[{"$f":"ROW()","v":1549},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1550},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1554},null,null,"Regulators"]
[{"$f":"ROW()","v":1558},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1561},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":1563},null,null,"FRC"]
[{"$f":"ROW()","v":1569},null,"Life"]
[{"$f":"ROW()","v":1572},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$49","v":20},{"$f":"(Q1572-Q$9)*(Q1572>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":1575},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$52","v":40},{"$f":"(Q1575-Q$9)*(Q1575>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":1576},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$53","v":40},{"$f":"(Q1576-Q$9)*(Q1576>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":1580},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(Q1580-Q$9)*(Q1580>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":1584},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":4},{"$f":"(Q1584-Q$9)*(Q1584>R$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587}]
[{"$f":"ROW()","v":1590},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1690","v":0},1.4195659999999999,1.3485876999999999,1.2776094,1.2066311000000001,1.17114195,1.10016365,1.0291853500000001,0.95820705000000006,0.88722875000000001,0.85173960000000004,0.78076129999999999,0.70978300000000005,0.6388047,0.56782639999999995,{"$f":"AD1690","v":0.49684809999999996},0.42586979999999997,0.35489149999999997,0.28391319999999998,0.21293489999999998]
[{"$f":"ROW()","v":1594},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1694","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1697","v":0},0,0,0,0]
[{"$f":"ROW()","v":1599},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1699","v":0},0,0,0,0]
[{"$f":"ROW()","v":1602},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1702","v":0},{"$f":"P1702","v":0},{"$f":"Q1702","v":0},{"$f":"R1702","v":0},{"$f":"S1702","v":0},{"$f":"T1702","v":0},{"$f":"U1702","v":0},{"$f":"V1702","v":0},{"$f":"W1702","v":0},{"$f":"X1702","v":0},{"$f":"Y1702","v":0},{"$f":"Z1702","v":0},{"$f":"AA1702","v":0},{"$f":"AB1702","v":0},{"$f":"AC1702","v":0},{"$f":"AD1702","v":0},{"$f":"AE1702","v":0},{"$f":"AF1702","v":0},{"$f":"AG1702","v":0},{"$f":"AH1702","v":0}]
[{"$f":"ROW()","v":1605},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]
[{"$f":"ROW()","v":1610},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$481","v":1.4195659999999999}]
[{"$f":"ROW()","v":1613},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$484","v":8.1942672999999928}]
[{"$f":"ROW()","v":1616},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$487","v":0}]
[{"$f":"ROW()","v":1620},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$491","v":0}]
[{"$f":"ROW()","v":1623},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$494","v":0}]
[{"$f":"ROW()","v":1627},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1610:P1626)","v":30.42817248459999}]
["Disposals"]
[{"$f":"ROW()","v":1631},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$522","v":0}]
[{"$f":"ROW()","v":1635},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$526","v":0}]
[{"$f":"ROW()","v":1638},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$529","v":0}]
[{"$f":"ROW()","v":1640},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$531","v":0}]
[{"$f":"ROW()","v":1646},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$537","v":0}]
[{"$f":"ROW()","v":1649},null,"Depreciation"]
[{"$f":"ROW()","v":1650},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1650=\"Land\",0,IF(Q1590<0,Q1590,IF(Q1570<Q$9,Q1590,(Q1590/Q1570)*Q$9)))","v":-7.0978299999999994E-2},-7.0978299999999994E-2,-7.0978299999999994E-2,-3.5489150000000004E-2,-7.0978299999999994E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-3.5489149999999997E-2,-7.0978300000000008E-2,-7.0978299999999994E-2,-7.0978300000000008E-2,-7.0978299999999994E-2,-7.0978299999999994E-2,-7.0978299999999994E-2,-7.0978299999999994E-2,-7.0978299999999994E-2,-7.0978299999999994E-2,-7.0978299999999994E-2]
[{"$f":"ROW()","v":1653},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1653=\"Land\",0,IF(Q1593<0,Q1593,IF(Q1573<Q$9,Q1593,(Q1593/Q1573)*Q$9)))","v":-0.40971336499999966},{"$f":"-IF($D1653=\"Land\",0,IF(R1593<0,R1593,IF(R1573<R$9,R1593,(R1593/R1573)*R$9)))","v":-0.40971336499999961},-0.40971336499999961,-0.20485668249999978,-0.40971336499999955,-0.40971336499999961,-0.40971336499999955,-0.40971336499999955,-0.20485668249999975,-0.4097133649999995,-0.4097133649999995,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955,-0.40971336499999955]
[{"$f":"ROW()","v":1657},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1657=\"Land\",0,IF(Q1597<0,Q1597,IF(Q1577<Q$9,Q1597,(Q1597/Q1577)*Q$9)))","v":0},{"$f":"-IF($D1657=\"Land\",0,IF(R1597<0,R1597,IF(R1577<R$9,R1597,(R1597/R1577)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1661=\"Land\",0,IF(Q1601<0,Q1601,IF(Q1581<Q$9,Q1601,(Q1601/Q1581)*Q$9)))","v":-2.6429864999999995E-4},-2.6429864999999995E-4,-2.6429864999999995E-4,-1.3214932499999997E-4,-1.3214932499999997E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1664=\"Land\",0,IF(Q1604<0,Q1604,IF(Q1584<Q$9,Q1604,(Q1604/Q1584)*Q$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1670},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1675},null,null,"Regulators"]
[{"$f":"ROW()","v":1676},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1679},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1683},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1687},null,null,"Total"]
[{"$f":"ROW()","v":1690},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1590+J1610+J1650+J1630","v":0},{"$f":"K1590+K1610+K1650+K1630","v":0},0,0,0,0,1.4195659999999999,1.3485876999999999,1.2776094,1.2066311000000001,1.17114195,1.10016365,1.0291853500000001,0.95820705000000006,0.88722875000000001,0.85173960000000004,0.78076129999999999,0.70978300000000005,0.6388047,0.56782639999999995,0.49684809999999996,0.42586979999999997,0.35489149999999997,0.28391319999999998,0.21293489999999998,0.14195659999999999]
[{"$f":"ROW()","v":1694},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1594+J1614+J1654+J1634","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]
[{"$f":"ROW()","v":1697},null,null,"Buildings",null,null,null,null,null,{"$f":"J1597+J1617+J1657+J1637","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]
[{"$f":"ROW()","v":1700},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1600+J1620+J1660+J1640","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]
[{"$f":"ROW()","v":1702},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,null,"Land",null,null,null,null,null,{"$f":"J1605+J1625+J1665+J1645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},null,"Over Depreciation"]
[{"$f":"ROW()","v":1712},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1717},null,null,"Buildings"]
[{"$f":"ROW()","v":1720},null,null,"Vehicle"]
[{"$f":"ROW()","v":1723},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1726},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1730},null,"Life"]
[{"$f":"ROW()","v":1731},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$47","v":20},{"$f":"(R1731-R$9)*(R1731>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":1735},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":"(R1735-R$9)*(R1735>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":1738},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$54","v":40},{"$f":"(R1738-R$9)*(R1738>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":1741},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$57","v":10},{"$f":"(R1741-R$9)*(R1741>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":1743},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$59","v":4},{"$f":"(R1743-R$9)*(R1743>S$9)","v":3},{"$f":"(S1743-S$9)*(S1743>T$9)","v":2},{"$f":"(T1743-T$9)*(T1743>U$9)","v":1.5},{"$f":"(U1743-U$9)*(U1743>V$9)","v":0.5},{"$f":"(V1743-V$9)*(V1743>W$9)","v":0},{"$f":"(W1743-W$9)*(W1743>X$9)","v":0},{"$f":"(X1743-X$9)*(X1743>Y$9)","v":0},{"$f":"(Y1743-Y$9)*(Y1743>Z$9)","v":0},{"$f":"(Z1743-Z$9)*(Z1743>AA$9)","v":0},{"$f":"(AA1743-AA$9)*(AA1743>AB$9)","v":0},{"$f":"(AB1743-AB$9)*(AB1743>AC$9)","v":0},{"$f":"(AC1743-AC$9)*(AC1743>AD$9)","v":0},{"$f":"(AD1743-AD$9)*(AD1743>AE$9)","v":0},{"$f":"(AE1743-AE$9)*(AE1743>AF$9)","v":0},{"$f":"(AF1743-AF$9)*(AF1743>AG$9)","v":0},{"$f":"(AG1743-AG$9)*(AG1743>AH$9)","v":0},{"$f":"(AH1743-AH$9)*(AH1743>AI$9)","v":0}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1752},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,{"$f":"X1852","v":0},0,0,0,0,0,{"$f":"AD1852","v":0},0,0,0,0]
[{"$f":"ROW()","v":1753},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1853","v":0},0,0,0,0]
[{"$f":"ROW()","v":1756},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1856","v":0},0.6170666760655118,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,{"$f":"AD1856","v":0.43194667324585828},0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709]
[{"$f":"ROW()","v":1760},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1860","v":0},0,0,0,0]
[{"$f":"ROW()","v":1764},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1864","v":0},0,0,0,0]
[{"$f":"ROW()","v":1767},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$481","v":1.5187996237516901}]
[{"$f":"ROW()","v":1773},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$483","v":0}]
[{"$f":"ROW()","v":1776},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$486","v":0.6170666760655118}]
[{"$f":"ROW()","v":1779},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$489","v":18.3162034282437}]
[{"$f":"ROW()","v":1782},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$492","v":0}]
[{"$f":"ROW()","v":1786},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$496","v":0}]
[{"$f":"ROW()","v":1790},null,"Disposals"]
[{"$f":"ROW()","v":1793},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$523","v":0}]
[{"$f":"ROW()","v":1797},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$527","v":0}]
[{"$f":"ROW()","v":1800},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$530","v":0}]
[{"$f":"ROW()","v":1803},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$533","v":0}]
[{"$f":"ROW()","v":1805},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$535","v":0}]
[{"$f":"ROW()","v":1808},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1791:J1807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1812=\"Land\",0,IF(R1752<0,R1752,IF(R1732<R$9,R1752,(R1752/R1732)*R$9)))","v":0},{"$f":"-IF($D1812=\"Land\",0,IF(S1752<0,S1752,IF(S1732<S$9,S1752,(S1752/S1732)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1815=\"Land\",0,IF(R1755<0,R1755,IF(R1735<R$9,R1755,(R1755/R1735)*R$9)))","v":0},{"$f":"-IF($D1815=\"Land\",0,IF(S1755<0,S1755,IF(S1735<S$9,S1755,(S1755/S1735)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1820},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1820=\"Land\",0,IF(R1760<0,R1760,IF(R1740<R$9,R1760,(R1760/R1740)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1823},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":1826},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1826=\"Land\",0,IF(R1766<0,R1766,IF(R1746<R$9,R1766,(R1766/R1746)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1827=\"Land\",0,IF(R1767<0,R1767,IF(R1747<R$9,R1767,(R1767/R1747)*R$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1833},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1838},null,null,"Buildings"]
[{"$f":"ROW()","v":1841},null,null,"Vehicle"]
[{"$f":"ROW()","v":1845},null,null,"FRC"]
[{"$f":"ROW()","v":1846},null,null,"Land"]
[{"$f":"ROW()","v":1852},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1752+J1772+J1812+J1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1853},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1753+J1773+J1813+J1793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1856},null,null,"Regulators",null,null,null,null,null,{"$f":"J1756+J1776+J1816+J1796","v":0},0,0,0,0,0,0,0.6170666760655118,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929]
[{"$f":"ROW()","v":1859},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1759+J1779+J1819+J1799","v":0},0,0,0,0,0,0,18.3162034282437,17.583555291113953,16.850907153984206,16.484583085419331,15.751934948289582,15.019286811159834,14.286638674030085,13.553990536900336,13.187666468335463,12.455018331205714,11.722370194075966,10.989722056946217,10.257073919816468,9.5244257826867198,8.7917776455569729,8.0591295084272261,7.3264813712974783,6.5938332341677306,5.8611850970379828]
[]
[{"$f":"ROW()","v":1867},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1767+J1787+J1827+J1807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1751+S1771+S1811)*(S1751+S1771+S1811<0)","v":0},null,null,null,null,{"$f":"(X1751+X1771+X1811)*(X1751+X1771+X1811<0)","v":0}]
[{"$f":"ROW()","v":1874},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1877},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]
[{"$f":"ROW()","v":1880},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1882},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1886},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1766+S1786+S1826)*(S1766+S1786+S1826<0)","v":0},null,null,null,null,{"$f":"(X1766+X1786+X1826)*(X1766+X1786+X1826<0)","v":0}]
["2008 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1893},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(S1893-S$9)*(S1893>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":1897},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$52","v":40},{"$f":"(S1897-S$9)*(S1897>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":1900},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":"(S1900-S$9)*(S1900>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":1903},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":"(S1903-S$9)*(S1903>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":1904},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":4},{"$f":"(S1904-S$9)*(S1904>T$9)","v":3},{"$f":"(T1904-T$9)*(T1904>U$9)","v":2.5},{"$f":"(U1904-U$9)*(U1904>V$9)","v":1.5},{"$f":"(V1904-V$9)*(V1904>W$9)","v":0.5},{"$f":"(W1904-W$9)*(W1904>X$9)","v":0},{"$f":"(X1904-X$9)*(X1904>Y$9)","v":0},{"$f":"(Y1904-Y$9)*(Y1904>Z$9)","v":0},{"$f":"(Z1904-Z$9)*(Z1904>AA$9)","v":0},{"$f":"(AA1904-AA$9)*(AA1904>AB$9)","v":0},{"$f":"(AB1904-AB$9)*(AB1904>AC$9)","v":0},{"$f":"(AC1904-AC$9)*(AC1904>AD$9)","v":0},{"$f":"(AD1904-AD$9)*(AD1904>AE$9)","v":0},{"$f":"(AE1904-AE$9)*(AE1904>AF$9)","v":0},{"$f":"(AF1904-AF$9)*(AF1904>AG$9)","v":0},{"$f":"(AG1904-AG$9)*(AG1904>AH$9)","v":0},{"$f":"(AH1904-AH$9)*(AH1904>AI$9)","v":0}]
["Opening Asset Value"]
[{"$f":"ROW()","v":1912},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2012","v":0},3.2418079689817443,3.0797175705326572,2.9986723713081136,2.8365819728590265,2.6744915744099393,2.5124011759608522,2.3503107775117651,2.2692655782872215,2.1071751798381344,1.9450847813890471,1.7829943829399597,1.6209039844908726,{"$f":"AD2012","v":1.4588135860417852},1.2967231875926979,1.1346327891436108,0.97254239069452353,0.81045199224543629]
[{"$f":"ROW()","v":1915},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2015","v":0},11.372097809667233,10.803492919183871,10.51919047394219,9.9505855834588282,9.3819806929754659,8.8133758024921036,8.2447709120087413,7.9604684667670602,7.3918635762836988,6.8232586858003375,6.2546537953169761,5.6860489048336147,{"$f":"AD2015","v":5.1174440143502533},4.5488391238668919,3.9802342333835306,3.4116293429001692,2.8430244524168078]
[{"$f":"ROW()","v":1918},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2018","v":0},1.2303363162800002E-2,1.1995779083730002E-2,1.1841987044195002E-2,1.1534402965125002E-2,1.1226818886055001E-2,1.0919234806985001E-2,1.0611650727915001E-2,1.0457858688380001E-2,1.0150274609310001E-2,9.8426905302400006E-3,9.5351064511700005E-3,9.2275223721000003E-3,{"$f":"AD2018","v":8.9199382930300001E-3},8.6123542139599999E-3,8.3047701348899997E-3,7.9971860558199995E-3,7.6896019767499994E-3]
[{"$f":"ROW()","v":1922},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X2022","v":0},0,0,0,0,0,{"$f":"AD2022","v":0},0,0,0,0]
[{"$f":"ROW()","v":1923},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2023","v":0},2.5485882842000001,1.91144121315,1.5928676776250001,0.95572060657500013,0.31857353552500001,0,0,0,0,0,0,0,{"$f":"AD2023","v":0},0,0,0,0]
[{"$f":"ROW()","v":1927},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1933},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$482","v":0}]
[{"$f":"ROW()","v":1936},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$485","v":0}]
[{"$f":"ROW()","v":1941},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$490","v":0}]
[{"$f":"ROW()","v":1944},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$493","v":0}]
[{"$f":"ROW()","v":1948},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$497","v":0}]
[{"$f":"ROW()","v":1951},null,"Disposals"]
[{"$f":"ROW()","v":1953},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$522","v":0}]
[{"$f":"ROW()","v":1956},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$525","v":0}]
[{"$f":"ROW()","v":1959},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$528","v":0}]
[{"$f":"ROW()","v":1963},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$532","v":0}]
[{"$f":"ROW()","v":1966},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$535","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":1974},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1974=\"Land\",0,IF(S1914<0,S1914,IF(S1894<S$9,S1914,(S1914/S1894)*S$9)))","v":0},{"$f":"-IF($D1974=\"Land\",0,IF(T1914<0,T1914,IF(T1894<T$9,T1914,(T1914/T1894)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1977},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1977=\"Land\",0,IF(S1917<0,S1917,IF(S1897<S$9,S1917,(S1917/S1897)*S$9)))","v":-4.5298240396550006E-3},{"$f":"-IF($D1977=\"Land\",0,IF(T1917<0,T1917,IF(T1897<T$9,T1917,(T1917/T1897)*T$9)))","v":-2.2649120198275003E-3},-4.5298240396550006E-3,-4.5298240396550006E-3,-4.5298240396550015E-3,-4.5298240396550015E-3,-2.2649120198275008E-3,-4.5298240396550015E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550032E-3,-4.5298240396550041E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3]
[{"$f":"ROW()","v":1978},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1978=\"Land\",0,IF(S1918<0,S1918,IF(S1898<S$9,S1918,(S1918/S1898)*S$9)))","v":-3.0758407907000007E-4},{"$f":"-IF($D1978=\"Land\",0,IF(T1918<0,T1918,IF(T1898<T$9,T1918,(T1918/T1898)*T$9)))","v":-1.5379203953500004E-4},-3.0758407907000007E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-1.5379203953500001E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407907000002E-4,-3.0758407906999997E-4,-3.0758407906999997E-4,-3.0758407906999997E-4]
[{"$f":"ROW()","v":1983},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1983=\"Land\",0,IF(S1923<0,S1923,IF(S1903<S$9,S1923,(S1923/S1903)*S$9)))","v":-0.63714707105000001},-0.31857353552500001,-0.63714707105000001,-0.63714707105000012,-0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1985},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D1985=\"Land\",0,IF(S1925<0,S1925,IF(S1905<S$9,S1925,(S1925/S1905)*S$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1989},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1972:S1988)","v":-2.5291534542324561},-1.264576727116228,-2.5291534542324561,-2.5291534542324565,-2.2105799187074564,-1.8920063831824561,{"$f":"SUM(Y1972:Y1988)","v":-0.94600319159122803},-1.8920063831824558,-1.8920063831824558,-1.8920063831824558,-1.8920063831824558,-1.8920063831824556,{"$f":"SUM(AE1972:AE1988)","v":-1.8920063831824556},-1.8920063831824556,-1.8920063831824556,-1.8920063831824556,-0.73839241913820375]
[{"$f":"ROW()","v":1992},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1996},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2000},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2003},null,null,"Information Technology"]
[{"$f":"ROW()","v":2004},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2007},null,null,"Land"]
[{"$f":"ROW()","v":2013},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1913+J1933+J1973+J1953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2015},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1915+J1935+J1975+J1955","v":0},0,0,0,0,0,0,0,11.372097809667233,10.803492919183871,10.51919047394219,9.9505855834588282,9.3819806929754659,8.8133758024921036,8.2447709120087413,7.9604684667670602,7.3918635762836988,6.8232586858003375,6.2546537953169761,5.6860489048336147,5.1174440143502533,4.5488391238668919,3.9802342333835306,3.4116293429001692,2.8430244524168078,2.2744195619334464]
[{"$f":"ROW()","v":2018},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1918+J1938+J1978+J1958","v":0},0,0,0,0,0,0,0,1.2303363162800002E-2,1.1995779083730002E-2,1.1841987044195002E-2,1.1534402965125002E-2,1.1226818886055001E-2,1.0919234806985001E-2,1.0611650727915001E-2,1.0457858688380001E-2,1.0150274609310001E-2,9.8426905302400006E-3,9.5351064511700005E-3,9.2275223721000003E-3,8.9199382930300001E-3,8.6123542139599999E-3,8.3047701348899997E-3,7.9971860558199995E-3,7.6896019767499994E-3,7.3820178976799992E-3]
[{"$f":"ROW()","v":2022},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1922+J1942+J1982+J1962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2025},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1925+J1945+J1985+J1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2026},null,null,"FRC",null,null,null,null,null,{"$f":"J1926+J1946+J1986+J1966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":2033},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]
[{"$f":"ROW()","v":2036},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2040},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]
[{"$f":"ROW()","v":2043},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2048},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1928+S1948+S1988)*(S1928+S1948+S1988<0)","v":0},null,null,null,null,{"$f":"(X1928+X1948+X1988)*(X1928+X1948+X1988<0)","v":0}]
["Life"]
[{"$f":"ROW()","v":2054},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(T2054-T$9)*(T2054>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":2056},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":"(T2056-T$9)*(T2056>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":2059},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":"(T2059-T$9)*(T2059>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":2063},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":"(T2063-T$9)*(T2063>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":2066},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$60","v":10},{"$f":"(T2066-T$9)*(T2066>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":2069},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$63","v":5},{"$f":"(T2069-T$9)*(T2069>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":2073},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2173","v":0},10.367466490819968,10.108279828549469,9.5899065040084697,9.0715331794674707,8.5531598549264718,8.0347865303854729,7.7755998681149734,7.2572265435739753,6.7388532190329773,6.2204798944919792,5.7021065699509812,{"$f":"AD2173","v":5.1837332454099831},4.6653599208689851,4.1469865963279871,3.6286132717869886,3.1102399472459901]
[{"$f":"ROW()","v":2077},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2177","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2177","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2180","v":0},0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,0.12789200986530933,0.12413048016338846,0.12036895046146759,0.11660742075954672,{"$f":"AD2180","v":0.11284589105762585},0.10908436135570498,0.10532283165378412,0.10156130195186325,9.7799772249942393E-2]
[{"$f":"ROW()","v":2081},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2181","v":0},19.025756157232873,18.39156428532511,17.123180541509583,15.854796797694059,14.586413053878534,13.318029310063009,12.683837438155248,11.415453694339723,10.147069950524198,8.8786862067086734,7.6103024628931486,{"$f":"AD2181","v":6.3419187190776238},5.0735349752620991,3.8051512314465743,2.5367674876310495,1.2683837438155248]
[{"$f":"ROW()","v":2086},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2186","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2186","v":0},0,0,0,0]
[{"$f":"ROW()","v":2089},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2092},null,"Capex"]
[{"$f":"ROW()","v":2095},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$483","v":0}]
[{"$f":"ROW()","v":2099},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$487","v":1.6574945431679016}]
[{"$f":"ROW()","v":2103},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$491","v":0}]
[{"$f":"ROW()","v":2104},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$492","v":1.8829756819111192}]
[{"$f":"ROW()","v":2107},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$495","v":0}]
[{"$f":"ROW()","v":2110},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2093:S2109)","v":42.433659726435714}]
[{"$f":"ROW()","v":2114},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$522","v":0}]
[{"$f":"ROW()","v":2116},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$524","v":0}]
[{"$f":"ROW()","v":2121},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$529","v":0}]
[{"$f":"ROW()","v":2125},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$533","v":0}]
[{"$f":"ROW()","v":2128},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$536","v":0}]
[{"$f":"ROW()","v":2129},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$537","v":0}]
[{"$f":"ROW()","v":2133},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2133=\"Land\",0,IF(T2073<0,T2073,IF(T2053<T$9,T2073,(T2073/T2053)*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":2136},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2136=\"Land\",0,IF(T2076<0,T2076,IF(T2056<T$9,T2076,(T2076/T2056)*T$9)))","v":-0.21557617983489913},{"$f":"-IF($D2136=\"Land\",0,IF(U2076<0,U2076,IF(U2056<U$9,U2076,(U2076/U2056)*U$9)))","v":-0.43115235966979826},-0.43115235966979826,-0.43115235966979831,-0.43115235966979831,-0.21557617983489918,-0.43115235966979831,-0.43115235966979837,-0.43115235966979842,-0.43115235966979837,-0.43115235966979831,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837,-0.43115235966979837]
[{"$f":"ROW()","v":2140},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2140=\"Land\",0,IF(T2080<0,T2080,IF(T2060<T$9,T2080,(T2080/T2060)*T$9)))","v":-1.8807648509604313E-3},{"$f":"-IF($D2140=\"Land\",0,IF(U2080<0,U2080,IF(U2060<U$9,U2080,(U2080/U2060)*U$9)))","v":-3.761529701920863E-3},-3.761529701920863E-3,-3.7615297019208626E-3,-3.7615297019208626E-3,-1.8807648509604311E-3,-3.7615297019208626E-3,-3.7615297019208626E-3,-3.7615297019208621E-3,-3.7615297019208621E-3,-3.7615297019208621E-3,-3.7615297019208617E-3,-3.7615297019208617E-3,-3.7615297019208613E-3,-3.7615297019208608E-3,-3.7615297019208613E-3]
[{"$f":"ROW()","v":2143},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2143=\"Land\",0,IF(T2083<0,T2083,IF(T2063<T$9,T2083,(T2083/T2063)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2146},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2146=\"Land\",0,IF(T2086<0,T2086,IF(T2066<T$9,T2086,(T2086/T2066)*T$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2154},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2155},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2158},null,null,"Regulators"]
[{"$f":"ROW()","v":2163},null,null,"Vehicle"]
[{"$f":"ROW()","v":2166},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2169},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2173},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J2073+J2093+J2133+J2113","v":0},{"$f":"K2073+K2093+K2133+K2113","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]
[{"$f":"ROW()","v":2176},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2076+J2096+J2136+J2116","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]
[{"$f":"ROW()","v":2180},null,null,"Buildings",null,null,null,null,null,{"$f":"J2080+J2100+J2140+J2120","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]
[{"$f":"ROW()","v":2181},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2081+J2101+J2141+J2121","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]
[{"$f":"ROW()","v":2184},null,null,"Information Technology",null,null,null,null,null,{"$f":"J2084+J2104+J2144+J2124","v":0},0,0,0,0,0,0,0,0,1.8829756819111192,1.6476037216722292,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2187},null,null,"FRC",null,null,null,null,null,{"$f":"J2087+J2107+J2147+J2127","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]
[{"$f":"ROW()","v":2193},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2073+S2093+S2133)*(S2073+S2093+S2133<0)","v":0}]
[{"$f":"ROW()","v":2195},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2199},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2202},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2206},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2086+S2106+S2146)*(S2086+S2106+S2146<0)","v":0}]
[{"$f":"ROW()","v":2207},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2087+S2107+S2147)*(S2087+S2107+S2147<0)","v":0}]
[{"$f":"ROW()","v":2210},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2193:S2209)","v":0}]
[{"$f":"ROW()","v":2214},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":"(U2214-U$9)*(U2214>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":2217},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":"(U2217-U$9)*(U2217>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":2219},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":"(U2219-U$9)*(U2219>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":2225},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":"(U2225-U$9)*(U2225>V$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2228},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":4},{"$f":"(U2228-U$9)*(U2228>V$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2231}]
["Opening Asset Value"]
[{"$f":"ROW()","v":2236},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2336","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2336","v":0},0,0,0,0]
[{"$f":"ROW()","v":2240},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2340","v":0},1.6856510687166992,1.6435097919987818,1.6013685152808643,1.5592272385629469,1.5170859618450294,1.4960153234860707,1.4538740467681532,1.4117327700502358,1.3695914933323183,1.3274502166144009,{"$f":"AD2340","v":1.2853089398964834},1.243167663178566,1.2010263864606485,1.1588851097427311,1.1167438330248136]
[{"$f":"ROW()","v":2243},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2343","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,{"$f":"AD2343","v":1.8043676354392929E-16},0,0,0,0]
[{"$f":"ROW()","v":2246},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2346","v":0},{"$f":"T2346","v":0},{"$f":"U2346","v":0},{"$f":"V2346","v":0},{"$f":"W2346","v":0},{"$f":"X2346","v":0},{"$f":"Y2346","v":0},{"$f":"Z2346","v":0},{"$f":"AA2346","v":0},{"$f":"AB2346","v":0},{"$f":"AC2346","v":0},{"$f":"AD2346","v":0},{"$f":"AE2346","v":0},{"$f":"AF2346","v":0},{"$f":"AG2346","v":0},{"$f":"AH2346","v":0}]
[{"$f":"ROW()","v":2249},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2254},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$481","v":8.0041545077676357}]
[{"$f":"ROW()","v":2257},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$484","v":4.6628688106693099}]
[{"$f":"ROW()","v":2258},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$485","v":0}]
[{"$f":"ROW()","v":2261},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$488","v":0.10582859412606956}]
[{"$f":"ROW()","v":2266},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$493","v":0}]
[{"$f":"ROW()","v":2269},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$496","v":0}]
["Disposals"]
[{"$f":"ROW()","v":2276},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$523","v":0}]
[{"$f":"ROW()","v":2279},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$526","v":0}]
[{"$f":"ROW()","v":2283},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$530","v":0}]
[{"$f":"ROW()","v":2284},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$531","v":0}]
[{"$f":"ROW()","v":2287},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$534","v":0}]
[{"$f":"ROW()","v":2291},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2274:J2290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2296},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2296=\"Land\",0,IF(U2236<0,U2236,IF(U2216<U$9,U2236,(U2236/U2216)*U$9)))","v":0},{"$f":"-IF($D2296=\"Land\",0,IF(V2236<0,V2236,IF(V2216<V$9,V2236,(V2236/V2216)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2298},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2298=\"Land\",0,IF(U2238<0,U2238,IF(U2218<U$9,U2238,(U2238/U2218)*U$9)))","v":0},{"$f":"-IF($D2298=\"Land\",0,IF(V2238<0,V2238,IF(V2218<V$9,V2238,(V2238/V2218)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2302},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2302=\"Land\",0,IF(U2242<0,U2242,IF(U2222<U$9,U2242,(U2242/U2222)*U$9)))","v":-0.57528121021783218},{"$f":"-IF($D2302=\"Land\",0,IF(V2242<0,V2242,IF(V2222<V$9,V2242,(V2242/V2222)*V$9)))","v":-0.57528121021783207},-0.57528121021783207,-0.57528121021783207,-0.28764060510891604,-0.57528121021783207,-0.57528121021783207,-0.57528121021783207,-0.57528121021783218,-0.57528121021783218,-0.57528121021783218,-0.5752812102178323,-0.57528121021783218,-0.57528121021783218,-0.5752812102178323]
[{"$f":"ROW()","v":2305},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2305=\"Land\",0,IF(U2245<0,U2245,IF(U2225<U$9,U2245,(U2245/U2225)*U$9)))","v":-0.42718277605226546},-0.42718277605226546,-0.4271827760522654,-0.4271827760522654,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2306},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":2309},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2309=\"Land\",0,IF(U2249<0,U2249,IF(U2229<U$9,U2249,(U2249/U2229)*U$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2313},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2317},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2320},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2323},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2326},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":2331},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2335},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2235+J2255+J2295+J2275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2339},null,null,"Regulators",null,null,null,null,null,{"$f":"J2239+J2259+J2299+J2279","v":0},0,0,0,0,0,0,0,0,0,0.24880704671948764,0.24258687055150044,0.23636669438351324,0.23014651821552604,0.22392634204753883,0.22081625396354523,0.21459607779555803,0.20837590162757083,0.20215572545958363,0.19593554929159643,0.18971537312360923,0.18349519695562205,0.17727502078763485,0.17105484461964765,0.16483466845166045,0.15861449228367328]
[{"$f":"ROW()","v":2343},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2243+J2263+J2303+J2283","v":0},0,0,0,0,0,0,0,0,0,3.6087352708785856E-15,3.2478617437907271E-15,2.8869882167028686E-15,2.5261146896150101E-15,2.1652411625271516E-15,1.9848043989832224E-15,1.6239308718953637E-15,1.2630573448075051E-15,9.0218381771964659E-16,5.4131029063178791E-16,1.8043676354392929E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2346},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":2350},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2250+J2270+J2310+J2290","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]
["Life"]
[{"$f":"ROW()","v":2356},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(V2356-V$9)*(V2356>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":2358},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":"(V2358-V$9)*(V2358>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":2361},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":"(V2361-V$9)*(V2361>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":2364},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":"(V2364-V$9)*(V2364>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":2369},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$61","v":4},{"$f":"(V2369-V$9)*(V2369>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2372}]
[{"$f":"ROW()","v":2376},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X2476","v":0},0,0,0,0,0,{"$f":"AD2476","v":0},0,0,0,0]
[{"$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,{"$f":"T2479","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD2479","v":0},0,0,0,0]
[{"$f":"ROW()","v":2382},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2482","v":0},1.0991493756209922,1.0716706412304675,1.0441919068399428,1.0167131724494181,1.0029738052541557,0.97549507086363085,0.94801633647310601,0.92053760208258117,0.89305886769205634,{"$f":"AD2482","v":0.8655801333015315},0.83810139891100666,0.81062266452048182,0.78314393012995698,0.75566519573943214]
[{"$f":"ROW()","v":2386},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2486","v":0},4.043324311658858,3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,{"$f":"AD2486","v":0},0,0,0,0]
[{"$f":"ROW()","v":2387},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2487","v":0},{"$f":"U2487","v":0},{"$f":"V2487","v":0},{"$f":"W2487","v":0},{"$f":"X2487","v":0},{"$f":"Y2487","v":0},{"$f":"Z2487","v":0},{"$f":"AA2487","v":0},{"$f":"AB2487","v":0},{"$f":"AC2487","v":0},{"$f":"AD2487","v":0},{"$f":"AE2487","v":0},{"$f":"AF2487","v":0},{"$f":"AG2487","v":0},{"$f":"AH2487","v":0}]
[{"$f":"ROW()","v":2391},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2394},null,"Capex"]
[{"$f":"ROW()","v":2397},null,null,"Medium 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":2399},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$485","v":0}]
[{"$f":"ROW()","v":2405},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$491","v":0}]
[{"$f":"ROW()","v":2408},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$494","v":0}]
[{"$f":"ROW()","v":2409},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$495","v":0}]
[{"$f":"ROW()","v":2412},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2395:U2411)","v":38.809177634956406}]
[{"$f":"ROW()","v":2417},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$523","v":0}]
[{"$f":"ROW()","v":2420},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$526","v":0}]
[{"$f":"ROW()","v":2423},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$529","v":0}]
[{"$f":"ROW()","v":2427},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$533","v":0}]
[{"$f":"ROW()","v":2429},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$535","v":0}]
[{"$f":"ROW()","v":2434},null,"Depreciation"]
[{"$f":"ROW()","v":2435},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2435=\"Land\",0,IF(V2375<0,V2375,IF(V2355<V$9,V2375,(V2375/V2355)*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":2438},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2438=\"Land\",0,IF(V2378<0,V2378,IF(V2358<V$9,V2378,(V2378/V2358)*V$9)))","v":-0.4846732303535255},{"$f":"-IF($D2438=\"Land\",0,IF(W2378<0,W2378,IF(W2358<W$9,W2378,(W2378/W2358)*W$9)))","v":-0.4846732303535255},-0.4846732303535255,-0.24233661517676275,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255,-0.4846732303535255]
[{"$f":"ROW()","v":2442},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2442=\"Land\",0,IF(V2382<0,V2382,IF(V2362<V$9,V2382,(V2382/V2362)*V$9)))","v":-2.7478734390524805E-2},{"$f":"-IF($D2442=\"Land\",0,IF(W2382<0,W2382,IF(W2362<W$9,W2382,(W2382/W2362)*W$9)))","v":-2.7478734390524808E-2},-2.7478734390524812E-2,-1.3739367195262406E-2,-2.7478734390524815E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524805E-2,-2.7478734390524805E-2]
[{"$f":"ROW()","v":2446},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2446=\"Land\",0,IF(V2386<0,V2386,IF(V2366<V$9,V2386,(V2386/V2366)*V$9)))","v":-1.0108310779147145},-1.0108310779147145,-1.0108310779147147,-0.50541553895735736,-0.50541553895735736,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2449},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2449=\"Land\",0,IF(V2389<0,V2389,IF(V2369<V$9,V2389,(V2389/V2369)*V$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2456},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2459},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2461},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2464},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2468},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2471},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2476},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2376+J2396+J2436+J2416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2479},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2379+J2399+J2439+J2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2482},null,null,"Buildings",null,null,null,null,null,{"$f":"J2382+J2402+J2442+J2422","v":0},0,0,0,0,0,0,0,0,0,0,1.0991493756209922,1.0716706412304675,1.0441919068399428,1.0167131724494181,1.0029738052541557,0.97549507086363085,0.94801633647310601,0.92053760208258117,0.89305886769205634,0.8655801333015315,0.83810139891100666,0.81062266452048182,0.78314393012995698,0.75566519573943214,0.7281864613489073]
[{"$f":"ROW()","v":2483},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J2383+J2403+J2443+J2423","v":0},0,0,0,0,0,0,0,0,0,0,19.510816827534732,18.210095705699082,16.909374583863432,15.608653462027783,14.958292901109958,13.65757177927431,12.356850657438661,11.056129535603013,9.7554084137673645,8.454687291931716,7.1539661700960675,5.853245048260419,4.5525239264247706,3.2518028045891221,1.9510816827534732]
[{"$f":"ROW()","v":2489},null,null,"FRC",null,null,null,null,null,{"$f":"J2389+J2409+J2449+J2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2490},null,null,"Land",null,null,null,null,null,{"$f":"J2390+J2410+J2450+J2430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2497},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":"(W2497-W$9)*(W2497>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":2500},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":"(W2500-W$9)*(W2500>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":2502},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":"(W2502-W$9)*(W2502>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":2508},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$59","v":4},{"$f":"(W2508-W$9)*(W2508>X$9)","v":3},{"$f":"(X2508-X$9)*(X2508>Y$9)","v":2},{"$f":"(Y2508-Y$9)*(Y2508>Z$9)","v":1.5},{"$f":"(Z2508-Z$9)*(Z2508>AA$9)","v":0.5},{"$f":"(AA2508-AA$9)*(AA2508>AB$9)","v":0},{"$f":"(AB2508-AB$9)*(AB2508>AC$9)","v":0},{"$f":"(AC2508-AC$9)*(AC2508>AD$9)","v":0},{"$f":"(AD2508-AD$9)*(AD2508>AE$9)","v":0},{"$f":"(AE2508-AE$9)*(AE2508>AF$9)","v":0},{"$f":"(AF2508-AF$9)*(AF2508>AG$9)","v":0},{"$f":"(AG2508-AG$9)*(AG2508>AH$9)","v":0},{"$f":"(AH2508-AH$9)*(AH2508>AI$9)","v":0}]
[{"$f":"ROW()","v":2509},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$60","v":10},{"$f":"(W2509-W$9)*(W2509>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":2512},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$63","v":5},{"$f":"(W2512-W$9)*(W2512>X$9)","v":4},3,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2515},null,"Opening Value"]
[{"$f":"ROW()","v":2519},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2619","v":0},10.682714689171014,10.148578954712464,9.6144432202539143,9.3473753530246384,8.8132396185660884,8.2791038841075384,7.7449681496489875,7.2108324151904366,{"$f":"AD2619","v":6.6766966807318857},6.1425609462733348,5.6084252118147839,5.074289477356233,4.5401537428976821]
[{"$f":"ROW()","v":2523},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2623","v":0},0.74024732445122077,0.72174114133994027,0.70323495822865978,0.69398186667301953,0.67547568356173904,0.65696950045045854,0.63846331733917805,0.61995713422789755,{"$f":"AD2623","v":0.60145095111661706},0.58294476800533657,0.56443858489405607,0.54593240178277558,0.52742621867149508]
[{"$f":"ROW()","v":2527},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2627","v":0},3.0939233638434471,2.3204425228825851,1.5469616819217236,1.1602212614412926,0.38674042048043089,0,0,0,{"$f":"AD2627","v":0},0,0,0,0]
[{"$f":"ROW()","v":2530},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2630","v":0},0,0,{"$f":"X2630","v":0},0,0,0,0,0,{"$f":"AD2630","v":0},{"$f":"AE2630","v":0},{"$f":"AF2630","v":0},{"$f":"AG2630","v":0},{"$f":"AH2630","v":0}]
[{"$f":"ROW()","v":2532},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2535},null,"Capex"]
[{"$f":"ROW()","v":2538},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$483","v":0}]
[{"$f":"ROW()","v":2541},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$486","v":0.43642174045674492}]
[{"$f":"ROW()","v":2545},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$490","v":1.1409417693198476}]
[{"$f":"ROW()","v":2549},null,null,"Telemetry and Monitoring",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":2553},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2536:V2552)","v":36.703756873852505}]
[{"$f":"ROW()","v":2556},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$6488","v":0}]
[{"$f":"ROW()","v":2559},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$524","v":0}]
[{"$f":"ROW()","v":2560},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$525","v":0}]
[{"$f":"ROW()","v":2566},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$531","v":0}]
[{"$f":"ROW()","v":2568},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$533","v":0}]
[{"$f":"ROW()","v":2571},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2579},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2579=\"Land\",0,IF(W2519<0,W2519,IF(W2499<W$9,W2519,(W2519/W2499)*W$9)))","v":-0.53413573445855067},{"$f":"-IF($D2579=\"Land\",0,IF(X2519<0,X2519,IF(X2499<X$9,X2519,(X2519/X2499)*X$9)))","v":-0.53413573445855078},-0.26706786722927539,-0.53413573445855078,-0.53413573445855078,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089]
[{"$f":"ROW()","v":2582},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2582=\"Land\",0,IF(W2522<0,W2522,IF(W2502<W$9,W2522,(W2522/W2502)*W$9)))","v":-5.806853415734E-3},{"$f":"-IF($D2582=\"Land\",0,IF(X2522<0,X2522,IF(X2502<X$9,X2522,(X2522/X2502)*X$9)))","v":-5.806853415734E-3},-2.903426707867E-3,-5.806853415734E-3,-5.806853415734E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339983E-3]
[{"$f":"ROW()","v":2585},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2585=\"Land\",0,IF(W2525<0,W2525,IF(W2505<W$9,W2525,(W2525/W2505)*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":2586},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2586=\"Land\",0,IF(W2526<0,W2526,IF(W2506<W$9,W2526,(W2526/W2506)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2589},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2589=\"Land\",0,IF(W2529<0,W2529,IF(W2509<W$9,W2529,(W2529/W2509)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2592},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2592=\"Land\",0,IF(W2532<0,W2532,IF(W2512<W$9,W2532,(W2532/W2512)*W$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2597},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2600},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2604},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2605},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2611},null,null,"Land"]
[{"$f":"ROW()","v":2612},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2615},null,"Closing Value"]
[{"$f":"ROW()","v":2619},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J2519+J2539+J2579+J2559","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]
[{"$f":"ROW()","v":2622},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2522+J2542+J2582+J2562","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]
[{"$f":"ROW()","v":2626},null,null,"Vehicle",null,null,null,null,null,{"$f":"J2526+J2546+J2586+J2566","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]
[{"$f":"ROW()","v":2630},null,null,"FRC",null,null,null,null,null,{"$f":"J2530+J2550+J2590+J2570","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]
[{"$f":"ROW()","v":2633},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2616:V2632)","v":36.703756873852505},{"$f":"SUM(W2616:W2632)","v":33.934303970181475},{"$f":"SUM(X2616:X2632)","v":31.16485106651044},{"$f":"SUM(Y2616:Y2632)","v":29.780124614674929},27.010671711003891,24.627959227813289,22.631987165103119,20.636015102392946,18.640043039682773,{"$f":"SUM(AE2616:AE2632)","v":16.644070976972603},14.648098914262428,12.709173940018248,10.827296054240062,8.9454181684618703]
["2013 (Jul-12 to Jun-13) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2639},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$49","v":20},{"$f":"(X2639-X$9)*(X2639>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":2641},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":"(X2641-X$9)*(X2641>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":2645},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":"(X2645-X$9)*(X2645>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":2648},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":"(X2648-X$9)*(X2648>Y$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2652},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$62","v":0},{"$f":"(X2652-X$9)*(X2652>Y$9)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2656},null,"Opening Value"]
[{"$f":"ROW()","v":2659},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2759","v":0},0,0,0,0,0,0,0,{"$f":"AD2759","v":0},0,0,0,0]
[{"$f":"ROW()","v":2660},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22.052202089397017,20.949591984927167,20.39828693269224,19.29567682822239,18.193066723752541,17.090456619282691,15.987846514812839,{"$f":"AD2760","v":14.885236410342987},13.782626305873137,12.680016201403287,11.577406096933435,10.474795992463584]
[{"$f":"ROW()","v":2663},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9022498108794903E-3,3.8046935656075032E-3,3.7559154429715096E-3,3.6583591976995225E-3,3.5608029524275353E-3,3.4632467071555482E-3,3.3656904618835611E-3,{"$f":"AD2763","v":3.268134216611574E-3},3.1705779713395868E-3,3.0730217260675997E-3,2.9754654807956126E-3,2.8779092355236255E-3]
[{"$f":"ROW()","v":2669},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2769","v":0},{"$f":"W2769","v":0},{"$f":"X2769","v":0},{"$f":"Y2769","v":0},{"$f":"Z2769","v":0},{"$f":"AA2769","v":0},{"$f":"AB2769","v":0},{"$f":"AC2769","v":0},{"$f":"AD2769","v":0},{"$f":"AE2769","v":0},{"$f":"AF2769","v":0},{"$f":"AG2769","v":0},{"$f":"AH2769","v":0}]
[{"$f":"ROW()","v":2671},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2771","v":0},0,{"$f":"X2771","v":0},0,0,0,0,0,{"$f":"AD2771","v":0},{"$f":"AE2771","v":0},{"$f":"AF2771","v":0},{"$f":"AG2771","v":0},{"$f":"AH2771","v":0}]
[{"$f":"ROW()","v":2674},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2657:W2673)","v":0},{"$f":"SUM(X2657:X2673)","v":76.971122147581582},{"$f":"SUM(Y2657:Y2673)","v":71.712368005210109},69.08299093402438,63.824236791652901,58.565482649281435,53.938395607278807,49.942975665645037,{"$f":"SUM(AE2657:AE2673)","v":45.947555724011266},41.952135782377496,37.956715840743733,33.961295899109963,30.164987067509625]
[{"$f":"ROW()","v":2678},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$482","v":0}]
[{"$f":"ROW()","v":2681},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$485","v":0}]
[{"$f":"ROW()","v":2682},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$486","v":1.2022835869308028}]
[{"$f":"ROW()","v":2686},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$490","v":3.9822222006685863}]
[{"$f":"ROW()","v":2689},null,null,"Miscellaneous IT Equipment",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":2692},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$496","v":0}]
["Disposals"]
[{"$f":"ROW()","v":2700},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$524","v":0}]
[{"$f":"ROW()","v":2704},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$528","v":0}]
[{"$f":"ROW()","v":2707},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$531","v":0}]
[{"$f":"ROW()","v":2710},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$534","v":0}]
[{"$f":"ROW()","v":2712},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2718},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,{"$f":"-IF($D2718=\"Land\",0,IF(X2658<0,X2658,IF(X2638<X$9,X2658,(X2658/X2638)*X$9)))","v":0},{"$f":"-IF($D2718=\"Land\",0,IF(Y2658<0,Y2658,IF(Y2638<Y$9,Y2658,(Y2658/Y2638)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2722},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2722=\"Land\",0,IF(X2662<0,X2662,IF(X2642<X$9,X2662,(X2662/X2642)*X$9)))","v":-3.005708967327007E-2},{"$f":"-IF($D2722=\"Land\",0,IF(Y2662<0,Y2662,IF(Y2642<Y$9,Y2662,(Y2662/Y2642)*Y$9)))","v":-1.5028544836635035E-2},-3.005708967327007E-2,-3.005708967327007E-2,-3.0057089673270067E-2,-3.0057089673270063E-2,-3.0057089673270063E-2,-3.005708967327006E-2,-3.005708967327006E-2,-3.0057089673270063E-2,-3.0057089673270063E-2,-3.0057089673270063E-2]
[{"$f":"ROW()","v":2725},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,{"$f":"-IF($D2725=\"Land\",0,IF(X2665<0,X2665,IF(X2645<X$9,X2665,(X2665/X2645)*X$9)))","v":-1.3529790468024443},{"$f":"-IF($D2725=\"Land\",0,IF(Y2665<0,Y2665,IF(Y2645<Y$9,Y2665,(Y2665/Y2645)*Y$9)))","v":-0.67648952340122204},-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443]
[{"$f":"ROW()","v":2729},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":2733},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2733=\"Land\",0,IF(X2673<0,X2673,IF(X2653<X$9,X2673,(X2673/X2653)*X$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2736},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2737},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2742},null,null,"Regulators"]
[{"$f":"ROW()","v":2745},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2748},null,null,"Information Technology"]
[{"$f":"ROW()","v":2751},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2759},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J2659+J2679+J2719+J2699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2762},null,null,"Regulators",null,null,null,null,null,{"$f":"J2662+J2682+J2722+J2702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.2022835869308028,1.1722264972575327,1.1571979524208977,1.1271408627476276,1.0970837730743574,1.0670266834010873,1.0369695937278172,1.006912504054547,0.97685541438127699,0.94679832470800696,0.91674123503473692,0.88668414536146689,0.85662705568819686]
[{"$f":"ROW()","v":2763},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J2663+J2683+J2723+J2703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9022498108794903E-3,3.8046935656075032E-3,3.7559154429715096E-3,3.6583591976995225E-3,3.5608029524275353E-3,3.4632467071555482E-3,3.3656904618835611E-3,3.268134216611574E-3,3.1705779713395868E-3,3.0730217260675997E-3,2.9754654807956126E-3,2.8779092355236255E-3,2.7803529902516383E-3]
[{"$f":"ROW()","v":2766},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J2666+J2686+J2726+J2706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9822222006685863,3.5839999806017278,3.3848888705682985,2.9866666505014399,2.5884444304345813,2.1902222103677227,1.7919999903008641,1.3937777702340055,0.99555555016714681,0.59733333010028811,0.19911111003342935,0,0]
[{"$f":"ROW()","v":2772},null,null,"Land",null,null,null,null,null,{"$f":"J2672+J2692+J2732+J2712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2774},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2757:W2773)","v":76.971122147581582},{"$f":"SUM(X2757:X2773)","v":71.712368005210109},{"$f":"SUM(Y2757:Y2773)","v":69.08299093402438},63.824236791652901,58.565482649281435,53.938395607278807,49.942975665645037,45.947555724011266,{"$f":"SUM(AE2757:AE2773)","v":41.952135782377496},37.956715840743733,33.961295899109963,30.164987067509625,26.567789345942714]
[{"$f":"ROW()","v":2777},null,"Life"]
[{"$f":"ROW()","v":2781},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":"(Y2781-Y$9)*(Y2781>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":2784},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":"(Y2784-Y$9)*(Y2784>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":2785},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":"(Y2785-Y$9)*(Y2785>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":2789},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":"(Y2789-Y$9)*(Y2789>Z$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2792},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$61","v":4},{"$f":"(Y2792-Y$9)*(Y2792>Z$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2799},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,{"$f":"X2899","v":0},0,0,0,0,0,{"$f":"AD2899","v":0},0,0,0,0]
[{"$f":"ROW()","v":2802},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD2902","v":0},0,0,0,0]
[{"$f":"ROW()","v":2807},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1096908558681582,4.8542063130747506,4.3432372274879345,3.8322681419011184,3.3212990563143028,2.8103299707274871,{"$f":"AD2907","v":2.2993608851406711},1.7883917995538554,1.2774227139670395,0.76645362838022368,0.25548454279340793]
[{"$f":"ROW()","v":2810},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2910","v":0},{"$f":"X2910","v":0},{"$f":"Y2910","v":0},{"$f":"Z2910","v":0},{"$f":"AA2910","v":0},{"$f":"AB2910","v":0},{"$f":"AC2910","v":0},{"$f":"AD2910","v":0},{"$f":"AE2910","v":0},{"$f":"AF2910","v":0},{"$f":"AG2910","v":0},{"$f":"AH2910","v":0}]
[{"$f":"ROW()","v":2811},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2911","v":0},0,0,0,0,0,0,{"$f":"AD2911","v":0},0,0,0,0]
[{"$f":"ROW()","v":2815},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2798:X2814)","v":0},{"$f":"SUM(Y2798:Y2814)","v":70.276325816589775},67.944918723697981,63.282104537914357,58.619290352130747,53.95647616634713,49.698120636959125,{"$f":"SUM(AE2798:AE2814)","v":45.844223763966724},41.990326890974323,38.136430017981915,34.282533144989515,30.42863627199711]
[{"$f":"ROW()","v":2818},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$481","v":4.7480000000000011}]
[{"$f":"ROW()","v":2822},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$485","v":0}]
[{"$f":"ROW()","v":2825},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$488","v":9.5596913996735005}]
[{"$f":"ROW()","v":2828},null,null,"Vehicle",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":2832},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$495","v":0}]
["Disposals"]
[{"$f":"ROW()","v":2837},null,"Disposals"]
[{"$f":"ROW()","v":2840},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$523","v":0}]
[{"$f":"ROW()","v":2843},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$526","v":0}]
[{"$f":"ROW()","v":2849},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$532","v":0}]
[{"$f":"ROW()","v":2851},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$534","v":0}]
[{"$f":"ROW()","v":2855},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2838:J2854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2858},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,{"$f":"-IF($D2858=\"Land\",0,IF(Y2798<0,Y2798,IF(Y2778<Y$9,Y2798,(Y2798/Y2778)*Y$9)))","v":-0.11870000000000003},-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.2374]
[{"$f":"ROW()","v":2862},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,{"$f":"-IF($D2862=\"Land\",0,IF(Y2802<0,Y2802,IF(Y2782<Y$9,Y2802,(Y2802/Y2782)*Y$9)))","v":0},{"$f":"-IF($D2862=\"Land\",0,IF(Z2802<0,Z2802,IF(Z2782<Z$9,Z2802,(Z2802/Z2782)*Z$9)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2863},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2863=\"Land\",0,IF(Y2803<0,Y2803,IF(Y2783<Y$9,Y2803,(Y2803/Y2783)*Y$9)))","v":-8.109764373540853E-3},{"$f":"-IF($D2863=\"Land\",0,IF(Z2803<0,Z2803,IF(Z2783<Z$9,Z2803,(Z2803/Z2783)*Z$9)))","v":-1.6219528747081709E-2},-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081716E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2]
[{"$f":"ROW()","v":2866},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,{"$f":"-IF($D2866=\"Land\",0,IF(Y2806<0,Y2806,IF(Y2786<Y$9,Y2806,(Y2806/Y2786)*Y$9)))","v":-1.0032129563333334},{"$f":"-IF($D2866=\"Land\",0,IF(Z2806<0,Z2806,IF(Z2786<Z$9,Z2806,(Z2806/Z2786)*Z$9)))","v":-2.0064259126666673},-2.0064259126666673,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666668,-2.0064259126666664,-2.0064259126666668,-2.0064259126666668]
[{"$f":"ROW()","v":2869},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2869=\"Land\",0,IF(Y2809<0,Y2809,IF(Y2789<Y$9,Y2809,(Y2809/Y2789)*Y$9)))","v":-0.40445865639560624},-0.80891731279121248,-0.80891731279121237,-0.80891731279121248,-0.40445865639560619,0,0,0,0,0,0]
[{"$f":"ROW()","v":2873},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D2873=\"Land\",0,IF(Y2813<0,Y2813,IF(Y2793<Y$9,Y2813,(Y2813/Y2793)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2875},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2858:Y2874)","v":-2.3314070928918071},-4.6628141857836152,-4.6628141857836152,-4.6628141857836143,-4.258355529388008,-3.8538968729924026,{"$f":"SUM(AE2858:AE2874)","v":-3.8538968729924021},-3.8538968729924026,-3.8538968729924017,-3.8538968729924017,-3.5984123301989941]
[{"$f":"ROW()","v":2881},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$723*X$13","v":0}]
[{"$f":"ROW()","v":2884},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$726*X$13","v":0}]
[{"$f":"ROW()","v":2887},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$729*X$13","v":0}]
[{"$f":"ROW()","v":2888},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$730*X$13","v":0}]
[{"$f":"ROW()","v":2892},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$734*X$13","v":0}]
[{"$f":"ROW()","v":2895},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2878:X2894)","v":-1.46282101167315E-2}]
[{"$f":"ROW()","v":2899},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J2799+J2819+J2859+J2839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2902},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J2802+J2822+J2862+J2842","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2905},null,null,"Buildings",null,null,null,null,null,{"$f":"J2805+J2825+J2865+J2845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.5596913996735005,9.4401952571775816,9.2012029721857438,8.962210687193906,8.7232184022020682,8.4842261172102305,8.2452338322183927,8.0062415472265549,7.7672492622347171,7.5282569772428793,7.2892646922510416,7.0502724072592038]
[{"$f":"ROW()","v":2910},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":2913},null,null,"Land",null,null,null,null,null,{"$f":"J2813+J2833+J2873+J2853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2813+X2833+X2873+X2853+X2893","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2914},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J2814+J2834+J2874+J2854","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2814+X2834+X2874+X2854+X2894","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2922},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$50","v":20},{"$f":"(Z2922-Z$9)*(Z2922>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2925},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":"(Z2925-Z$9)*(Z2925>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":2928},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":"(Z2928-Z$9)*(Z2928>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2932},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$60","v":10},{"$f":"(Z2932-Z$9)*(Z2932>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2935},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$63","v":5},{"$f":"(Z2935-Z$9)*(Z2935>AA$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2939},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,{"$f":"Y3039","v":0.69004976972659782},0.65554728124026795,0.62104479275393809,0.58654230426760823,0.55203981578127836,{"$f":"AD3039","v":0.5175373272949485},0.48303483880861858,0.44853235032228866,0.41402986183595875,0.37952737334962883]
[{"$f":"ROW()","v":2940},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0881248183169669,1.0337185774011186,0.97931233648527027,0.92490609556942194,0.8704998546535736,{"$f":"AD3040","v":0.81609361373772527},0.76168737282187693,0.70728113190602859,0.65287489099018026,0.59846865007433192]
[{"$f":"ROW()","v":2943},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AD3043","v":0},0,0,0,0]
[{"$f":"ROW()","v":2947},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.577146258354723,15.472003174464408,14.366860090574093,13.261717006683778,12.156573922793463,{"$f":"AD3047","v":11.051430838903148},9.9462877550128326,8.8411446711225175,7.7360015872322023,6.6308585033418872]
[{"$f":"ROW()","v":2952},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3052","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2954},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3054","v":0},{"$f":"Z3054","v":0},0,0,0,{"$f":"AD3054","v":0},{"$f":"AE3054","v":0},{"$f":"AF3054","v":0},{"$f":"AG3054","v":0},{"$f":"AH3054","v":0}]
[{"$f":"ROW()","v":2958},null,"Capex"]
[{"$f":"ROW()","v":2961},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$483","v":0}]
[{"$f":"ROW()","v":2964},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$486","v":1.3957916161717792}]
[{"$f":"ROW()","v":2965},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$487","v":7.7420831091709E-3}]
[{"$f":"ROW()","v":2969},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$491","v":1.4170479298747354}]
[{"$f":"ROW()","v":2973},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$495","v":0}]
[{"$f":"ROW()","v":2976},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2959:Y2975)","v":39.180632408612453}]
[{"$f":"ROW()","v":2978},null,"Disposals"]
[{"$f":"ROW()","v":2984},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$526","v":0}]
[{"$f":"ROW()","v":2987},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$529","v":0}]
[{"$f":"ROW()","v":2988},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$530","v":-3.5527312064289183E-2}]
[{"$f":"ROW()","v":2991},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$533","v":0}]
[{"$f":"ROW()","v":2995},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$537","v":0}]
[{"$f":"ROW()","v":2999},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,{"$f":"-IF($D2999=\"Land\",0,IF(Y2939<0,Y2939,IF(Y2919<Y$9,Y2939,(Y2939/Y2919)*Y$9)))","v":0},-3.4502488486329891E-2,-3.4502488486329891E-2,-3.4502488486329891E-2,-3.4502488486329898E-2,-3.4502488486329898E-2,-3.4502488486329898E-2,-3.4502488486329898E-2,-3.4502488486329898E-2,-3.4502488486329898E-2,-3.4502488486329891E-2]
[{"$f":"ROW()","v":3002},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,{"$f":"-IF($D3002=\"Land\",0,IF(Y2942<0,Y2942,IF(Y2922<Y$9,Y2942,(Y2942/Y2922)*Y$9)))","v":0},{"$f":"-IF($D3002=\"Land\",0,IF(Z2942<0,Z2942,IF(Z2922<Z$9,Z2942,(Z2942/Z2922)*Z$9)))","v":-0.63025921284716058},-0.63025921284716058,-0.63025921284716047,-0.63025921284716047,-0.63025921284716047,-0.63025921284716047,-0.63025921284716035,-0.63025921284716035,-0.63025921284716035,-0.63025921284716047]
[{"$f":"ROW()","v":3005},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,{"$f":"-IF($D3005=\"Land\",0,IF(Y2945<0,Y2945,IF(Y2925<Y$9,Y2945,(Y2945/Y2925)*Y$9)))","v":0},{"$f":"-IF($D3005=\"Land\",0,IF(Z2945<0,Z2945,IF(Z2925<Z$9,Z2945,(Z2945/Z2925)*Z$9)))","v":-1.935520777292725E-4},-1.935520777292725E-4,-1.935520777292725E-4,-1.9355207772927253E-4,-1.9355207772927253E-4,-1.9355207772927253E-4,-1.9355207772927253E-4,-1.9355207772927256E-4,-1.9355207772927256E-4,-1.9355207772927256E-4]
[{"$f":"ROW()","v":3008},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3008=\"Land\",0,IF(Y2948<0,Y2948,IF(Y2928<Y$9,Y2948,(Y2948/Y2928)*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":3013},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3013=\"Land\",0,IF(Y2953<0,Y2953,IF(Y2933<Y$9,Y2953,(Y2953/Y2933)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3014},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3014=\"Land\",0,IF(Y2954<0,Y2954,IF(Y2934<Y$9,Y2954,(Y2954/Y2934)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3020},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$702*Y$13","v":0}]
[{"$f":"ROW()","v":3025},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$707*Y$13","v":0}]
[{"$f":"ROW()","v":3028},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$710*Y$13","v":0}]
[{"$f":"ROW()","v":3032},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$714*Y$13","v":0}]
[{"$f":"ROW()","v":3035},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$717*Y$13","v":0}]
[{"$f":"ROW()","v":3038},null,"Closing Value"]
[{"$f":"ROW()","v":3042},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2942+Y2962+Y2982+Y3002+Y3022","v":12.605184256943211},11.97492504409605,11.344665831248889,10.714406618401728,10.084147405554567,9.4538881927074065,8.8236289798602456,8.1933697670130847,7.5631105541659247,6.9328513413187647,6.3025921284716038]
[{"$f":"ROW()","v":3043},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2943+Y2963+Y2983+Y3003+Y3023","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3046},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2946+Y2966+Y2986+Y3006+Y3026","v":0.15234791913466125},0.14853922115629473,0.1447305231779282,0.14092182519956167,0.13711312722119515,0.13330442924282862,0.12949573126446209,0.12568703328609557,0.12187833530772904,0.11806963732936251,0.11426093935099599]
[{"$f":"ROW()","v":3050},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2950+Y2970+Y2990+Y3010+Y3030","v":4.8714532220305697},3.6535899165229271,2.4357266110152844,1.2178633055076422,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3055},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2955+Y2975+Y2995+Y3015+Y3035","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3061},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AA3061-AA$9)*(AA3061>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3064},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":"(AA3064-AA$9)*(AA3064>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3065},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":"(AA3065-AA$9)*(AA3065>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3068},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":"(AA3068-AA$9)*(AA3068>AB$9)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3072},null,null,"Miscellaneous IT Equipment",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$59","v":4},{"$f":"(AA3072-AA$9)*(AA3072>AB$9)","v":3},{"$f":"(AB3072-AB$9)*(AB3072>AC$9)","v":2},{"$f":"(AC3072-AC$9)*(AC3072>AD$9)","v":1},{"$f":"(AD3072-AD$9)*(AD3072>AE$9)","v":0},{"$f":"(AE3072-AE$9)*(AE3072>AF$9)","v":0},{"$f":"(AF3072-AF$9)*(AF3072>AG$9)","v":0},{"$f":"(AG3072-AG$9)*(AG3072>AH$9)","v":0},{"$f":"(AH3072-AH$9)*(AH3072>AI$9)","v":0}]
[{"$f":"ROW()","v":3076},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$63","v":5},{"$f":"(AA3076-AA$9)*(AA3076>AB$9)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3079},null,"Opening Value"]
[{"$f":"ROW()","v":3083},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.716706308863074,31.080870993419921,29.445035677976769,27.809200362533616,{"$f":"AD3183","v":26.173365047090464},24.537529731647311,22.901694416204158,21.265859100761006,19.630023785317853]
[{"$f":"ROW()","v":3085},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6500680038503446,2.583816303754086,2.5175646036578274,2.4513129035615688,{"$f":"AD3185","v":2.3850612034653103},2.3188095033690517,2.2525578032727931,2.1863061031765345,2.1200544030802759]
[{"$f":"ROW()","v":3090},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3190","v":1.2545469059237506},1.1290922153313756,1.0036375247390006,0.87818283414662557,{"$f":"AD3190","v":0.75272814355425055},0.62727345296187542,0.50181876236950029,0.37636407177712522,0.25090938118475015]
[{"$f":"ROW()","v":3091},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,3.1229093053068411,2.3421819789801308,1.5614546526534205,0.78072732632671027,{"$f":"AD3191","v":0},0,0,0,0]
[{"$f":"ROW()","v":3094},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,{"$f":"Z3194","v":0},{"$f":"AA3194","v":0},0,0,{"$f":"AD3194","v":0},{"$f":"AE3194","v":0},{"$f":"AF3194","v":0},{"$f":"AG3194","v":0},{"$f":"AH3194","v":0}]
["Capex"]
[{"$f":"ROW()","v":3102},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$483","v":0}]
[{"$f":"ROW()","v":3105},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$486","v":2.6500680038503446}]
[{"$f":"ROW()","v":3109},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$490","v":1.1556799999283269}]
[{"$f":"ROW()","v":3112},null,null,"Miscellaneous IT Equipment",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":3115},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$496","v":0.82}]
[{"$f":"ROW()","v":3117},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3100:Z3116)","v":74.506448708527643}]
[{"$f":"ROW()","v":3120},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$6488","v":0}]
[{"$f":"ROW()","v":3124},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$525","v":0}]
[{"$f":"ROW()","v":3127},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$528","v":0}]
[{"$f":"ROW()","v":3132},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$533","v":0}]
[{"$f":"ROW()","v":3135},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$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3139},null,"Depreciation"]
[{"$f":"ROW()","v":3145},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3145=\"Land\",0,IF(Y3085<0,Y3085,IF(Y3065<Y$9,Y3085,(Y3085/Y3065)*Y$9)))","v":0},{"$f":"-IF($D3145=\"Land\",0,IF(Z3085<0,Z3085,IF(Z3065<Z$9,Z3085,(Z3085/Z3065)*Z$9)))","v":0},-6.6251700096258609E-2,-6.6251700096258609E-2,-6.6251700096258623E-2,-6.6251700096258623E-2,-6.6251700096258623E-2,-6.6251700096258623E-2,-6.6251700096258623E-2,-6.6251700096258623E-2,-6.6251700096258623E-2]
[{"$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,{"$f":"-IF($D3146=\"Land\",0,IF(Y3086<0,Y3086,IF(Y3066<Y$9,Y3086,(Y3086/Y3066)*Y$9)))","v":0},{"$f":"-IF($D3146=\"Land\",0,IF(Z3086<0,Z3086,IF(Z3066<Z$9,Z3086,(Z3086/Z3066)*Z$9)))","v":0},-5.6761170462830827E-4,-5.6761170462830827E-4,-5.6761170462830827E-4,-5.6761170462830816E-4,-5.6761170462830816E-4,-5.6761170462830805E-4,-5.6761170462830805E-4,-5.6761170462830794E-4,-5.6761170462830794E-4]
[{"$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,{"$f":"-IF($D3150=\"Land\",0,IF(Y3090<0,Y3090,IF(Y3070<Y$9,Y3090,(Y3090/Y3070)*Y$9)))","v":0},0,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.1254546905923751,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507]
[{"$f":"ROW()","v":3153},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,{"$f":"-IF($D3153=\"Land\",0,IF(Y3093<0,Y3093,IF(Y3073<Y$9,Y3093,(Y3093/Y3073)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3156},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,{"$f":"-IF($D3156=\"Land\",0,IF(Y3096<0,Y3096,IF(Y3076<Y$9,Y3096,(Y3096/Y3076)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3164},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3165},null,null,"Regulators"]
[{"$f":"ROW()","v":3168},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3171},null,null,"Information Technology"]
[{"$f":"ROW()","v":3176},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3179},null,"Closing Value"]
[{"$f":"ROW()","v":3182},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,{"$f":"Y3082+Y3102+Y3122+Y3142+Y3162","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3186},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,{"$f":"Y3086+Y3106+Y3126+Y3146+Y3166","v":0},2.2704468185132332E-2,2.2136856480504022E-2,2.1569244775875712E-2,2.1001633071247403E-2,2.0434021366619093E-2,1.9866409661990783E-2,1.9298797957362473E-2,1.8731186252734164E-2,1.8163574548105854E-2,1.7595962843477544E-2]
[{"$f":"ROW()","v":3188},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,{"$f":"Y3088+Y3108+Y3128+Y3148+Y3168","v":0},30.373630757965888,28.348722040768163,26.323813323570437,24.298904606372712,22.273995889174987,20.249087171977262,18.224178454779537,16.199269737581812,14.174361020384085,12.149452303186358]
[{"$f":"ROW()","v":3191},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3091+Y3111+Y3131+Y3151+Y3171","v":0},3.1229093053068411,2.3421819789801308,1.5614546526534205,0.78072732632671027,0,0,0,0,0,0]
[{"$f":"ROW()","v":3194},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3094+Y3114+Y3134+Y3154+Y3174","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3197},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3180:Z3196)","v":74.492012313111957},69.635151389355912,64.778290465599866,59.921429541843828,55.064568618087776,50.988435020658436,46.912301423229103,42.836167825799762,38.760034228370429,34.683900630941096]
[{"$f":"ROW()","v":3201},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":"(AB3201-AB$9)*(AB3201>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3205},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":"(AB3205-AB$9)*(AB3205>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3209},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":"(AB3209-AB$9)*(AB3209>AC$9)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":3212},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":"(AB3212-AB$9)*(AB3212>AC$9)","v":3},2,1,0,0,0,0]
[{"$f":"ROW()","v":3215},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$61","v":4},{"$f":"(AB3215-AB$9)*(AB3215>AC$9)","v":3},2,1,0,0,0,0]
[{"$f":"ROW()","v":3218}]
[{"$f":"ROW()","v":3220},null,"Opening Value"]
[{"$f":"ROW()","v":3223},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,{"$f":"AA3323","v":0},0,0,{"$f":"AD3323","v":0},0,0,0,0]
[{"$f":"ROW()","v":3227},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AD3327","v":0},0,0,0,0]
[{"$f":"ROW()","v":3230},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82365511593855678,0.74128960434470115,0.65892409275084551,{"$f":"AD3330","v":0.57655858115698977},0.49419306956313408,0.41182755796927839,0.3294620463754227,0.24709653478156701]
[{"$f":"ROW()","v":3235},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3335","v":0},0,0,{"$f":"AD3335","v":0},{"$f":"AE3335","v":0},{"$f":"AF3335","v":0},{"$f":"AG3335","v":0},{"$f":"AH3335","v":0}]
[{"$f":"ROW()","v":3238},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,{"$f":"SUM(AB3221:AB3237)","v":86.307952176090154},79.69478518902811,73.081618201966052,66.468451214903979,59.855284227841906,55.574343887793347,51.293403547744774,47.012463207696207]
[{"$f":"ROW()","v":3241},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$481","v":2.4838277053623892}]
[{"$f":"ROW()","v":3242},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$482","v":0.75441935344626532}]
[{"$f":"ROW()","v":3245},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$485","v":0}]
[{"$f":"ROW()","v":3248},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$488","v":0.65297544162736254}]
[{"$f":"ROW()","v":3253},null,null,"Miscellaneous IT Equipment",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":3256},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$496","v":2.2513430800000003}]
[{"$f":"ROW()","v":3260},null,"Disposals"]
[{"$f":"ROW()","v":3261},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$6488","v":0}]
[{"$f":"ROW()","v":3267},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$527","v":0}]
[{"$f":"ROW()","v":3268},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$528","v":0}]
[{"$f":"ROW()","v":3271},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$531","v":0}]
[{"$f":"ROW()","v":3275},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$535","v":0}]
[{"$f":"ROW()","v":3278},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3261:J3277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.19214937922521916,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3282},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,{"$f":"-IF($D3282=\"Land\",0,IF(Y3222<0,Y3222,IF(Y3202<Y$9,Y3222,(Y3222/Y3202)*Y$9)))","v":0},{"$f":"-IF($D3282=\"Land\",0,IF(Z3222<0,Z3222,IF(Z3202<Z$9,Z3222,(Z3222/Z3202)*Z$9)))","v":0},0,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2,-3.7720967672313269E-2]
[{"$f":"ROW()","v":3286},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3286=\"Land\",0,IF(Y3226<0,Y3226,IF(Y3206<Y$9,Y3226,(Y3226/Y3206)*Y$9)))","v":0},{"$f":"-IF($D3286=\"Land\",0,IF(Z3226<0,Z3226,IF(Z3206<Z$9,Z3226,(Z3226/Z3206)*Z$9)))","v":0},0,-0.10521113250349301,-0.10521113250349301,-0.105211132503493,-0.10521113250349301,-0.10521113250349301,-0.10521113250349301,-0.105211132503493,-0.10521113250349301]
[{"$f":"ROW()","v":3289},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,{"$f":"-IF($D3289=\"Land\",0,IF(Y3229<0,Y3229,IF(Y3209<Y$9,Y3229,(Y3229/Y3209)*Y$9)))","v":0},{"$f":"-IF($D3289=\"Land\",0,IF(Z3229<0,Z3229,IF(Z3209<Z$9,Z3229,(Z3229/Z3209)*Z$9)))","v":0},0,-2.0897021571077388,-2.0897021571077388,-2.0897021571077388,-2.0897021571077388,-2.0897021571077392,-2.0897021571077388,-2.0897021571077392,-2.0897021571077392]
[{"$f":"ROW()","v":3291},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3291=\"Land\",0,IF(Y3231<0,Y3231,IF(Y3211<Y$9,Y3231,(Y3231/Y3211)*Y$9)))","v":0},0,0,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427,-0.20496487623415427]
[{"$f":"ROW()","v":3294},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,{"$f":"-IF($D3294=\"Land\",0,IF(Y3234<0,Y3234,IF(Y3214<Y$9,Y3234,(Y3234/Y3214)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3297},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,{"$f":"-IF($D3297=\"Land\",0,IF(Y3237<0,Y3237,IF(Y3217<Y$9,Y3237,(Y3237/Y3217)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3301},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3304},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3308},null,null,"Buildings"]
[{"$f":"ROW()","v":3312},null,null,"Information Technology"]
[{"$f":"ROW()","v":3315},null,null,"FRC"]
[{"$f":"ROW()","v":3316},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3325},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,{"$f":"Y3225+Y3245+Y3265+Y3285+Y3305","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3327},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,{"$f":"Y3227+Y3247+Y3267+Y3287+Y3307","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3330},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3230+Y3250+Y3270+Y3290+Y3310","v":0},0,0.82365511593855678,0.74128960434470115,0.65892409275084551,0.57655858115698977,0.49419306956313408,0.41182755796927839,0.3294620463754227,0.24709653478156701,0.16473102318771132]
[{"$f":"ROW()","v":3333},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":3338},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3321:AA3337)","v":86.307952176090154},79.69478518902811,73.081618201966052,66.468451214903979,59.855284227841906,55.574343887793347,51.293403547744774,47.012463207696207,42.731522867647634]
[{"$f":"ROW()","v":3341},null,"Life"]
[{"$f":"ROW()","v":3342},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":"(AC3342-AC$9)*(AC3342>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3345},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":"(AC3345-AC$9)*(AC3345>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3348},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":"(AC3348-AC$9)*(AC3348>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3351},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":"(AC3351-AC$9)*(AC3351>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3356},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$61","v":4},{"$f":"(AC3356-AC$9)*(AC3356>AD$9)","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":3359}]
[{"$f":"ROW()","v":3363},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3463","v":0.4673204324472443},0.44395441082488207,0.42058838920251984,0.39722236758015761,0.37385634595779538,0.35049032433543315,0.32712430271307091]
[{"$f":"ROW()","v":3366},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD3466","v":0},0,0,0,0]
[{"$f":"ROW()","v":3368},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20259885801740243,0.19753388656696738,{"$f":"AD3468","v":0.19246891511653233},0.18740394366609728,0.18233897221566223,0.17727400076522717,0.17220902931479212]
[{"$f":"ROW()","v":3371},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0101882874372214,0.9091694586934993,{"$f":"AD3471","v":0.80815062994977716},0.70713180120605501,0.60611297246233287,0.50509414371861072,0.40407531497488858]
[{"$f":"ROW()","v":3374},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD3474","v":0},{"$f":"AE3474","v":0},{"$f":"AF3474","v":0},{"$f":"AG3474","v":0},{"$f":"AH3474","v":0}]
[{"$f":"ROW()","v":3378},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3381},null,"Capex"]
[{"$f":"ROW()","v":3386},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$485","v":0}]
[{"$f":"ROW()","v":3389},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$488","v":1.3896843419270375}]
[{"$f":"ROW()","v":3392},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$491","v":1.9871543237423406}]
[{"$f":"ROW()","v":3393},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$492","v":8.2408999593899974}]
[{"$f":"ROW()","v":3398},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$497","v":0}]
["Disposals"]
[{"$f":"ROW()","v":3404},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$523","v":0}]
[{"$f":"ROW()","v":3407},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$526","v":0}]
[{"$f":"ROW()","v":3411},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$530","v":-6.1363699999999995E-3}]
[{"$f":"ROW()","v":3415},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$534","v":0}]
[{"$f":"ROW()","v":3418},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$537","v":0}]
[{"$f":"ROW()","v":3419},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3402:J3418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20618183000000004,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3422},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,{"$f":"-IF($D3422=\"Land\",0,IF(Y3362<0,Y3362,IF(Y3342<Y$9,Y3362,(Y3362/Y3342)*Y$9)))","v":0},0,0,0,-0.3411020642237606,-0.3411020642237606,-0.34110206422376055,-0.34110206422376055,-0.34110206422376055,-0.34110206422376055,-0.34110206422376049]
[{"$f":"ROW()","v":3428},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,{"$f":"-IF($D3428=\"Land\",0,IF(Y3368<0,Y3368,IF(Y3348<Y$9,Y3368,(Y3368/Y3348)*Y$9)))","v":0},{"$f":"-IF($D3428=\"Land\",0,IF(Z3368<0,Z3368,IF(Z3348<Z$9,Z3368,(Z3368/Z3348)*Z$9)))","v":0},0,0,-5.0649714504350605E-3,-5.0649714504350614E-3,-5.0649714504350614E-3,-5.0649714504350614E-3,-5.0649714504350622E-3,-5.0649714504350622E-3,-5.0649714504350622E-3]
[{"$f":"ROW()","v":3430},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,{"$f":"-IF($D3430=\"Land\",0,IF(Y3370<0,Y3370,IF(Y3350<Y$9,Y3370,(Y3370/Y3350)*Y$9)))","v":0},{"$f":"-IF($D3430=\"Land\",0,IF(Z3370<0,Z3370,IF(Z3350<Z$9,Z3370,(Z3370/Z3350)*Z$9)))","v":0},0,0,-1.9949662969730722,-1.9949662969730722,-1.9949662969730722,-1.9949662969730724,-1.9949662969730724,-1.9949662969730724,-1.9949662969730726]
[{"$f":"ROW()","v":3433},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3433=\"Land\",0,IF(Y3373<0,Y3373,IF(Y3353<Y$9,Y3373,(Y3373/Y3353)*Y$9)))","v":0},0,0,0,-2.0602249898474994,-2.0602249898474994,-2.0602249898474989,-2.0602249898474989,0,0,0]
[{"$f":"ROW()","v":3437},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3437=\"Land\",0,IF(Y3377<0,Y3377,IF(Y3357<Y$9,Y3377,(Y3377/Y3357)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3441},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3445},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3448},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3452},null,null,"Vehicle"]
[{"$f":"ROW()","v":3454},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":3459},null,null,"Total"]
[{"$f":"ROW()","v":3463},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,{"$f":"Y3363+Y3383+Y3403+Y3423+Y3443","v":0},0,0,0.4673204324472443,0.44395441082488207,0.42058838920251984,0.39722236758015761,0.37385634595779538,0.35049032433543315,0.32712430271307091,0.30375828109070868]
[{"$f":"ROW()","v":3466},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,{"$f":"Y3366+Y3386+Y3406+Y3426+Y3446","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3469},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3369+Y3389+Y3409+Y3429+Y3449","v":0},0,0,1.3896843419270375,1.3549422333788617,1.3202001248306856,1.2854580162825098,1.2507159077343339,1.2159737991861581,1.1812316906379823,1.1464895820898062]
[{"$f":"ROW()","v":3471},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3371+Y3391+Y3411+Y3431+Y3451","v":0},0,0,1.0101882874372214,0.9091694586934993,0.80815062994977716,0.70713180120605501,0.60611297246233287,0.50509414371861072,0.40407531497488858,0.30305648623116643]
[{"$f":"ROW()","v":3474},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":3478},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3378+Y3398+Y3418+Y3438+Y3458","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3484},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AD3484-AD$9)*(AD3484>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3488},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":"(AD3488-AD$9)*(AD3488>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3492},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":"(AD3492-AD$9)*(AD3492>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3493},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":"(AD3493-AD$9)*(AD3493>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3496},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$60","v":10},{"$f":"(AD3496-AD$9)*(AD3496>AE$9)","v":9},8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":3504},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,{"$f":"AC3604","v":0.60397388459781443},0.57377519036792368,0.54357649613803294,0.5133778019081422,0.48317910767825145,0.45298041344836071]
[{"$f":"ROW()","v":3507},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]
[{"$f":"ROW()","v":3510},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7962102656454704,9.5513050090043343,9.3063997523631983,9.0614944957220622,8.8165892390809262,8.5716839824397901]
[{"$f":"ROW()","v":3514},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,{"$f":"AC3614","v":3.5250560084632321},2.6437920063474243,1.762528004231616,0.88126400211580802,0,0]
[{"$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,null,null,null,null,null,6.7073900000000006E-3,{"$f":"AD3618","v":6.7073900000000006E-3},6.7073900000000006E-3,6.7073900000000006E-3,6.7073900000000006E-3,6.7073900000000006E-3]
[{"$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,null,null,null,null,null,0.28029289557923354,0.22423431646338682,0.1681757373475401,0.11211715823169341,5.6058579115846704E-2,0]
[{"$f":"ROW()","v":3522},null,"Capex"]
[{"$f":"ROW()","v":3525},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$483","v":0}]
[{"$f":"ROW()","v":3529},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$487","v":0.72030208771604642}]
[{"$f":"ROW()","v":3531},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$489","v":28.637014377688885}]
[{"$f":"ROW()","v":3536},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$494","v":0}]
[{"$f":"ROW()","v":3540},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,{"$f":"SUM(AC3523:AC3539)","v":91.54865162355344}]
[{"$f":"ROW()","v":3543},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$6488","v":0}]
[{"$f":"ROW()","v":3544},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$522","v":0}]
[{"$f":"ROW()","v":3548},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$526","v":0}]
[{"$f":"ROW()","v":3551},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$529","v":0}]
[{"$f":"ROW()","v":3555},null,null,"Miscellaneous IT Equipment",null,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$533","v":0}]
[{"$f":"ROW()","v":3558},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$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3566},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,{"$f":"-IF($D3566=\"Land\",0,IF(Y3506<0,Y3506,IF(Y3486<Y$9,Y3506,(Y3506/Y3486)*Y$9)))","v":0},{"$f":"-IF($D3566=\"Land\",0,IF(Z3506<0,Z3506,IF(Z3486<Z$9,Z3506,(Z3506/Z3486)*Z$9)))","v":0},0,0,0,-1.7837363734925393,-1.7837363734925393,-1.7837363734925396,-1.7837363734925393,-1.7837363734925393,-1.7837363734925396]
[{"$f":"ROW()","v":3569},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,{"$f":"-IF($D3569=\"Land\",0,IF(Y3509<0,Y3509,IF(Y3489<Y$9,Y3509,(Y3509/Y3489)*Y$9)))","v":0},{"$f":"-IF($D3569=\"Land\",0,IF(Z3509<0,Z3509,IF(Z3489<Z$9,Z3509,(Z3509/Z3489)*Z$9)))","v":0},0,0,0,-1.800755219290116E-2,-1.800755219290116E-2,-1.800755219290116E-2,-1.800755219290116E-2,-1.800755219290116E-2,-1.800755219290116E-2]
[{"$f":"ROW()","v":3570},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3570=\"Land\",0,IF(Y3510<0,Y3510,IF(Y3490<Y$9,Y3510,(Y3510/Y3490)*Y$9)))","v":0},{"$f":"-IF($D3570=\"Land\",0,IF(Z3510<0,Z3510,IF(Z3490<Z$9,Z3510,(Z3510/Z3490)*Z$9)))","v":0},0,0,0,-0.24490525664113677,-0.24490525664113677,-0.2449052566411368,-0.24490525664113683,-0.24490525664113683,-0.24490525664113685]
[{"$f":"ROW()","v":3574},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3574=\"Land\",0,IF(Y3514<0,Y3514,IF(Y3494<Y$9,Y3514,(Y3514/Y3494)*Y$9)))","v":0},0,0,0,0,-0.88126400211580802,-0.88126400211580813,-0.88126400211580802,-0.88126400211580802,0,0]
[{"$f":"ROW()","v":3577},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3577=\"Land\",0,IF(Y3517<0,Y3517,IF(Y3497<Y$9,Y3517,(Y3517/Y3497)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3584},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":3588},null,null,"Regulators"]
[{"$f":"ROW()","v":3591},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3595},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":3596},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3599},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":3603},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,{"$f":"Y3503+Y3523+Y3543+Y3563+Y3583","v":0},0,0,0,5.8396803473989802,5.547696330029031,5.2557123126590817,4.9637282952891324,4.6717442779191831,4.3797602605492338,4.0877762431792846]
[{"$f":"ROW()","v":3608},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3508+Y3528+Y3548+Y3568+Y3588","v":0},0,0,0,1.5826044203290559,1.5430393098208295,1.5034741993126031,1.4639090888043766,1.4243439782961502,1.3847788677879238,1.3452137572796974]
[{"$f":"ROW()","v":3610},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3510+Y3530+Y3550+Y3570+Y3590","v":0},0,0,0,9.7962102656454704,9.5513050090043343,9.3063997523631983,9.0614944957220622,8.8165892390809262,8.5716839824397901,8.3267787257986541]
[{"$f":"ROW()","v":3614},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3514+Y3534+Y3554+Y3574+Y3594","v":0},0,0,0,3.5250560084632321,2.6437920063474243,1.762528004231616,0.88126400211580802,0,0,0]
[{"$f":"ROW()","v":3617},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3517+Y3537+Y3557+Y3577+Y3597","v":0},0,0,0,0,0,0,0,0,0,0]
["2019 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3625},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AE$48","v":20},{"$f":"(AE3625-AE$9)*(AE3625>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3629},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":"(AE3629-AE$9)*(AE3629>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3632},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":"(AE3632-AE$9)*(AE3632>AF$9)","v":14},13,12,11]
[{"$f":"ROW()","v":3634},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":"(AE3634-AE$9)*(AE3634>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3640},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$63","v":5},{"$f":"(AE3640-AE$9)*(AE3640>AF$9)","v":4},3,2,1]
[{"$f":"ROW()","v":3643},null,"Opening Value"]
[{"$f":"ROW()","v":3646},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3647},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,29.198916030005527,27.738970228505252,26.279024427004977,24.819078625504702,23.359132824004426]
[{"$f":"ROW()","v":3651},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8711714858730173,2.799392198726192,2.7276129115793668,2.6558336244325416,2.5840543372857163]
[{"$f":"ROW()","v":3655},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,{"$f":"AD3755","v":2.8639838134311724},2.1479878600733793,1.4319919067155862,0.71599595335779309,0]
[{"$f":"ROW()","v":3658},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,{"$f":"AD3758","v":0},0,0,0,0]
[{"$f":"ROW()","v":3661},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,{"$f":"SUM(AD3644:AD3660)","v":0},86.537896481965007,81.015856793874477,75.493817105783918,69.971777417693403,64.449737729602859]
[{"$f":"ROW()","v":3664},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$481","v":2.7822144787540815}]
[{"$f":"ROW()","v":3669},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$486","v":0.80680677175023563}]
[{"$f":"ROW()","v":3670},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$487","v":5.468111979638528}]
[{"$f":"ROW()","v":3673},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$490","v":2.0288464652031672}]
[{"$f":"ROW()","v":3676},null,null,"Miscellaneous IT Equipment",null,null,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":3681},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,{"$f":"SUM(AD3664:AD3680)","v":86.537896481965007},0,0,0,0,0]
[{"$f":"ROW()","v":3684},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$6488","v":0}]
[{"$f":"ROW()","v":3687},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$524","v":0}]
[{"$f":"ROW()","v":3691},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$528","v":0}]
[{"$f":"ROW()","v":3694},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$531","v":0}]
[{"$f":"ROW()","v":3696},null,null,"Miscellaneous IT Equipment",null,null,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$533","v":0}]
[{"$f":"ROW()","v":3699},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$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3706},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,{"$f":"-IF($D3706=\"Land\",0,IF(Y3646<0,Y3646,IF(Y3626<Y$9,Y3646,(Y3646/Y3626)*Y$9)))","v":0},{"$f":"-IF($D3706=\"Land\",0,IF(Z3646<0,Z3646,IF(Z3626<Z$9,Z3646,(Z3646/Z3626)*Z$9)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3711=\"Land\",0,IF(Y3651<0,Y3651,IF(Y3631<Y$9,Y3651,(Y3651/Y3631)*Y$9)))","v":0},{"$f":"-IF($D3711=\"Land\",0,IF(Z3651<0,Z3651,IF(Z3631<Z$9,Z3651,(Z3651/Z3631)*Z$9)))","v":0},0,0,0,0,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825452E-2,-7.1779287146825452E-2]
[{"$f":"ROW()","v":3713},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3713=\"Land\",0,IF(Y3653<0,Y3653,IF(Y3633<Y$9,Y3653,(Y3653/Y3633)*Y$9)))","v":0},0,0,0,0,0,-0.20288464652031674,-0.20288464652031674,-0.20288464652031674,-0.20288464652031674,-0.20288464652031676]
[{"$f":"ROW()","v":3717},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,{"$f":"-IF($D3717=\"Land\",0,IF(Y3657<0,Y3657,IF(Y3637<Y$9,Y3657,(Y3657/Y3637)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3720},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,{"$f":"-IF($D3720=\"Land\",0,IF(Y3660<0,Y3660,IF(Y3640<Y$9,Y3660,(Y3660/Y3640)*Y$9)))","v":0},0,0,0,0,0,-0.13575889764384313,-0.13575889764384313,-0.13575889764384313,-0.13575889764384313,-0.13575889764384313]
[{"$f":"ROW()","v":3721},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,{"$f":"SUM(AD3704:AD3720)","v":0},-5.5220396880905351,-5.5220396880905351,-5.5220396880905351,-5.5220396880905351,-4.806043734732742]
[{"$f":"ROW()","v":3724},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":3728},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":3732},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":3735},null,null,"Information Technology"]
[{"$f":"ROW()","v":3737},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":3743},null,"Closing Value"]
[{"$f":"ROW()","v":3746},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,{"$f":"Y3646+Y3666+Y3686+Y3706+Y3726","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3747},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,{"$f":"Y3647+Y3667+Y3687+Y3707+Y3727","v":0},0,0,0,0,29.198916030005527,27.738970228505252,26.279024427004977,24.819078625504702,23.359132824004426,21.899187022504151]
[{"$f":"ROW()","v":3750},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,{"$f":"Y3650+Y3670+Y3690+Y3710+Y3730","v":0},0,0,0,0,5.468111979638528,5.3314091801475652,5.1947063806566023,5.0580035811656394,4.9213007816746765,4.7845979821837137]
[{"$f":"ROW()","v":3754},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3654+Y3674+Y3694+Y3714+Y3734","v":0},0,0,0,0,3.5586303377916222,3.2027673040124598,2.8469042702332974,2.4910412364541354,2.135178202674973,1.7793151688958109]
[{"$f":"ROW()","v":3758},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3658+Y3678+Y3698+Y3718+Y3738","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3761},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,{"$f":"SUM(AD3744:AD3760)","v":86.537896481965007},81.015856793874477,75.493817105783918,69.971777417693403,64.449737729602859,59.643693994870134]
[{"$f":"ROW()","v":3765},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$47","v":20},{"$f":"(AF3765-AF$9)*(AF3765>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3768},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$50","v":20},{"$f":"(AF3768-AF$9)*(AF3768>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3771},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,{"$f":"Input!$AF$53","v":20},{"$f":"(AF3771-AF$9)*(AF3771>AG$9)","v":19},18,17]
[{"$f":"ROW()","v":3773},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,{"$f":"Input!$AF$55","v":15},{"$f":"(AF3773-AF$9)*(AF3773>AG$9)","v":14},13,12]
[{"$f":"ROW()","v":3776},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,{"$f":"Input!$AF$58","v":5},{"$f":"(AF3776-AF$9)*(AF3776>AG$9)","v":4},3,2]
[{"$f":"ROW()","v":3780},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,{"$f":"Input!$AF$62","v":0},{"$f":"(AF3780-AF$9)*(AF3780>AG$9)","v":0},0,0]
[{"$f":"ROW()","v":3784},null,"Opening Value"]
[{"$f":"ROW()","v":3787},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3887","v":0},0,0,0,0]
[{"$f":"ROW()","v":3791},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3891","v":0},8.1279542907327276,7.7215565761960914,7.3151588616594552,6.908761147122819]
[{"$f":"ROW()","v":3794},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3894","v":0},0.80244670954729613,0.72220203859256649,0.64195736763783684,0.56171269668310719]
[{"$f":"ROW()","v":3797},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3897","v":0},{"$f":"AE3897","v":8.7595753261537929E-2},{"$f":"AF3897","v":6.5696814946153453E-2},{"$f":"AG3897","v":4.3797876630768964E-2},{"$f":"AH3897","v":2.1898938315384482E-2}]
[{"$f":"ROW()","v":3801},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3802},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,{"$f":"SUM(AA3785:AA3801)","v":0},0,0,0,0,96.960366324194425,90.272251126618087,83.58413592904175,{"$f":"SUM(AI3785:AI3801)","v":76.896020731465399}]
[{"$f":"ROW()","v":3806},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$482","v":0}]
[{"$f":"ROW()","v":3809},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$485","v":0}]
[{"$f":"ROW()","v":3814},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$490","v":0.80244670954729613}]
[{"$f":"ROW()","v":3817},null,null,"Miscellaneous IT Equipment",null,null,null,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$493","v":8.7595753261537929E-2}]
[{"$f":"ROW()","v":3820},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$496","v":0}]
["Disposals"]
[{"$f":"ROW()","v":3824},null,"Disposals"]
[{"$f":"ROW()","v":3827},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$523","v":0}]
[{"$f":"ROW()","v":3832},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$528","v":0}]
[{"$f":"ROW()","v":3835},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$531","v":0}]
[{"$f":"ROW()","v":3838},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$534","v":0}]
[{"$f":"ROW()","v":3842},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3825:J3841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3844},null,"Depreciation"]
[{"$f":"ROW()","v":3847},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3847=\"Land\",0,IF(Y3787<0,Y3787,IF(Y3767<Y$9,Y3787,(Y3787/Y3767)*Y$9)))","v":0},{"$f":"-IF($D3847=\"Land\",0,IF(Z3787<0,Z3787,IF(Z3767<Z$9,Z3787,(Z3787/Z3767)*Z$9)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3850},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3850=\"Land\",0,IF(Y3790<0,Y3790,IF(Y3770<Y$9,Y3790,(Y3790/Y3770)*Y$9)))","v":0},{"$f":"-IF($D3850=\"Land\",0,IF(Z3790<0,Z3790,IF(Z3770<Z$9,Z3790,(Z3790/Z3770)*Z$9)))","v":0},0,0,0,0,0,-5.4963835600337761E-2,-5.4963835600337768E-2,-5.4963835600337768E-2,-5.4963835600337761E-2]
[{"$f":"ROW()","v":3853},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,{"$f":"-IF($D3853=\"Land\",0,IF(Y3793<0,Y3793,IF(Y3773<Y$9,Y3793,(Y3793/Y3773)*Y$9)))","v":0},{"$f":"-IF($D3853=\"Land\",0,IF(Z3793<0,Z3793,IF(Z3773<Z$9,Z3793,(Z3793/Z3773)*Z$9)))","v":0},0,0,0,0,0,-1.8867471355667063,-1.886747135566706,-1.8867471355667063,-1.886747135566706]
[{"$f":"ROW()","v":3857},null,null,"Miscellaneous IT Equipment",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,-2.1898938315384482E-2,-2.1898938315384486E-2,-2.1898938315384482E-2,-2.1898938315384482E-2]
[{"$f":"ROW()","v":3861},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3861=\"Land\",0,IF(Y3801<0,Y3801,IF(Y3781<Y$9,Y3801,(Y3801/Y3781)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3864},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3868},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":3871},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":3874},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":3876},null,null,"Information Technology"]
[{"$f":"ROW()","v":3879},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":3886},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,{"$f":"Y3786+Y3806+Y3826+Y3846+Y3866","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3891},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,{"$f":"Y3791+Y3811+Y3831+Y3851+Y3871","v":0},0,0,0,0,0,8.1279542907327276,7.7215565761960914,7.3151588616594552,6.908761147122819,6.5023634325861828]
[{"$f":"ROW()","v":3894},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3794+Y3814+Y3834+Y3854+Y3874","v":0},0,0,0,0,0,0.80244670954729613,0.72220203859256649,0.64195736763783684,0.56171269668310719,0.4814680257283776]
[{"$f":"ROW()","v":3897},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.7595753261537929E-2,6.5696814946153453E-2,4.3797876630768964E-2,2.1898938315384482E-2,0]
[{"$f":"ROW()","v":3898},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3798+Y3818+Y3838+Y3858+Y3878","v":0},0,0,0,0,0,1.4066084049961396,1.2659475644965257,1.1252867239969118,0.98462588349729785,0.84396504299768393]
["Life"]
[{"$f":"ROW()","v":3905},null,"Life"]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!$AF$50","v":20},{"$f":"(AG3909-AG$9)*(AG3909>AH$9)","v":19},18]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!$AF$53","v":20},{"$f":"(AG3912-AG$9)*(AG3912>AH$9)","v":19},18]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!$AF$57","v":10},{"$f":"(AG3916-AG$9)*(AG3916>AH$9)","v":9},8]
[{"$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,null,null,null,null,null,null,null,null,{"$f":"Input!$AF$58","v":5},{"$f":"(AG3917-AG$9)*(AG3917>AH$9)","v":4},3]
[{"$f":"ROW()","v":3923}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3927},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4027","v":0},0,0,0]
[{"$f":"ROW()","v":3930},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4030","v":0},0,0,0]
[{"$f":"ROW()","v":3934},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4034","v":0},29.434565854367339,27.472261464076183,25.509957073785028]
[{"$f":"ROW()","v":3938},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4038","v":0},{"$f":"AF4038","v":8.8714740927952784E-2},{"$f":"AG4038","v":6.6536055695964588E-2},{"$f":"AH4038","v":4.4357370463976392E-2}]
[{"$f":"ROW()","v":3942},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]
[{"$f":"ROW()","v":3945},null,"Capex"]
[{"$f":"ROW()","v":3947},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$482","v":0}]
[{"$f":"ROW()","v":3950},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$485","v":0}]
[{"$f":"ROW()","v":3953},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$488","v":0.36623812284118534}]
[{"$f":"ROW()","v":3957},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$492","v":8.9172741831826592}]
[{"$f":"ROW()","v":3960},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$495","v":0}]
["Disposals"]
[{"$f":"ROW()","v":3968},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$523","v":0}]
[{"$f":"ROW()","v":3971},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$526","v":0}]
[{"$f":"ROW()","v":3974},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$529","v":0}]
[{"$f":"ROW()","v":3977},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$532","v":0}]
[{"$f":"ROW()","v":3979},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$534","v":0}]
[{"$f":"ROW()","v":3983},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3966:J3982)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3986},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,{"$f":"-IF($D3986=\"Land\",0,IF(Y3926<0,Y3926,IF(Y3906<Y$9,Y3926,(Y3926/Y3906)*Y$9)))","v":0},0,0,0,0,0,0,0,-0.14515086929216439,-0.14515086929216436,-0.14515086929216439]
[{"$f":"ROW()","v":3989},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,{"$f":"-IF($D3989=\"Land\",0,IF(Y3929<0,Y3929,IF(Y3909<Y$9,Y3929,(Y3929/Y3909)*Y$9)))","v":0},{"$f":"-IF($D3989=\"Land\",0,IF(Z3929<0,Z3929,IF(Z3909<Z$9,Z3929,(Z3929/Z3909)*Z$9)))","v":0},0,0,0,0,0,0,-1.7306004999423927,-1.7306004999423927,-1.7306004999423927]
[{"$f":"ROW()","v":3994},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,{"$f":"-IF($D3994=\"Land\",0,IF(Y3934<0,Y3934,IF(Y3914<Y$9,Y3934,(Y3934/Y3914)*Y$9)))","v":0},{"$f":"-IF($D3994=\"Land\",0,IF(Z3934<0,Z3934,IF(Z3914<Z$9,Z3934,(Z3934/Z3914)*Z$9)))","v":0},0,0,0,0,0,0,-1.9623043902911559,-1.9623043902911559,-1.9623043902911559]
[{"$f":"ROW()","v":3997},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3997=\"Land\",0,IF(Y3937<0,Y3937,IF(Y3917<Y$9,Y3937,(Y3937/Y3917)*Y$9)))","v":0},0,0,0,0,0,0,0,-1.7834548366365319,-1.7834548366365319,-1.7834548366365321]
[{"$f":"ROW()","v":4000},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4000=\"Land\",0,IF(Y3940<0,Y3940,IF(Y3920<Y$9,Y3940,(Y3940/Y3920)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4001},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4001=\"Land\",0,IF(Y3941<0,Y3941,IF(Y3921<Y$9,Y3941,(Y3941/Y3921)*Y$9)))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4007},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4012},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4015},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4019},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4020},null,null,"FRC"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4027},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3927+Y3947+Y3967+Y3987+Y4007","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4030},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3930+Y3950+Y3970+Y3990+Y4010","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4034},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3934+Y3954+Y3974+Y3994+Y4014","v":0},0,0,0,0,0,0,29.434565854367339,27.472261464076183,25.509957073785028,23.547652683493872]
[{"$f":"ROW()","v":4037},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3937+Y3957+Y3977+Y3997+Y4017","v":0},0,0,0,0,0,0,8.9172741831826592,7.1338193465461277,5.3503645099095962,3.5669096732730639]
[{"$f":"ROW()","v":4041},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3941+Y3961+Y3981+Y4001+Y4021","v":0},0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4048},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AF$48","v":20},{"$f":"(AH4048-AH$9)*(AH4048>AI$9)","v":19}]
[{"$f":"ROW()","v":4049},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,{"$f":"Input!$AF$49","v":20},{"$f":"(AH4049-AH$9)*(AH4049>AI$9)","v":19}]
[{"$f":"ROW()","v":4054},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,{"$f":"Input!$AF$54","v":40},{"$f":"(AH4054-AH$9)*(AH4054>AI$9)","v":39}]
[{"$f":"ROW()","v":4056},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,{"$f":"Input!$AF$56","v":10},{"$f":"(AH4056-AH$9)*(AH4056>AI$9)","v":9}]
[{"$f":"ROW()","v":4060},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,{"$f":"Input!$AF$60","v":10},{"$f":"(AH4060-AH$9)*(AH4060>AI$9)","v":9}]
[{"$f":"ROW()","v":4063},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,{"$f":"Input!$AF$63","v":5},{"$f":"(AH4063-AH$9)*(AH4063>AI$9)","v":4}]
[{"$f":"ROW()","v":4067},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,{"$f":"AF4167","v":0},4.4809356062026851,4.2568888258925508]
[{"$f":"ROW()","v":4071},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]
[{"$f":"ROW()","v":4074},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.32194397461003887,0.31389537524478789]
[{"$f":"ROW()","v":4075},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,0,32.34952568334019,30.192890637784178]
[{"$f":"ROW()","v":4078},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.1167766347158015,5.693421307772641]
[{"$f":"ROW()","v":4084},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,{"$f":"SUM(AA4067:AA4083)","v":0},null,null,null,null,null,{"$f":"SUM(AG4067:AG4083)","v":0},{"$f":"SUM(AH4067:AH4083)","v":91.882086357836442},{"$f":"SUM(AI4067:AI4083)","v":85.422188814945102}]
[{"$f":"ROW()","v":4086},null,"Capex"]
[{"$f":"ROW()","v":4089},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$483","v":0}]
[{"$f":"ROW()","v":4093},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$487","v":6.3024578766431052}]
[{"$f":"ROW()","v":4097},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$491","v":1.951058290817238}]
[{"$f":"ROW()","v":4100},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$494","v":2.1194658226626371}]
[{"$f":"ROW()","v":4101},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$495","v":0}]
[{"$f":"ROW()","v":4104},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,{"$f":"SUM(AG4087:AG4103)","v":91.882086357836442}]
[{"$f":"ROW()","v":4107},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$6488","v":0}]
[{"$f":"ROW()","v":4110},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$524","v":0}]
[{"$f":"ROW()","v":4115},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$529","v":0}]
[{"$f":"ROW()","v":4119},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,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$533","v":0}]
[{"$f":"ROW()","v":4122},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$536","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4127},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,{"$f":"-IF($D4127=\"land\",0,IF(AND(Y4067>0,Y$9=1),(IF(Y4047>1,Y4067/Y4047,Y4067)),(IF(Y4067>0,IF(Y4047>0.5,Y4067*0.5/Y4047,Y4067),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4127=\"Land\",0,IF(AE4067<0,AE4067,IF(AE4047<AE$9,AE4067,(AE4067/AE4047)*AE$9)))","v":0},0,0,-0.22404678031013425,-0.22404678031013425]
[{"$f":"ROW()","v":4130},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,{"$f":"-IF($D4130=\"land\",0,IF(AND(Y4070>0,Y$9=1),(IF(Y4050>1,Y4070/Y4050,Y4070)),(IF(Y4070>0,IF(Y4050>0.5,Y4070*0.5/Y4050,Y4070),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4130=\"Land\",0,IF(AE4070<0,AE4070,IF(AE4050<AE$9,AE4070,(AE4070/AE4050)*AE$9)))","v":0},0,0,-1.7608503654489636,-1.7608503654489633]
[{"$f":"ROW()","v":4134},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4134=\"land\",0,IF(AND(Y4074>0,Y$9=1),(IF(Y4054>1,Y4074/Y4054,Y4074)),(IF(Y4074>0,IF(Y4054>0.5,Y4074*0.5/Y4054,Y4074),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4134=\"Land\",0,IF(AE4074<0,AE4074,IF(AE4054<AE$9,AE4074,(AE4074/AE4054)*AE$9)))","v":0},0,0,-8.0485993652509719E-3,-8.0485993652509719E-3]
[{"$f":"ROW()","v":4137},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4137=\"land\",0,IF(AND(Y4077>0,Y$9=1),(IF(Y4057>1,Y4077/Y4057,Y4077)),(IF(Y4077>0,IF(Y4057>0.5,Y4077*0.5/Y4057,Y4077),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4137=\"Land\",0,IF(AE4077<0,AE4077,IF(AE4057<AE$9,AE4077,(AE4077/AE4057)*AE$9)))","v":0},0,0,-0.1951058290817238,-0.1951058290817238]
[{"$f":"ROW()","v":4140},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,{"$f":"-IF($D4140=\"land\",0,IF(AND(Y4080>0,Y$9=1),(IF(Y4060>1,Y4080/Y4060,Y4080)),(IF(Y4080>0,IF(Y4060>0.5,Y4080*0.5/Y4060,Y4080),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4140=\"Land\",0,IF(AE4080<0,AE4080,IF(AE4060<AE$9,AE4080,(AE4080/AE4060)*AE$9)))","v":0},0,0,-0.2119465822662637,-0.21194658226626373]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4148},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4151},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4152},null,null,"Regulators"]
[{"$f":"ROW()","v":4157},null,null,"Vehicle"]
[{"$f":"ROW()","v":4160},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4163},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4166},null,"Closing Value"]
[{"$f":"ROW()","v":4170},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4070+Y4090+Y4110+Y4130+Y4150","v":0},0,0,0,0,0,0,0,35.217007308979269,33.456156943530303,31.69530657808134]
[{"$f":"ROW()","v":4174},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4074+Y4094+Y4114+Y4134+Y4154","v":0},0,0,0,0,0,0,0,0.32194397461003887,0.31389537524478789,0.3058467758795369]
[{"$f":"ROW()","v":4175},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4075+Y4095+Y4115+Y4135+Y4155","v":0},0,0,0,0,0,0,0,32.34952568334019,30.192890637784178,28.036255592228166]
[{"$f":"ROW()","v":4178},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4078+Y4098+Y4118+Y4138+Y4158","v":0},0,0,0,0,0,0,0,7.1167766347158015,5.693421307772641,4.2700659808294805]
[{"$f":"ROW()","v":4181},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4081+Y4101+Y4121+Y4141+Y4161","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4187},null,"Life"]
[{"$f":"ROW()","v":4189},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,{"$f":"Input!$AF$48","v":20}]
[{"$f":"ROW()","v":4192},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,{"$f":"Input!$AF$51","v":20}]
[{"$f":"ROW()","v":4196},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,{"$f":"Input!$AF$55","v":15}]
[{"$f":"ROW()","v":4199},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,{"$f":"Input!$AF$58","v":5}]
[{"$f":"ROW()","v":4200},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,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$59","v":4}]
[{"$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,{"$f":"Input!$AF$63","v":5}]
[{"$f":"ROW()","v":4207},null,"Opening Value"]
[{"$f":"ROW()","v":4211},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,36.957749509847943]
[{"$f":"ROW()","v":4213},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,0,0.7557782075563505]
[{"$f":"ROW()","v":4217},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.92701744456330015]
[{"$f":"ROW()","v":4218},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,0,3.1391022628752632]
[{"$f":"ROW()","v":4219},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.3923278873314899]
[{"$f":"ROW()","v":4220},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4320","v":0},{"$f":"AH4320","v":9.9726372867063678E-2}]
[{"$f":"ROW()","v":4221},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4321","v":0},2.2554194250519837]
[{"$f":"ROW()","v":4222},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4322","v":0},0]
[{"$f":"ROW()","v":4223},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4323","v":0},{"$f":"AH4323","v":0}]
[{"$f":"ROW()","v":4224},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,{"$f":"AG4324","v":0},{"$f":"AH4324","v":0}]
[{"$f":"ROW()","v":4225},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4208:AH4224)","v":0},{"$f":"SUM(AI4208:AI4224)","v":86.510080723341616}]
["Capex"]
[{"$f":"ROW()","v":4227},null,"Capex"]
[{"$f":"ROW()","v":4228},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$481","v":2.8332636890796512}]
[{"$f":"ROW()","v":4229},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$482","v":0}]
[{"$f":"ROW()","v":4230},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$483","v":0}]
[{"$f":"ROW()","v":4231},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$484","v":36.957749509847943}]
[{"$f":"ROW()","v":4232},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$485","v":0}]
[{"$f":"ROW()","v":4233},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$486","v":0.7557782075563505}]
[{"$f":"ROW()","v":4234},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$487","v":7.4238580286815417E-2}]
[{"$f":"ROW()","v":4235},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$488","v":0.11106021576946369}]
[{"$f":"ROW()","v":4236},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$489","v":33.964397128112267}]
[{"$f":"ROW()","v":4237},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$490","v":0.92701744456330015}]
[{"$f":"ROW()","v":4238},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$491","v":3.1391022628752632}]
[{"$f":"ROW()","v":4239},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$492","v":5.3923278873314899}]
[{"$f":"ROW()","v":4240},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,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$493","v":9.9726372867063678E-2}]
[{"$f":"ROW()","v":4241},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$494","v":2.2554194250519837}]
[{"$f":"ROW()","v":4242},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$495","v":0}]
[{"$f":"ROW()","v":4243},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$496","v":0}]
[{"$f":"ROW()","v":4244},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$497","v":0}]
[{"$f":"ROW()","v":4245},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,{"$f":"SUM(AH4228:AH4244)","v":86.510080723341616}]
["Disposals"]
[{"$f":"ROW()","v":4247},null,"Disposals"]
[{"$f":"ROW()","v":4248},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$6488","v":0}]
[{"$f":"ROW()","v":4249},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$522","v":0}]
[{"$f":"ROW()","v":4250},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$523","v":0}]
[{"$f":"ROW()","v":4251},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$524","v":0}]
[{"$f":"ROW()","v":4252},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$525","v":0}]
[{"$f":"ROW()","v":4253},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$526","v":0}]
[{"$f":"ROW()","v":4254},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$527","v":0}]
[{"$f":"ROW()","v":4255},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$528","v":0}]
[{"$f":"ROW()","v":4256},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$529","v":0}]
[{"$f":"ROW()","v":4257},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$530","v":0}]
[{"$f":"ROW()","v":4258},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$531","v":0}]
[{"$f":"ROW()","v":4259},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$532","v":0}]
[{"$f":"ROW()","v":4260},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,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$533","v":0}]
[{"$f":"ROW()","v":4261},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$534","v":0}]
[{"$f":"ROW()","v":4262},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$535","v":0}]
[{"$f":"ROW()","v":4263},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$536","v":0}]
[{"$f":"ROW()","v":4264},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$537","v":0}]
[{"$f":"ROW()","v":4265},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J4248:J4264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4267},null,"Depreciation"]
[{"$f":"ROW()","v":4268},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4268=\"land\",0,IF(AND(Y4208>0,Y$9=1),(IF(Y4188>1,Y4208/Y4188,Y4208)),(IF(Y4208>0,IF(Y4188>0.5,Y4208*0.5/Y4188,Y4208),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4268=\"Land\",0,IF(AE4208<0,AE4208,IF(AE4188<AE$9,AE4208,(AE4208/AE4188)*AE$9)))","v":0},0,0,0,-0.14166318445398257]
[{"$f":"ROW()","v":4269},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,{"$f":"-IF($D4269=\"land\",0,IF(AND(Y4209>0,Y$9=1),(IF(Y4189>1,Y4209/Y4189,Y4209)),(IF(Y4209>0,IF(Y4189>0.5,Y4209*0.5/Y4189,Y4209),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4269=\"Land\",0,IF(AE4209<0,AE4209,IF(AE4189<AE$9,AE4209,(AE4209/AE4189)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4270},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,{"$f":"-IF($D4270=\"land\",0,IF(AND(Y4210>0,Y$9=1),(IF(Y4190>1,Y4210/Y4190,Y4210)),(IF(Y4210>0,IF(Y4190>0.5,Y4210*0.5/Y4190,Y4210),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4270=\"Land\",0,IF(AE4210<0,AE4210,IF(AE4190<AE$9,AE4210,(AE4210/AE4190)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4271},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,{"$f":"-IF($D4271=\"land\",0,IF(AND(Y4211>0,Y$9=1),(IF(Y4191>1,Y4211/Y4191,Y4211)),(IF(Y4211>0,IF(Y4191>0.5,Y4211*0.5/Y4191,Y4211),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4271=\"Land\",0,IF(AE4211<0,AE4211,IF(AE4191<AE$9,AE4211,(AE4211/AE4191)*AE$9)))","v":0},0,0,0,-1.8478874754923971]
[{"$f":"ROW()","v":4272},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,{"$f":"-IF($D4272=\"land\",0,IF(AND(Y4212>0,Y$9=1),(IF(Y4192>1,Y4212/Y4192,Y4212)),(IF(Y4212>0,IF(Y4192>0.5,Y4212*0.5/Y4192,Y4212),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4272=\"Land\",0,IF(AE4212<0,AE4212,IF(AE4192<AE$9,AE4212,(AE4212/AE4192)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4273},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4273=\"land\",0,IF(AND(Y4213>0,Y$9=1),(IF(Y4193>1,Y4213/Y4193,Y4213)),(IF(Y4213>0,IF(Y4193>0.5,Y4213*0.5/Y4193,Y4213),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4273=\"Land\",0,IF(AE4213<0,AE4213,IF(AE4193<AE$9,AE4213,(AE4213/AE4193)*AE$9)))","v":0},0,0,0,-3.7788910377817522E-2]
[{"$f":"ROW()","v":4274},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,{"$f":"-IF($D4274=\"land\",0,IF(AND(Y4214>0,Y$9=1),(IF(Y4194>1,Y4214/Y4194,Y4214)),(IF(Y4214>0,IF(Y4194>0.5,Y4214*0.5/Y4194,Y4214),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4274=\"Land\",0,IF(AE4214<0,AE4214,IF(AE4194<AE$9,AE4214,(AE4214/AE4194)*AE$9)))","v":0},0,0,0,-3.7119290143407709E-3]
[{"$f":"ROW()","v":4275},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4275=\"land\",0,IF(AND(Y4215>0,Y$9=1),(IF(Y4195>1,Y4215/Y4195,Y4215)),(IF(Y4215>0,IF(Y4195>0.5,Y4215*0.5/Y4195,Y4215),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4275=\"Land\",0,IF(AE4215<0,AE4215,IF(AE4195<AE$9,AE4215,(AE4215/AE4195)*AE$9)))","v":0},0,0,0,-2.7765053942365924E-3]
[{"$f":"ROW()","v":4276},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,{"$f":"-IF($D4276=\"land\",0,IF(AND(Y4216>0,Y$9=1),(IF(Y4196>1,Y4216/Y4196,Y4216)),(IF(Y4216>0,IF(Y4196>0.5,Y4216*0.5/Y4196,Y4216),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4276=\"Land\",0,IF(AE4216<0,AE4216,IF(AE4196<AE$9,AE4216,(AE4216/AE4196)*AE$9)))","v":0},0,0,0,-2.264293141874151]
[{"$f":"ROW()","v":4277},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4277=\"land\",0,IF(AND(Y4217>0,Y$9=1),(IF(Y4197>1,Y4217/Y4197,Y4217)),(IF(Y4217>0,IF(Y4197>0.5,Y4217*0.5/Y4197,Y4217),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4277=\"Land\",0,IF(AE4217<0,AE4217,IF(AE4197<AE$9,AE4217,(AE4217/AE4197)*AE$9)))","v":0},0,0,0,-9.2701744456330018E-2]
[{"$f":"ROW()","v":4278},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4278=\"land\",0,IF(AND(Y4218>0,Y$9=1),(IF(Y4198>1,Y4218/Y4198,Y4218)),(IF(Y4218>0,IF(Y4198>0.5,Y4218*0.5/Y4198,Y4218),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4278=\"Land\",0,IF(AE4218<0,AE4218,IF(AE4198<AE$9,AE4218,(AE4218/AE4198)*AE$9)))","v":0},0,0,0,-0.31391022628752629]
[{"$f":"ROW()","v":4279},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4279=\"land\",0,IF(AND(Y4219>0,Y$9=1),(IF(Y4199>1,Y4219/Y4199,Y4219)),(IF(Y4219>0,IF(Y4199>0.5,Y4219*0.5/Y4199,Y4219),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4279=\"Land\",0,IF(AE4219<0,AE4219,IF(AE4199<AE$9,AE4219,(AE4219/AE4199)*AE$9)))","v":0},0,0,0,-1.0784655774662979]
[{"$f":"ROW()","v":4280},null,null,"Miscellaneous IT Equipment",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,-2.493159321676592E-2]
[{"$f":"ROW()","v":4281},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4281=\"land\",0,IF(AND(Y4221>0,Y$9=1),(IF(Y4201>1,Y4221/Y4201,Y4221)),(IF(Y4221>0,IF(Y4201>0.5,Y4221*0.5/Y4201,Y4221),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4281=\"Land\",0,IF(AE4221<0,AE4221,IF(AE4201<AE$9,AE4221,(AE4221/AE4201)*AE$9)))","v":0},0,0,0,-0.22554194250519838]
[{"$f":"ROW()","v":4282},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4282=\"land\",0,IF(AND(Y4222>0,Y$9=1),(IF(Y4202>1,Y4222/Y4202,Y4222)),(IF(Y4222>0,IF(Y4202>0.5,Y4222*0.5/Y4202,Y4222),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4282=\"Land\",0,IF(AE4222<0,AE4222,IF(AE4202<AE$9,AE4222,(AE4222/AE4202)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4283},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4283=\"land\",0,IF(AND(Y4223>0,Y$9=1),(IF(Y4203>1,Y4223/Y4203,Y4223)),(IF(Y4223>0,IF(Y4203>0.5,Y4223*0.5/Y4203,Y4223),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4283=\"Land\",0,IF(AE4223<0,AE4223,IF(AE4203<AE$9,AE4223,(AE4223/AE4203)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4284},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,{"$f":"-IF($D4284=\"land\",0,IF(AND(Y4224>0,Y$9=1),(IF(Y4204>1,Y4224/Y4204,Y4224)),(IF(Y4224>0,IF(Y4204>0.5,Y4224*0.5/Y4204,Y4224),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4284=\"Land\",0,IF(AE4224<0,AE4224,IF(AE4204<AE$9,AE4224,(AE4224/AE4204)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4285},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,{"$f":"SUM(AD4268:AD4284)","v":0},{"$f":"SUM(AE4268:AE4284)","v":0},{"$f":"SUM(AF4268:AF4284)","v":0},{"$f":"SUM(AG4268:AG4284)","v":0},{"$f":"SUM(AH4268:AH4284)","v":0},{"$f":"SUM(AI4268:AI4284)","v":-6.0336722305390449}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4287},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4288},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4289},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4290},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4291},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4292},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4293},null,null,"Regulators"]
[{"$f":"ROW()","v":4294},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4295},null,null,"Buildings"]
[{"$f":"ROW()","v":4296},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4297},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4298},null,null,"Vehicle"]
[{"$f":"ROW()","v":4299},null,null,"Information Technology"]
[{"$f":"ROW()","v":4300},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4301},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4302},null,null,"FRC"]
[{"$f":"ROW()","v":4303},null,null,"Land"]
[{"$f":"ROW()","v":4304},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4305},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4307},null,"Closing Value"]
[{"$f":"ROW()","v":4308},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4208+Y4228+Y4248+Y4268+Y4288","v":0},0,0,0,0,0,0,0,0,2.8332636890796512,2.6916005046256686]
[{"$f":"ROW()","v":4309},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4209+Y4229+Y4249+Y4269+Y4289","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4310},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4210+Y4230+Y4250+Y4270+Y4290","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4311},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4211+Y4231+Y4251+Y4271+Y4291","v":0},0,0,0,0,0,0,0,0,36.957749509847943,35.109862034355544]
[{"$f":"ROW()","v":4312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4212+Y4232+Y4252+Y4272+Y4292","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4313},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4213+Y4233+Y4253+Y4273+Y4293","v":0},0,0,0,0,0,0,0,0,0.7557782075563505,0.71798929717853299]
[{"$f":"ROW()","v":4314},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4214+Y4234+Y4254+Y4274+Y4294","v":0},0,0,0,0,0,0,0,0,7.4238580286815417E-2,7.052665127247465E-2]
[{"$f":"ROW()","v":4315},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4215+Y4235+Y4255+Y4275+Y4295","v":0},0,0,0,0,0,0,0,0,0.11106021576946369,0.1082837103752271]
[{"$f":"ROW()","v":4316},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4216+Y4236+Y4256+Y4276+Y4296","v":0},0,0,0,0,0,0,0,0,33.964397128112267,31.700103986238116]
[{"$f":"ROW()","v":4317},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4217+Y4237+Y4257+Y4277+Y4297","v":0},0,0,0,0,0,0,0,0,0.92701744456330015,0.83431570010697009]
[{"$f":"ROW()","v":4318},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4218+Y4238+Y4258+Y4278+Y4298","v":0},0,0,0,0,0,0,0,0,3.1391022628752632,2.8251920365877368]
[{"$f":"ROW()","v":4319},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4219+Y4239+Y4259+Y4279+Y4299","v":0},0,0,0,0,0,0,0,0,5.3923278873314899,4.3138623098651916]
[{"$f":"ROW()","v":4320},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,9.9726372867063678E-2,7.4794779650297766E-2]
[{"$f":"ROW()","v":4321},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,{"$f":"Y4221+Y4241+Y4261+Y4281+Y4301","v":0},0,0,0,0,0,0,0,0,2.2554194250519837,2.0298774825467851]
[{"$f":"ROW()","v":4322},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4222+Y4242+Y4262+Y4282+Y4302","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4323},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4223+Y4243+Y4263+Y4283+Y4303","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4324},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,{"$f":"Y4224+Y4244+Y4264+Y4284+Y4304","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4325},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,{"$f":"SUM(AC4308:AC4324)","v":0},0,0,0,0,86.510080723341616,{"$f":"SUM(AI4308:AI4324)","v":80.476408492802534}]
["2024 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":4328},null,"Life"]
[{"$f":"ROW()","v":4329},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4330},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4331},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4332},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4333},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4334},null,null,"Regulators"]
[{"$f":"ROW()","v":4335},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4336},null,null,"Buildings"]
[{"$f":"ROW()","v":4337},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4338},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4339},null,null,"Vehicle"]
[{"$f":"ROW()","v":4340},null,null,"Information Technology"]
[{"$f":"ROW()","v":4341},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4342},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4343},null,null,"FRC"]
[{"$f":"ROW()","v":4344},null,null,"Land"]
[{"$f":"ROW()","v":4345},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4346}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4348},null,"Opening Value"]
[{"$f":"ROW()","v":4349},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4449","v":0}]
[{"$f":"ROW()","v":4350},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4351},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,{"$f":"AH4451","v":0}]
[{"$f":"ROW()","v":4352},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]
[{"$f":"ROW()","v":4353},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4354},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]
[{"$f":"ROW()","v":4355},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4356},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]
[{"$f":"ROW()","v":4357},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4358},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]
[{"$f":"ROW()","v":4359},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4360},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,{"$f":"AH4460","v":0}]
[{"$f":"ROW()","v":4361},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,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]
[{"$f":"ROW()","v":4362},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4363},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,0]
[{"$f":"ROW()","v":4364},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4365},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]
[{"$f":"ROW()","v":4366},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4349:AI4365)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4368},null,"Capex"]
[{"$f":"ROW()","v":4369},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$481","v":0.60314796316291586}]
[{"$f":"ROW()","v":4370},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$482","v":0}]
[{"$f":"ROW()","v":4371},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$483","v":0}]
[{"$f":"ROW()","v":4372},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$484","v":38.312491087677898}]
[{"$f":"ROW()","v":4373},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$485","v":0}]
[{"$f":"ROW()","v":4374},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$486","v":0.42081417477690869}]
[{"$f":"ROW()","v":4375},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$487","v":7.6200299776598715E-2}]
[{"$f":"ROW()","v":4376},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$488","v":0.11333677673707988}]
[{"$f":"ROW()","v":4377},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$489","v":35.202215362085013}]
[{"$f":"ROW()","v":4378},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$490","v":0.93885958357568533}]
[{"$f":"ROW()","v":4379},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$491","v":3.3289976678437125}]
[{"$f":"ROW()","v":4380},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$492","v":8.3458196973050711}]
[{"$f":"ROW()","v":4381},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,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$493","v":0.10100032254041537}]
[{"$f":"ROW()","v":4382},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$494","v":2.3701714830506004}]
[{"$f":"ROW()","v":4383},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$495","v":0}]
[{"$f":"ROW()","v":4384},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$496","v":0}]
[{"$f":"ROW()","v":4385},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$497","v":0}]
[{"$f":"ROW()","v":4386},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,{"$f":"SUM(AI4369:AI4385)","v":89.813054418531905}]
["Disposals"]
[{"$f":"ROW()","v":4388},null,"Disposals"]
[{"$f":"ROW()","v":4389},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$6488","v":0}]
[{"$f":"ROW()","v":4390},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$522","v":0}]
[{"$f":"ROW()","v":4391},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$523","v":0}]
[{"$f":"ROW()","v":4392},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$524","v":0}]
[{"$f":"ROW()","v":4393},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$525","v":0}]
[{"$f":"ROW()","v":4394},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$526","v":0}]
[{"$f":"ROW()","v":4395},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$527","v":0}]
[{"$f":"ROW()","v":4396},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$528","v":0}]
[{"$f":"ROW()","v":4397},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$529","v":0}]
[{"$f":"ROW()","v":4398},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$530","v":0}]
[{"$f":"ROW()","v":4399},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$531","v":0}]
[{"$f":"ROW()","v":4400},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$532","v":0}]
[{"$f":"ROW()","v":4401},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,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$533","v":0}]
[{"$f":"ROW()","v":4402},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$534","v":0}]
[{"$f":"ROW()","v":4403},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$535","v":0}]
[{"$f":"ROW()","v":4404},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$536","v":0}]
[{"$f":"ROW()","v":4405},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$537","v":0}]
[{"$f":"ROW()","v":4406},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J4389:J4405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4408},null,"Depreciation"]
[{"$f":"ROW()","v":4409},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4409=\"land\",0,IF(AND(Y4349>0,Y$9=1),(IF(Y4329>1,Y4349/Y4329,Y4349)),(IF(Y4349>0,IF(Y4329>0.5,Y4349*0.5/Y4329,Y4349),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4409=\"Land\",0,IF(AE4349<0,AE4349,IF(AE4329<AE$9,AE4349,(AE4349/AE4329)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4410},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,{"$f":"-IF($D4410=\"land\",0,IF(AND(Y4350>0,Y$9=1),(IF(Y4330>1,Y4350/Y4330,Y4350)),(IF(Y4350>0,IF(Y4330>0.5,Y4350*0.5/Y4330,Y4350),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4410=\"Land\",0,IF(AE4350<0,AE4350,IF(AE4330<AE$9,AE4350,(AE4350/AE4330)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4411},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,{"$f":"-IF($D4411=\"land\",0,IF(AND(Y4351>0,Y$9=1),(IF(Y4331>1,Y4351/Y4331,Y4351)),(IF(Y4351>0,IF(Y4331>0.5,Y4351*0.5/Y4331,Y4351),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4411=\"Land\",0,IF(AE4351<0,AE4351,IF(AE4331<AE$9,AE4351,(AE4351/AE4331)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4412},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,{"$f":"-IF($D4412=\"land\",0,IF(AND(Y4352>0,Y$9=1),(IF(Y4332>1,Y4352/Y4332,Y4352)),(IF(Y4352>0,IF(Y4332>0.5,Y4352*0.5/Y4332,Y4352),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4412=\"Land\",0,IF(AE4352<0,AE4352,IF(AE4332<AE$9,AE4352,(AE4352/AE4332)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4413},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,{"$f":"-IF($D4413=\"land\",0,IF(AND(Y4353>0,Y$9=1),(IF(Y4333>1,Y4353/Y4333,Y4353)),(IF(Y4353>0,IF(Y4333>0.5,Y4353*0.5/Y4333,Y4353),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4413=\"Land\",0,IF(AE4353<0,AE4353,IF(AE4333<AE$9,AE4353,(AE4353/AE4333)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4414},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4414=\"land\",0,IF(AND(Y4354>0,Y$9=1),(IF(Y4334>1,Y4354/Y4334,Y4354)),(IF(Y4354>0,IF(Y4334>0.5,Y4354*0.5/Y4334,Y4354),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4414=\"Land\",0,IF(AE4354<0,AE4354,IF(AE4334<AE$9,AE4354,(AE4354/AE4334)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4415},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,{"$f":"-IF($D4415=\"land\",0,IF(AND(Y4355>0,Y$9=1),(IF(Y4335>1,Y4355/Y4335,Y4355)),(IF(Y4355>0,IF(Y4335>0.5,Y4355*0.5/Y4335,Y4355),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4415=\"Land\",0,IF(AE4355<0,AE4355,IF(AE4335<AE$9,AE4355,(AE4355/AE4335)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4416},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4416=\"land\",0,IF(AND(Y4356>0,Y$9=1),(IF(Y4336>1,Y4356/Y4336,Y4356)),(IF(Y4356>0,IF(Y4336>0.5,Y4356*0.5/Y4336,Y4356),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4416=\"Land\",0,IF(AE4356<0,AE4356,IF(AE4336<AE$9,AE4356,(AE4356/AE4336)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4417},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,{"$f":"-IF($D4417=\"land\",0,IF(AND(Y4357>0,Y$9=1),(IF(Y4337>1,Y4357/Y4337,Y4357)),(IF(Y4357>0,IF(Y4337>0.5,Y4357*0.5/Y4337,Y4357),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4417=\"Land\",0,IF(AE4357<0,AE4357,IF(AE4337<AE$9,AE4357,(AE4357/AE4337)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4418},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4418=\"land\",0,IF(AND(Y4358>0,Y$9=1),(IF(Y4338>1,Y4358/Y4338,Y4358)),(IF(Y4358>0,IF(Y4338>0.5,Y4358*0.5/Y4338,Y4358),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4418=\"Land\",0,IF(AE4358<0,AE4358,IF(AE4338<AE$9,AE4358,(AE4358/AE4338)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4419},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4419=\"land\",0,IF(AND(Y4359>0,Y$9=1),(IF(Y4339>1,Y4359/Y4339,Y4359)),(IF(Y4359>0,IF(Y4339>0.5,Y4359*0.5/Y4339,Y4359),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4419=\"Land\",0,IF(AE4359<0,AE4359,IF(AE4339<AE$9,AE4359,(AE4359/AE4339)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4420},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4420=\"land\",0,IF(AND(Y4360>0,Y$9=1),(IF(Y4340>1,Y4360/Y4340,Y4360)),(IF(Y4360>0,IF(Y4340>0.5,Y4360*0.5/Y4340,Y4360),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4420=\"Land\",0,IF(AE4360<0,AE4360,IF(AE4340<AE$9,AE4360,(AE4360/AE4340)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4421},null,null,"Miscellaneous IT Equipment",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]
[{"$f":"ROW()","v":4422},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4422=\"land\",0,IF(AND(Y4362>0,Y$9=1),(IF(Y4342>1,Y4362/Y4342,Y4362)),(IF(Y4362>0,IF(Y4342>0.5,Y4362*0.5/Y4342,Y4362),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4422=\"Land\",0,IF(AE4362<0,AE4362,IF(AE4342<AE$9,AE4362,(AE4362/AE4342)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4423},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4423=\"land\",0,IF(AND(Y4363>0,Y$9=1),(IF(Y4343>1,Y4363/Y4343,Y4363)),(IF(Y4363>0,IF(Y4343>0.5,Y4363*0.5/Y4343,Y4363),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4423=\"Land\",0,IF(AE4363<0,AE4363,IF(AE4343<AE$9,AE4363,(AE4363/AE4343)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4424},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4424=\"land\",0,IF(AND(Y4364>0,Y$9=1),(IF(Y4344>1,Y4364/Y4344,Y4364)),(IF(Y4364>0,IF(Y4344>0.5,Y4364*0.5/Y4344,Y4364),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4424=\"Land\",0,IF(AE4364<0,AE4364,IF(AE4344<AE$9,AE4364,(AE4364/AE4344)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4425},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,{"$f":"-IF($D4425=\"land\",0,IF(AND(Y4365>0,Y$9=1),(IF(Y4345>1,Y4365/Y4345,Y4365)),(IF(Y4365>0,IF(Y4345>0.5,Y4365*0.5/Y4345,Y4365),0))))","v":0},0,0,0,0,0,{"$f":"-IF($D4425=\"Land\",0,IF(AE4365<0,AE4365,IF(AE4345<AE$9,AE4365,(AE4365/AE4345)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4426},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,{"$f":"SUM(AD4409:AD4425)","v":0},{"$f":"SUM(AE4409:AE4425)","v":0},{"$f":"SUM(AF4409:AF4425)","v":0},{"$f":"SUM(AG4409:AG4425)","v":0},{"$f":"SUM(AH4409:AH4425)","v":0},{"$f":"SUM(AI4409:AI4425)","v":0}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4428},null,"Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4429},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4430},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4431},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4432},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4433},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4434},null,null,"Regulators"]
[{"$f":"ROW()","v":4435},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4436},null,null,"Buildings"]
[{"$f":"ROW()","v":4437},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4438},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4439},null,null,"Vehicle"]
[{"$f":"ROW()","v":4440},null,null,"Information Technology"]
[{"$f":"ROW()","v":4441},null,null,"Miscellaneous IT Equipment"]
[{"$f":"ROW()","v":4442},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4443},null,null,"FRC"]
[{"$f":"ROW()","v":4444},null,null,"Land"]
[{"$f":"ROW()","v":4445},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4446},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":4448},null,"Closing Value"]
[{"$f":"ROW()","v":4449},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4349+Y4369+Y4389+Y4409+Y4429","v":0},0,0,0,0,0,0,0,0,0,0.60314796316291586]
[{"$f":"ROW()","v":4450},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4350+Y4370+Y4390+Y4410+Y4430","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4451},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4351+Y4371+Y4391+Y4411+Y4431","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4452},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4352+Y4372+Y4392+Y4412+Y4432","v":0},0,0,0,0,0,0,0,0,0,38.312491087677898]
[{"$f":"ROW()","v":4453},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4353+Y4373+Y4393+Y4413+Y4433","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4454},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4354+Y4374+Y4394+Y4414+Y4434","v":0},0,0,0,0,0,0,0,0,0,0.42081417477690869]
[{"$f":"ROW()","v":4455},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4355+Y4375+Y4395+Y4415+Y4435","v":0},0,0,0,0,0,0,0,0,0,7.6200299776598715E-2]
[{"$f":"ROW()","v":4456},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4356+Y4376+Y4396+Y4416+Y4436","v":0},0,0,0,0,0,0,0,0,0,0.11333677673707988]
[{"$f":"ROW()","v":4457},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4357+Y4377+Y4397+Y4417+Y4437","v":0},0,0,0,0,0,0,0,0,0,35.202215362085013]
[{"$f":"ROW()","v":4458},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4358+Y4378+Y4398+Y4418+Y4438","v":0},0,0,0,0,0,0,0,0,0,0.93885958357568533]
[{"$f":"ROW()","v":4459},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4359+Y4379+Y4399+Y4419+Y4439","v":0},0,0,0,0,0,0,0,0,0,3.3289976678437125]
[{"$f":"ROW()","v":4460},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4360+Y4380+Y4400+Y4420+Y4440","v":0},0,0,0,0,0,0,0,0,0,8.3458196973050711]
[{"$f":"ROW()","v":4461},null,null,"Miscellaneous IT Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.10100032254041537]
[{"$f":"ROW()","v":4462},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,{"$f":"Y4362+Y4382+Y4402+Y4422+Y4442","v":0},0,0,0,0,0,0,0,0,0,2.3701714830506004]
[{"$f":"ROW()","v":4463},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4363+Y4383+Y4403+Y4423+Y4443","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4464},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y4364+Y4384+Y4404+Y4424+Y4444","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4465},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,{"$f":"Y4365+Y4385+Y4405+Y4425+Y4445","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4466},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,{"$f":"SUM(AD4449:AD4465)","v":0},{"$f":"SUM(AE4449:AE4465)","v":0},{"$f":"SUM(AF4449:AF4465)","v":0},{"$f":"SUM(AG4449:AG4465)","v":0},{"$f":"SUM(AH4449:AH4465)","v":0},{"$f":"SUM(AI4449:AI4465)","v":89.813054418531905}]